| Period Ending: | 2030 12-31 |
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 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 4 | 3 | 9 | 7 | 9 | 9 | 5 | 3 | 4 | 4 | 3 | 4 | 8 | 6 |
| Estimated Revenue | |||||||||||||||
| Low | 6,383 | 6,018 | 5,384 | 5,025 | 4,866 | 4,750 | 4,676 | 4,397 | 4,109 | 3,343 | 2,821 | 2,785 | 2,695 | 2,639 | 2,519 |
| Average | 6,528 | 6,154 | 5,505 | 5,158 | 4,957 | 4,826 | 4,713 | 4,492 | 4,201 | 3,418 | 2,884 | 2,848 | 2,756 | 2,698 | 2,575 |
| High | 6,707 | 6,323 | 5,656 | 5,347 | 5,046 | 4,842 | 4,789 | 4,548 | 4,249 | 3,457 | 2,917 | 2,880 | 2,787 | 2,729 | 2,604 |
| Estimated EBITDA | |||||||||||||||
| Low | 5,071 | 4,781 | 4,277 | 3,992 | 3,866 | 3,774 | 3,715 | 3,496 | 3,267 | 2,658 | 2,243 | 2,215 | 2,143 | 2,098 | 2,002 |
| Average | 5,186 | 4,889 | 4,374 | 4,098 | 3,938 | 3,834 | 3,744 | 3,572 | 3,340 | 2,718 | 2,293 | 2,264 | 2,191 | 2,145 | 2,047 |
| High | 5,328 | 5,023 | 4,493 | 4,247 | 4,009 | 3,846 | 3,804 | 3,616 | 3,378 | 2,749 | 2,319 | 2,290 | 2,216 | 2,169 | 2,071 |
| Estimated EBIT | |||||||||||||||
| Low | 3,918 | 3,694 | 3,305 | 3,085 | 2,987 | 2,916 | 2,871 | 2,745 | 2,565 | 2,087 | 1,761 | 1,739 | 1,683 | 1,647 | 1,572 |
| Average | 4,007 | 3,778 | 3,379 | 3,166 | 3,043 | 2,962 | 2,893 | 2,804 | 2,622 | 2,134 | 1,800 | 1,778 | 1,720 | 1,684 | 1,607 |
| High | 4,117 | 3,881 | 3,472 | 3,282 | 3,097 | 2,972 | 2,939 | 2,839 | 2,652 | 2,158 | 1,821 | 1,798 | 1,740 | 1,703 | 1,626 |
| Estimated Net Income | |||||||||||||||
| Low | 2,443 | 2,243 | 1,909 | 1,785 | 1,718 | 1,575 | 1,721 | 1,980 | 4,134 | 1,495 | 1,129 | 1,270 | 1,299 | 1,204 | 1,150 |
| Average | 2,515 | 2,310 | 1,966 | 1,838 | 1,769 | 1,622 | 1,772 | 2,036 | 4,255 | 1,539 | 1,162 | 1,308 | 1,337 | 1,240 | 1,184 |
| High | 2,605 | 2,392 | 2,036 | 1,903 | 1,832 | 1,680 | 1,835 | 2,068 | 4,318 | 1,562 | 1,179 | 1,327 | 1,357 | 1,258 | 1,202 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 130.3 | 122.8 | 109.9 | 102.6 | 99.33 | 96.96 | 95.45 | 89.63 | 83.75 | 68.15 | 57.5 | 56.77 | 54.94 | 53.79 | 51.34 |
| Average | 133.2 | 125.6 | 112.4 | 105.3 | 101.2 | 98.5 | 96.2 | 91.56 | 85.62 | 69.67 | 58.78 | 58.04 | 56.17 | 54.99 | 52.48 |
| High | 136.9 | 129.1 | 115.5 | 109.1 | 103 | 98.83 | 97.75 | 92.7 | 86.6 | 70.46 | 59.45 | 58.7 | 56.81 | 55.61 | 53.08 |
| Estimated EPS | |||||||||||||||
| Low | 13.89 | 12.75 | 10.86 | 10.15 | 9.77 | 8.95 | 9.78 | 11.25 | 23.49 | 8.49 | 6.41 | 7.22 | 7.38 | 6.84 | 6.54 |
| Average | 14.3 | 13.13 | 11.18 | 10.45 | 10.06 | 9.22 | 10.07 | 11.56 | 24.17 | 8.74 | 6.6 | 7.43 | 7.6 | 7.04 | 6.73 |
| High | 14.81 | 13.6 | 11.57 | 10.82 | 10.41 | 9.55 | 10.43 | 11.75 | 24.53 | 8.87 | 6.7 | 7.54 | 7.71 | 7.15 | 6.83 |
