| Period Ending: | 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 |
2007 12-30 |
2006 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 9 | 8 | 7 | 9 | 5 | 3 | 4 | 4 | 3 | 5 | 5 | 4 | 5 | 11 | 15 | 13 | 9 | 10 | 9 | 18 | 17 | 7 | 20 | 12 | 10 | 11 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 20,826 | 20,515 | 19,492 | 18,171 | 18,563 | 16,777 | 15,857 | 15,247 | 14,113 | 12,973 | 12,324 | 12,174 | 11,853 | 11,680 | 12,228 | 8,943 | 8,582 | 9,916 | 7,448 | 9,532 | 8,752 | 9,835 | 11,144 | 15,919 | 12,620 | 7,605 | 8,026 | 7,219 |
| Average | 22,093 | 20,755 | 19,600 | 18,979 | 18,653 | 17,298 | 16,822 | 15,906 | 14,723 | 13,534 | 12,857 | 12,700 | 12,365 | 12,185 | 12,756 | 11,179 | 10,728 | 12,395 | 9,310 | 11,916 | 10,941 | 12,294 | 13,930 | 19,899 | 15,775 | 9,506 | 10,033 | 9,024 |
| High | 23,210 | 20,995 | 19,707 | 19,902 | 18,765 | 17,528 | 17,673 | 16,436 | 15,214 | 13,985 | 13,286 | 13,124 | 12,777 | 12,592 | 13,182 | 13,415 | 12,874 | 14,874 | 11,172 | 14,299 | 13,129 | 14,753 | 16,716 | 23,878 | 18,930 | 11,407 | 12,039 | 10,828 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 6,267 | 6,173 | 5,866 | 5,468 | 5,586 | 5,049 | 4,772 | 2,998 | 3,068 | 3,008 | 2,982 | 436 | 2,706 | 3,457 | 2,610 | 2,820 | 2,268 | 2,182 | 2,040 | 1,690 | 1,183 | 1,486 | 1,210 | 160.7 | 499.5 | 711.3 | 1,063 | 957.7 |
| Average | 6,648 | 6,246 | 5,898 | 5,711 | 5,613 | 5,205 | 5,062 | 3,747 | 3,836 | 3,760 | 3,728 | 1,401 | 3,383 | 4,321 | 3,263 | 3,525 | 2,835 | 2,838 | 2,713 | 2,112 | 1,478 | 1,857 | 1,512 | 556.9 | 1,852 | 889.2 | 1,329 | 1,197 |
| High | 6,985 | 6,318 | 5,930 | 5,989 | 5,647 | 5,275 | 5,318 | 4,496 | 4,603 | 4,512 | 4,473 | 2,367 | 4,060 | 5,185 | 3,915 | 4,230 | 3,402 | 3,494 | 3,385 | 2,534 | 1,774 | 2,229 | 1,815 | 953 | 3,204 | 1,067 | 1,594 | 1,437 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 2,982 | 2,937 | 2,791 | 2,601 | 2,658 | 2,402 | 2,270 | 908.5 | 1,060 | 977.7 | 1,366 | -1,405 | 1,101 | 1,671 | 1,272 | 1,548 | 1,115 | 1,651 | 613.1 | 1,552 | 1,498 | 1,784 | 1,391 | 8,414 | 1,121 | 775.5 | 1,046 | 1,279 |
| Average | 3,163 | 2,971 | 2,806 | 2,717 | 2,671 | 2,477 | 2,408 | 1,209 | 1,391 | 1,386 | 1,708 | -714.4 | 1,383 | 2,089 | 1,590 | 1,935 | 1,423 | 2,064 | 1,034 | 1,940 | 1,873 | 2,230 | 1,739 | 10,517 | 1,995 | 969.4 | 1,308 | 1,599 |
| High | 3,323 | 3,006 | 2,821 | 2,849 | 2,687 | 2,509 | 2,530 | 1,509 | 1,722 | 1,794 | 2,050 | -23.83 | 1,665 | 2,506 | 1,908 | 2,322 | 1,731 | 2,477 | 1,456 | 2,328 | 2,247 | 2,676 | 2,087 | 12,621 | 2,869 | 1,163 | 1,569 | 1,919 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 2,518 | 2,582 | 2,480 | 2,345 | 2,316 | 1,902 | 898.6 | 402.3 | 546.3 | 705.3 | 1,079 | -906.7 | 384.9 | 1,153 | 748.4 | 1,061 | 652.2 | 0.721 | 204.2 | 927 | 719.9 | 890.4 | 630.7 | 409 | -163.1 | 489.7 | 525.7 | 543.5 |
| Average | 2,721 | 2,625 | 2,523 | 2,441 | 2,396 | 1,922 | 961 | 672.7 | 837.3 | 986.2 | 1,349 | -418.7 | 688.2 | 1,441 | 950.2 | 1,326 | 844 | 142.7 | 425.8 | 1,159 | 899.9 | 1,113 | 788.3 | 586.9 | 555 | 612.2 | 657.1 | 679.4 |
| High | 2,900 | 2,734 | 2,600 | 2,536 | 2,477 | 1,941 | 1,035 | 943.1 | 1,128 | 1,267 | 1,619 | 69.18 | 991.5 | 1,729 | 1,152 | 1,591 | 1,036 | 284.6 | 647.4 | 1,391 | 1,080 | 1,336 | 946 | 764.7 | 1,273 | 734.6 | 788.5 | 815.3 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 1,710 | 1,684 | 1,600 | 1,492 | 1,524 | 1,377 | 1,302 | 1,552 | 1,226 | 1,197 | 280.4 | 2,180 | 8.88 | 958.9 | 1,004 | 734.2 | 3.8 | 814.1 | 611.4 | 782.5 | 718.5 | 807.4 | 914.9 | 1,307 | 1,036 | 624.3 | 658.9 | 592.6 |
| Average | 1,814 | 1,704 | 1,609 | 1,558 | 1,531 | 1,420 | 1,381 | 1,941 | 1,532 | 1,496 | 350.5 | 2,725 | 11.1 | 1,000 | 1,047 | 917.7 | 4.75 | 1,018 | 764.3 | 978.2 | 898.1 | 1,009 | 1,144 | 1,634 | 1,295 | 780.4 | 823.6 | 740.8 |
| High | 1,905 | 1,724 | 1,618 | 1,634 | 1,540 | 1,439 | 1,451 | 2,329 | 1,839 | 1,795 | 420.6 | 3,270 | 13.32 | 1,034 | 1,082 | 1,101 | 5.7 | 1,221 | 917.2 | 1,174 | 1,078 | 1,211 | 1,372 | 1,960 | 1,554 | 936.5 | 988.4 | 888.9 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 6.49 | 6.66 | 6.39 | 6.04 | 5.97 | 4.9 | 2.32 | 4.33 | 4.24 | 4.28 | 4.44 | 3.95 | 4.08 | 3.7 | 3.58 | 2.43 | 2.14 | 2.24 | 1.96 | 2.4 | 2.1 | 2.29 | 1.31 | 0.87 | 1.73 | 1.57 | 1.46 | 1.35 |
| Average | 7.01 | 6.84 | 6.52 | 6.14 | 6.08 | 4.95 | 2.5 | 4.57 | 4.48 | 4.53 | 4.7 | 4.17 | 4.31 | 3.91 | 3.78 | 3.03 | 2.68 | 2.81 | 2.44 | 3 | 2.62 | 2.86 | 1.64 | 1.09 | 2.16 | 1.96 | 1.83 | 1.68 |
| High | 7.47 | 7.05 | 6.7 | 6.54 | 6.38 | 5 | 2.67 | 4.77 | 4.67 | 4.72 | 4.9 | 4.35 | 4.5 | 4.08 | 3.94 | 3.63 | 3.22 | 3.39 | 2.93 | 3.6 | 3.15 | 3.43 | 1.96 | 1.31 | 2.59 | 2.35 | 2.2 | 2.01 |
