| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 9,596 | 9,292 | 8,719 | 7,891 | 6,619 | 5,893 | 5,486 | 5,173 | 4,569 | 4,374 | 3,648 | 3,339 | 3,229 | 3,045 |
| Average | 9,730 | 9,422 | 8,758 | 7,911 | 6,712 | 5,944 | 5,543 | 5,227 | 4,616 | 4,419 | 3,686 | 3,374 | 3,263 | 3,077 |
| High | 9,891 | 9,578 | 8,798 | 7,931 | 6,823 | 5,994 | 5,622 | 5,300 | 4,682 | 4,482 | 3,738 | 3,422 | 3,309 | 3,120 |
| Estimated EBITDA | ||||||||||||||
| Low | 882.4 | 854.4 | 801.7 | 725.6 | 608.6 | 541.9 | 504.5 | 475.6 | 420.1 | 402.1 | 335.4 | 307 | 296.9 | 280 |
| Average | 894.7 | 866.3 | 805.3 | 727.4 | 617.1 | 546.5 | 509.7 | 480.6 | 424.5 | 406.3 | 338.9 | 310.2 | 300 | 282.9 |
| High | 909.5 | 880.7 | 808.9 | 729.3 | 627.3 | 551.2 | 516.9 | 487.4 | 430.5 | 412.1 | 343.7 | 314.6 | 304.3 | 286.9 |
| Estimated EBIT | ||||||||||||||
| Low | 613.6 | 594.1 | 557.5 | 504.5 | 423.2 | 376.8 | 350.8 | 330.7 | 292.1 | 279.6 | 233.2 | 213.5 | 206.5 | 194.7 |
| Average | 622.1 | 602.4 | 560 | 505.8 | 429.1 | 380 | 354.4 | 334.2 | 295.2 | 282.5 | 235.6 | 215.7 | 208.6 | 196.7 |
| High | 632.4 | 612.4 | 562.5 | 507.1 | 436.2 | 383.3 | 359.4 | 338.9 | 299.3 | 286.5 | 239 | 218.8 | 211.6 | 199.5 |
| Estimated Net Income | ||||||||||||||
| Low | 673.6 | 652.9 | 586.3 | 473.7 | 336.1 | 241.3 | 275 | 354.7 | 250.8 | 263.1 | 302.2 | 273.5 | 250.4 | 209.5 |
| Average | 685.8 | 664.8 | 591.3 | 478 | 342.2 | 244.6 | 278.7 | 359.5 | 254.2 | 266.7 | 306.3 | 277.2 | 253.8 | 212.4 |
| High | 700.6 | 679.1 | 596.7 | 486.5 | 349.6 | 249.1 | 283.8 | 366.1 | 258.8 | 271.6 | 311.9 | 282.3 | 258.4 | 216.3 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 998.5 | 966.8 | 907.1 | 821 | 688.7 | 613.2 | 570.8 | 538.2 | 475.4 | 455.1 | 379.5 | 347.4 | 336 | 316.8 |
| Average | 1,012 | 980.3 | 911.3 | 823.1 | 698.3 | 618.4 | 576.8 | 543.8 | 480.3 | 459.8 | 383.5 | 351.1 | 339.5 | 320.1 |
| High | 1,029 | 996.6 | 915.4 | 825.2 | 709.9 | 623.7 | 584.9 | 551.5 | 487.1 | 466.3 | 388.9 | 356 | 344.3 | 324.6 |
| Estimated EPS | ||||||||||||||
| Low | 15.07 | 14.6 | 13.11 | 10.6 | 7.52 | 5.4 | 6.15 | 7.93 | 5.61 | 5.89 | 6.76 | 6.12 | 5.6 | 4.69 |
| Average | 15.34 | 14.87 | 13.23 | 10.69 | 7.66 | 5.47 | 6.23 | 8.04 | 5.68 | 5.96 | 6.85 | 6.2 | 5.68 | 4.75 |
| High | 15.67 | 15.19 | 13.35 | 10.88 | 7.82 | 5.57 | 6.35 | 8.19 | 5.79 | 6.07 | 6.98 | 6.31 | 5.78 | 4.84 |
