| 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 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 10 | 8 | 19 | 21 | 19 | 18 | 20 | 22 | 19 | 15 | 13 | 14 | 14 | 26 | 23 |
| Estimated Revenue | |||||||||||||||
| Low | 6,762,010 | 6,437,459 | 5,870,292 | 4,672,472 | 3,757,845 | 2,875,613 | 2,058,485 | 2,119,745 | 1,476,639 | 1,249,350 | 996,996 | 960,528 | 909,841 | 879,432 | 786,328 |
| Average | 7,765,542 | 7,392,826 | 6,128,855 | 4,954,048 | 3,806,873 | 2,903,929 | 2,438,416 | 2,274,517 | 1,584,455 | 1,340,570 | 1,069,791 | 1,030,661 | 976,272 | 943,643 | 843,741 |
| High | 8,302,837 | 7,904,332 | 6,387,419 | 5,106,894 | 3,853,072 | 2,924,109 | 2,634,501 | 2,369,466 | 1,650,597 | 1,396,532 | 1,114,449 | 1,073,685 | 1,017,026 | 983,035 | 878,963 |
| Estimated EBITDA | |||||||||||||||
| Low | 4,728,832 | 4,501,866 | 4,105,233 | 3,267,569 | 2,627,949 | 2,010,983 | 1,452,958 | 1,483,760 | 1,033,604 | 874,508 | 697,868 | 672,342 | 636,862 | 615,577 | 550,407 |
| Average | 5,430,626 | 5,169,976 | 4,286,052 | 3,464,482 | 2,662,235 | 2,030,786 | 1,721,128 | 1,592,096 | 1,109,072 | 938,360 | 748,822 | 721,432 | 683,362 | 660,523 | 590,594 |
| High | 5,806,368 | 5,527,685 | 4,466,872 | 3,571,371 | 2,694,544 | 2,044,898 | 1,859,532 | 1,658,557 | 1,155,370 | 977,531 | 780,082 | 751,548 | 711,889 | 688,096 | 615,248 |
| Estimated EBIT | |||||||||||||||
| Low | 3,220,814 | 3,066,227 | 2,796,079 | 2,225,546 | 1,789,900 | 1,369,683 | 993,888 | 982,604 | 684,493 | 579,134 | 462,156 | 445,251 | 421,755 | 407,659 | 364,501 |
| Average | 3,698,806 | 3,521,278 | 2,919,236 | 2,359,663 | 1,813,252 | 1,383,171 | 1,177,329 | 1,054,348 | 734,471 | 621,419 | 495,900 | 477,761 | 452,549 | 437,424 | 391,115 |
| High | 3,954,725 | 3,764,913 | 3,042,392 | 2,432,465 | 1,835,257 | 1,392,783 | 1,272,003 | 1,098,362 | 765,132 | 647,360 | 516,601 | 497,705 | 471,441 | 455,684 | 407,442 |
| Estimated Net Income | |||||||||||||||
| Low | 2,818,825 | 2,759,935 | 2,689,034 | 2,020,578 | 1,606,507 | 1,161,781 | 736,128 | 922,508 | 539,573 | 467,245 | 314,097 | 318,790 | 312,703 | 301,348 | 274,795 |
| Average | 3,388,000 | 3,317,220 | 2,825,656 | 2,307,833 | 1,676,924 | 1,177,090 | 923,042 | 1,012,032 | 591,936 | 512,588 | 344,579 | 349,727 | 343,049 | 330,592 | 301,463 |
| High | 3,692,739 | 3,615,592 | 2,933,346 | 2,412,290 | 1,701,489 | 1,195,801 | 1,019,608 | 1,066,953 | 624,059 | 540,405 | 363,278 | 368,706 | 361,666 | 348,533 | 317,823 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 201,013 | 191,365 | 174,505 | 138,897 | 111,709 | 85,483 | 61,192 | 63,230 | 44,047 | 37,267 | 29,739 | 28,652 | 27,140 | 26,233 | 23,455 |
| Average | 230,844 | 219,765 | 182,191 | 147,268 | 113,166 | 86,324 | 72,486 | 67,846 | 47,263 | 39,988 | 31,911 | 30,743 | 29,121 | 28,148 | 25,168 |
| High | 246,816 | 234,970 | 189,877 | 151,811 | 114,539 | 86,924 | 78,315 | 70,679 | 49,236 | 41,657 | 33,243 | 32,027 | 30,337 | 29,323 | 26,219 |
| Estimated EPS | |||||||||||||||
| Low | 543.5 | 532.2 | 518.5 | 389.6 | 309.8 | 224 | 28.39 | 35.58 | 20.81 | 18.02 | 12.11 | 12.29 | 12.06 | 11.62 | 10.6 |
| Average | 653.3 | 639.6 | 544.8 | 445 | 323.3 | 227 | 35.6 | 39.03 | 22.83 | 19.77 | 13.29 | 13.49 | 13.23 | 12.75 | 11.63 |
| High | 712 | 697.2 | 565.6 | 465.1 | 328.1 | 230.6 | 39.32 | 41.15 | 24.07 | 20.84 | 14.01 | 14.22 | 13.95 | 13.44 | 12.26 |
