| Period Ending: | 2028 12-31 |
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 | 1 | 2 | 3 | 3 | 4 | 5 | 1 | 2 | 2 | 1 | 11 | 11 | 10 | 11 | 20 | 20 | 18 | 9 | 10 | 9 | 16 |
| Estimated Revenue | |||||||||||||||||||||
| Low | 7,399 | 6,343 | 5,485 | 5,258 | 4,948 | 4,323 | 3,042 | 2,716 | 2,126 | 1,906 | 1,873 | 1,564 | 1,534 | 1,222 | 731.5 | 1,196 | 1,215 | 885.6 | 1,194 | 1,646 | 1,637 |
| Average | 7,732 | 6,404 | 5,825 | 5,529 | 5,171 | 4,353 | 3,140 | 2,772 | 2,170 | 1,945 | 1,912 | 1,596 | 1,566 | 1,247 | 914.4 | 1,495 | 1,518 | 1,107 | 1,493 | 2,058 | 2,047 |
| High | 7,966 | 6,465 | 6,031 | 5,768 | 5,327 | 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 | 5,966 | 5,114 | 4,422 | 4,240 | 3,989 | 577.8 | 525.3 | 541.5 | 426.6 | 761.7 | 584.3 | 634.3 | 186.3 | 163.8 | 306.2 | 136.4 | 76.82 | 444.4 | 346.6 | 630.5 | 1,186 |
| Average | 6,234 | 5,163 | 4,697 | 4,458 | 4,169 | 722.2 | 656.6 | 676.9 | 533.3 | 952.1 | 730.3 | 792.9 | 232.9 | 204.7 | 382.7 | 170.6 | 258.3 | 555.5 | 433.3 | 788.2 | 1,483 |
| High | 6,422 | 5,212 | 4,863 | 4,650 | 4,295 | 866.7 | 787.9 | 812.2 | 640 | 1,142 | 876.4 | 951.4 | 279.5 | 245.6 | 459.3 | 204.7 | 439.8 | 666.6 | 519.9 | 945.8 | 1,779 |
| Estimated EBIT | |||||||||||||||||||||
| Low | 5,787 | 4,961 | 4,290 | 4,113 | 3,870 | 1,409 | 1,281 | 1,416 | 923.1 | 1,012 | 954.1 | 954.6 | 587.4 | 849.4 | 477.5 | 423.7 | 53.51 | 578.1 | 779.7 | 1,075 | 1,069 |
| Average | 6,047 | 5,008 | 4,556 | 4,324 | 4,044 | 1,761 | 1,601 | 1,770 | 1,154 | 1,265 | 1,193 | 1,193 | 734.2 | 1,062 | 596.9 | 529.6 | 66.88 | 722.6 | 974.6 | 1,343 | 1,336 |
| High | 6,230 | 5,056 | 4,717 | 4,511 | 4,166 | 2,114 | 1,921 | 2,124 | 1,385 | 1,518 | 1,431 | 1,432 | 881.1 | 1,274 | 716.3 | 635.5 | 80.26 | 867.1 | 1,169 | 1,612 | 1,603 |
| Estimated Net Income | |||||||||||||||||||||
| Low | 4,501 | 3,318 | 2,992 | 2,984 | 774 | 480 | 214.2 | 238.7 | 138.9 | 130.2 | 134.7 | 52.23 | 60.92 | 27.17 | 47.92 | 33.53 | -31.67 | 357.9 | 220.2 | 486.2 | 829.7 |
| Average | 4,768 | 3,845 | 3,663 | 3,234 | 793 | 600 | 267.7 | 298.4 | 173.6 | 162.7 | 168.4 | 67.13 | 76.15 | 45.67 | 59.9 | 41.92 | 128.9 | 447.4 | 275.2 | 607.7 | 1,037 |
| High | 4,955 | 4,372 | 4,334 | 3,711 | 812 | 720 | 321.2 | 358.1 | 208.4 | 195.2 | 202 | 82.03 | 91.39 | 64.16 | 71.87 | 50.3 | 289.5 | 536.9 | 330.2 | 729.3 | 1,245 |
| Estimated SGA Expenses | |||||||||||||||||||||
| Low | 1,612 | 1,382 | 1,195 | 1,146 | 1,078 | 261.9 | 238.1 | 223.5 | 226.5 | 163.5 | 135.9 | 145.7 | 111 | 132.5 | 218.5 | 181.7 | 46.12 | 318.2 | 493 | 539.6 | 426.8 |
| Average | 1,685 | 1,395 | 1,269 | 1,205 | 1,127 | 327.4 | 297.6 | 279.4 | 283.1 | 204.4 | 169.9 | 182.1 | 138.8 | 165.6 | 273.1 | 227.1 | 207.2 | 397.7 | 616.2 | 674.5 | 533.5 |
| High | 1,736 | 1,409 | 1,314 | 1,257 | 1,161 | 392.9 | 357.2 | 335.2 | 339.7 | 245.3 | 203.8 | 218.5 | 166.5 | 198.7 | 327.7 | 272.5 | 368.2 | 477.3 | 739.5 | 809.5 | 640.2 |
| Estimated EPS | |||||||||||||||||||||
| Low | 10.32 | 7.61 | 6.86 | 6.84 | 6.81 | 5.74 | 3.78 | 3.27 | 2.29 | 2.11 | 2.15 | 1.55 | 1.28 | 0.696 | 0.64 | 0.8 | 0.94 | 0.58 | 0.69 | 1.34 | 1.64 |
| Average | 10.94 | 8.82 | 7.87 | 7.42 | 6.91 | 5.77 | 3.93 | 3.36 | 2.36 | 2.16 | 2.21 | 1.59 | 1.32 | 0.715 | 0.805 | 1.01 | 1.18 | 0.73 | 0.85 | 1.67 | 2.04 |
| High | 11.36 | 10.03 | 9.94 | 8.51 | 7 | 5.79 | 4.06 | 3.43 | 2.4 | 2.21 | 2.25 | 1.62 | 1.34 | 0.73 | 0.97 | 1.22 | 1.42 | 0.88 | 1.01 | 2 | 2.44 |
