| 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 | 5 | 7 | 7 | 6 | 5 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | ||||||||||||||
| Low | 6,344 | 6,093 | 5,799 | 5,502 | 5,111 | 4,575 | 3,653 | 3,141 | 2,756 | 2,398 | 1,832 | 1,659 | 1,436 | 1,226 |
| Average | 6,369 | 6,234 | 5,849 | 5,522 | 5,130 | 4,652 | 3,688 | 3,171 | 2,783 | 2,421 | 1,849 | 1,674 | 1,449 | 1,237 |
| High | 6,395 | 6,444 | 5,929 | 5,542 | 5,150 | 4,761 | 3,744 | 3,219 | 2,825 | 2,457 | 1,877 | 1,700 | 1,471 | 1,256 |
| Estimated EBITDA | ||||||||||||||
| Low | 594.8 | 571.3 | 543.7 | 515.8 | 479.2 | 428.9 | 225 | 177.7 | 145.4 | -115.7 | 124.8 | 98.69 | 82.7 | 114.9 |
| Average | 597.2 | 584.4 | 548.4 | 517.7 | 481 | 436.1 | 281.2 | 222.1 | 181.8 | -46.19 | 156 | 123.4 | 103.4 | 116 |
| High | 599.5 | 604.2 | 555.9 | 519.6 | 482.9 | 446.4 | 337.5 | 266.5 | 218.2 | 23.31 | 187.2 | 148 | 124.1 | 117.7 |
| Estimated EBIT | ||||||||||||||
| Low | 398.5 | 382.7 | 364.2 | 345.6 | 321 | 287.4 | 149.5 | 117.6 | 99.43 | -170.3 | 101.8 | 83.24 | 70.28 | 76.52 |
| Average | 400.1 | 391.5 | 367.4 | 346.8 | 322.2 | 292.2 | 186.9 | 147 | 124.3 | -107.8 | 127.3 | 104.1 | 87.85 | 77.25 |
| High | 401.6 | 404.8 | 372.4 | 348.1 | 323.5 | 299.1 | 224.3 | 176.4 | 149.1 | -45.29 | 152.7 | 124.9 | 105.4 | 78.41 |
| Estimated Net Income | ||||||||||||||
| Low | 312.5 | 298.3 | 274.3 | 260.6 | 226.5 | 80.41 | 94.08 | 79.17 | 51.01 | -238 | 52.45 | 41.01 | 25.48 | 52.7 |
| Average | 320.8 | 311.6 | 281.6 | 263.1 | 230.4 | 82.55 | 117.6 | 98.97 | 63.76 | -188.3 | 65.56 | 51.26 | 32.68 | 53.35 |
| High | 329.1 | 324.9 | 289 | 265.6 | 234.3 | 84.69 | 141.1 | 118.8 | 76.51 | -138.6 | 78.67 | 61.51 | 39.88 | 54.39 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 1,311 | 1,259 | 1,198 | 1,137 | 1,056 | 945.2 | 594.9 | 439.2 | 434.9 | 706.5 | 384 | 305.7 | 261.6 | 280.3 |
| Average | 1,316 | 1,288 | 1,208 | 1,141 | 1,060 | 961.1 | 743.6 | 549 | 543.7 | 883.1 | 480 | 382.1 | 327 | 282.9 |
| High | 1,321 | 1,331 | 1,225 | 1,145 | 1,064 | 983.7 | 892.3 | 658.8 | 652.4 | 1,060 | 576 | 458.5 | 392.4 | 287.2 |
| Estimated EPS | ||||||||||||||
| Low | 6.82 | 6.51 | 5.99 | 5.69 | 4.94 | 1.75 | 4.14 | 4.28 | 3.27 | 3.03 | 2.5 | 1.95 | 1.51 | 1.16 |
| Average | 6.97 | 6.81 | 6.16 | 5.74 | 5.01 | 1.79 | 4.19 | 4.33 | 3.31 | 3.07 | 2.53 | 1.98 | 1.53 | 1.18 |
| High | 7.18 | 7.09 | 6.31 | 5.8 | 5.11 | 1.85 | 4.27 | 4.41 | 3.38 | 3.13 | 2.58 | 2.02 | 1.56 | 1.2 |
