| 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 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2004 12-30 |
2003 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 3 | 5 | 2 | 1 | 2 | 2 | 1 | 3 | 3 | 5 | 3 | 7 | 9 | 15 | 14 | 20 | 11 | 13 | 20 | 12 | 16 | 7 | 14 | 10 |
| Estimated Revenue | |||||||||||||||||||||||||||
| Low | 36,793 | 35,570 | 34,016 | 29,783 | 27,679 | 29,155 | 36,992 | 34,256 | 27,818 | 28,753 | 29,599 | 26,547 | 23,826 | 22,805 | 17,725 | 16,566 | 15,750 | 13,334 | 12,847 | 10,418 | 7,401 | 5,753 | 8,792 | 9,178 | 7,570 | 6,388 | 6,272 |
| Average | 37,447 | 36,438 | 34,854 | 30,313 | 27,700 | 29,673 | 37,114 | 34,369 | 27,909 | 28,848 | 29,697 | 26,634 | 23,904 | 22,880 | 22,156 | 20,707 | 19,688 | 16,668 | 16,059 | 13,023 | 9,251 | 7,191 | 10,990 | 11,472 | 9,462 | 7,985 | 7,840 |
| High | 38,138 | 37,318 | 35,692 | 30,872 | 27,740 | 30,221 | 37,294 | 34,535 | 28,044 | 28,988 | 29,841 | 26,763 | 24,020 | 22,990 | 26,588 | 24,849 | 23,626 | 20,001 | 19,271 | 15,627 | 11,101 | 8,629 | 13,188 | 13,766 | 11,355 | 9,582 | 9,408 |
| Estimated EBITDA | |||||||||||||||||||||||||||
| Low | 1,746 | 1,688 | 1,614 | 1,413 | 1,314 | 1,384 | 1,492 | 1,107 | 656.2 | -267.8 | 941.5 | 657.1 | 636.1 | 614.7 | 633.5 | 509.4 | 600.5 | -787.5 | 544.6 | 448.4 | 259 | 72.84 | -58.82 | 482.7 | 245.3 | 241.8 | 277 |
| Average | 1,777 | 1,729 | 1,654 | 1,439 | 1,315 | 1,408 | 1,865 | 1,384 | 820.3 | -34.58 | 1,177 | 821.3 | 795.1 | 768.4 | 791.8 | 636.8 | 750.6 | -516.4 | 680.8 | 560.5 | 323.8 | 91.05 | 55.44 | 603.4 | 306.6 | 302.3 | 346.2 |
| High | 1,810 | 1,771 | 1,694 | 1,465 | 1,316 | 1,434 | 2,239 | 1,661 | 984.4 | 198.6 | 1,412 | 985.6 | 954.2 | 922.1 | 950.2 | 764.1 | 900.8 | -245.4 | 816.9 | 672.5 | 388.5 | 109.3 | 169.7 | 724.1 | 367.9 | 362.8 | 415.5 |
| Estimated EBIT | |||||||||||||||||||||||||||
| Low | 1,551 | 1,500 | 1,434 | 1,256 | 1,167 | 1,229 | 1,405 | 1,015 | 616.2 | -141.6 | 903.3 | 719.8 | 677.4 | 649 | 592.6 | 536.6 | 611.6 | -753.1 | 551.1 | 461.7 | 300.5 | 114.4 | 101.3 | 537.9 | 272.7 | 269.7 | 303.2 |
| Average | 1,579 | 1,536 | 1,470 | 1,278 | 1,168 | 1,251 | 1,756 | 1,269 | 770.3 | 95.91 | 1,129 | 899.8 | 846.7 | 811.3 | 740.8 | 670.8 | 764.5 | -482 | 688.8 | 577.1 | 375.6 | 143 | 214.4 | 672.3 | 340.9 | 337.2 | 379 |
| High | 1,608 | 1,573 | 1,505 | 1,302 | 1,170 | 1,274 | 2,108 | 1,523 | 924.4 | 333.4 | 1,355 | 1,080 | 1,016 | 973.6 | 888.9 | 804.9 | 917.3 | -211 | 826.6 | 692.6 | 450.7 | 171.6 | 327.5 | 806.8 | 409.1 | 404.6 | 454.8 |
| Estimated Net Income | |||||||||||||||||||||||||||
| Low | 881.9 | 770.5 | 663.5 | 542.7 | 525.4 | 548.9 | 1,000 | 723.1 | 392.7 | -384.8 | 564.1 | 316.7 | 412.6 | 391.5 | 386.4 | 309.2 | 383.9 | -824 | 327.3 | 298.3 | 147.4 | 10.5 | -149.4 | 244.2 | 99.45 | 111.8 | 132.5 |
| Average | 902.4 | 812.3 | 703.1 | 543.5 | 534.5 | 562.1 | 1,251 | 903.8 | 490.8 | -208.2 | 705.1 | 395.8 | 515.7 | 489.3 | 483 | 386.5 | 479.9 | -601.4 | 409.1 | 372.9 | 184.3 | 16.38 | -93.17 | 305.2 | 124.3 | 139.7 | 165.7 |
| High | 924.1 | 854.1 | 742.7 | 544.3 | 543.5 | 575.2 | 1,501 | 1,085 | 589 | -31.66 | 846.1 | 475 | 618.9 | 587.2 | 579.6 | 463.8 | 575.9 | -378.9 | 490.9 | 447.5 | 221.2 | 22.26 | -36.94 | 366.3 | 149.2 | 167.6 | 198.8 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||
| Low | 2,723 | 2,633 | 2,518 | 2,204 | 2,049 | 2,158 | 1,836 | 1,589 | 1,494 | 1,711 | 1,811 | 1,681 | 1,618 | 1,569 | 1,524 | 1,451 | 1,420 | 1,275 | 1,221 | 1,040 | 824.4 | 718 | 1,298 | 797.2 | 706 | 578.8 | 575.4 |
| Average | 2,772 | 2,697 | 2,580 | 2,244 | 2,050 | 2,196 | 2,295 | 1,986 | 1,867 | 2,139 | 2,263 | 2,101 | 2,022 | 1,961 | 1,905 | 1,813 | 1,775 | 1,594 | 1,527 | 1,300 | 1,031 | 897.5 | 1,622 | 996.5 | 882.5 | 723.5 | 719.2 |
| High | 2,823 | 2,762 | 2,642 | 2,285 | 2,053 | 2,237 | 2,754 | 2,383 | 2,241 | 2,567 | 2,716 | 2,522 | 2,426 | 2,354 | 2,286 | 2,176 | 2,130 | 1,913 | 1,832 | 1,559 | 1,237 | 1,077 | 1,947 | 1,196 | 1,059 | 868.2 | 863.1 |
| Estimated EPS | |||||||||||||||||||||||||||
| Low | 16.88 | 14.75 | 12.7 | 10.39 | 10.05 | 10.51 | 22.24 | 14.58 | 7.27 | 7.43 | 8.78 | 7.32 | 6.64 | 6.05 | 4.49 | 3.67 | 3.26 | 2.31 | 2.64 | 2.11 | 1.23 | 0.36 | 0.23 | 2.22 | 1.21 | 1.1 | 1.68 |
| Average | 17.27 | 15.68 | 13.46 | 10.4 | 10.16 | 10.75 | 22.33 | 14.64 | 7.3 | 7.46 | 8.82 | 7.35 | 6.67 | 6.08 | 5.61 | 4.58 | 4.08 | 2.89 | 3.3 | 2.64 | 1.54 | 0.46 | 0.435 | 2.77 | 1.51 | 1.39 | 2.09 |
| High | 17.68 | 16.34 | 14.21 | 10.42 | 10.4 | 11.01 | 22.48 | 14.74 | 7.34 | 7.51 | 8.87 | 7.4 | 6.71 | 6.12 | 6.73 | 5.49 | 4.9 | 3.47 | 3.96 | 3.17 | 1.85 | 0.56 | 0.64 | 3.33 | 1.81 | 1.68 | 2.5 |
