| Period Ending: | 2030 12-31 |
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 |
2003 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 5 | 11 | 11 | 11 | 11 | 9 | 6 | 6 | 11 | 6 | 9 | 17 | 8 | 15 | 18 | 14 | 10 | 15 | 15 | 11 | 7 | 20 | 12 | 19 | 17 | 12 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 8,140 | 7,998 | 7,825 | 6,970 | 6,759 | 6,449 | 6,104 | 5,595 | 4,860 | 4,556 | 4,727 | 4,722 | 4,124 | 3,511 | 3,471 | 3,217 | 2,484 | 2,340 | 2,274 | 2,573 | 2,404 | 2,083 | 2,011 | 1,356 | 875.9 | 721 | 587.2 | 411.7 |
| Average | 8,421 | 8,274 | 7,912 | 7,311 | 6,939 | 6,519 | 6,114 | 5,788 | 5,020 | 4,706 | 4,884 | 4,878 | 4,260 | 3,628 | 3,586 | 3,323 | 3,105 | 2,925 | 2,842 | 3,216 | 3,005 | 2,604 | 2,514 | 1,695 | 1,095 | 901.3 | 734 | 514.6 |
| High | 8,837 | 8,683 | 7,999 | 7,852 | 7,320 | 6,619 | 6,124 | 6,074 | 5,206 | 4,880 | 5,064 | 5,058 | 4,418 | 3,762 | 3,718 | 3,446 | 3,726 | 3,510 | 3,411 | 3,859 | 3,606 | 3,124 | 3,016 | 2,034 | 1,314 | 1,082 | 880.8 | 617.5 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 7,430 | 7,300 | 7,142 | 6,362 | 6,169 | 5,886 | 5,572 | 5,107 | 3,451 | 3,068 | 2,640 | 2,621 | 2,501 | 2,233 | 2,052 | 1,788 | 1,695 | 1,578 | 1,608 | 1,808 | 1,696 | 1,452 | 1,172 | 955.1 | 599.9 | 452.9 | 330.4 | 194 |
| Average | 7,686 | 7,552 | 7,222 | 6,673 | 6,334 | 5,950 | 5,581 | 5,283 | 4,314 | 3,835 | 3,300 | 3,276 | 3,126 | 2,791 | 2,565 | 2,235 | 2,119 | 1,972 | 2,010 | 2,260 | 2,120 | 1,815 | 1,465 | 1,194 | 749.9 | 566.1 | 413.1 | 242.6 |
| High | 8,066 | 7,926 | 7,301 | 7,167 | 6,682 | 6,041 | 5,590 | 5,544 | 5,176 | 4,602 | 3,960 | 3,931 | 3,751 | 3,349 | 3,078 | 2,683 | 2,543 | 2,367 | 2,412 | 2,712 | 2,544 | 2,178 | 1,759 | 1,433 | 899.8 | 679.3 | 495.7 | 291.1 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 7,305 | 7,177 | 7,022 | 6,254 | 6,065 | 5,787 | 5,478 | 5,020 | 2,315 | 2,067 | 2,075 | 2,029 | 2,049 | 1,810 | 1,714 | 1,544 | 1,411 | 1,298 | 1,317 | 1,580 | 1,465 | 1,266 | 1,240 | 820.2 | 532.1 | 443.9 | 301.2 | 153.5 |
| Average | 7,557 | 7,425 | 7,100 | 6,560 | 6,227 | 5,850 | 5,487 | 5,194 | 2,894 | 2,584 | 2,594 | 2,537 | 2,561 | 2,262 | 2,143 | 1,930 | 1,764 | 1,622 | 1,646 | 1,975 | 1,831 | 1,582 | 1,550 | 1,025 | 665.1 | 554.8 | 376.4 | 191.9 |
| High | 7,930 | 7,792 | 7,178 | 7,046 | 6,569 | 5,939 | 5,495 | 5,450 | 3,473 | 3,101 | 3,113 | 3,044 | 3,073 | 2,715 | 2,571 | 2,317 | 2,116 | 1,947 | 1,975 | 2,370 | 2,198 | 1,899 | 1,860 | 1,230 | 798.1 | 665.8 | 451.7 | 230.3 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 4,856 | 5,150 | 4,716 | 4,170 | 4,159 | 4,007 | 3,656 | 3,129 | 2,397 | 2,061 | 1,656 | 1,655 | 1,543 | 3,169 | 1,196 | 968.4 | 899 | 774.1 | 697.8 | 1,436 | 760.7 | 657.4 | 568.1 | 508 | 327.1 | 241 | 170.9 | 91.46 |
| Average | 5,076 | 5,384 | 4,974 | 4,559 | 4,358 | 4,021 | 3,670 | 3,262 | 2,997 | 2,576 | 2,070 | 2,069 | 1,929 | 3,961 | 1,495 | 1,211 | 1,124 | 967.7 | 872.2 | 1,795 | 950.9 | 821.8 | 710.1 | 635 | 408.9 | 301.3 | 213.7 | 114.3 |
| High | 5,402 | 5,730 | 5,233 | 4,947 | 4,557 | 4,036 | 3,685 | 3,481 | 3,596 | 3,091 | 2,484 | 2,482 | 2,315 | 4,753 | 1,794 | 1,453 | 1,348 | 1,161 | 1,047 | 2,154 | 1,141 | 986.1 | 852.1 | 762 | 490.6 | 361.6 | 256.4 | 137.2 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 212.2 | 208.5 | 204 | 181.7 | 176.2 | 168.1 | 159.1 | 145.8 | 497.5 | 454.2 | 648.1 | 1,084 | 807.6 | 583.6 | 641.5 | 587.7 | 605.9 | 597 | 538.2 | 327.8 | 426 | 407.3 | 174.8 | 258.8 | 149.2 | 283.8 | 170.2 | 177.5 |
| Average | 219.5 | 215.7 | 206.2 | 190.6 | 180.9 | 169.9 | 159.4 | 150.9 | 621.9 | 567.8 | 810.2 | 1,355 | 1,010 | 729.5 | 801.9 | 734.7 | 757.4 | 746.2 | 672.7 | 409.7 | 532.5 | 509.1 | 218.4 | 323.5 | 186.5 | 354.8 | 212.8 | 221.9 |
| High | 230.4 | 226.3 | 208.5 | 204.7 | 190.8 | 172.5 | 159.6 | 158.3 | 746.3 | 681.3 | 972.2 | 1,626 | 1,211 | 875.4 | 962.3 | 881.6 | 908.8 | 895.4 | 807.3 | 491.6 | 639 | 611 | 262.1 | 388.3 | 223.8 | 425.8 | 255.3 | 266.3 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 13.48 | 14.3 | 13.09 | 11.58 | 11.55 | 11.12 | 10.15 | 8.69 | 7.61 | 6.4 | 6.45 | 6.54 | 6.48 | 4.55 | 4.29 | 3.69 | 2.7 | 2.41 | 2.28 | 2.61 | 2.48 | 2.1 | 2.54 | 2.31 | 1.87 | 1.36 | 0.97 | 0.52 |
| Average | 14.09 | 14.95 | 13.9 | 12.69 | 11.95 | 11.17 | 10.19 | 9.08 | 7.94 | 6.68 | 6.73 | 6.82 | 6.76 | 4.75 | 4.48 | 3.85 | 3.37 | 3.01 | 2.86 | 3.27 | 3.09 | 2.63 | 3.17 | 2.89 | 2.33 | 1.7 | 1.21 | 0.64 |
| High | 15 | 15.91 | 14.53 | 13.73 | 12.65 | 11.2 | 10.23 | 9.66 | 8.32 | 7 | 7.05 | 7.15 | 7.09 | 4.98 | 4.7 | 4.04 | 4.04 | 3.61 | 3.44 | 3.93 | 3.7 | 3.16 | 3.8 | 3.47 | 2.79 | 2.04 | 1.45 | 0.76 |
