| 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 |
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 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 3 | 3 | 5 | 2 | 2 | 3 | 3 | 2 | 4 | 8 | 6 | 6 | 9 | 11 | 16 | 9 | 14 | 20 | 19 | 18 | 9 | 19 | 10 | 19 | 9 | 12 | 13 | 15 | 20 | 9 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 11,399 | 10,675 | 9,734 | 8,849 | 10,416 | 7,067 | 6,278 | 5,792 | 5,443 | 5,032 | 4,866 | 4,630 | 4,397 | 3,468 | 2,655 | 2,336 | 2,538 | 2,515 | 5,405 | 2,426 | 2,434 | 2,559 | 2,258 | 2,059 | 1,979 | 1,732 | 1,702 | 2,037 | 1,236 | 1,305 | 1,141 |
| Average | 11,651 | 10,881 | 9,950 | 8,875 | 10,646 | 7,178 | 6,376 | 5,883 | 5,528 | 5,111 | 4,942 | 4,702 | 4,466 | 4,335 | 3,318 | 2,919 | 3,173 | 3,144 | 6,757 | 3,033 | 3,042 | 3,199 | 2,822 | 2,573 | 2,474 | 2,165 | 2,128 | 2,546 | 1,545 | 1,631 | 1,426 |
| High | 11,838 | 11,086 | 10,110 | 8,920 | 10,817 | 7,254 | 6,444 | 5,946 | 5,587 | 5,165 | 4,995 | 4,752 | 4,514 | 5,203 | 3,982 | 3,503 | 3,807 | 3,773 | 8,108 | 3,639 | 3,651 | 3,839 | 3,387 | 3,088 | 2,969 | 2,598 | 2,553 | 3,056 | 1,855 | 1,958 | 1,711 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 2,408 | 2,255 | 2,056 | 1,869 | 2,200 | -786.4 | 2,018 | -275 | 1,675 | 31.74 | 571.9 | 578 | 596.6 | 643.2 | 534 | 411.9 | 118.6 | 434.9 | 419.1 | 452 | 901.4 | 1,059 | 630.9 | 528.3 | 363.2 | 213.6 | 217 | 97.7 | 242.3 | 255.2 | 316.8 |
| Average | 2,461 | 2,299 | 2,102 | 1,875 | 2,249 | -141.1 | 2,522 | 580.9 | 2,094 | 280.5 | 714.9 | 722.5 | 745.8 | 804.1 | 667.5 | 514.8 | 187.6 | 543.7 | 553.1 | 607.8 | 1,127 | 1,324 | 788.7 | 660.4 | 454 | 267.1 | 271.3 | 150.5 | 302.8 | 319 | 396 |
| High | 2,501 | 2,342 | 2,136 | 1,884 | 2,285 | 504.2 | 3,027 | 1,437 | 2,512 | 529.4 | 857.9 | 867 | 894.9 | 964.9 | 801 | 617.8 | 256.7 | 652.4 | 687.1 | 763.6 | 1,352 | 1,589 | 946.4 | 792.5 | 544.8 | 320.5 | 325.6 | 203.3 | 363.4 | 382.8 | 475.2 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 2,251 | 2,108 | 1,923 | 1,748 | 2,057 | 1,396 | 1,240 | 1,144 | 1,075 | 993.9 | 961.2 | 914.5 | 868.5 | 685 | 524.3 | 461.3 | 501.3 | 496.8 | 1,068 | 479.2 | 480.7 | 505.5 | 445.9 | 406.6 | 390.9 | 342.1 | 336.2 | 402.4 | 244.2 | 257.8 | 225.3 |
| Average | 2,301 | 2,149 | 1,965 | 1,753 | 2,103 | 1,418 | 1,259 | 1,162 | 1,092 | 1,009 | 976.2 | 928.8 | 882.1 | 856.3 | 655.4 | 576.6 | 626.6 | 621 | 1,335 | 599 | 600.9 | 631.8 | 557.4 | 508.2 | 488.6 | 427.7 | 420.2 | 503 | 305.2 | 322.2 | 281.6 |
| High | 2,338 | 2,190 | 1,997 | 1,762 | 2,136 | 1,433 | 1,273 | 1,174 | 1,104 | 1,020 | 986.6 | 938.7 | 891.5 | 1,028 | 786.5 | 692 | 751.9 | 745.2 | 1,601 | 718.8 | 721.1 | 758.2 | 668.9 | 609.9 | 586.4 | 513.2 | 504.3 | 603.5 | 366.3 | 386.6 | 337.9 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 1,277 | 1,280 | 1,103 | 947.9 | 2,105 | -692.9 | 1,559 | -271.7 | 1,288 | 11.78 | 739.2 | 374.3 | 383.1 | 408.9 | 336.9 | 262.1 | 65.86 | 275 | 267.6 | 315 | 602.1 | 693.5 | 419 | 355.9 | 250.8 | 152.1 | 147.7 | 75.41 | 167 | 177.9 | 222.3 |
| Average | 1,438 | 1,332 | 1,168 | 995.2 | 2,151 | -179.6 | 1,949 | 396 | 1,610 | 220.1 | 924 | 467.8 | 478.9 | 511.1 | 421.1 | 327.6 | 109.5 | 343.7 | 353 | 416.3 | 752.6 | 866.8 | 523.7 | 444.8 | 313.5 | 190.1 | 184.6 | 111.1 | 208.7 | 222.4 | 277.9 |
| High | 1,561 | 1,408 | 1,233 | 1,043 | 2,211 | 333.8 | 2,339 | 1,064 | 1,933 | 428.4 | 1,109 | 561.4 | 574.7 | 613.4 | 505.3 | 393.1 | 153.2 | 412.4 | 438.4 | 517.5 | 903.1 | 1,040 | 628.4 | 533.8 | 376.3 | 228.1 | 221.6 | 146.9 | 250.4 | 266.8 | 333.5 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.74 | 1.37 | 9.49 | 229.9 | 738 | 703.1 | 760.5 | 0 | 540.1 | 502.6 | 445.5 | 450.3 | 424.6 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.43 | 1.71 | 11.86 | 287.4 | 922.4 | 878.9 | 950.6 | 0 | 675.1 | 628.2 | 556.8 | 562.9 | 530.8 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.11 | 2.05 | 14.23 | 344.9 | 1,107 | 1,055 | 1,141 | 0 | 810.1 | 753.9 | 668.2 | 675.5 | 637 | 0 | 0 | 0 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 8.09 | 8.11 | 6.99 | 6.01 | 13.34 | 4.18 | 5.67 | 2.82 | 4.01 | 3.15 | 2.62 | 2.93 | 3.29 | 2.08 | 1.59 | 0.86 | -0.17 | 1.1 | 1.13 | 1.62 | 2.31 | 2.12 | 1.96 | 1.36 | 1.26 | 0.89 | 0.88 | 0.82 | 0.81 | 0.99 | 0.95 |
| Average | 9.1 | 8.48 | 7.5 | 6.34 | 13.72 | 4.26 | 5.78 | 2.87 | 4.09 | 3.22 | 2.67 | 2.99 | 3.36 | 2.6 | 1.99 | 1.07 | 0.15 | 1.37 | 1.41 | 2.02 | 2.89 | 2.64 | 2.45 | 1.71 | 1.58 | 1.13 | 1.11 | 1.08 | 1.02 | 1.23 | 1.18 |
| High | 9.89 | 8.92 | 7.82 | 6.61 | 14.01 | 4.32 | 5.86 | 2.91 | 4.14 | 3.26 | 2.71 | 3.04 | 3.4 | 3.12 | 2.39 | 1.29 | 0.47 | 1.64 | 1.68 | 2.42 | 3.47 | 3.16 | 2.94 | 2.05 | 1.9 | 1.37 | 1.34 | 1.34 | 1.23 | 1.47 | 1.41 |
