| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 5 | 6 | 6 | 9 | 5 | 6 | 7 | 7 |
| Estimated Revenue | ||||||||||
| Low | 3,512 | 3,333 | 3,228 | 3,057 | 3,000 | 2,960 | 2,975 | 3,070 | 2,988 | 2,664 |
| Average | 3,549 | 3,398 | 3,248 | 3,089 | 3,032 | 2,974 | 3,007 | 3,100 | 3,017 | 2,690 |
| High | 3,628 | 3,463 | 3,268 | 3,158 | 3,099 | 2,998 | 3,073 | 3,141 | 3,057 | 2,726 |
| Estimated EBITDA | ||||||||||
| Low | 781.4 | 741.6 | 718.3 | 680.2 | 667.5 | 658.6 | 662 | 695 | 488.3 | 592.7 |
| Average | 789.6 | 756 | 722.8 | 687.4 | 674.5 | 661.6 | 669 | 868.8 | 610.4 | 598.6 |
| High | 807.1 | 770.4 | 727.2 | 702.6 | 689.5 | 667.1 | 683.8 | 1,043 | 732.5 | 606.5 |
| Estimated EBIT | ||||||||||
| Low | 659.6 | 626 | 606.3 | 574.1 | 563.4 | 555.9 | 558.8 | 467.8 | 424 | 500.3 |
| Average | 666.5 | 638.2 | 610.1 | 580.2 | 569.3 | 558.5 | 564.6 | 584.7 | 530 | 505.2 |
| High | 681.3 | 650.3 | 613.8 | 593.1 | 582 | 563.1 | 577.2 | 701.6 | 636 | 511.9 |
| Estimated Net Income | ||||||||||
| Low | 0 | 658 | 542.3 | 500.2 | 486.8 | 437.5 | 396.3 | 450.8 | 301.1 | 377.6 |
| Average | 0 | 670.6 | 561.7 | 523.3 | 489.1 | 446.9 | 403.7 | 563.5 | 376.4 | 382.5 |
| High | 0 | 683.2 | 654.1 | 546.3 | 491.4 | 456.3 | 413.3 | 676.2 | 451.7 | 389 |
| Estimated SGA Expenses | ||||||||||
| Low | 706.3 | 670.4 | 649.3 | 614.8 | 603.3 | 595.3 | 598.4 | 510.7 | 450.5 | 535.8 |
| Average | 713.8 | 683.4 | 653.3 | 621.3 | 609.7 | 598.1 | 604.7 | 638.4 | 563.1 | 541 |
| High | 729.6 | 696.4 | 657.4 | 635.1 | 623.2 | 603 | 618.1 | 766.1 | 675.7 | 548.2 |
| Estimated EPS | ||||||||||
| Low | 0 | 4.28 | 3.53 | 3.25 | 3.17 | 2.84 | 2.58 | 3.02 | 2.81 | 2.46 |
| Average | 0 | 4.36 | 3.81 | 3.4 | 3.19 | 2.88 | 2.61 | 3.05 | 2.85 | 2.49 |
| High | 0 | 4.44 | 4.25 | 3.55 | 3.2 | 2.97 | 2.69 | 3.11 | 2.9 | 2.53 |
