| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 12 | 13 | 13 | 7 | 11 | 9 | 11 | 8 | 3 | 3 | 5 | 3 | 7 | 19 | 10 | 8 | 11 | 12 | 8 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 18,761 | 17,146 | 16,612 | 17,448 | 10,592 | 12,625 | 11,504 | 10,606 | 11,005 | 10,283 | 9,486 | 8,720 | 8,403 | 6,753 | 6,216 | 5,674 | 4,509 | 3,259 | 4,818 | 5,355 |
| Average | 18,802 | 18,064 | 17,436 | 17,639 | 11,141 | 13,301 | 11,984 | 11,049 | 11,463 | 10,712 | 9,882 | 9,084 | 8,753 | 8,442 | 7,770 | 7,092 | 5,636 | 4,073 | 6,022 | 6,693 |
| High | 18,844 | 18,972 | 18,046 | 18,100 | 12,007 | 13,821 | 12,458 | 11,486 | 11,917 | 11,136 | 10,273 | 9,443 | 9,100 | 10,130 | 9,324 | 8,511 | 6,764 | 4,888 | 7,227 | 8,032 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 4,124 | 3,769 | 3,652 | 3,836 | 2,329 | 5,934 | 5,490 | 2,983 | 5,162 | 4,904 | 4,493 | 4,153 | 4,274 | 4,108 | 4,051 | 3,881 | 2,950 | 1,905 | 1,729 | 3,756 |
| Average | 4,133 | 3,971 | 3,833 | 3,878 | 2,449 | 7,418 | 6,862 | 3,728 | 6,453 | 6,130 | 5,616 | 5,191 | 5,343 | 5,135 | 5,064 | 4,851 | 3,687 | 2,381 | 2,162 | 4,696 |
| High | 4,142 | 4,171 | 3,967 | 3,979 | 2,640 | 8,901 | 8,235 | 4,474 | 7,743 | 7,356 | 6,739 | 6,229 | 6,411 | 6,162 | 6,077 | 5,821 | 4,425 | 2,857 | 2,594 | 5,635 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 3,944 | 3,605 | 3,492 | 3,668 | 2,227 | 3,559 | 3,965 | 3,656 | 3,793 | 3,544 | 3,270 | 3,006 | 2,896 | 2,328 | 2,143 | 1,956 | 1,554 | 1,123 | 1,661 | 1,846 |
| Average | 3,953 | 3,798 | 3,665 | 3,708 | 2,342 | 3,750 | 4,131 | 3,808 | 3,951 | 3,692 | 3,406 | 3,131 | 3,017 | 2,910 | 2,678 | 2,445 | 1,943 | 1,404 | 2,076 | 2,307 |
| High | 3,961 | 3,988 | 3,794 | 3,805 | 2,524 | 3,896 | 4,294 | 3,959 | 4,108 | 3,838 | 3,541 | 3,255 | 3,136 | 3,492 | 3,214 | 2,933 | 2,331 | 1,685 | 2,491 | 2,768 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 4,257 | 3,680 | 3,200 | 3,482 | 2,647 | 3,574 | 3,404 | -175.6 | 2,244 | 2,178 | 1,688 | 1,838 | 1,861 | 1,830 | 1,843 | 1,683 | 1,309 | 450.2 | 3,461 | 1,424 |
| Average | 4,521 | 3,950 | 3,756 | 3,733 | 2,828 | 4,468 | 4,254 | 222.7 | 2,805 | 2,723 | 2,110 | 2,297 | 2,326 | 2,288 | 2,304 | 2,104 | 1,636 | 601.5 | 4,326 | 1,780 |
| High | 4,782 | 4,755 | 4,485 | 3,984 | 3,114 | 5,362 | 5,105 | 621 | 3,366 | 3,267 | 2,532 | 2,757 | 2,792 | 2,745 | 2,765 | 2,524 | 1,963 | 752.9 | 5,192 | 2,136 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 4,436 | 4,054 | 3,928 | 4,126 | 2,504 | 2,336 | 1,854 | 3,037 | 2,471 | 2,428 | 2,237 | 2,011 | 2,123 | 2,004 | 1,410 | 1,603 | 889.5 | 914.9 | 2,736 | 2,239 |
| Average | 4,446 | 4,271 | 4,123 | 4,171 | 2,634 | 2,920 | 2,318 | 3,796 | 3,089 | 3,036 | 2,796 | 2,514 | 2,654 | 2,505 | 1,763 | 2,004 | 1,112 | 1,144 | 3,420 | 2,799 |
| High | 4,455 | 4,486 | 4,267 | 4,280 | 2,839 | 3,504 | 2,782 | 4,555 | 3,706 | 3,643 | 3,355 | 3,017 | 3,185 | 3,006 | 2,115 | 2,404 | 1,334 | 1,372 | 4,104 | 3,359 |
| Estimated EPS | ||||||||||||||||||||
| Low | 16.96 | 14.66 | 12.75 | 13.87 | 10.55 | 14.36 | 16.88 | 3.23 | 8.6 | 7.41 | 5.52 | 5.44 | 5.02 | 4.13 | 3.5 | 2.99 | 1.95 | 0.48 | -1.35 | 1.08 |
| Average | 17.88 | 15.89 | 14.47 | 14.82 | 11.27 | 15.38 | 17.81 | 3.4 | 9.07 | 7.82 | 5.82 | 5.74 | 5.29 | 5.16 | 4.38 | 3.74 | 2.44 | 0.625 | -1.07 | 1.35 |
| High | 19.05 | 18.94 | 17.87 | 15.87 | 12.41 | 16.16 | 18.72 | 3.58 | 9.54 | 8.22 | 6.12 | 6.04 | 5.56 | 6.19 | 5.26 | 4.49 | 2.93 | 0.77 | -0.8 | 1.63 |
