| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
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 | 3 | 2 | 4 | 4 | 4 | 3 | 7 | 1 | 2 | 2 | 1 | 11 | 11 | 10 | 11 | 20 | 20 | 18 | 9 | 10 | 9 | 16 |
| Estimated Revenue | ||||||||||||||||||||||
| Low | 8,853 | 8,109 | 7,119 | 6,479 | 6,004 | 5,086 | 4,328 | 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 | 9,000 | 8,243 | 7,180 | 6,605 | 6,096 | 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 | 9,163 | 8,392 | 7,240 | 6,742 | 6,178 | 5,264 | 4,406 | 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 | 6,751 | 6,184 | 5,429 | 4,941 | 4,578 | 3,879 | 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 | 6,863 | 6,286 | 5,475 | 5,037 | 4,649 | 3,943 | 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 | 6,987 | 6,400 | 5,521 | 5,142 | 4,711 | 4,014 | 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 | 6,573 | 6,020 | 5,285 | 4,810 | 4,457 | 3,776 | 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 | 6,682 | 6,120 | 5,330 | 4,904 | 4,526 | 3,839 | 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 | 6,803 | 6,231 | 5,375 | 5,006 | 4,587 | 3,908 | 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 | 1,336 | 1,258 | 1,036 | 956.9 | 900.6 | 742.4 | 544.8 | 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 | 1,365 | 1,286 | 1,172 | 1,056 | 920.8 | 752.6 | 681 | 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 | 1,397 | 1,316 | 1,194 | 1,076 | 941 | 762.9 | 817.2 | 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 | 525.6 | 481.4 | 422.6 | 384.6 | 356.4 | 301.9 | 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 | 534.3 | 489.4 | 426.2 | 392.1 | 361.9 | 307 | 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 | 544 | 498.2 | 429.8 | 400.3 | 366.8 | 312.5 | 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 | 3.06 | 2.89 | 2.38 | 2.19 | 2.07 | 1.7 | 1.41 | 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 | 3.13 | 2.95 | 2.58 | 2.34 | 2.12 | 1.73 | 1.44 | 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 | 3.2 | 3.02 | 2.74 | 2.47 | 2.16 | 1.75 | 1.48 | 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 |
