| 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 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 11 | 18 | 27 | 30 | 31 | 30 | 15 | 23 | 14 | 14 | 13 | 3 | 3 | 5 | 3 | 7 | 17 | 18 | 10 | 9 | 16 | 11 | 9 | 10 | 15 | 14 | 15 | 14 | 13 | 11 | 9 | 8 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 8,654 | 9,436 | 9,286 | 8,594 | 9,685 | 9,556 | 8,905 | 10,022 | 10,371 | 12,764 | 13,587 | 12,712 | 11,496 | 10,985 | 10,141 | 7,182 | 4,921 | 4,179 | 3,966 | 3,452 | 3,204 | 3,118 | 2,499 | 1,928 | 2,022 | 1,769 | 454.9 | 521.5 | 262 | 687 | 697.8 | 378.3 |
| Average | 9,399 | 9,442 | 9,289 | 9,325 | 9,826 | 9,636 | 9,672 | 10,073 | 10,872 | 13,380 | 14,244 | 13,326 | 12,051 | 11,515 | 10,631 | 8,978 | 6,152 | 5,223 | 4,958 | 4,316 | 4,005 | 3,897 | 3,123 | 2,410 | 2,528 | 2,211 | 568.7 | 651.9 | 327.5 | 858.7 | 872.3 | 472.8 |
| High | 9,915 | 9,449 | 9,291 | 9,846 | 10,136 | 9,746 | 10,203 | 10,123 | 11,386 | 14,012 | 14,916 | 13,956 | 12,620 | 12,059 | 11,132 | 10,773 | 7,382 | 6,268 | 5,949 | 5,179 | 4,806 | 4,677 | 3,748 | 2,892 | 3,033 | 2,653 | 682.4 | 782.3 | 393 | 1,030 | 1,047 | 567.4 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 2,832 | 3,088 | 3,039 | 2,812 | 3,169 | 3,127 | 2,914 | 2,702 | 1,746 | 3,720 | 5,732 | 5,294 | 4,724 | 4,395 | 3,997 | 3,379 | 2,098 | 1,718 | 1,624 | 1,234 | 1,297 | 1,284 | 1,031 | 608.2 | 545.9 | 425.7 | 246.2 | 341.1 | 85.73 | 307.7 | 254.9 | 128.1 |
| Average | 3,076 | 3,090 | 3,040 | 3,051 | 3,215 | 3,153 | 3,165 | 3,378 | 2,183 | 4,650 | 7,165 | 6,617 | 5,906 | 5,493 | 4,996 | 4,224 | 2,622 | 2,147 | 2,030 | 1,543 | 1,622 | 1,605 | 1,289 | 770.4 | 682.4 | 532.2 | 307.8 | 426.4 | 107.2 | 384.6 | 318.6 | 160.1 |
| High | 3,245 | 3,092 | 3,040 | 3,222 | 3,317 | 3,189 | 3,339 | 4,053 | 2,619 | 5,581 | 8,598 | 7,940 | 7,087 | 6,592 | 5,996 | 5,069 | 3,146 | 2,577 | 2,436 | 1,851 | 1,946 | 1,926 | 1,546 | 932.7 | 818.9 | 638.6 | 369.3 | 511.7 | 128.6 | 461.5 | 382.3 | 192.1 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 2,400 | 2,617 | 2,576 | 2,384 | 2,687 | 2,651 | 2,470 | 2,191 | 2,025 | 2,694 | 5,064 | 4,409 | 4,007 | 3,844 | 3,612 | 2,886 | 1,740 | 1,365 | 1,353 | 895.7 | 938.3 | 919.6 | 597.7 | 277.1 | 192.5 | 24.24 | 227.8 | 288.2 | 247.2 | 258.1 | 227.1 | 115.6 |
| Average | 2,607 | 2,619 | 2,577 | 2,586 | 2,725 | 2,673 | 2,683 | 2,739 | 2,531 | 3,542 | 6,330 | 5,512 | 5,009 | 4,805 | 4,515 | 3,607 | 2,176 | 1,706 | 1,691 | 1,120 | 1,173 | 1,149 | 747.2 | 397.4 | 240.6 | 65.52 | 284.8 | 360.2 | 309 | 322.6 | 283.9 | 144.5 |
| High | 2,750 | 2,621 | 2,577 | 2,731 | 2,811 | 2,703 | 2,830 | 3,286 | 3,037 | 4,391 | 7,596 | 6,614 | 6,011 | 5,767 | 5,418 | 4,328 | 2,611 | 2,047 | 2,029 | 1,344 | 1,407 | 1,379 | 896.6 | 517.7 | 288.7 | 106.8 | 341.7 | 432.2 | 370.8 | 387.2 | 340.7 | 173.4 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 2,219 | 1,882 | 1,802 | 1,613 | 2,135 | 2,342 | 1,045 | 2,132 | 1,094 | 2,615 | 4,255 | 3,314 | 1,674 | 2,765 | 2,624 | 2,132 | 1,282 | 1,013 | 967.9 | 720.7 | 702.6 | 593.6 | 489.6 | 99.88 | 131.2 | 15.05 | 152.3 | 218.1 | 254.4 | 180 | 169.5 | 71.32 |
| Average | 2,474 | 2,112 | 2,020 | 1,793 | 2,203 | 2,422 | 1,159 | 2,665 | 1,367 | 3,269 | 5,319 | 4,142 | 2,247 | 3,456 | 3,280 | 2,664 | 1,603 | 1,267 | 1,210 | 900.9 | 878.2 | 741.9 | 612 | 196.2 | 163.9 | 35.78 | 190.3 | 272.7 | 318 | 225 | 211.9 | 89.15 |
| High | 2,651 | 3,287 | 3,282 | 2,520 | 2,272 | 2,503 | 1,248 | 3,198 | 1,640 | 3,922 | 6,383 | 4,971 | 2,819 | 4,147 | 3,936 | 3,197 | 1,923 | 1,520 | 1,452 | 1,081 | 1,054 | 890.3 | 734.4 | 292.6 | 196.7 | 56.51 | 228.4 | 327.2 | 381.7 | 270 | 254.2 | 107 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 2,023 | 2,206 | 2,171 | 2,009 | 2,265 | 2,234 | 2,082 | 2,095 | 1,898 | 1,790 | 1,722 | 1,576 | 1,462 | 1,462 | 1,573 | 1,633 | 1,191 | 934.3 | 1,079 | 929.8 | 816.2 | 701.1 | 606.7 | 483.2 | 528.3 | 458.8 | 248.9 | 185.7 | 128.6 | 116.7 | 134.1 | 74.06 |
| Average | 2,198 | 2,208 | 2,172 | 2,180 | 2,297 | 2,253 | 2,261 | 2,619 | 2,373 | 2,237 | 2,152 | 1,970 | 1,827 | 1,827 | 1,966 | 2,041 | 1,489 | 1,168 | 1,349 | 1,162 | 1,020 | 876.3 | 758.4 | 604 | 660.3 | 573.5 | 311.1 | 232.1 | 160.7 | 145.9 | 167.6 | 92.58 |
| High | 2,318 | 2,209 | 2,172 | 2,302 | 2,370 | 2,279 | 2,386 | 3,143 | 2,848 | 2,685 | 2,583 | 2,364 | 2,192 | 2,192 | 2,359 | 2,450 | 1,786 | 1,401 | 1,619 | 1,395 | 1,224 | 1,052 | 910.1 | 724.8 | 792.4 | 688.2 | 373.4 | 278.5 | 192.9 | 175.1 | 201.1 | 111.1 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 15.21 | 12.9 | 12.35 | 11.06 | 14.63 | 16.05 | 7.16 | 16.08 | 18.04 | 31.76 | 31.25 | 24.36 | 20.68 | 18.96 | 15.52 | 9.24 | 5.51 | 4.54 | 4.55 | 3.38 | 2.74 | 2.63 | 2.1 | 1.42 | 1.32 | 1.06 | 0.63 | 0.48 | 0.24 | 0.25 | 0.02 | -0.22 |
| Average | 16.96 | 16.58 | 15.59 | 14.93 | 14.94 | 16.38 | 7.98 | 17.11 | 19.19 | 33.79 | 33.24 | 25.92 | 21.99 | 20.17 | 16.51 | 11.54 | 6.88 | 5.67 | 5.69 | 4.24 | 3.42 | 3.29 | 2.62 | 1.77 | 1.65 | 1.34 | 0.79 | 0.59 | 0.29 | 0.31 | 0.04 | -0.165 |
| High | 18.17 | 22.53 | 22.5 | 17.27 | 15.57 | 17.16 | 8.55 | 18.16 | 20.37 | 35.86 | 35.28 | 27.51 | 23.34 | 21.41 | 17.52 | 13.84 | 8.25 | 6.8 | 6.83 | 5.1 | 4.1 | 3.95 | 3.14 | 2.12 | 1.98 | 1.62 | 0.95 | 0.7 | 0.34 | 0.37 | 0.06 | -0.11 |