| 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 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
1996 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 12 | 8 | 13 | 16 | 16 | 17 | 8 | 6 | 7 | 11 | 6 | 7 | 11 | 6 | 7 | 15 | 19 | 22 | 22 | 20 | 17 | 15 | 15 | 17 | 18 | 18 | 16 | 15 | 17 | 15 | 14 | 12 | 9 | 5 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 5,747 | 5,906 | 5,536 | 5,229 | 4,963 | 5,389 | 5,289 | 3,611 | 2,910 | 2,749 | 2,588 | 2,416 | 2,327 | 2,064 | 1,708 | 1,647 | 2,230 | 2,443 | 2,425 | 2,403 | 2,312 | 2,171 | 2,031 | 1,957 | 2,182 | 2,268 | 2,294 | 2,264 | 2,070 | 2,456 | 2,874 | 2,847 | 2,755 | 965.1 |
| Average | 5,879 | 6,042 | 5,565 | 5,349 | 5,147 | 5,452 | 5,410 | 3,712 | 2,992 | 2,827 | 2,661 | 2,484 | 2,392 | 2,122 | 1,756 | 1,759 | 2,381 | 2,603 | 2,576 | 2,560 | 2,565 | 2,396 | 2,250 | 2,135 | 2,415 | 2,469 | 2,492 | 2,385 | 2,230 | 2,725 | 3,115 | 3,121 | 3,026 | 1,728 |
| High | 6,147 | 6,318 | 5,594 | 5,593 | 5,538 | 5,568 | 5,657 | 3,904 | 3,147 | 2,973 | 2,799 | 2,613 | 2,516 | 2,232 | 1,847 | 1,798 | 2,465 | 2,856 | 2,632 | 2,728 | 2,636 | 2,462 | 2,428 | 2,260 | 2,565 | 2,530 | 2,557 | 2,409 | 2,275 | 3,159 | 3,417 | 3,319 | 3,269 | 2,458 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 1,217 | 1,251 | 1,172 | 1,107 | 1,051 | 1,141 | 1,120 | 696.6 | 658.7 | 599.8 | 89.6 | 912.3 | 449.5 | 396.7 | 475.3 | 174.3 | 289.8 | 369.8 | 375.5 | 342.1 | 295.9 | 878.8 | 445.8 | 453.6 | 392.6 | 499.7 | 496.4 | 482.1 | 381.9 | 616.2 | 637.7 | 545.4 | 541 | 204.4 |
| Average | 1,245 | 1,279 | 1,178 | 1,133 | 1,090 | 1,160 | 1,146 | 698.1 | 660.4 | 619.4 | 90.19 | 922.6 | 468.4 | 401.6 | 475.6 | 176.5 | 306.4 | 370.8 | 391.7 | 354.9 | 297.6 | 923.1 | 452.5 | 455.2 | 399.3 | 499.9 | 512 | 486.9 | 433.9 | 630.9 | 645.1 | 554.1 | 712.3 | 365.9 |
| High | 1,302 | 1,338 | 1,185 | 1,185 | 1,173 | 1,179 | 1,198 | 705.5 | 676.7 | 632.2 | 90.77 | 969.2 | 472.3 | 402.1 | 478.6 | 176.5 | 307.2 | 398.3 | 392.9 | 356.3 | 297.6 | 926.7 | 461.4 | 461.7 | 414 | 500.5 | 519.9 | 497.8 | 447 | 666.6 | 657.9 | 555.2 | 1,161 | 520.6 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 628 | 645.4 | 604.9 | 571.4 | 542.3 | 588.9 | 577.9 | 412.9 | 390.5 | 355.6 | -107.7 | 756.1 | 247.5 | 224.9 | 204.4 | 126.1 | 98.73 | -11.07 | 59.32 | 119.1 | 87.4 | 214.8 | 258.6 | 214.4 | 332.9 | 450.4 | 447.9 | 463 | 313.8 | 470.9 | 508.4 | 453.4 | 450.8 | 105.5 |
| Average | 642.4 | 660.2 | 608.1 | 584.5 | 562.4 | 598.7 | 591.2 | 413.8 | 391.5 | 367.2 | -107 | 764.6 | 257.9 | 227.6 | 204.5 | 127.7 | 104.4 | -10.31 | 61.88 | 123.5 | 87.91 | 225.6 | 262.4 | 215.1 | 338.6 | 450.6 | 461.9 | 467.6 | 356.5 | 482.2 | 514.3 | 460.7 | 593.6 | 188.8 |
| High | 671.7 | 690.3 | 611.2 | 611.2 | 605.2 | 608.4 | 618.1 | 418.2 | 401.2 | 374.8 | -106.3 | 803.2 | 260.1 | 227.9 | 205.7 | 127.7 | 104.7 | -10.28 | 62.07 | 124 | 87.92 | 226.5 | 267.6 | 218.2 | 351 | 451.1 | 469.1 | 478 | 367.3 | 509.5 | 524.4 | 461.5 | 967.6 | 268.6 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 570.4 | 658.4 | 503.2 | 506.2 | 469.7 | 517.5 | 381.8 | 292.4 | 300 | 273.2 | -110.2 | 696.5 | 178.7 | 148.8 | 264.7 | 27.35 | 44.36 | -75.64 | -23.62 | 47.5 | 20.01 | 665.3 | 254.4 | 283.3 | 206.3 | 286.9 | 288.4 | 280.9 | 205.7 | 329.3 | 348.9 | 299.1 | 291.5 | 210.6 |
| Average | 587.5 | 678.2 | 584.9 | 538.4 | 494.1 | 541.1 | 392 | 293 | 300.8 | 282.1 | -109.5 | 704.4 | 186.2 | 150.7 | 264.9 | 27.7 | 46.9 | -70.43 | -23.54 | 49.28 | 20.13 | 698.9 | 258.2 | 284.3 | 209.8 | 287 | 297.4 | 283.7 | 233.7 | 337.1 | 352.9 | 303.9 | 383.8 | 225.5 |
| High | 622.4 | 718.4 | 666.7 | 570.5 | 518.6 | 564.7 | 416.6 | 296.1 | 308.2 | 288 | -108.7 | 739.9 | 187.8 | 150.9 | 266.5 | 27.71 | 47.02 | -70.23 | -22.57 | 49.48 | 20.13 | 701.6 | 263.3 | 288.3 | 217.5 | 287.3 | 302 | 290 | 240.7 | 356.2 | 359.9 | 304.5 | 625.7 | 234.9 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 1,210 | 1,244 | 1,166 | 1,101 | 1,045 | 1,135 | 1,114 | 1,467 | 1,387 | 1,263 | 1,318 | 1,189 | 1,123 | 988.1 | 359.6 | 35.67 | 75.95 | 90.99 | 76.58 | 83.53 | 96.67 | 26.66 | 40.59 | 412.1 | 80.3 | 52.51 | 48.84 | 48.4 | 46.95 | 75.28 | 84.13 | 80.11 | 110.8 | 203.3 |
| Average | 1,238 | 1,272 | 1,172 | 1,126 | 1,084 | 1,154 | 1,139 | 1,470 | 1,391 | 1,304 | 1,326 | 1,202 | 1,170 | 1,000 | 369.7 | 36.12 | 80.3 | 91.24 | 79.89 | 86.65 | 97.22 | 28.01 | 41.2 | 449.7 | 81.69 | 52.53 | 50.37 | 48.88 | 53.34 | 77.09 | 85.1 | 81.38 | 145.9 | 363.9 |
| High | 1,295 | 1,330 | 1,178 | 1,178 | 1,166 | 1,173 | 1,191 | 1,486 | 1,425 | 1,331 | 1,335 | 1,263 | 1,180 | 1,001 | 388.9 | 36.13 | 80.51 | 98 | 80.13 | 87.01 | 97.23 | 28.11 | 42 | 476 | 84.68 | 52.59 | 51.16 | 49.98 | 54.96 | 81.44 | 86.79 | 81.54 | 237.8 | 517.7 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 0.226 | 0.26 | 0.199 | 0.2 | 0.186 | 0.205 | 0.151 | 0.186 | 0.164 | 0.138 | 0.131 | 0.125 | 0.118 | 0.101 | 0.078 | 0.073 | 0.08 | 0.061 | 0.067 | 0.074 | 0.049 | 0.036 | 0.079 | 0.085 | 0.081 | 0.117 | 0.154 | 0.143 | 0.128 | 0.104 | 0.127 | 0.118 | 0.098 | 0.083 |
| Average | 0.232 | 0.268 | 0.236 | 0.214 | 0.193 | 0.211 | 0.156 | 0.193 | 0.17 | 0.143 | 0.135 | 0.129 | 0.122 | 0.104 | 0.08 | 0.079 | 0.086 | 0.077 | 0.079 | 0.081 | 0.061 | 0.044 | 0.094 | 0.097 | 0.111 | 0.139 | 0.166 | 0.154 | 1.24 | 0.123 | 0.139 | 0.127 | 0.106 | 0.089 |
| High | 0.246 | 0.284 | 0.264 | 0.226 | 0.205 | 0.223 | 0.165 | 0.206 | 0.181 | 0.153 | 0.145 | 0.138 | 0.131 | 0.111 | 0.086 | 0.084 | 0.09 | 0.085 | 0.096 | 0.09 | 0.07 | 0.052 | 0.11 | 0.105 | 0.12 | 0.149 | 0.171 | 0.162 | 13.65 | 0.149 | 0.16 | 0.135 | 0.112 | 0.093 |