| 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 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 17 | 16 | 17 | 11 | 9 | 6 | 6 | 11 | 6 | 8 | 8 | 12 | 9 | 17 | 17 | 15 | 8 | 16 | 13 | 18 | 8 | 17 | 13 | 20 | 8 | 20 | 12 | 7 | 7 | 9 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 6,684 | 6,349 | 5,848 | 5,408 | 5,468 | 5,792 | 5,687 | 6,137 | 5,123 | 3,905 | 4,019 | 3,952 | 3,272 | 2,924 | 2,923 | 2,098 | 1,823 | 1,680 | 1,277 | 1,059 | 1,025 | 1,132 | 1,066 | 932.6 | 768.6 | 659.2 | 534.1 | 386.5 | 449.8 | 327.2 | 306.5 | 283.7 |
| Average | 7,016 | 6,389 | 6,082 | 5,565 | 5,488 | 5,802 | 5,970 | 6,268 | 5,232 | 3,989 | 4,105 | 4,036 | 3,342 | 2,987 | 2,986 | 2,623 | 2,278 | 2,100 | 1,597 | 1,324 | 1,281 | 1,415 | 1,332 | 1,166 | 960.7 | 824 | 667.6 | 483.1 | 562.3 | 409 | 383.1 | 354.6 |
| High | 7,318 | 6,428 | 6,365 | 5,654 | 5,498 | 5,812 | 6,226 | 6,398 | 5,341 | 4,071 | 4,191 | 4,120 | 3,412 | 3,049 | 3,048 | 3,147 | 2,734 | 2,519 | 1,916 | 1,588 | 1,538 | 1,699 | 1,599 | 1,399 | 1,153 | 988.8 | 801.1 | 579.8 | 674.8 | 490.8 | 459.7 | 425.5 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 2,179 | 2,070 | 1,907 | 1,763 | 1,783 | 1,888 | 1,854 | 1,469 | 1,239 | 862.7 | 852.9 | 768.5 | 545.8 | 534.2 | 523.7 | 438.8 | 361.6 | 308.2 | 209.8 | 152.2 | 134.2 | 139.4 | 147.6 | 122.6 | 104.8 | 87.53 | 66.81 | 40.7 | 44.55 | 25.99 | 31.14 | 25 |
| Average | 2,288 | 2,083 | 1,983 | 1,814 | 1,789 | 1,892 | 1,946 | 1,837 | 1,549 | 1,078 | 1,066 | 960.6 | 682.2 | 667.8 | 654.6 | 548.4 | 452 | 385.2 | 262.3 | 190.3 | 167.8 | 174.2 | 184.5 | 153.2 | 131 | 109.4 | 83.51 | 50.87 | 55.69 | 33.13 | 39.82 | 32.41 |
| High | 2,386 | 2,096 | 2,075 | 1,843 | 1,793 | 1,895 | 2,030 | 2,204 | 1,859 | 1,294 | 1,279 | 1,153 | 818.7 | 801.4 | 785.5 | 658.1 | 542.4 | 462.3 | 314.7 | 228.3 | 201.3 | 209 | 221.4 | 183.8 | 157.2 | 131.3 | 100.2 | 61.05 | 66.83 | 40.27 | 48.5 | 39.82 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 1,812 | 1,722 | 1,586 | 1,466 | 1,483 | 1,570 | 1,542 | 1,311 | 1,045 | 671.1 | 647.9 | 600 | 401 | 384.3 | 395.1 | 330.9 | 262.9 | 221.7 | 151.9 | 96.86 | 57.34 | 85.94 | 97.88 | 93.96 | 70.25 | 56.49 | 40.97 | 23.86 | 23.69 | -82.86 | -162.4 | -147 |
| Average | 1,902 | 1,732 | 1,649 | 1,509 | 1,488 | 1,573 | 1,619 | 1,639 | 1,307 | 838.9 | 809.9 | 750 | 501.2 | 480.3 | 493.9 | 413.6 | 328.6 | 277.2 | 189.8 | 121.1 | 71.68 | 107.4 | 122.4 | 117.4 | 87.81 | 70.61 | 51.22 | 29.82 | 29.62 | -16.16 | -82.05 | -79.16 |
| High | 1,984 | 1,743 | 1,726 | 1,533 | 1,491 | 1,576 | 1,688 | 1,967 | 1,568 | 1,007 | 971.9 | 900 | 601.4 | 576.4 | 592.6 | 496.3 | 394.4 | 332.6 | 227.8 | 145.3 | 86.01 | 128.9 | 146.8 | 140.9 | 105.4 | 84.73 | 61.46 | 35.79 | 35.54 | 50.54 | -1.71 | -11.34 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 1,546 | 1,244 | 1,219 | 1,011 | 1,005 | 1,133 | 1,156 | 974.9 | 777 | 497.6 | 487.2 | 444.8 | 304.5 | 234.8 | 241.6 | 200.5 | 160.1 | 131.6 | 90.36 | 53.43 | 28.47 | 45.84 | 54.13 | 52.21 | 38.5 | 31.19 | 22.08 | 12.08 | 12.08 | 9.71 | 8.9 | 7.53 |
| Average | 1,648 | 1,372 | 1,219 | 1,032 | 1,010 | 1,137 | 1,276 | 1,219 | 971.2 | 622 | 608.9 | 556 | 380.6 | 293.5 | 302 | 250.6 | 200.2 | 164.5 | 113 | 66.79 | 35.59 | 57.3 | 67.66 | 65.27 | 48.12 | 38.99 | 27.6 | 15.11 | 15.1 | 12.14 | 11.12 | 9.41 |
| High | 1,740 | 1,566 | 1,320 | 1,099 | 1,015 | 1,141 | 1,300 | 1,462 | 1,165 | 746.4 | 730.7 | 667.3 | 456.7 | 352.2 | 362.4 | 300.8 | 240.2 | 197.4 | 135.5 | 80.15 | 42.7 | 68.76 | 81.19 | 78.32 | 57.75 | 46.79 | 33.12 | 18.13 | 18.12 | 14.57 | 13.34 | 11.29 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 304.6 | 289.3 | 266.4 | 246.4 | 249.2 | 263.9 | 259.1 | 189.7 | 168 | 136.9 | 163 | 143.4 | 123 | 121.6 | 121.7 | 108.5 | 95.92 | -350 | 682 | 634.5 | 651.5 | 421 | 672.1 | 495.1 | 574.1 | 224 | 24.32 | 18.94 | 23.53 | 15.01 | 17.83 | 15.03 |
| Average | 319.7 | 291.1 | 277.1 | 253.6 | 250.1 | 264.4 | 272 | 237.1 | 210 | 171.1 | 203.7 | 179.2 | 153.7 | 152 | 152.1 | 135.6 | 119.9 | -12.08 | 852.5 | 793.1 | 814.3 | 526.2 | 840.2 | 618.9 | 717.6 | 280 | 30.39 | 23.68 | 29.41 | 18.77 | 22.29 | 18.79 |
| High | 333.4 | 292.9 | 290 | 257.6 | 250.5 | 264.8 | 283.7 | 284.5 | 252 | 205.4 | 244.5 | 215.1 | 184.4 | 182.4 | 182.6 | 162.8 | 143.9 | 325.8 | 1,023 | 951.7 | 977.2 | 631.5 | 1,008 | 742.7 | 861.1 | 336 | 36.47 | 28.41 | 35.29 | 22.52 | 26.74 | 22.55 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 7.37 | 5.93 | 5.81 | 4.82 | 4.79 | 5.4 | 5.51 | 5.78 | 4.25 | 2.74 | 2.47 | 2.33 | 1.41 | 1.16 | 1.16 | 1.84 | 1.22 | 1 | 0.6 | 0.39 | 0.24 | 0.34 | 0.41 | 0.37 | 0.29 | 0.24 | 0.18 | 0.1 | 0.15 | 0.09 | 0.1 | 0.08 |
| Average | 7.85 | 6.82 | 6 | 5 | 4.81 | 5.42 | 5.87 | 5.94 | 4.37 | 2.82 | 2.54 | 2.4 | 1.45 | 1.19 | 1.19 | 2.31 | 1.52 | 1.25 | 0.75 | 0.48 | 0.3 | 0.415 | 0.51 | 0.47 | 0.36 | 0.31 | 0.23 | 0.125 | 0.19 | 0.11 | 0.12 | 0.095 |
| High | 8.29 | 7.46 | 6.29 | 5.24 | 4.84 | 5.44 | 6.19 | 6.11 | 4.49 | 2.9 | 2.61 | 2.46 | 1.49 | 1.22 | 1.22 | 2.78 | 1.82 | 1.5 | 0.9 | 0.57 | 0.36 | 0.49 | 0.61 | 0.57 | 0.43 | 0.38 | 0.28 | 0.15 | 0.23 | 0.13 | 0.14 | 0.11 |
