| 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 |
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 | 1 | 2 | 7 | 8 | 8 | 9 | 5 | 3 | 4 | 4 | 3 | 11 | 11 | 10 | 11 | 20 | 15 | 14 | 11 | 13 | 19 | 9 | 13 | 17 | 11 | 9 | 20 | 9 | 14 | 9 | 12 | 10 | 14 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 29,121 | 27,731 | 26,108 | 25,154 | 24,178 | 23,372 | 22,961 | 21,766 | 18,606 | 16,788 | 19,237 | 18,561 | 16,093 | 15,223 | 15,256 | 12,225 | 11,596 | 10,029 | 9,467 | 8,347 | 7,263 | 8,707 | 8,762 | 8,276 | 7,700 | 7,121 | 6,924 | 6,639 | 6,674 | 6,697 | 6,323 | 5,297 | 4,809 |
| Average | 29,369 | 27,731 | 26,318 | 25,374 | 24,318 | 23,432 | 23,157 | 21,919 | 18,736 | 16,905 | 19,371 | 18,691 | 16,205 | 15,330 | 15,363 | 15,281 | 14,495 | 12,536 | 11,834 | 10,433 | 9,079 | 10,883 | 10,952 | 10,346 | 9,624 | 8,901 | 8,655 | 8,299 | 8,343 | 8,371 | 7,903 | 6,621 | 6,011 |
| High | 29,810 | 27,732 | 26,818 | 25,655 | 24,378 | 23,482 | 23,504 | 22,048 | 18,847 | 17,005 | 19,486 | 18,801 | 16,301 | 15,420 | 15,453 | 18,337 | 17,394 | 15,044 | 14,201 | 12,520 | 10,895 | 13,060 | 13,143 | 12,415 | 11,549 | 10,681 | 10,386 | 9,959 | 10,011 | 10,045 | 9,484 | 7,945 | 7,213 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 2,147 | 2,044 | 1,925 | 1,854 | 1,782 | 1,723 | 1,693 | 1,374 | 1,038 | 410.2 | 966.1 | 1,133 | 954.7 | 981.2 | 1,009 | 1,008 | 969 | 858.3 | 742.1 | 634 | 525.7 | 676.2 | 730.7 | 668.1 | 609.5 | 545.6 | 508.7 | 133.6 | 473.1 | 591.1 | 568.9 | 526.6 | 499.6 |
| Average | 2,165 | 2,044 | 1,940 | 1,871 | 1,793 | 1,727 | 1,707 | 1,717 | 1,298 | 645.7 | 1,208 | 1,416 | 1,193 | 1,227 | 1,261 | 1,261 | 1,211 | 1,073 | 927.7 | 792.5 | 657.2 | 845.3 | 913.4 | 835.1 | 761.9 | 682 | 635.9 | 283.9 | 591.4 | 738.8 | 711.1 | 658.2 | 624.5 |
| High | 2,197 | 2,044 | 1,977 | 1,891 | 1,797 | 1,731 | 1,733 | 2,061 | 1,557 | 881.1 | 1,449 | 1,699 | 1,432 | 1,472 | 1,513 | 1,513 | 1,454 | 1,287 | 1,113 | 951 | 788.6 | 1,014 | 1,096 | 1,002 | 914.2 | 818.4 | 763 | 434.2 | 709.7 | 886.6 | 853.3 | 789.9 | 749.4 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 1,647 | 1,568 | 1,476 | 1,422 | 1,367 | 1,322 | 1,298 | 1,094 | 779 | 680.1 | 880 | 885.8 | 827.1 | 859.3 | 896.4 | 895.4 | 869.9 | 785.9 | 689.2 | 581.3 | 473.2 | 631.8 | 677 | 630.3 | 557.9 | 497 | 468.1 | 486.8 | 462.6 | 517.3 | 497.6 | 471.3 | 452.3 |
| Average | 1,661 | 1,568 | 1,488 | 1,435 | 1,375 | 1,325 | 1,309 | 1,368 | 973.8 | 850.1 | 1,100 | 1,107 | 1,034 | 1,074 | 1,120 | 1,119 | 1,087 | 982.4 | 861.5 | 726.6 | 591.5 | 789.8 | 846.2 | 787.9 | 697.4 | 621.2 | 585.1 | 608.6 | 578.3 | 646.6 | 622 | 589.1 | 565.4 |
| High | 1,686 | 1,568 | 1,516 | 1,451 | 1,379 | 1,328 | 1,329 | 1,642 | 1,169 | 1,020 | 1,320 | 1,329 | 1,241 | 1,289 | 1,345 | 1,343 | 1,305 | 1,179 | 1,034 | 871.9 | 709.8 | 947.7 | 1,015 | 945.5 | 836.9 | 745.5 | 702.1 | 730.3 | 693.9 | 775.9 | 746.4 | 706.9 | 678.5 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 1,549 | 1,297 | 1,100 | 1,019 | 1,053 | 1,115 | 1,195 | 820.5 | 600.4 | -34.68 | 503.6 | 647 | 501.6 | 551.9 | 562.7 | 566.5 | 563.7 | 497.8 | 428 | 351.5 | 283.8 | 374.9 | 409.1 | 376.2 | 344.2 | 309.1 | 273.5 | -143.9 | 241.7 | 308.2 | 299.2 | 284.6 | 273.9 |
| Average | 1,567 | 1,317 | 1,189 | 1,086 | 1,060 | 1,128 | 1,213 | 1,026 | 750.6 | 136.9 | 629.4 | 808.7 | 627 | 689.9 | 703.4 | 708.1 | 704.6 | 622.3 | 535 | 439.3 | 354.7 | 468.6 | 511.4 | 470.2 | 430.3 | 386.4 | 341.9 | -25.88 | 302.2 | 385.2 | 374 | 355.7 | 342.3 |
| High | 1,597 | 1,337 | 1,255 | 1,153 | 1,067 | 1,140 | 1,232 | 1,231 | 900.7 | 308.4 | 755.3 | 970.5 | 752.3 | 827.9 | 844.1 | 849.8 | 845.5 | 746.7 | 642 | 527.2 | 425.7 | 562.3 | 613.6 | 564.2 | 516.3 | 463.7 | 410.2 | 92.17 | 362.6 | 462.3 | 448.7 | 426.9 | 410.8 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 8,037 | 7,653 | 7,205 | 6,942 | 6,673 | 6,450 | 6,337 | 4,008 | 3,459 | 3,182 | 3,950 | 3,684 | 3,004 | 2,704 | 2,610 | 2,641 | 2,478 | 2,033 | 1,965 | 1,753 | 1,575 | 1,883 | 1,851 | 1,903 | 1,853 | 1,715 | 1,677 | 1,566 | 1,583 | 1,567 | 1,399 | 1,131 | 1,009 |
| Average | 8,105 | 7,653 | 7,263 | 7,003 | 6,711 | 6,467 | 6,391 | 5,010 | 4,323 | 3,978 | 4,938 | 4,606 | 3,755 | 3,380 | 3,262 | 3,301 | 3,097 | 2,542 | 2,456 | 2,191 | 1,968 | 2,354 | 2,314 | 2,379 | 2,316 | 2,144 | 2,096 | 1,957 | 1,979 | 1,959 | 1,749 | 1,414 | 1,262 |
| High | 8,227 | 7,653 | 7,401 | 7,080 | 6,728 | 6,480 | 6,487 | 6,012 | 5,188 | 4,774 | 5,925 | 5,527 | 4,506 | 4,056 | 3,914 | 3,961 | 3,717 | 3,050 | 2,948 | 2,629 | 2,362 | 2,825 | 2,777 | 2,855 | 2,779 | 2,573 | 2,516 | 2,349 | 2,374 | 2,351 | 2,099 | 1,697 | 1,514 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 11.13 | 9.32 | 7.9 | 7.32 | 7.57 | 8.01 | 8.58 | 8.11 | 6.65 | 5.13 | 5.6 | 5.6 | 4.59 | 4.54 | 4.54 | 3.66 | 3.56 | 3.07 | 2.59 | 2.05 | 1.61 | 2.28 | 2.43 | 2.16 | 1.94 | 1.73 | 1.71 | 1.71 | 1.72 | 1.77 | 1.67 | 1.59 | 1.53 |
| Average | 11.25 | 9.42 | 8.52 | 7.81 | 7.64 | 8.1 | 8.68 | 8.18 | 6.71 | 5.18 | 5.65 | 5.65 | 4.64 | 4.58 | 4.58 | 4.57 | 4.45 | 3.85 | 3.23 | 2.57 | 2.02 | 2.84 | 3.04 | 2.71 | 2.42 | 2.16 | 2.14 | 2.13 | 2.15 | 2.21 | 2.08 | 1.99 | 1.92 |
| High | 11.47 | 9.6 | 9.02 | 8.28 | 7.67 | 8.19 | 8.85 | 8.25 | 6.76 | 5.22 | 5.69 | 5.69 | 4.67 | 4.62 | 4.62 | 5.48 | 5.34 | 4.63 | 3.87 | 3.09 | 2.43 | 3.4 | 3.65 | 3.26 | 2.9 | 2.59 | 2.57 | 2.55 | 2.58 | 2.65 | 2.49 | 2.39 | 2.31 |
