| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 6 | 4 | 3 | 1 | 2 | 2 | 1 | 7 | 7 | 6 | 7 | 8 | 7 | 8 | 8 | 7 | 8 | 7 | 8 | 10 | 10 | 8 | 9 | 4 | 2 | 2 | 2 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 11,392 | 10,904 | 9,858 | 10,550 | 10,119 | 7,621 | 6,392 | 5,564 | 7,216 | 7,417 | 6,273 | 5,867 | 4,974 | 4,025 | 3,405 | 3,134 | 2,765 | 2,105 | 1,631 | 2,113 | 2,272 | 2,133 | 2,080 | 1,630 | 1,436 | 1,270 | 1,166 | 1,336 | 1,262 |
| Average | 11,420 | 11,270 | 10,162 | 10,594 | 10,459 | 7,862 | 6,595 | 5,740 | 7,445 | 7,652 | 6,472 | 6,053 | 5,132 | 4,246 | 3,600 | 3,302 | 2,933 | 2,224 | 1,734 | 2,268 | 2,399 | 2,289 | 2,204 | 1,842 | 1,526 | 1,378 | 1,220 | 1,398 | 1,321 |
| High | 11,448 | 12,036 | 10,402 | 10,621 | 11,169 | 8,156 | 6,841 | 5,954 | 7,723 | 7,937 | 6,714 | 6,279 | 5,323 | 4,307 | 3,665 | 3,344 | 2,968 | 2,251 | 1,783 | 2,347 | 2,441 | 2,346 | 2,255 | 1,908 | 1,546 | 1,418 | 1,226 | 1,404 | 1,328 |
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low | 1,613 | 1,544 | 1,396 | 1,494 | 1,433 | 819.8 | 791.4 | 685 | 1,017 | 1,168 | 1,050 | 980.9 | 790.8 | 563.7 | 379.1 | 306.8 | 337.7 | 105.8 | 194.5 | 285.2 | 268.7 | 281.2 | 283.3 | 184.2 | 186.9 | 171.1 | 165 | 189.1 | 178.8 |
| Average | 1,617 | 1,596 | 1,439 | 1,499 | 1,481 | 854.9 | 804.1 | 685.7 | 1,029 | 1,179 | 1,051 | 989.6 | 793 | 565.6 | 380.4 | 307 | 338.8 | 107.5 | 195.7 | 289.9 | 270.7 | 284.8 | 286.7 | 195.9 | 189.8 | 177.5 | 169.4 | 198.3 | 187 |
| High | 1,621 | 1,704 | 1,473 | 1,504 | 1,581 | 883 | 814.5 | 696.9 | 1,040 | 1,189 | 1,055 | 989.8 | 795.6 | 566.9 | 382.4 | 308.8 | 339 | 108.2 | 197.6 | 295 | 275.1 | 285.2 | 305.9 | 200.3 | 193.8 | 181.7 | 173.5 | 198.9 | 188 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 1,073 | 1,027 | 928.8 | 993.9 | 953.3 | 564.5 | 545 | 471.7 | 788 | 829.3 | 745 | 698.6 | 546.9 | 376.2 | 237.4 | 176.8 | 172.2 | -65.19 | 78.7 | 160.1 | 164.8 | 180.5 | 171.7 | 89.56 | 100.7 | 96.41 | 95.18 | 109.1 | 103.1 |
| Average | 1,076 | 1,062 | 957.4 | 997.3 | 985.3 | 588.8 | 553.8 | 472.2 | 797.7 | 836.9 | 746.1 | 704.8 | 548.4 | 377.5 | 238.2 | 176.9 | 172.8 | -64.76 | 79.21 | 162.8 | 166 | 182.8 | 173.8 | 95.24 | 102.2 | 100 | 97.63 | 113 | 107.9 |
| High | 1,079 | 1,134 | 980 | 1,001 | 1,052 | 608.1 | 560.9 | 479.9 | 806 | 844.5 | 748.6 | 704.9 | 550.2 | 378.4 | 239.5 | 177.9 | 172.9 | -63.77 | 79.96 | 165.6 | 168.7 | 183.1 | 185.4 | 97.38 | 104.4 | 102.4 | 100.1 | 114.7 | 108.4 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 769.5 | 627.6 | 618.9 | 583.9 | 578.4 | 389.1 | 375.7 | 325.1 | 568.5 | 643.6 | 558.3 | 511 | 391.8 | 270.1 | 158.7 | 114.2 | 116.1 | -60.54 | 53.48 | 101.6 | 103.5 | 102.5 | 109.3 | 45.97 | 62.17 | 45.65 | 45.27 | 66.4 | 54.32 |
| Average | 803.4 | 695.6 | 620.8 | 588.8 | 603.7 | 405.8 | 381.7 | 325.5 | 575.5 | 649.5 | 559.1 | 515.5 | 393 | 271 | 159.3 | 114.2 | 116.5 | -60.14 | 53.83 | 103.3 | 104.3 | 103.9 | 110.6 | 48.89 | 63.13 | 47.34 | 50.12 | 69.4 | 60.48 |
| High | 874.4 | 763.7 | 622.6 | 593.7 | 657.2 | 419.1 | 386.6 | 330.8 | 581.5 | 655.4 | 560.9 | 515.6 | 394.2 | 271.6 | 160.1 | 114.9 | 116.6 | -59.22 | 54.34 | 105.1 | 106 | 104 | 118.1 | 49.98 | 64.45 | 48.47 | 54.97 | 74.37 | 87.31 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low | 624.5 | 597.7 | 540.4 | 578.3 | 554.7 | 369.7 | 356.9 | 309 | 419.1 | 406.9 | 345.1 | 309 | 264.7 | 213.2 | 178.2 | 159.3 | 136.8 | 124 | 95.72 | 107.9 | 116.1 | 105.3 | 107.4 | 103.2 | 83.22 | 66.67 | 63.89 | 73.21 | 69.2 |
| Average | 626 | 617.8 | 557 | 580.2 | 573.3 | 385.6 | 362.7 | 309.3 | 424.2 | 410.6 | 345.6 | 311.7 | 265.5 | 213.9 | 178.8 | 159.4 | 137.2 | 125.9 | 96.34 | 109.7 | 117 | 106.7 | 108.7 | 109.7 | 84.51 | 69.15 | 65.54 | 75.1 | 72.41 |
| High | 627.5 | 659.8 | 570.2 | 582.2 | 612.2 | 398.2 | 367.4 | 314.3 | 428.6 | 414.4 | 346.7 | 311.8 | 266.3 | 214.4 | 179.7 | 160.4 | 137.3 | 126.8 | 97.25 | 111.6 | 118.9 | 106.8 | 116 | 112.2 | 86.27 | 70.8 | 67.18 | 76.99 | 72.77 |
| Estimated EPS | |||||||||||||||||||||||||||||
| Low | 12.49 | 10.19 | 10.05 | 9.48 | 9.39 | 6.06 | 6.3 | 4.14 | 6.82 | 8.43 | 7.74 | 7.53 | 6.26 | 4.69 | 3.06 | 2.18 | 1.56 | 1.26 | -0.176 | 0.931 | 1.5 | 1.13 | 1.33 | 1 | 0.774 | 0.794 | 0.735 | 1.08 | 0.882 |
| Average | 13.04 | 11.24 | 10.07 | 9.57 | 9.8 | 6.31 | 6.57 | 4.31 | 7.1 | 8.78 | 8.07 | 7.85 | 6.52 | 4.93 | 3.21 | 2.26 | 1.63 | 1.34 | -0.042 | 1.03 | 1.57 | 1.24 | 1.41 | 1.19 | 0.821 | 0.86 | 0.798 | 1.15 | 0.982 |
| High | 14.2 | 12.4 | 10.11 | 9.64 | 10.67 | 6.62 | 6.88 | 4.52 | 7.44 | 9.21 | 8.46 | 8.23 | 6.84 | 5.18 | 3.4 | 2.37 | 1.71 | 1.45 | 0.042 | 1.19 | 1.69 | 1.34 | 1.5 | 1.31 | 0.872 | 0.924 | 0.892 | 1.21 | 1.42 |
