| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 10 | 13 | 12 | 10 | 10 | 5 | 6 | 10 | 5 | 14 | 14 | 13 | 14 | 16 | 9 | 12 | 14 | 8 | 16 | 8 | 20 | 18 | 16 | 16 | 14 | 9 | 11 | 16 | 7 | 8 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 9,004 | 8,271 | 7,718 | 7,266 | 6,993 | 6,592 | 6,031 | 5,458 | 4,499 | 5,144 | 4,789 | 4,209 | 3,801 | 3,955 | 3,152 | 2,835 | 2,611 | 2,331 | 1,893 | 1,679 | 1,934 | 1,637 | 1,397 | 1,110 | 942 | 851.9 | 832.5 | 815.4 | 790.5 | 709.1 | 709.7 |
| Average | 9,180 | 8,290 | 7,860 | 7,326 | 7,003 | 6,602 | 6,112 | 5,511 | 4,543 | 5,195 | 4,836 | 4,250 | 3,838 | 3,994 | 3,939 | 3,544 | 3,263 | 2,914 | 2,367 | 2,098 | 2,417 | 2,046 | 1,747 | 1,387 | 1,177 | 1,065 | 1,041 | 1,019 | 988.1 | 886.3 | 887.1 |
| High | 9,350 | 8,309 | 7,992 | 7,366 | 7,023 | 6,622 | 6,285 | 5,571 | 4,592 | 5,251 | 4,888 | 4,296 | 3,879 | 4,037 | 4,727 | 4,252 | 3,916 | 3,497 | 2,840 | 2,518 | 2,900 | 2,455 | 2,096 | 1,665 | 1,413 | 1,278 | 1,249 | 1,223 | 1,186 | 1,064 | 1,065 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 2,732 | 2,509 | 2,341 | 2,204 | 2,121 | 1,506 | 1,369 | 1,210 | 1,045 | 1,070 | 956.4 | 813.2 | 770.2 | 838.1 | 801.4 | 723.1 | 660.1 | 555.4 | 417.4 | 343.1 | 325.8 | 297.4 | 237.3 | 187.9 | 157.2 | 128.8 | 124.7 | 104.6 | 115.3 | 103 | 81.14 |
| Average | 2,785 | 2,515 | 2,385 | 2,223 | 2,124 | 1,882 | 1,711 | 1,513 | 1,306 | 1,337 | 1,196 | 1,016 | 962.8 | 1,048 | 1,002 | 903.9 | 825.1 | 694.2 | 521.8 | 428.9 | 407.3 | 371.8 | 296.6 | 234.8 | 196.5 | 160.9 | 155.8 | 130.8 | 144.1 | 128.7 | 101.4 |
| High | 2,836 | 2,521 | 2,425 | 2,235 | 2,131 | 2,259 | 2,053 | 1,815 | 1,568 | 1,604 | 1,435 | 1,220 | 1,155 | 1,257 | 1,202 | 1,085 | 990.1 | 833.1 | 626.2 | 514.7 | 488.8 | 446.1 | 356 | 281.8 | 235.8 | 193.1 | 187 | 157 | 172.9 | 154.5 | 121.7 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 2,250 | 2,067 | 1,929 | 1,816 | 1,748 | 1,233 | 1,121 | 992.4 | 752.3 | 904.5 | 810.4 | 690.3 | 638.6 | 726.2 | 703.6 | 642.8 | 583.7 | 495.4 | 368.1 | 292.8 | 328.2 | 295.5 | 236.8 | 184.7 | 150.1 | 121.9 | 118.9 | 87.64 | 104.8 | 91.15 | 73.34 |
| Average | 2,295 | 2,072 | 1,965 | 1,831 | 1,750 | 1,541 | 1,401 | 1,241 | 940.3 | 1,131 | 1,013 | 862.8 | 798.2 | 907.7 | 879.5 | 803.4 | 729.6 | 619.3 | 460.2 | 366.1 | 410.3 | 369.4 | 296 | 230.8 | 187.6 | 152.4 | 148.7 | 109.5 | 131 | 113.9 | 91.67 |
| High | 2,337 | 2,077 | 1,998 | 1,841 | 1,755 | 1,850 | 1,682 | 1,489 | 1,128 | 1,357 | 1,216 | 1,035 | 957.9 | 1,089 | 1,055 | 964.1 | 875.6 | 743.1 | 552.2 | 439.3 | 492.4 | 443.2 | 355.2 | 277 | 225.1 | 182.8 | 178.4 | 131.5 | 157.3 | 136.7 | 110 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 2,286 | 1,933 | 1,807 | 1,666 | 1,579 | 1,065 | 865.6 | 750.7 | 641.6 | 661.6 | 586.5 | 514.9 | 407.8 | 472.7 | 457.7 | 407.7 | 359.3 | 299.5 | 216.7 | 164.6 | 187.2 | 174.3 | 139.5 | 108.5 | 86.18 | 68.3 | 66.96 | 52.89 | 52.91 | 46.67 | 31.41 |
| Average | 2,345 | 2,044 | 1,857 | 1,693 | 1,583 | 1,332 | 1,082 | 938.4 | 801.9 | 827 | 733.1 | 643.7 | 509.8 | 590.9 | 572.1 | 509.6 | 449.2 | 374.4 | 270.9 | 205.8 | 234 | 217.9 | 174.3 | 135.7 | 107.7 | 85.38 | 83.7 | 66.11 | 66.14 | 58.34 | 39.26 |
| High | 2,401 | 2,155 | 1,907 | 1,720 | 1,586 | 1,598 | 1,298 | 1,126 | 962.3 | 992.4 | 879.7 | 772.4 | 611.7 | 709 | 686.5 | 611.5 | 539 | 449.3 | 325 | 246.9 | 280.9 | 261.5 | 209.2 | 162.8 | 129.3 | 102.5 | 100.4 | 79.33 | 79.37 | 70 | 47.11 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 954.9 | 877.2 | 818.5 | 770.6 | 741.6 | 550.2 | 500.2 | 458.2 | 377.5 | 468.9 | 440.1 | 402.7 | 368.7 | 358.9 | 362.3 | 313.9 | 297.8 | 272 | 226.5 | 203.3 | 245.8 | 201.4 | 168.2 | 132.6 | 103.6 | 89.47 | 83.85 | 78.92 | 73.39 | 60.99 | 62.96 |
| Average | 973.6 | 879.2 | 833.6 | 777 | 742.7 | 687.7 | 625.2 | 572.7 | 471.9 | 586.2 | 550.1 | 503.4 | 460.9 | 448.6 | 452.9 | 392.4 | 372.3 | 340 | 283.1 | 254.1 | 307.3 | 251.7 | 210.2 | 165.8 | 129.5 | 111.8 | 104.8 | 98.66 | 91.74 | 76.24 | 78.7 |
| High | 991.6 | 881.2 | 847.6 | 781.3 | 744.8 | 825.3 | 750.2 | 687.3 | 566.2 | 703.4 | 660.2 | 604.1 | 553.1 | 538.3 | 543.5 | 470.8 | 446.7 | 408 | 339.7 | 305 | 368.7 | 302.1 | 252.2 | 199 | 155.4 | 134.2 | 125.8 | 118.4 | 110.1 | 91.49 | 94.44 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 9.85 | 8.33 | 7.78 | 7.18 | 6.8 | 6.26 | 5.53 | 4.72 | 3.85 | 4.09 | 3.23 | 2.55 | 2.27 | 2.52 | 1.87 | 1.65 | 1.44 | 1.2 | 0.86 | 0.67 | 0.82 | 0.69 | 0.56 | 0.45 | 0.35 | 0.3 | 0.28 | 0.24 | 0.23 | 0.22 | 0.19 |
| Average | 10.1 | 8.57 | 7.96 | 7.34 | 6.81 | 6.33 | 5.63 | 4.78 | 3.9 | 4.14 | 3.27 | 2.58 | 2.3 | 2.55 | 2.33 | 2.06 | 1.8 | 1.5 | 1.07 | 0.84 | 1.03 | 0.86 | 0.7 | 0.56 | 0.44 | 0.38 | 0.36 | 0.31 | 0.3 | 0.26 | 0.23 |
| High | 10.34 | 9.28 | 8.22 | 7.41 | 6.83 | 6.37 | 5.84 | 4.85 | 3.96 | 4.2 | 3.32 | 2.62 | 2.33 | 2.59 | 2.79 | 2.47 | 2.16 | 1.8 | 1.28 | 1.01 | 1.24 | 1.03 | 0.84 | 0.67 | 0.53 | 0.46 | 0.44 | 0.38 | 0.37 | 0.3 | 0.27 |