| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 9 | 15 | 14 | 14 | 14 | 13 | 5 | 6 | 11 | 7 | 9 | 14 | 8 | 9 | 19 | 19 | 10 |
| Estimated Revenue | |||||||||||||||||
| Low | 6,731 | 6,125 | 5,779 | 5,342 | 4,683 | 4,537 | 4,777 | 3,704 | 2,616 | 2,258 | 1,820 | 1,434 | 1,149 | 897.9 | 536.4 | 433.4 | 323.9 |
| Average | 6,757 | 6,244 | 5,809 | 5,442 | 4,693 | 4,621 | 4,823 | 3,739 | 2,641 | 2,279 | 1,838 | 1,447 | 1,160 | 906.5 | 670.5 | 541.7 | 404.9 |
| High | 6,783 | 6,530 | 5,879 | 5,452 | 4,713 | 4,734 | 4,901 | 3,800 | 2,684 | 2,317 | 1,868 | 1,471 | 1,179 | 921.3 | 804.6 | 650.1 | 485.9 |
| Estimated EBITDA | |||||||||||||||||
| Low | 978.8 | 890.7 | 840.4 | 776.8 | 680.9 | 659.7 | 766.9 | 473.7 | 368.6 | 305.2 | 217.9 | 157.8 | 123 | 93.5 | 75.76 | 71.66 | 56.75 |
| Average | 982.6 | 907.9 | 844.7 | 791.4 | 682.4 | 672 | 774.3 | 592.1 | 460.8 | 381.5 | 272.3 | 197.2 | 153.8 | 116.9 | 94.7 | 89.57 | 70.94 |
| High | 986.4 | 949.6 | 854.9 | 792.8 | 685.3 | 688.4 | 786.9 | 710.6 | 552.9 | 457.7 | 326.8 | 236.7 | 184.5 | 140.2 | 113.6 | 107.5 | 85.12 |
| Estimated EBIT | |||||||||||||||||
| Low | 782.6 | 712.2 | 672 | 621.2 | 544.5 | 527.5 | 603.2 | 372.6 | 274 | 230.7 | 186.9 | 134.5 | 109.7 | 80.01 | 62.59 | 59.64 | 48.67 |
| Average | 785.7 | 726 | 675.5 | 632.8 | 545.6 | 537.4 | 608.9 | 465.8 | 342.5 | 288.3 | 233.7 | 168.1 | 137.2 | 100 | 78.24 | 74.55 | 60.84 |
| High | 788.7 | 759.3 | 683.6 | 633.9 | 548 | 550.4 | 618.9 | 559 | 411.1 | 346 | 280.4 | 201.7 | 164.6 | 120 | 93.89 | 89.46 | 73.01 |
| Estimated Net Income | |||||||||||||||||
| Low | 827.4 | 763.3 | 679.1 | 639.5 | 601.9 | 389.3 | 609.2 | 331.6 | 236.9 | 198.7 | 182.7 | 45.46 | 81.5 | 63.99 | 50.51 | 48.33 | 40.21 |
| Average | 883.7 | 786.4 | 702.9 | 642 | 604.4 | 409.6 | 616.8 | 414.5 | 296.1 | 248.4 | 228.4 | 71.62 | 101.9 | 79.98 | 63.14 | 60.41 | 50.27 |
| High | 939.9 | 809.6 | 726.7 | 644.5 | 607 | 411.4 | 629.8 | 497.4 | 355.4 | 298.1 | 274.1 | 97.79 | 122.2 | 95.98 | 75.77 | 72.5 | 60.32 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 1,171 | 1,066 | 1,006 | 929.7 | 814.9 | 789.5 | 842.8 | 446.4 | 395.2 | 382.8 | 312.6 | 278.7 | 237.4 | 182.4 | 135 | 102.2 | 72.12 |
| Average | 1,176 | 1,087 | 1,011 | 947.1 | 816.7 | 804.2 | 850.9 | 558 | 494 | 478.5 | 390.8 | 348.4 | 296.8 | 228 | 168.7 | 127.7 | 90.15 |
| High | 1,180 | 1,136 | 1,023 | 948.8 | 820.1 | 823.8 | 864.8 | 669.6 | 592.9 | 574.2 | 469 | 418.1 | 356.1 | 273.6 | 202.5 | 153.3 | 108.2 |
| Estimated EPS | |||||||||||||||||
| Low | 14.71 | 13.57 | 12.08 | 11.37 | 10.7 | 6.92 | 10.51 | 8.68 | 6.18 | 5.3 | 4.26 | 3.38 | 2.88 | 2.65 | 1.48 | 1.26 | 0.98 |
| Average | 15.66 | 14.07 | 12.76 | 11.42 | 10.77 | 7.09 | 10.64 | 8.79 | 6.26 | 5.36 | 4.31 | 3.42 | 2.92 | 2.68 | 1.86 | 1.58 | 1.22 |
| High | 16.72 | 14.4 | 12.92 | 11.46 | 10.79 | 7.32 | 10.86 | 8.97 | 6.39 | 5.48 | 4.41 | 3.5 | 2.98 | 2.74 | 2.24 | 1.9 | 1.46 |
