| 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 |
1997 12-30 |
1996 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 7 | 10 | 9 | 9 | 5 | 6 | 7 | 7 | 6 | 9 | 14 | 8 | 9 | 19 | 8 | 9 | 10 | 19 | 20 | 17 | 14 | 7 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 7,421 | 6,959 | 6,387 | 5,921 | 5,329 | 5,026 | 4,306 | 5,076 | 4,606 | 4,568 | 4,245 | 3,931 | 3,684 | 3,119 | 1,858 | 1,510 | 1,426 | 1,788 | 1,483 | 800.1 | 1,012 | 2,389 | 1,974 |
| Average | 7,473 | 6,964 | 6,447 | 5,931 | 5,349 | 5,071 | 4,334 | 5,109 | 4,636 | 4,597 | 4,272 | 3,956 | 3,708 | 3,140 | 2,323 | 1,887 | 1,782 | 2,235 | 1,853 | 1,000 | 1,265 | 2,986 | 2,467 |
| High | 7,525 | 6,970 | 6,497 | 5,951 | 5,359 | 5,113 | 4,361 | 5,142 | 4,665 | 4,627 | 4,300 | 3,981 | 3,731 | 3,160 | 2,787 | 2,264 | 2,139 | 2,682 | 2,224 | 1,200 | 1,518 | 3,583 | 2,961 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 1,572 | 1,474 | 1,353 | 1,254 | 1,129 | 1,065 | 777.7 | 709.6 | 648.6 | 625.6 | 528.4 | 571.7 | 528.7 | 518.3 | 417.5 | 344 | 244.8 | 260.2 | 285.2 | 166.8 | 99.91 | 627.6 | 421.9 |
| Average | 1,583 | 1,475 | 1,366 | 1,256 | 1,133 | 1,074 | 972.2 | 887 | 810.7 | 782 | 660.5 | 714.7 | 660.8 | 647.8 | 521.8 | 430 | 306 | 325.2 | 356.5 | 208.6 | 130.8 | 784.5 | 527.4 |
| High | 1,594 | 1,476 | 1,376 | 1,261 | 1,135 | 1,083 | 1,167 | 1,064 | 972.9 | 938.4 | 792.7 | 857.6 | 793 | 777.4 | 626.2 | 516 | 367.2 | 390.3 | 427.7 | 250.3 | 161.7 | 941.4 | 632.9 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 1,156 | 1,084 | 994.7 | 922.2 | 830 | 782.7 | 630.8 | 586.3 | 511.1 | 507.1 | 479 | 491.6 | 453.6 | 472.8 | 357.1 | 296.9 | 261.9 | 394.1 | 268 | 157 | 108.5 | 896.8 | 625.2 |
| Average | 1,164 | 1,085 | 1,004 | 923.7 | 833.2 | 789.8 | 788.5 | 732.9 | 638.8 | 633.8 | 598.7 | 614.5 | 567 | 591 | 446.3 | 371.1 | 327.3 | 492.6 | 335 | 196.3 | 135.6 | 1,121 | 781.5 |
| High | 1,172 | 1,085 | 1,012 | 926.8 | 834.7 | 796.3 | 946.2 | 879.5 | 766.6 | 760.6 | 718.4 | 737.4 | 680.5 | 709.2 | 535.6 | 445.4 | 392.8 | 591.2 | 402 | 235.6 | 162.8 | 1,345 | 937.8 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 694 | 584.6 | 577.5 | 540.6 | 434.2 | 414.4 | 285.6 | 299.2 | 222.3 | 261.4 | 200 | 194.2 | 173 | 156.7 | 167.1 | 204.6 | 116.5 | 140.1 | 786.8 | 62.73 | 150 | 262 | 172.3 |
| Average | 701.8 | 642.6 | 595.5 | 543.7 | 440.3 | 419.1 | 357 | 374 | 277.8 | 326.7 | 250 | 242.7 | 216.2 | 195.8 | 208.8 | 255.7 | 145.6 | 175.2 | 983.5 | 79.54 | 187.4 | 327.5 | 215.3 |
| High | 709.7 | 673.5 | 635.8 | 546.8 | 446.4 | 423.8 | 428.4 | 448.8 | 333.4 | 392.1 | 300 | 291.2 | 259.5 | 235 | 250.6 | 306.9 | 174.8 | 210.2 | 1,180 | 96.36 | 224.9 | 393 | 258.4 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 1,190 | 1,116 | 1,024 | 949.6 | 854.7 | 806 | 2,894 | 2,334 | 2,359 | 2,137 | 1,871 | 1,817 | 1,532 | 1,588 | 1,034 | 818.1 | 790.5 | 919 | 792.9 | 632 | 906 | 55.07 | 24.28 |
| Average | 1,198 | 1,117 | 1,034 | 951.2 | 857.9 | 813.2 | 3,617 | 2,917 | 2,948 | 2,671 | 2,339 | 2,272 | 1,915 | 1,985 | 1,292 | 1,023 | 988.1 | 1,149 | 991.2 | 790 | 1,133 | 81.3 | 41.03 |
| High | 1,207 | 1,118 | 1,042 | 954.4 | 859.5 | 820 | 4,341 | 3,501 | 3,538 | 3,205 | 2,807 | 2,726 | 2,299 | 2,382 | 1,551 | 1,227 | 1,186 | 1,379 | 1,189 | 948.1 | 1,359 | 107.5 | 57.79 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 6.79 | 5.72 | 5.65 | 5.29 | 4.25 | 4.05 | 2.78 | 4.27 | 2.8 | 3.86 | 3.6 | 2.7 | 2.54 | 1.97 | 1.49 | 1.08 | 0.87 | 0.73 | 1.32 | 0.59 | 0.21 | 0.73 | 0.56 |
| Average | 6.87 | 6.26 | 5.82 | 5.31 | 4.3 | 4.1 | 2.8 | 4.3 | 2.82 | 3.89 | 3.63 | 2.72 | 2.56 | 1.99 | 1.86 | 1.35 | 1.1 | 0.91 | 1.64 | 0.74 | 0.255 | 0.92 | 0.71 |
| High | 6.94 | 6.59 | 6.22 | 5.35 | 4.37 | 4.15 | 2.82 | 4.34 | 2.85 | 3.93 | 3.66 | 2.74 | 2.58 | 2.01 | 2.23 | 1.62 | 1.33 | 1.09 | 1.96 | 0.89 | 0.3 | 1.11 | 0.86 |
