| 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 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
1999 12-30 |
1998 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 15 | 14 | 14 | 13 | 7 | 6 | 6 | 11 | 6 | 15 | 15 | 14 | 15 | 16 | 17 | 15 | 20 | 13 | 18 | 12 | 17 | 16 | 7 | 18 | 20 | 13 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 12,412 | 12,156 | 11,667 | 11,055 | 10,701 | 10,467 | 10,426 | 8,724 | 8,133 | 7,248 | 8,347 | 8,611 | 10,162 | 9,988 | 8,935 | 7,563 | 6,671 | 6,604 | 6,149 | 5,091 | 23,069 | 4,094 | 5,225 | 5,029 | 5,155 | 4,623 | 3,146 | 2,676 |
| Average | 12,582 | 12,381 | 11,714 | 11,206 | 10,771 | 10,487 | 10,568 | 8,892 | 8,290 | 7,388 | 8,508 | 8,777 | 10,359 | 10,181 | 9,108 | 9,453 | 8,339 | 8,255 | 7,687 | 6,364 | 28,837 | 5,117 | 6,531 | 6,287 | 6,444 | 5,779 | 3,933 | 3,345 |
| High | 12,762 | 12,606 | 11,762 | 11,307 | 10,871 | 10,527 | 10,720 | 9,015 | 8,405 | 7,491 | 8,626 | 8,899 | 10,502 | 10,322 | 9,234 | 11,344 | 10,007 | 9,906 | 9,224 | 7,637 | 34,604 | 6,140 | 7,837 | 7,544 | 7,733 | 6,935 | 4,719 | 4,014 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 1,439 | 1,409 | 1,353 | 1,282 | 1,241 | 1,214 | 1,209 | 794.6 | 843.6 | 840.4 | 922.3 | 754 | 795.2 | 952.8 | 786.3 | 835.4 | 790.3 | 775.7 | 854.7 | 800.3 | 311.4 | 415.5 | 628.6 | 611 | 667.7 | 580 | 446.9 | 378.9 |
| Average | 1,459 | 1,436 | 1,358 | 1,299 | 1,249 | 1,216 | 1,225 | 993.3 | 1,054 | 856.7 | 1,153 | 942.5 | 994 | 1,191 | 982.9 | 1,044 | 987.9 | 969.6 | 1,068 | 1,000 | 397.3 | 522.8 | 785.7 | 763.8 | 834.6 | 725 | 558.6 | 473.6 |
| High | 1,480 | 1,462 | 1,364 | 1,311 | 1,261 | 1,221 | 1,243 | 1,192 | 1,265 | 868.5 | 1,383 | 1,131 | 1,193 | 1,429 | 1,179 | 1,253 | 1,185 | 1,164 | 1,282 | 1,200 | 483.2 | 630.2 | 942.8 | 916.6 | 1,002 | 870 | 670.3 | 568.3 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 912.7 | 893.8 | 857.9 | 812.9 | 786.9 | 769.7 | 766.6 | 458.6 | 520.7 | 533 | 625.2 | 535.2 | 466.9 | 644.8 | 540.3 | 582 | 573.5 | 558.6 | 657.2 | 604.7 | -31.47 | 196.2 | 383.7 | 411.4 | 427.7 | 384.8 | 300.6 | 267.6 |
| Average | 925.2 | 910.4 | 861.4 | 824 | 792 | 771.2 | 777.1 | 573.3 | 650.9 | 543.3 | 781.5 | 669.1 | 583.6 | 806 | 675.3 | 727.5 | 716.9 | 698.3 | 821.5 | 755.9 | 23.73 | 264.3 | 479.7 | 514.2 | 534.6 | 481 | 375.7 | 334.6 |
| High | 938.5 | 927 | 864.9 | 831.4 | 799.4 | 774.1 | 788.2 | 688 | 781.1 | 550.8 | 937.8 | 802.9 | 700.4 | 967.2 | 810.4 | 873 | 860.2 | 838 | 985.8 | 907 | 78.94 | 332.5 | 575.6 | 617.1 | 641.5 | 577.3 | 450.9 | 401.5 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 1,236 | 1,138 | 939.1 | 866.9 | 759.8 | 644 | 596.8 | 288.8 | 334.2 | 219.4 | 396.6 | 114.1 | 323.3 | 429.5 | 339.2 | 375.1 | 367.4 | 378.5 | 460.4 | 411.1 | -68.04 | 83.09 | 220.2 | 327.6 | 243.2 | 244.7 | 163 | 143.8 |
| Average | 1,258 | 1,159 | 1,010 | 889.7 | 772 | 657.9 | 607.8 | 361 | 417.8 | 225 | 495.8 | 196.7 | 404.1 | 536.9 | 424 | 468.9 | 459.3 | 473.1 | 575.5 | 513.8 | -28.99 | 130.7 | 275.2 | 409.5 | 304.1 | 305.9 | 203.8 | 179.8 |
| High | 1,282 | 1,180 | 1,080 | 912.6 | 784.2 | 671.9 | 618.8 | 433.2 | 501.3 | 229 | 595 | 279.3 | 484.9 | 644.2 | 508.8 | 562.6 | 551.2 | 567.7 | 690.6 | 616.6 | 10.06 | 178.4 | 330.2 | 491.4 | 364.9 | 367.1 | 244.6 | 215.7 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 628.6 | 615.6 | 590.9 | 559.9 | 542 | 530.1 | 528 | 384.8 | 352.5 | 367.1 | 347.1 | 349.5 | 363.6 | 360.6 | 305.5 | 337.1 | 293.7 | 346.6 | 272.1 | 228.2 | 280 | 276.7 | 276.8 | 261 | 296.2 | 230.6 | 353.3 | 295 |
| Average | 637.2 | 627 | 593.3 | 567.5 | 545.5 | 531.1 | 535.2 | 481 | 440.6 | 374.2 | 433.8 | 436.9 | 454.6 | 450.7 | 381.8 | 421.3 | 367.2 | 433.2 | 340.1 | 285.2 | 349.9 | 345.9 | 346 | 326.2 | 370.2 | 288.2 | 441.6 | 368.8 |
| High | 646.4 | 638.5 | 595.7 | 572.6 | 550.6 | 533.2 | 542.9 | 577.2 | 528.7 | 379.4 | 520.6 | 524.3 | 545.5 | 540.8 | 458.2 | 505.6 | 440.6 | 519.9 | 408.1 | 342.3 | 419.9 | 415.1 | 415.2 | 391.4 | 444.3 | 345.9 | 529.9 | 442.5 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 15.37 | 14.16 | 11.68 | 10.78 | 9.45 | 8.01 | 7.42 | 4.24 | 4.77 | 2.73 | 5.46 | 6.85 | 4.4 | 4.8 | 4.42 | 4.88 | 4.13 | 4.6 | 4.61 | 3.97 | -1.41 | 1.96 | 2.97 | 3.01 | 2.92 | 2.4 | 1.64 | 1.34 |
| Average | 15.65 | 14.41 | 12.61 | 11.04 | 9.6 | 8.18 | 7.56 | 4.35 | 4.89 | 2.8 | 5.6 | 7.02 | 4.51 | 4.92 | 4.53 | 6.1 | 5.17 | 5.75 | 5.77 | 4.95 | -0.85 | 2.48 | 3.72 | 3.76 | 3.64 | 3 | 2.05 | 1.68 |
| High | 15.94 | 14.68 | 13.44 | 11.35 | 9.75 | 8.36 | 7.7 | 4.43 | 4.98 | 2.85 | 5.7 | 7.15 | 4.59 | 5.01 | 4.61 | 7.32 | 6.21 | 6.9 | 6.93 | 5.93 | -0.29 | 3 | 4.47 | 4.51 | 4.36 | 3.6 | 2.46 | 2.02 |
