| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 2 | 4 | 4 | 4 | 5 | 7 | 2 | 3 |
| Estimated Revenue | |||||||||
| Low | 3,169 | 3,366 | 3,088 | 2,585 | 2,170 | 1,811 | 1,235 | 1,036 | 969.5 |
| Average | 3,252 | 3,454 | 3,169 | 2,705 | 2,203 | 1,858 | 1,286 | 1,081 | 1,004 |
| High | 3,334 | 3,542 | 3,249 | 2,793 | 2,246 | 1,868 | 1,338 | 1,156 | 1,068 |
| Estimated EBITDA | |||||||||
| Low | 1,015 | 1,078 | 988.6 | 827.6 | 694.8 | 579.8 | 395.4 | 121.8 | 225.1 |
| Average | 1,041 | 1,106 | 1,015 | 866.2 | 705.3 | 595 | 411.9 | 127.1 | 233 |
| High | 1,068 | 1,134 | 1,040 | 894.2 | 719.2 | 598.3 | 428.4 | 135.9 | 247.9 |
| Estimated EBIT | |||||||||
| Low | 947.4 | 1,006 | 923.1 | 772.7 | 648.8 | 541.3 | 369.1 | -342.6 | -396.8 |
| Average | 972.3 | 1,033 | 947.4 | 808.8 | 658.5 | 555.6 | 384.6 | -320.3 | -373 |
| High | 996.8 | 1,059 | 971.2 | 834.9 | 671.5 | 558.6 | 400 | -307 | -360.3 |
| Estimated Net Income | |||||||||
| Low | 1,642 | 1,446 | 1,331 | 1,027 | 852.5 | 691.9 | 515.6 | 546.3 | 524.9 |
| Average | 1,698 | 1,496 | 1,373 | 1,094 | 865.2 | 708.3 | 533.3 | 577.4 | 549.2 |
| High | 1,754 | 1,545 | 1,414 | 1,160 | 877.9 | 724.7 | 550.9 | 629.8 | 594.8 |
| Estimated SGA Expenses | |||||||||
| Low | 571.8 | 607.4 | 557.2 | 466.4 | 391.6 | 326.7 | 222.8 | 166.2 | 143.2 |
| Average | 586.9 | 623.4 | 571.8 | 488.1 | 397.5 | 335.3 | 232.1 | 173.3 | 148.3 |
| High | 601.6 | 639.1 | 586.2 | 504 | 405.3 | 337.2 | 241.4 | 185.4 | 157.7 |
| Estimated EPS | |||||||||
| Low | 4.5 | 3.96 | 3.65 | 2.82 | 2.34 | 1.9 | 1.41 | 1.72 | 1.65 |
| Average | 4.66 | 4.1 | 3.76 | 2.99 | 2.38 | 1.95 | 1.46 | 1.82 | 1.73 |
| High | 4.81 | 4.23 | 3.88 | 3.18 | 2.41 | 1.99 | 1.51 | 1.98 | 1.87 |
