| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 17 | 16 | 16 | 13 | 7 | 4 | 5 |
| Estimated Revenue | |||||||||
| Low | 8,743 | 8,057 | 7,777 | 6,888 | 6,499 | 6,738 | 6,617 | 7,970 | 6,374 |
| Average | 9,100 | 8,282 | 7,783 | 7,128 | 6,764 | 6,748 | 6,887 | 8,080 | 6,551 |
| High | 9,667 | 8,507 | 7,789 | 7,278 | 6,774 | 6,778 | 7,316 | 8,189 | 6,831 |
| Estimated EBITDA | |||||||||
| Low | 2,588 | 2,385 | 2,302 | 2,039 | 1,923 | 1,994 | 1,958 | 2,359 | 1,886 |
| Average | 2,693 | 2,451 | 2,303 | 2,110 | 2,002 | 1,997 | 2,038 | 2,391 | 1,939 |
| High | 2,861 | 2,518 | 2,305 | 2,154 | 2,005 | 2,006 | 2,165 | 2,424 | 2,022 |
| Estimated EBIT | |||||||||
| Low | 149.4 | 137.7 | 132.9 | 117.7 | 111.1 | 115.2 | 113.1 | 136.2 | 108.9 |
| Average | 155.5 | 141.6 | 133 | 121.8 | 115.6 | 115.3 | 117.7 | 138.1 | 112 |
| High | 165.2 | 145.4 | 133.1 | 124.4 | 115.8 | 115.9 | 125 | 140 | 116.8 |
| Estimated Net Income | |||||||||
| Low | 1,637 | 1,165 | 1,018 | 917.6 | 892.7 | 813.4 | 771.8 | 1,594 | -54.35 |
| Average | 1,725 | 1,586 | 1,157 | 1,012 | 903.7 | 840.8 | 814 | 1,669 | -51.49 |
| High | 1,865 | 1,758 | 1,512 | 1,107 | 914.7 | 868.2 | 879.1 | 1,744 | -49.67 |
| Estimated SGA Expenses | |||||||||
| Low | 571.1 | 526.3 | 507.9 | 449.9 | 424.5 | 440.1 | 432.2 | 520.6 | 416.3 |
| Average | 594.4 | 540.9 | 508.3 | 465.6 | 441.8 | 440.8 | 449.8 | 527.7 | 427.9 |
| High | 631.4 | 555.6 | 508.7 | 475.4 | 442.4 | 442.7 | 477.8 | 534.9 | 446.2 |
| Estimated EPS | |||||||||
| Low | 2.96 | 2.11 | 1.84 | 1.66 | 1.61 | 1.47 | 1.4 | 2.88 | -0.098 |
| Average | 3.12 | 2.59 | 2.34 | 1.84 | 1.64 | 1.55 | 1.47 | 2.99 | -0.093 |
| High | 3.37 | 3.18 | 2.73 | 2 | 1.65 | 1.57 | 1.59 | 3.15 | -0.09 |
