| 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 | 15 | 15 | 16 | 26 | 25 | 27 | 23 | 17 | 12 | 9 | 11 | 8 | 9 | 17 | 8 |
| Estimated Revenue | |||||||||||||||
| Low | 5,044 | 4,506 | 4,048 | 3,510 | 3,207 | 2,703 | 2,304 | 2,034 | 1,501 | 1,136 | 771.2 | 628.4 | 443.2 | 293.1 | 183.8 |
| Average | 5,393 | 4,817 | 4,056 | 3,698 | 3,277 | 2,890 | 2,463 | 2,175 | 1,578 | 1,191 | 808.5 | 658.8 | 464.6 | 307.3 | 192.7 |
| High | 5,608 | 5,009 | 4,064 | 3,847 | 3,327 | 3,005 | 2,473 | 2,262 | 1,655 | 1,213 | 823.3 | 670.9 | 473.1 | 312.9 | 196.2 |
| Estimated EBITDA | |||||||||||||||
| Low | 2,087 | 1,864 | 1,675 | 1,452 | 1,327 | 1,118 | 953 | 841.6 | 65.9 | 78.8 | 74.91 | 80.21 | 68.38 | 47.35 | 29.69 |
| Average | 2,231 | 1,993 | 1,678 | 1,530 | 1,356 | 1,195 | 1,019 | 899.7 | 97.43 | 110 | 107.7 | 100.3 | 85.47 | 49.64 | 31.12 |
| High | 2,320 | 2,072 | 1,681 | 1,591 | 1,376 | 1,243 | 1,023 | 935.6 | 129 | 141.1 | 140.6 | 120.3 | 102.6 | 50.55 | 31.69 |
| Estimated EBIT | |||||||||||||||
| Low | 1,874 | 1,674 | 1,504 | 1,304 | 1,192 | 1,004 | 856.1 | 756 | 11.76 | 39.77 | 37.65 | 65.01 | 61.88 | 36.73 | 23.03 |
| Average | 2,004 | 1,790 | 1,507 | 1,374 | 1,218 | 1,074 | 915.2 | 808.2 | 47.67 | 70.01 | 71.28 | 81.27 | 77.35 | 38.51 | 24.14 |
| High | 2,084 | 1,861 | 1,510 | 1,429 | 1,236 | 1,117 | 918.9 | 840.4 | 83.59 | 100.2 | 104.9 | 97.52 | 92.82 | 39.21 | 24.59 |
| Estimated Net Income | |||||||||||||||
| Low | 1,167 | 986.1 | 606.3 | 575.5 | 500.5 | 398.5 | 761.5 | 229 | 91.82 | 89.24 | 188.4 | 62.59 | 51.48 | 70.42 | 35.73 |
| Average | 1,274 | 1,076 | 735.4 | 654.7 | 545.3 | 420.5 | 787.9 | 253.4 | 129.3 | 111.6 | 235.5 | 78.24 | 64.35 | 74.91 | 38.01 |
| High | 1,341 | 1,132 | 1,038 | 692.6 | 625.6 | 442.5 | 814.2 | 263 | 166.8 | 133.9 | 282.6 | 93.89 | 77.22 | 76.69 | 38.92 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 2,432 | 2,172 | 1,952 | 1,692 | 1,546 | 1,303 | 1,111 | 980.7 | 747.9 | 581.9 | 349.5 | 161.6 | 111.3 | 142 | 89.06 |
| Average | 2,600 | 2,322 | 1,955 | 1,783 | 1,580 | 1,393 | 1,187 | 1,048 | 934.9 | 727.4 | 436.8 | 202 | 139.2 | 148.9 | 93.36 |
| High | 2,703 | 2,415 | 1,959 | 1,854 | 1,604 | 1,449 | 1,192 | 1,090 | 1,122 | 872.9 | 524.2 | 242.4 | 167 | 151.6 | 95.08 |
| Estimated EPS | |||||||||||||||
| Low | 2.42 | 2.04 | 1.26 | 1.19 | 1.04 | 0.826 | 1.58 | 0.474 | 0.982 | 0.727 | 0.468 | 0.318 | 0.226 | 0.14 | 0.071 |
| Average | 2.64 | 2.23 | 1.64 | 1.33 | 1.13 | 0.854 | 1.64 | 0.518 | 1.04 | 0.773 | 0.498 | 0.339 | 0.241 | 0.149 | 0.076 |
| High | 2.78 | 2.35 | 2.15 | 1.43 | 1.3 | 0.917 | 1.69 | 0.545 | 1.07 | 0.791 | 0.51 | 0.347 | 0.246 | 0.153 | 0.078 |
