| 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 | 2 | 4 | 4 | 4 | 5 | 1 | 2 | 2 | 1 | 11 | 11 | 10 | 11 | 20 | 20 | 18 | 9 | 10 | 9 | 16 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 6,511 | 5,481 | 5,123 | 4,967 | 4,323 | 3,042 | 2,716 | 2,126 | 1,906 | 1,873 | 1,564 | 1,534 | 1,222 | 732 | 1,196 | 1,215 | 886 | 1,194 | 1,646 | 1,637 |
| Average | 6,618 | 5,821 | 5,386 | 5,171 | 4,353 | 3,140 | 2,772 | 2,170 | 1,945 | 1,912 | 1,596 | 1,566 | 1,247 | 914 | 1,495 | 1,518 | 1,107 | 1,493 | 2,058 | 2,047 |
| High | 6,724 | 6,027 | 5,619 | 5,364 | 4,373 | 3,215 | 2,815 | 2,204 | 1,975 | 1,942 | 1,621 | 1,591 | 1,267 | 1,097 | 1,794 | 1,822 | 1,328 | 1,792 | 2,469 | 2,456 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 4,250 | 3,578 | 3,344 | 3,243 | 578 | 525 | 541 | 427 | 762 | 584 | 634 | 186 | 164 | 306 | 136 | 76.8 | 444 | 347 | 631 | 1,186 |
| Average | 4,320 | 3,800 | 3,516 | 3,375 | 722 | 657 | 677 | 533 | 952 | 730 | 793 | 233 | 205 | 383 | 171 | 258 | 556 | 433 | 788 | 1,483 |
| High | 4,389 | 3,934 | 3,668 | 3,502 | 867 | 788 | 812 | 640 | 1,142 | 876 | 951 | 280 | 246 | 459 | 205 | 440 | 667 | 520 | 946 | 1,779 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 4,133 | 3,479 | 3,252 | 3,153 | 1,409 | 1,281 | 1,416 | 923 | 1,012 | 954 | 955 | 587 | 849 | 478 | 424 | 53.5 | 578 | 780 | 1,075 | 1,069 |
| Average | 4,200 | 3,695 | 3,419 | 3,282 | 1,761 | 1,601 | 1,770 | 1,154 | 1,265 | 1,193 | 1,193 | 734 | 1,062 | 597 | 530 | 66.9 | 723 | 975 | 1,343 | 1,336 |
| High | 4,268 | 3,825 | 3,567 | 3,405 | 2,114 | 1,921 | 2,124 | 1,385 | 1,518 | 1,431 | 1,432 | 881 | 1,274 | 716 | 635 | 80.3 | 867 | 1,169 | 1,612 | 1,603 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 856 | 741 | 733 | 742 | 480 | 214 | 239 | 139 | 130 | 135 | 52.2 | 60.9 | 27.2 | 47.9 | 33.5 | -31.7 | 358 | 220 | 486 | 830 |
| Average | 1,010 | 863 | 824 | 755 | 600 | 268 | 298 | 174 | 163 | 168 | 67.1 | 76.2 | 45.7 | 59.9 | 41.9 | 129 | 447 | 275 | 608 | 1,037 |
| High | 1,163 | 1,073 | 911 | 763 | 720 | 321 | 358 | 208 | 195 | 202 | 82.0 | 91.4 | 64.2 | 71.9 | 50.3 | 289 | 537 | 330 | 729 | 1,245 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 1,419 | 1,194 | 1,116 | 1,082 | 262 | 238 | 223 | 226 | 164 | 136 | 146 | 111 | 132 | 218 | 182 | 46.1 | 318 | 493 | 540 | 427 |
| Average | 1,442 | 1,268 | 1,174 | 1,127 | 327 | 298 | 279 | 283 | 204 | 170 | 182 | 139 | 166 | 273 | 227 | 207 | 398 | 616 | 675 | 534 |
| High | 1,465 | 1,313 | 1,224 | 1,169 | 393 | 357 | 335 | 340 | 245 | 204 | 219 | 167 | 199 | 328 | 272 | 368 | 477 | 739 | 809 | 640 |
| Estimated EPS | ||||||||||||||||||||
| Low | 7.853 | 6.794 | 6.722 | 6.811 | 5.738 | 3.776 | 3.274 | 2.295 | 2.107 | 2.149 | 1.545 | 1.281 | 0.696 | 0.640 | 0.800 | 0.940 | 0.580 | 0.690 | 1.340 | 1.640 |
| Average | 9.263 | 7.794 | 7.284 | 6.910 | 5.768 | 3.935 | 3.362 | 2.357 | 2.164 | 2.207 | 1.587 | 1.316 | 0.715 | 0.805 | 1.010 | 1.180 | 0.730 | 0.850 | 1.670 | 2.040 |
| High | 10.67 | 9.842 | 8.358 | 6.999 | 5.788 | 4.057 | 3.431 | 2.405 | 2.208 | 2.252 | 1.619 | 1.343 | 0.730 | 0.970 | 1.220 | 1.420 | 0.880 | 1.010 | 2.000 | 2.440 |
