| Period Ending: | 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 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 6 | 9 | 7 | 5 | 7 | 2 | 4 | 3 | 2 | 9 | 16 | 8 | 14 | 18 | 19 | 20 | 15 | 16 | 7 | 13 | 17 | 16 | 18 | 20 | 18 | 19 | 20 | 19 | 17 | 9 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 5,930 | 5,793 | 5,457 | 5,089 | 5,026 | 4,548 | 3,717 | 3,505 | 3,394 | 3,419 | 3,447 | 3,410 | 3,367 | 3,345 | 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 | 6,076 | 5,794 | 5,460 | 5,161 | 5,056 | 4,607 | 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 | 6,205 | 5,795 | 5,462 | 5,304 | 5,076 | 4,665 | 3,974 | 3,791 | 3,671 | 3,698 | 3,728 | 3,688 | 3,642 | 3,618 | 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 | 2,367 | 2,312 | 2,178 | 2,032 | 2,006 | 1,589 | 1,445 | 1,350 | 1,783 | 1,151 | 1,213 | 948 | 1,248 | 1,140 | 1,084 | 987 | 970 | 775 | 922 | 288 | 157 | 320 | 344 | 191 | 298 | 298 | 196 | 329 | 237 | 342 | 276 |
| Average | 2,425 | 2,313 | 2,179 | 2,060 | 2,018 | 1,987 | 1,806 | 1,687 | 2,228 | 1,439 | 1,517 | 1,185 | 1,560 | 1,425 | 1,355 | 1,233 | 1,212 | 969 | 1,152 | 406 | 245 | 400 | 430 | 238 | 373 | 372 | 294 | 412 | 296 | 427 | 345 |
| High | 2,477 | 2,313 | 2,181 | 2,117 | 2,026 | 2,384 | 2,167 | 2,024 | 2,674 | 1,727 | 1,820 | 1,422 | 1,872 | 1,709 | 1,627 | 1,480 | 1,454 | 1,163 | 1,382 | 524 | 334 | 480 | 516 | 286 | 448 | 447 | 393 | 494 | 355 | 513 | 415 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 1,249 | 1,220 | 1,149 | 1,072 | 1,059 | 731 | 664 | 600 | 673 | 576 | 604 | 601 | 724 | 686 | 654 | 655 | 644 | 863 | 893 | 281 | 347 | 438 | 465 | 330 | 403 | 420 | 424 | 429 | 418 | 477 | 396 |
| Average | 1,280 | 1,221 | 1,150 | 1,087 | 1,065 | 913 | 830 | 750 | 841 | 719 | 755 | 751 | 904 | 858 | 818 | 819 | 805 | 1,078 | 1,116 | 399 | 457 | 548 | 581 | 413 | 504 | 525 | 530 | 536 | 522 | 596 | 494 |
| High | 1,307 | 1,221 | 1,151 | 1,117 | 1,069 | 1,096 | 996 | 900 | 1,009 | 863 | 906 | 901 | 1,085 | 1,029 | 981 | 983 | 966 | 1,294 | 1,339 | 516 | 567 | 657 | 697 | 496 | 605 | 630 | 636 | 644 | 627 | 715 | 593 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 664 | 626 | 563 | 501 | 579 | 401 | 486 | 453 | 271 | 449 | 397 | 326 | 366 | 353 | 310 | 322 | 292 | 78.9 | 237 | 84.6 | 128 | 207 | 234 | 110 | 194 | 206 | 87.9 | 189 | 115 | 204 | 169 |
| Average | 685 | 656 | 586 | 518 | 586 | 502 | 608 | 567 | 394 | 561 | 496 | 407 | 457 | 441 | 388 | 403 | 369 | 180 | 321 | 151 | 191 | 259 | 292 | 137 | 243 | 257 | 152 | 236 | 143 | 255 | 211 |
| High | 704 | 686 | 610 | 535 | 593 | 602 | 729 | 680 | 516 | 673 | 595 | 488 | 549 | 529 | 465 | 483 | 446 | 282 | 405 | 217 | 254 | 311 | 351 | 164 | 291 | 309 | 217 | 284 | 172 | 306 | 253 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 98.8 | 96.6 | 91.0 | 84.8 | 83.8 | 75.8 | 62.0 | 58.4 | 56.6 | 57.0 | 57.5 | 56.8 | 56.1 | 55.8 | 70.3 | 43.0 | 40.8 | 33.2 | 28.0 | 34.7 | 49.5 | 54.6 | 58.4 | 34.3 | 38.7 | 40.3 | 36.1 | 42.2 | 28.9 | 30.2 | 23.7 |
| Average | 101 | 96.6 | 91.0 | 86.0 | 84.3 | 76.8 | 64.9 | 61.6 | 59.6 | 60.1 | 60.6 | 59.9 | 59.2 | 58.8 | 87.8 | 53.8 | 51.0 | 41.5 | 35.0 | 43.4 | 61.9 | 68.3 | 73.0 | 42.9 | 48.4 | 50.3 | 45.1 | 52.8 | 36.1 | 37.7 | 29.6 |
| High | 103 | 96.6 | 91.1 | 88.4 | 84.6 | 77.8 | 66.3 | 63.2 | 61.2 | 61.6 | 62.1 | 61.5 | 60.7 | 60.3 | 105 | 64.5 | 61.2 | 49.8 | 42.0 | 52.1 | 74.3 | 81.9 | 87.6 | 51.5 | 58.1 | 60.4 | 54.1 | 63.3 | 43.3 | 45.3 | 35.5 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 5.835 | 5.502 | 4.944 | 4.405 | 5.091 | 4.189 | 4.048 | 4.928 | 4.750 | 4.368 | 4.183 | 3.978 | 3.687 | 3.546 | 2.870 | 2.900 | 2.610 | 2.250 | 2.180 | 1.860 | 1.880 | 1.530 | 2.210 | 1.790 | 2.020 | 2.520 | 2.930 | 1.910 | 2.150 | 2.550 | 1.820 |
| Average | 6.023 | 5.696 | 5.179 | 4.577 | 5.131 | 4.279 | 4.301 | 5.279 | 5.090 | 4.680 | 4.482 | 4.262 | 3.951 | 3.799 | 3.585 | 3.625 | 3.290 | 2.865 | 2.765 | 2.390 | 2.365 | 2.000 | 2.775 | 2.235 | 2.525 | 3.145 | 3.680 | 2.390 | 2.680 | 3.190 | 2.280 |
| High | 6.190 | 6.032 | 5.356 | 4.698 | 5.211 | 4.418 | 4.417 | 5.459 | 5.262 | 4.839 | 4.634 | 4.407 | 4.085 | 3.928 | 4.300 | 4.350 | 3.970 | 3.480 | 3.350 | 2.920 | 2.850 | 2.470 | 3.340 | 2.680 | 3.030 | 3.770 | 4.430 | 2.870 | 3.210 | 3.830 | 2.740 |
