| Period Ending: | 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 | 11 | 11 | 11 | 10 | 5 | 4 | 5 | 5 | 4 | 5 | 5 | 4 |
| Estimated Revenue | |||||||||||||
| Low | 3,300 | 3,109 | 2,997 | 2,878 | 2,611 | 2,705 | 2,477 | 1,205 | 1,174 | 1,240 | 1,178 | 1,046 | 971.5 |
| Average | 3,374 | 3,211 | 3,033 | 2,896 | 2,688 | 2,728 | 2,498 | 1,215 | 1,184 | 1,251 | 1,188 | 1,055 | 979.7 |
| High | 3,483 | 3,345 | 3,100 | 2,940 | 2,760 | 2,771 | 2,537 | 1,234 | 1,203 | 1,271 | 1,207 | 1,071 | 995.2 |
| Estimated EBITDA | |||||||||||||
| Low | 1,068 | 1,006 | 970.1 | 931.7 | 845.3 | 857.1 | 785 | 381.9 | 372 | 393.1 | 373.4 | 331.4 | 307.9 |
| Average | 1,092 | 1,040 | 981.8 | 937.3 | 870.1 | 864.4 | 791.7 | 385.1 | 375.2 | 396.5 | 376.6 | 334.3 | 310.5 |
| High | 1,127 | 1,083 | 1,003 | 951.5 | 893.5 | 878.1 | 804.2 | 391.2 | 381.1 | 402.8 | 382.6 | 339.5 | 315.4 |
| Estimated EBIT | |||||||||||||
| Low | 1,002 | 944.6 | 910.5 | 874.5 | 793.4 | 785.2 | 719.1 | 349.8 | 340.8 | 360.1 | 342.1 | 303.6 | 282 |
| Average | 1,025 | 975.7 | 921.5 | 879.8 | 816.7 | 791.9 | 725.3 | 352.8 | 343.7 | 363.2 | 345 | 306.2 | 284.5 |
| High | 1,058 | 1,016 | 941.8 | 893.1 | 838.6 | 804.4 | 736.7 | 358.4 | 349.1 | 369 | 350.5 | 311.1 | 289 |
| Estimated Net Income | |||||||||||||
| Low | 1,318 | 1,200 | 1,066 | 943.3 | 839.7 | 1,009 | 950.1 | 764.9 | 417.7 | 686.8 | 628.8 | 435.1 | 355.6 |
| Average | 1,357 | 1,235 | 1,097 | 971.3 | 864.6 | 1,021 | 960.7 | 773.4 | 422.3 | 694.5 | 635.8 | 439.9 | 359.6 |
| High | 1,413 | 1,287 | 1,143 | 1,012 | 900.6 | 1,042 | 980.4 | 789.3 | 431 | 708.7 | 648.9 | 449 | 367 |
| Estimated SGA Expenses | |||||||||||||
| Low | 768.6 | 724.2 | 698.1 | 670.4 | 608.2 | 731.9 | 670.3 | 326.1 | 317.7 | 335.7 | 318.9 | 283 | 262.9 |
| Average | 786 | 748 | 706.4 | 674.5 | 626.1 | 738.1 | 676 | 328.9 | 320.4 | 338.6 | 321.6 | 285.4 | 265.1 |
| High | 811.2 | 779.1 | 722 | 684.7 | 642.9 | 749.8 | 686.7 | 334.1 | 325.4 | 343.9 | 326.7 | 289.9 | 269.3 |
| Estimated EPS | |||||||||||||
| Low | 7.98 | 7.26 | 6.45 | 5.71 | 5.08 | 5.93 | 5.58 | 4.49 | 2.45 | 4.04 | 3.69 | 2.56 | 2.09 |
| Average | 8.21 | 7.48 | 6.64 | 5.88 | 5.23 | 6 | 5.64 | 4.54 | 2.48 | 4.08 | 3.74 | 2.58 | 2.11 |
| High | 8.56 | 7.79 | 6.92 | 6.12 | 5.45 | 6.12 | 5.76 | 4.64 | 2.53 | 4.16 | 3.81 | 2.64 | 2.16 |
