| 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 |
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 | 2 | 6 | 7 | 7 | 5 | 2 | 1 | 1 | 2 | 1 | 7 | 7 | 12 | 9 | 14 | 20 | 18 | 14 | 13 | 9 | 15 | 18 | 18 | 10 | 13 | 7 | 8 | 20 | 17 | 11 | 17 | 12 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 6,885 | 5,344 | 5,043 | 4,992 | 5,026 | 4,838 | 6,494 | 4,644 | 4,194 | 4,740 | 4,404 | 3,966 | 3,642 | 3,487 | 2,433 | 1,983 | 2,017 | 1,887 | 1,769 | 1,355 | 2,584 | 2,193 | 1,909 | 1,611 | 1,471 | 1,337 | 1,441 | 1,724 | 1,752 | 1,243 | 1,115 | 938 |
| Average | 7,022 | 5,344 | 5,133 | 5,002 | 5,036 | 4,934 | 6,580 | 4,705 | 4,249 | 4,802 | 4,462 | 4,018 | 3,689 | 3,533 | 3,041 | 2,479 | 2,521 | 2,359 | 2,211 | 1,693 | 3,230 | 2,741 | 2,387 | 2,013 | 1,838 | 1,671 | 1,802 | 2,155 | 2,190 | 1,554 | 1,394 | 1,172 |
| High | 7,177 | 5,344 | 5,223 | 5,113 | 5,046 | 5,043 | 6,689 | 4,783 | 4,320 | 4,882 | 4,536 | 4,084 | 3,751 | 3,591 | 3,649 | 2,974 | 3,025 | 2,831 | 2,653 | 2,032 | 3,876 | 3,290 | 2,864 | 2,416 | 2,206 | 2,005 | 2,162 | 2,586 | 2,628 | 1,864 | 1,673 | 1,407 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 1,636 | 1,270 | 1,198 | 1,187 | 1,195 | 1,150 | 774.5 | 572.9 | 451.2 | 608.7 | 716.9 | 546.2 | 412.7 | 492 | 388.5 | 365.2 | 367.2 | 275.3 | 192.8 | 166.1 | 79.67 | 312.3 | 262.2 | 158.4 | 131.7 | 134.2 | 82.64 | 94.21 | 172.6 | 156.6 | 136.3 | 115.2 |
| Average | 1,669 | 1,270 | 1,220 | 1,189 | 1,197 | 1,173 | 968.2 | 716.2 | 564 | 760.9 | 896.1 | 682.8 | 515.9 | 615 | 485.6 | 456.4 | 459 | 344.2 | 241 | 207.7 | 139 | 390.4 | 327.8 | 198 | 164.6 | 167.8 | 110.1 | 117.8 | 215.8 | 195.8 | 170.4 | 144 |
| High | 1,706 | 1,270 | 1,241 | 1,215 | 1,199 | 1,199 | 1,162 | 859.4 | 676.8 | 913.1 | 1,075 | 819.4 | 619.1 | 738 | 582.7 | 547.7 | 550.8 | 413 | 289.2 | 249.2 | 198.2 | 468.5 | 393.4 | 237.5 | 197.5 | 201.3 | 137.5 | 141.3 | 258.9 | 234.9 | 204.5 | 172.8 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 1,305 | 1,013 | 955.7 | 946.2 | 952.6 | 917 | 619.3 | 398.9 | 313.2 | 461.1 | 375.1 | 408.5 | 423.3 | 391.1 | 309.6 | 306.7 | 288.2 | 209.6 | 134.4 | 126.4 | 197.7 | 250.5 | 204.1 | 152.4 | 133.4 | 101.9 | 92.71 | 58.24 | 144.2 | 129.7 | 111.4 | 94.36 |
| Average | 1,331 | 1,013 | 972.8 | 948.1 | 954.5 | 935.2 | 774.2 | 498.7 | 391.5 | 576.4 | 468.9 | 510.6 | 529.1 | 488.9 | 387 | 383.4 | 360.2 | 262.1 | 168 | 158 | 247.1 | 313.1 | 255.1 | 190.5 | 166.8 | 127.4 | 115.9 | 77.6 | 180.2 | 162.2 | 139.2 | 117.9 |
| High | 1,360 | 1,013 | 989.9 | 969 | 956.4 | 955.9 | 929 | 598.4 | 469.8 | 691.6 | 562.7 | 612.7 | 634.9 | 586.6 | 464.4 | 460.1 | 432.2 | 314.5 | 201.6 | 189.6 | 296.6 | 375.7 | 306.1 | 228.6 | 200.1 | 152.9 | 139.1 | 96.95 | 216.3 | 194.6 | 167.1 | 141.5 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 1,454 | 1,018 | 928.7 | 896.4 | 945.2 | 821.8 | 462.8 | 297.3 | 205.9 | 333.5 | 462.8 | 296.3 | 172.3 | 249 | 190.5 | 166 | 186.8 | 137.7 | 100.3 | 87.18 | 2.04 | 173.5 | 160.7 | 76.16 | 52.21 | 62.25 | 7.22 | 18.63 | 78.04 | 74.01 | 62.54 | 52.31 |
| Average | 1,492 | 1,077 | 978.4 | 899 | 950.1 | 862.9 | 578.5 | 371.6 | 257.3 | 416.8 | 578.5 | 370.3 | 220.1 | 311.2 | 238.2 | 207.5 | 233.4 | 172.2 | 125.4 | 109 | 39.99 | 216.8 | 200.8 | 95.2 | 70.34 | 77.81 | 23.74 | 28.97 | 97.55 | 92.51 | 78.17 | 65.39 |
| High | 1,534 | 1,137 | 1,028 | 901.6 | 955 | 867.4 | 694.2 | 446 | 308.8 | 500.2 | 694.2 | 444.4 | 267.9 | 373.5 | 285.8 | 249 | 280.1 | 206.6 | 150.4 | 130.8 | 77.95 | 260.2 | 241 | 114.2 | 88.46 | 93.37 | 40.26 | 39.32 | 117.1 | 111 | 93.81 | 78.46 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 879.3 | 682.4 | 644 | 637.6 | 641.9 | 617.9 | 501.6 | 482.1 | 412.9 | 466.1 | 462.8 | 480.3 | 383 | 358.7 | 285.5 | 294.6 | 292.3 | 285.5 | 211.7 | 186.3 | 271.2 | 230.1 | 180.2 | 155.7 | 161.8 | 148.7 | 153.2 | 187.9 | 148.9 | 133.6 | 117.7 | 106.2 |
| Average | 896.8 | 682.4 | 655.5 | 638.8 | 643.2 | 630.2 | 627 | 602.6 | 516.1 | 582.6 | 578.5 | 600.4 | 478.7 | 448.4 | 356.8 | 368.2 | 365.4 | 356.9 | 264.6 | 232.9 | 339 | 287.6 | 225.3 | 194.6 | 202.3 | 185.8 | 191.5 | 234.9 | 186.1 | 167 | 147.1 | 132.8 |
| High | 916.6 | 682.4 | 667 | 652.9 | 644.4 | 644.1 | 752.4 | 723.2 | 619.3 | 699.1 | 694.2 | 720.5 | 574.5 | 538.1 | 428.2 | 441.9 | 438.4 | 428.3 | 317.5 | 279.5 | 406.8 | 345.1 | 270.4 | 233.5 | 242.7 | 223 | 229.8 | 281.8 | 223.3 | 200.4 | 176.5 | 159.3 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 30.87 | 21.6 | 19.72 | 19.03 | 20.07 | 17.45 | 19.51 | 9.06 | 5.39 | 7.89 | 5.52 | 4.78 | 5.74 | 4.64 | 2.78 | 3.53 | 2.75 | 2.16 | 1.44 | 1.02 | 2.08 | 2.44 | 1.86 | 1.52 | 1.27 | 0.91 | 0.8 | 0.87 | 1.48 | 1.17 | 0.96 | 0.78 |
| Average | 31.67 | 23.11 | 20.78 | 19.09 | 20.17 | 17.9 | 19.85 | 9.21 | 5.49 | 8.02 | 5.62 | 4.87 | 5.84 | 4.72 | 3.47 | 4.41 | 3.44 | 2.7 | 1.8 | 1.28 | 2.6 | 3.05 | 2.34 | 1.9 | 1.59 | 1.13 | 1 | 1.09 | 1.84 | 1.47 | 1.2 | 0.99 |
| High | 32.58 | 24.15 | 21.83 | 19.14 | 20.28 | 18.42 | 20.28 | 9.41 | 5.61 | 8.19 | 5.74 | 4.97 | 5.97 | 4.82 | 4.16 | 5.29 | 4.13 | 3.24 | 2.16 | 1.55 | 3.12 | 3.66 | 2.82 | 2.28 | 1.91 | 1.35 | 1.2 | 1.31 | 2.21 | 1.77 | 1.44 | 1.2 |
