| 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 | 6 | 5 | 5 | 2 | 2 | 3 | 5 | 2 | 3 | 5 | 2 | 3 |
| Estimated Revenue | ||||||||||||||
| Low | 7,774 | 10,513 | 10,085 | 10,141 | 10,453 | 11,084 | 12,496 | 14,317 | 14,614 | 16,466 | 12,715 | 8,380 | 3,381 | 847.6 |
| Average | 7,924 | 10,598 | 10,279 | 10,336 | 10,525 | 11,298 | 12,591 | 14,574 | 14,876 | 16,761 | 12,943 | 8,531 | 3,442 | 862.8 |
| High | 8,333 | 10,683 | 10,810 | 10,869 | 10,597 | 11,881 | 12,685 | 15,009 | 15,321 | 17,262 | 13,330 | 8,786 | 3,545 | 888.6 |
| Estimated EBITDA | ||||||||||||||
| Low | 1,109 | 1,500 | 1,439 | 1,447 | 1,492 | 1,582 | 1,783 | 2,043 | 2,085 | 2,350 | 1,814 | 1,196 | 482.5 | 121 |
| Average | 1,131 | 1,512 | 1,467 | 1,475 | 1,502 | 1,612 | 1,797 | 2,080 | 2,123 | 2,392 | 1,847 | 1,217 | 491.1 | 123.1 |
| High | 1,189 | 1,524 | 1,542 | 1,551 | 1,512 | 1,695 | 1,810 | 2,142 | 2,186 | 2,463 | 1,902 | 1,254 | 505.8 | 126.8 |
| Estimated EBIT | ||||||||||||||
| Low | 1,008 | 1,364 | 1,308 | 1,315 | 1,356 | 1,438 | 1,621 | 1,857 | 1,896 | 2,136 | 1,649 | 1,087 | 438.6 | 109.9 |
| Average | 1,028 | 1,375 | 1,333 | 1,341 | 1,365 | 1,465 | 1,633 | 1,890 | 1,930 | 2,174 | 1,679 | 1,106 | 446.4 | 111.9 |
| High | 1,081 | 1,386 | 1,402 | 1,410 | 1,374 | 1,541 | 1,645 | 1,947 | 1,987 | 2,239 | 1,729 | 1,140 | 459.8 | 115.3 |
| Estimated Net Income | ||||||||||||||
| Low | 0 | 862.9 | 1,053 | 877.2 | 1,057 | 9,948 | 1,392 | 1,465 | 1,754 | 3,047 | 2,492 | 1,731 | 818 | 165.8 |
| Average | 0 | 979.5 | 1,103 | 918.4 | 1,161 | 10,416 | 1,436 | 1,499 | 1,795 | 3,118 | 2,550 | 1,771 | 837.2 | 169.7 |
| High | 0 | 1,396 | 1,152 | 959.6 | 1,266 | 10,883 | 1,480 | 1,558 | 1,865 | 3,239 | 2,650 | 1,840 | 869.7 | 176.3 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 1,540 | 2,082 | 1,997 | 2,008 | 2,070 | 2,195 | 2,475 | 2,836 | 2,895 | 3,261 | 2,518 | 1,660 | 669.7 | 167.9 |
| Average | 1,569 | 2,099 | 2,036 | 2,047 | 2,085 | 2,238 | 2,494 | 2,886 | 2,946 | 3,320 | 2,563 | 1,690 | 681.7 | 170.9 |
| High | 1,650 | 2,116 | 2,141 | 2,153 | 2,099 | 2,353 | 2,512 | 2,973 | 3,034 | 3,419 | 2,640 | 1,740 | 702.1 | 176 |
| Estimated EPS | ||||||||||||||
| Low | 0 | 4.62 | 5.64 | 4.7 | 5.66 | 53.26 | 7.45 | 7.84 | 9.39 | 16.31 | 13.34 | 9.27 | 4.38 | 0.888 |
| Average | 0 | 6.13 | 5.78 | 4.81 | 6.22 | 54.6 | 7.63 | 8.03 | 9.61 | 16.69 | 13.65 | 9.48 | 4.48 | 0.908 |
| High | 0 | 7.47 | 6.17 | 5.14 | 6.78 | 58.26 | 7.92 | 8.34 | 9.99 | 17.34 | 14.18 | 9.85 | 4.66 | 0.944 |
