| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
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 |
2006 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 15 | 16 | 16 | 15 | 11 | 6 | 7 | 11 | 6 | 4 | 8 | 6 | 6 | 9 | 12 | 12 | 17 | 18 | 9 | 16 | 13 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 11,022 | 10,357 | 9,692 | 8,756 | 8,160 | 7,410 | 7,116 | 6,252 | 5,321 | 4,434 | 4,093 | 3,700 | 3,325 | 2,950 | 2,678 | 1,781 | 1,828 | 1,706 | 1,281 | 1,111 | 888.1 | 1,014 | 425.7 |
| Average | 11,370 | 10,426 | 9,709 | 8,955 | 8,200 | 7,470 | 7,340 | 6,396 | 5,444 | 4,536 | 4,187 | 3,785 | 3,402 | 3,018 | 2,739 | 2,226 | 2,285 | 2,132 | 1,601 | 1,388 | 1,110 | 1,267 | 532.2 |
| High | 11,613 | 10,494 | 9,726 | 9,064 | 8,220 | 7,550 | 7,497 | 6,490 | 5,523 | 4,602 | 4,249 | 3,841 | 3,451 | 3,062 | 2,779 | 2,671 | 2,742 | 2,559 | 1,921 | 1,666 | 1,332 | 1,520 | 638.6 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 3,336 | 3,135 | 2,933 | 2,650 | 2,470 | 2,243 | 2,154 | 1,556 | 1,458 | 1,244 | 1,145 | 1,036 | 1,055 | 892.9 | 789.4 | 548.6 | 474.9 | 467.4 | 353.2 | 298.2 | 263.7 | 74.76 | 107.1 |
| Average | 3,441 | 3,155 | 2,939 | 2,710 | 2,482 | 2,261 | 2,222 | 1,945 | 1,822 | 1,554 | 1,432 | 1,295 | 1,319 | 913.4 | 986.7 | 685.8 | 593.6 | 584.2 | 441.5 | 372.8 | 329.6 | 136.2 | 133.8 |
| High | 3,515 | 3,176 | 2,944 | 2,744 | 2,488 | 2,285 | 2,269 | 2,333 | 2,186 | 1,865 | 1,718 | 1,555 | 1,583 | 926.9 | 1,184 | 822.9 | 712.4 | 701.1 | 529.8 | 447.3 | 395.6 | 197.7 | 160.6 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 3,222 | 3,028 | 2,833 | 2,560 | 2,386 | 2,167 | 2,080 | 1,503 | 1,415 | 1,204 | 1,085 | 985.2 | 1,011 | 862.5 | 764.3 | 531.6 | 463.6 | 451.7 | 339.9 | 286.8 | 260.2 | 59.04 | 103.7 |
| Average | 3,324 | 3,048 | 2,839 | 2,618 | 2,397 | 2,184 | 2,146 | 1,879 | 1,769 | 1,505 | 1,357 | 1,232 | 1,264 | 882.3 | 955.4 | 664.5 | 579.5 | 564.7 | 424.8 | 358.5 | 325.3 | 119.2 | 129.6 |
| High | 3,395 | 3,068 | 2,844 | 2,650 | 2,403 | 2,207 | 2,192 | 2,254 | 2,122 | 1,806 | 1,628 | 1,478 | 1,517 | 895.3 | 1,146 | 797.5 | 695.4 | 677.6 | 509.8 | 430.2 | 390.3 | 179.3 | 155.5 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 0 | 2,676 | 2,256 | 2,145 | 1,983 | 1,625 | 1,561 | 1,130 | 1,084 | 1,049 | 854.5 | 761.9 | 695.7 | 608.5 | 468.2 | 343.6 | 274.1 | 278.9 | 213.2 | 175.4 | 160.8 | 43.91 | 64.06 |
| Average | 0 | 2,713 | 2,405 | 2,175 | 2,024 | 1,656 | 1,616 | 1,412 | 1,355 | 1,312 | 1,068 | 952.3 | 869.7 | 626.8 | 585.3 | 429.5 | 342.7 | 348.6 | 266.4 | 219.3 | 201 | 82.02 | 80.08 |
| High | 0 | 2,908 | 2,683 | 2,475 | 2,064 | 1,687 | 1,671 | 1,695 | 1,626 | 1,574 | 1,282 | 1,143 | 1,044 | 638.8 | 702.3 | 515.4 | 411.2 | 418.3 | 319.7 | 263.1 | 241.2 | 120.1 | 96.09 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 2,739 | 2,574 | 2,408 | 2,176 | 2,028 | 1,842 | 1,768 | 1,554 | 1,322 | 1,102 | 1,017 | 919.6 | 201.9 | 733.1 | 665.4 | 442.6 | 113.9 | 312.8 | 235.8 | 276 | 220.7 | 166.3 | 102 |
| Average | 2,826 | 2,591 | 2,413 | 2,225 | 2,038 | 1,856 | 1,824 | 1,589 | 1,353 | 1,127 | 1,041 | 940.7 | 252.3 | 750 | 680.7 | 553.2 | 142.4 | 391 | 294.8 | 345 | 275.9 | 207.9 | 127.5 |
| High | 2,886 | 2,608 | 2,417 | 2,253 | 2,043 | 1,876 | 1,863 | 1,613 | 1,373 | 1,144 | 1,056 | 954.5 | 302.8 | 761 | 690.7 | 663.9 | 170.9 | 469.1 | 353.7 | 414 | 331 | 249.4 | 153 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 0 | 2.64 | 2.23 | 2.12 | 1.96 | 1.6 | 1.54 | 1.12 | 1.25 | 1.13 | 0.991 | 0.859 | 0.719 | 0.601 | 0.5 | 0.93 | 0.57 | 0.54 | 0.37 | 0.35 | 0.28 | 0.33 | 0.11 |
| Average | 0 | 2.79 | 2.51 | 2.25 | 1.99 | 1.63 | 1.61 | 1.15 | 1.29 | 1.16 | 1.02 | 0.884 | 0.74 | 0.619 | 0.515 | 1.17 | 0.71 | 0.67 | 0.46 | 0.43 | 0.35 | 0.41 | 0.14 |
| High | 0 | 2.87 | 2.65 | 2.44 | 2.04 | 1.66 | 1.65 | 1.17 | 1.32 | 1.18 | 1.04 | 0.901 | 0.754 | 0.631 | 0.525 | 1.41 | 0.85 | 0.8 | 0.55 | 0.51 | 0.42 | 0.49 | 0.17 |
