| Period Ending: | 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 | 5 | 10 | 11 | 10 | 5 | 4 | 5 | 5 | 4 | 5 | 5 | 4 |
| Estimated Revenue | ||||||||||||
| Low | 3,161 | 2,995 | 2,878 | 2,611 | 2,705 | 2,477 | 1,205 | 1,174 | 1,240 | 1,178 | 1,046 | 971.5 |
| Average | 3,193 | 3,025 | 2,896 | 2,688 | 2,728 | 2,498 | 1,215 | 1,184 | 1,251 | 1,188 | 1,055 | 979.7 |
| High | 3,242 | 3,071 | 2,940 | 2,760 | 2,771 | 2,537 | 1,234 | 1,203 | 1,271 | 1,207 | 1,071 | 995.2 |
| Estimated EBITDA | ||||||||||||
| Low | 1,002 | 949.1 | 912.2 | 827.6 | 857.1 | 785 | 381.9 | 372 | 393.1 | 373.4 | 331.4 | 307.9 |
| Average | 1,012 | 958.6 | 917.7 | 851.9 | 864.4 | 791.7 | 385.1 | 375.2 | 396.5 | 376.6 | 334.3 | 310.5 |
| High | 1,027 | 973.4 | 931.6 | 874.8 | 878.1 | 804.2 | 391.2 | 381.1 | 402.8 | 382.6 | 339.5 | 315.4 |
| Estimated EBIT | ||||||||||||
| Low | 917.7 | 869.5 | 835.7 | 758.2 | 785.2 | 719.1 | 349.8 | 340.8 | 360.1 | 342.1 | 303.6 | 282 |
| Average | 926.9 | 878.2 | 840.7 | 780.4 | 791.9 | 725.3 | 352.8 | 343.7 | 363.2 | 345 | 306.2 | 284.5 |
| High | 941.2 | 891.7 | 853.5 | 801.4 | 804.4 | 736.7 | 358.4 | 349.1 | 369 | 350.5 | 311.1 | 289 |
| Estimated Net Income | ||||||||||||
| Low | 1,220 | 1,100 | 987.7 | 879.2 | 1,009 | 950.1 | 764.9 | 417.7 | 686.8 | 628.8 | 435.1 | 355.6 |
| Average | 1,236 | 1,114 | 1,001 | 890.7 | 1,021 | 960.7 | 773.4 | 422.3 | 694.5 | 635.8 | 439.9 | 359.6 |
| High | 1,260 | 1,137 | 1,021 | 908.5 | 1,042 | 980.4 | 789.3 | 431 | 708.7 | 648.9 | 449 | 367 |
| Estimated SGA Expenses | ||||||||||||
| Low | 855.4 | 810.4 | 778.9 | 706.7 | 731.9 | 670.3 | 326.1 | 317.7 | 335.7 | 318.9 | 283 | 262.9 |
| Average | 864 | 818.5 | 783.6 | 727.4 | 738.1 | 676 | 328.9 | 320.4 | 338.6 | 321.6 | 285.4 | 265.1 |
| High | 877.3 | 831.2 | 795.5 | 747 | 749.8 | 686.7 | 334.1 | 325.4 | 343.9 | 326.7 | 289.9 | 269.3 |
| Estimated EPS | ||||||||||||
| Low | 7.17 | 6.46 | 5.8 | 5.17 | 5.93 | 5.58 | 4.49 | 2.45 | 4.04 | 3.69 | 2.56 | 2.09 |
| Average | 7.26 | 6.55 | 5.88 | 5.23 | 6 | 5.64 | 4.54 | 2.48 | 4.08 | 3.74 | 2.58 | 2.11 |
| High | 7.41 | 6.68 | 6 | 5.34 | 6.12 | 5.76 | 4.64 | 2.53 | 4.16 | 3.81 | 2.64 | 2.16 |
