| 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 | 5 | 6 | 8 | 6 | 6 | 5 | 2 | 2 | 3 | 5 | 2 | 9 | 17 | 8 | 15 | 18 | 19 | 20 | 15 | 16 | 7 | 13 | 17 | 16 | 18 | 20 | 18 | 19 | 20 | 19 | 17 | 9 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 6,353 | 6,160 | 5,917 | 5,443 | 5,252 | 5,026 | 4,772 | 3,831 | 3,635 | 3,521 | 3,546 | 3,575 | 3,537 | 3,492 | 3,470 | 4,215 | 2,582 | 2,448 | 1,991 | 1,679 | 2,082 | 2,971 | 3,276 | 3,504 | 2,060 | 2,323 | 2,416 | 2,165 | 2,533 | 1,732 | 1,810 | 1,421 |
| Average | 6,510 | 6,166 | 5,928 | 5,532 | 5,322 | 5,056 | 4,890 | 3,893 | 3,694 | 3,578 | 3,604 | 3,633 | 3,595 | 3,549 | 3,526 | 5,269 | 3,227 | 3,060 | 2,489 | 2,098 | 2,603 | 3,714 | 4,095 | 4,380 | 2,575 | 2,904 | 3,020 | 2,707 | 3,167 | 2,165 | 2,262 | 1,777 |
| High | 6,648 | 6,172 | 5,938 | 5,632 | 5,392 | 5,076 | 4,993 | 3,952 | 3,750 | 3,632 | 3,658 | 3,688 | 3,649 | 3,602 | 3,579 | 6,323 | 3,872 | 3,672 | 2,986 | 2,518 | 3,124 | 4,457 | 4,914 | 5,255 | 3,090 | 3,485 | 3,624 | 3,248 | 3,800 | 2,597 | 2,715 | 2,132 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 2,601 | 2,522 | 2,422 | 2,228 | 2,150 | 2,058 | 1,954 | 1,445 | 1,350 | 1,783 | 1,151 | 1,213 | 948 | 1,248 | 1,140 | 1,084 | 986.7 | 969.6 | 815.1 | 921.7 | 288.3 | 156.6 | 319.9 | 343.9 | 190.5 | 298.3 | 297.9 | 196.3 | 329.2 | 236.7 | 341.9 | 276.3 |
| Average | 2,665 | 2,524 | 2,427 | 2,265 | 2,179 | 2,070 | 2,002 | 1,806 | 1,687 | 2,228 | 1,439 | 1,517 | 1,185 | 1,560 | 1,425 | 1,355 | 1,233 | 1,212 | 1,019 | 1,152 | 406.3 | 245.1 | 399.9 | 429.8 | 238.1 | 372.9 | 372.4 | 294.5 | 411.5 | 295.9 | 427.4 | 345.4 |
| High | 2,721 | 2,527 | 2,431 | 2,305 | 2,207 | 2,078 | 2,044 | 2,167 | 2,024 | 2,674 | 1,727 | 1,820 | 1,422 | 1,872 | 1,709 | 1,627 | 1,480 | 1,454 | 1,223 | 1,382 | 524.4 | 333.6 | 479.9 | 515.8 | 285.8 | 447.5 | 446.8 | 392.6 | 493.8 | 355.1 | 512.9 | 414.5 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 1,409 | 1,366 | 1,312 | 1,207 | 1,165 | 1,115 | 1,058 | 664.2 | 600.2 | 672.9 | 575.5 | 604.3 | 600.8 | 723.6 | 686.3 | 654.3 | 655.4 | 644 | 862.6 | 892.8 | 280.8 | 346.9 | 438.3 | 464.6 | 330.3 | 403.4 | 420 | 424.1 | 429.1 | 417.8 | 476.7 | 395.5 |
| Average | 1,444 | 1,368 | 1,315 | 1,227 | 1,180 | 1,121 | 1,085 | 830.3 | 750.2 | 841.1 | 719.4 | 755.3 | 751 | 904.5 | 857.9 | 817.9 | 819.2 | 805 | 1,078 | 1,116 | 398.6 | 457.2 | 547.9 | 580.8 | 412.9 | 504.3 | 525 | 530.2 | 536.3 | 522.3 | 595.8 | 494.4 |
| High | 1,474 | 1,369 | 1,317 | 1,249 | 1,196 | 1,126 | 1,107 | 996.4 | 900.3 | 1,009 | 863.3 | 906.4 | 901.3 | 1,085 | 1,029 | 981.5 | 983.1 | 966 | 1,294 | 1,339 | 516.4 | 567.5 | 657.4 | 696.9 | 495.5 | 605.1 | 630 | 636.2 | 643.6 | 626.8 | 715 | 593.3 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 742 | 664.1 | 628.5 | 540.7 | 546.1 | 591.8 | 613.4 | 486.3 | 453.5 | 271.4 | 448.9 | 396.7 | 325.6 | 365.8 | 352.8 | 310.3 | 322.3 | 291.6 | 78.94 | 237.3 | 84.57 | 128.5 | 207.2 | 233.8 | 109.6 | 194.3 | 205.7 | 87.87 | 189.1 | 114.5 | 203.7 | 168.8 |
| Average | 766.1 | 695.5 | 648.1 | 541.9 | 574.4 | 598.8 | 618.9 | 607.9 | 566.9 | 393.7 | 561.2 | 495.9 | 407 | 457.2 | 441 | 387.9 | 402.9 | 368.7 | 180.4 | 321 | 150.6 | 191.3 | 259.1 | 292.3 | 137 | 242.8 | 257.1 | 152.3 | 236.4 | 143.1 | 254.7 | 211 |
| High | 787.1 | 726.9 | 667.6 | 543.1 | 602.7 | 605.8 | 650.7 | 729.5 | 680.2 | 516.1 | 673.4 | 595 | 488.4 | 548.6 | 529.2 | 465.5 | 483.5 | 445.7 | 281.9 | 404.7 | 216.7 | 254.2 | 310.9 | 350.7 | 164.4 | 291.4 | 308.5 | 216.8 | 283.7 | 171.8 | 305.6 | 253.2 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 6.38 | 5.71 | 5.41 | 4.65 | 4.7 | 5.09 | 5.28 | 4.21 | 5.17 | 4.98 | 4.58 | 4.39 | 4.17 | 3.87 | 3.72 | 2.87 | 2.9 | 2.61 | 2.25 | 2.18 | 1.86 | 1.88 | 1.53 | 2.21 | 1.79 | 2.02 | 2.52 | 2.93 | 1.91 | 2.15 | 2.55 | 1.82 |
| Average | 6.59 | 6.08 | 5.6 | 4.66 | 4.96 | 5.13 | 5.45 | 4.3 | 5.28 | 5.09 | 4.68 | 4.48 | 4.26 | 3.95 | 3.8 | 3.58 | 3.62 | 3.29 | 2.87 | 2.77 | 2.39 | 2.37 | 2 | 2.77 | 2.23 | 2.52 | 3.15 | 3.68 | 2.39 | 2.68 | 3.19 | 2.28 |
| High | 6.77 | 6.25 | 5.74 | 4.67 | 5.19 | 5.21 | 5.6 | 4.39 | 5.38 | 5.19 | 4.77 | 4.57 | 4.35 | 4.03 | 3.87 | 4.3 | 4.35 | 3.97 | 3.48 | 3.35 | 2.92 | 2.85 | 2.47 | 3.34 | 2.68 | 3.03 | 3.77 | 4.43 | 2.87 | 3.21 | 3.83 | 2.74 |
