| Period Ending: | 2030 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 7 | 8 | 9 | 10 | 10 | 8 | 7 | 7 | 7 | 6 | 4 | 8 | 8 | 12 | 9 | 17 | 20 | 17 |
| Estimated Revenue | |||||||||||||||||||
| Low | 15,624 | 14,821 | 14,536 | 13,259 | 12,806 | 11,996 | 11,526 | 11,569 | 10,452 | 9,419 | 8,926 | 8,730 | 7,934 | 7,324 | 6,945 | 6,932 | 6,558 | 4,285 | 4,632 |
| Average | 15,902 | 15,085 | 14,550 | 13,701 | 12,916 | 12,096 | 11,587 | 11,775 | 10,549 | 9,506 | 9,009 | 8,810 | 8,007 | 7,392 | 7,009 | 6,996 | 8,198 | 5,356 | 5,790 |
| High | 16,270 | 15,434 | 14,564 | 14,203 | 13,076 | 12,226 | 11,707 | 12,047 | 10,662 | 9,608 | 9,105 | 8,904 | 8,093 | 7,471 | 7,084 | 7,071 | 9,837 | 6,427 | 6,948 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 1,619 | 1,536 | 1,506 | 1,374 | 1,327 | 1,243 | 1,194 | 1,199 | 721.1 | 638.3 | 817.4 | 816.9 | 828.9 | 765.5 | 629 | 740.2 | 672.1 | 412.1 | 348 |
| Average | 1,648 | 1,563 | 1,508 | 1,420 | 1,339 | 1,254 | 1,201 | 1,220 | 901.3 | 797.9 | 1,022 | 1,021 | 1,036 | 956.9 | 786.2 | 925.3 | 840.2 | 515.2 | 435 |
| High | 1,686 | 1,599 | 1,509 | 1,472 | 1,355 | 1,267 | 1,213 | 1,248 | 1,082 | 957.5 | 1,226 | 1,225 | 1,243 | 1,148 | 943.4 | 1,110 | 1,008 | 618.2 | 522 |
| Estimated EBIT | |||||||||||||||||||
| Low | 1,153 | 1,094 | 1,073 | 978.4 | 945 | 885.2 | 850.5 | 853.7 | 397.4 | 320.8 | 532.1 | 613 | 636.1 | 616.1 | 514.2 | 597.1 | 519 | 285.1 | 225.8 |
| Average | 1,173 | 1,113 | 1,074 | 1,011 | 953.1 | 892.6 | 855 | 868.9 | 496.7 | 401 | 665.1 | 766.3 | 795.1 | 770.1 | 642.8 | 746.4 | 648.8 | 356.3 | 282.3 |
| High | 1,201 | 1,139 | 1,075 | 1,048 | 964.9 | 902.2 | 863.8 | 889 | 596 | 481.1 | 798.1 | 919.6 | 954.2 | 924.1 | 771.4 | 895.7 | 778.5 | 427.6 | 338.7 |
| Estimated Net Income | |||||||||||||||||||
| Low | 1,020 | 903.9 | 825.8 | 736.6 | 649.5 | 575.7 | 526.4 | 723.6 | 331.6 | 341.2 | 461.4 | 456.6 | 558.4 | 341.1 | 338 | 311.5 | 260.3 | 143.6 | 87.02 |
| Average | 1,044 | 924.9 | 911.5 | 803.2 | 687.8 | 605 | 563.9 | 748 | 414.5 | 426.5 | 576.8 | 570.8 | 698 | 426.4 | 422.4 | 389.3 | 325.3 | 179.5 | 108.8 |
| High | 1,076 | 952.7 | 1,095 | 884.6 | 715.5 | 636.3 | 601.5 | 762.7 | 497.4 | 511.7 | 692.1 | 684.9 | 837.7 | 511.7 | 506.9 | 467.2 | 390.4 | 215.3 | 130.5 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 1,352 | 1,283 | 1,258 | 1,147 | 1,108 | 1,038 | 997.4 | 1,001 | 680.9 | 580.8 | 695.4 | 655.6 | 590.9 | 412.3 | 372.4 | 531.2 | 595.6 | 428 | 463.7 |
| Average | 1,376 | 1,305 | 1,259 | 1,186 | 1,118 | 1,047 | 1,003 | 1,019 | 851.1 | 726 | 869.3 | 819.5 | 738.7 | 515.4 | 465.5 | 664 | 744.4 | 535 | 579.7 |
| High | 1,408 | 1,336 | 1,260 | 1,229 | 1,132 | 1,058 | 1,013 | 1,043 | 1,021 | 871.2 | 1,043 | 983.4 | 886.4 | 618.5 | 558.6 | 796.8 | 893.3 | 642 | 695.6 |
| Estimated EPS | |||||||||||||||||||
| Low | 25.97 | 23 | 21.01 | 18.74 | 16.53 | 14.65 | 13.39 | 18.41 | 14.47 | 13.39 | 15.36 | 13.68 | 18.43 | 11.82 | 10.26 | 9.33 | 5.88 | 2.17 | 2.03 |
| Average | 26.57 | 23.53 | 23.49 | 20.31 | 17.28 | 15.1 | 14.19 | 18.84 | 14.65 | 13.55 | 15.55 | 13.85 | 18.66 | 11.96 | 10.39 | 9.44 | 7.35 | 2.72 | 2.54 |
| High | 27.37 | 24.24 | 27.86 | 22.51 | 18.21 | 16.19 | 15.31 | 19.41 | 14.85 | 13.74 | 15.76 | 14.04 | 18.92 | 12.13 | 10.53 | 9.58 | 8.82 | 3.27 | 3.04 |
