| 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 | 1 | 1 | 9 | 10 | 9 | 9 | 5 | 2 | 5 | 3 | 3 | 8 | 8 | 12 | 9 | 17 | 8 | 11 | 17 | 14 | 14 | 20 | 19 | 13 | 8 | 14 | 20 | 20 | 9 | 18 | 15 | 15 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 21,246 | 21,239 | 20,805 | 19,236 | 18,098 | 17,514 | 16,888 | 21,037 | 17,419 | 9,089 | 9,925 | 11,263 | 8,979 | 7,345 | 7,298 | 7,452 | 5,707 | 5,028 | 5,831 | 5,346 | 3,511 | 6,068 | 3,458 | 2,393 | 1,738 | 1,682 | 805 | 542 | 521.9 | 457 | 365.6 | 302.3 |
| Average | 22,830 | 22,822 | 20,934 | 20,487 | 18,378 | 17,624 | 18,147 | 22,119 | 18,314 | 9,556 | 10,435 | 11,842 | 9,441 | 7,722 | 7,673 | 9,315 | 7,133 | 6,285 | 7,289 | 6,683 | 4,389 | 7,585 | 4,322 | 2,992 | 2,173 | 2,103 | 1,006 | 677.5 | 652.4 | 571.3 | 457 | 377.9 |
| High | 24,217 | 24,209 | 21,062 | 21,503 | 18,559 | 17,833 | 19,250 | 23,216 | 19,223 | 10,030 | 10,953 | 12,429 | 9,909 | 8,105 | 8,054 | 11,179 | 8,560 | 7,542 | 8,747 | 8,019 | 5,267 | 9,103 | 5,187 | 3,590 | 2,607 | 2,523 | 1,208 | 813 | 782.9 | 685.5 | 548.4 | 453.4 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 4,067 | 4,065 | 3,982 | 3,682 | 3,464 | 3,352 | 3,233 | 4,542 | 3,545 | 734.1 | 1,052 | 1,577 | 1,066 | 807.9 | 125.2 | 530.8 | 498.9 | 406 | 597.2 | 511.7 | 260.1 | 728.3 | 604.6 | 547 | 357.1 | 438.1 | 116.5 | 131.5 | 91.02 | 75.33 | 56.98 | 48.72 |
| Average | 4,370 | 4,368 | 4,007 | 3,921 | 3,518 | 3,373 | 3,474 | 5,678 | 4,432 | 917.7 | 1,315 | 1,972 | 1,333 | 1,010 | 265.5 | 663.5 | 623.7 | 507.5 | 746.5 | 639.7 | 349 | 935.9 | 755.7 | 683.8 | 446.4 | 547.7 | 145.6 | 164.4 | 113.8 | 94.16 | 71.22 | 60.9 |
| High | 4,635 | 4,634 | 4,032 | 4,116 | 3,552 | 3,413 | 3,685 | 6,813 | 5,318 | 1,101 | 1,578 | 2,366 | 1,600 | 1,212 | 405.7 | 796.2 | 748.4 | 609 | 895.8 | 767.6 | 437.8 | 1,143 | 906.8 | 820.5 | 535.7 | 657.2 | 174.7 | 197.2 | 136.5 | 113 | 85.47 | 73.08 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 3,554 | 3,553 | 3,480 | 3,218 | 3,027 | 2,930 | 2,825 | 4,312 | 3,330 | 560.7 | 790.5 | 1,316 | 827.1 | 573.1 | -101.5 | 231.6 | 297.7 | 262.3 | 418.5 | 297.6 | 49.71 | 654.7 | 544 | 483.6 | 310.4 | 397.3 | 76.23 | 113.9 | 74.31 | 63.5 | 45.26 | 41.54 |
| Average | 3,819 | 3,818 | 3,502 | 3,427 | 3,074 | 2,948 | 3,036 | 5,390 | 4,163 | 700.9 | 988.2 | 1,645 | 1,034 | 716.4 | 9.27 | 334.1 | 372.2 | 327.8 | 523.2 | 372 | 112.3 | 847.3 | 680 | 604.5 | 388 | 496.6 | 95.29 | 142.3 | 92.89 | 79.38 | 56.57 | 51.93 |
| High | 4,051 | 4,049 | 3,523 | 3,597 | 3,104 | 2,983 | 3,220 | 6,469 | 4,996 | 841.1 | 1,186 | 1,974 | 1,241 | 859.7 | 120 | 436.7 | 446.6 | 393.4 | 627.8 | 446.4 | 175 | 1,040 | 816 | 725.4 | 465.6 | 596 | 114.3 | 170.8 | 111.5 | 95.26 | 67.89 | 62.31 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 2,782 | 2,688 | 2,076 | 1,810 | 1,214 | 1,499 | 1,782 | 3,224 | 2,490 | 368.6 | 538.1 | 961.3 | 625.6 | 301.3 | -126 | 110.7 | 145.7 | 105.9 | 199.1 | 112.1 | -51.6 | 354.6 | 310.4 | 290.9 | 175 | 231.6 | 38.56 | 56.39 | 37.97 | 28.23 | 21.63 | 27.77 |
| Average | 3,058 | 2,955 | 2,188 | 1,931 | 1,217 | 1,529 | 2,014 | 4,030 | 3,112 | 460.7 | 672.7 | 1,202 | 781.9 | 376.6 | -67.07 | 163.1 | 182.1 | 132.4 | 248.9 | 140.2 | -15.5 | 469.5 | 388 | 363.7 | 218.7 | 289.5 | 48.2 | 70.49 | 47.46 | 35.29 | 27.04 | 34.71 |
| High | 3,299 | 3,188 | 2,731 | 2,509 | 1,378 | 1,560 | 2,113 | 4,837 | 3,734 | 552.9 | 807.2 | 1,442 | 938.3 | 451.9 | -8.14 | 215.6 | 218.5 | 158.9 | 298.7 | 168.2 | 20.6 | 584.5 | 465.6 | 436.4 | 262.5 | 347.4 | 57.84 | 84.58 | 56.95 | 42.34 | 32.45 | 41.66 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 758 | 757.8 | 742.3 | 686.3 | 645.7 | 624.9 | 602.6 | 928.6 | 796.2 | 354.9 | 407.8 | 435.8 | 376.5 | 349 | 242.9 | 303.8 | 232.1 | 188.7 | 219.4 | 204.5 | 184.2 | 203.6 | 176.9 | 125.8 | 72.4 | 73.5 | 50.33 | 41.71 | 36.53 | 30.96 | 14.24 | 15.93 |
| Average | 814.6 | 814.3 | 746.9 | 731 | 655.7 | 628.8 | 647.5 | 1,161 | 995.3 | 443.6 | 509.8 | 544.7 | 470.7 | 436.3 | 303.6 | 379.8 | 290.2 | 235.8 | 274.2 | 255.6 | 230.2 | 263.4 | 221.1 | 157.2 | 90.5 | 91.87 | 62.92 | 52.14 | 45.67 | 38.69 | 17.8 | 19.92 |
| High | 864 | 863.8 | 751.5 | 767.2 | 662.2 | 636.3 | 686.8 | 1,393 | 1,194 | 532.3 | 611.7 | 653.6 | 564.8 | 523.5 | 364.4 | 455.7 | 348.2 | 283 | 329.1 | 306.7 | 276.3 | 323.2 | 265.3 | 188.7 | 108.6 | 110.2 | 75.5 | 62.57 | 54.8 | 46.43 | 21.36 | 23.9 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 17.82 | 17.22 | 13.3 | 11.59 | 7.78 | 9.6 | 11.41 | 20.07 | 15.01 | 2.41 | 2.83 | 5.07 | 2.44 | 1.79 | 0.635 | 1.11 | 0.61 | 0.45 | 0.81 | 0.55 | -0.32 | 1.83 | 1.58 | 1.28 | 0.87 | 1.02 | 0.15 | 0.25 | 0.19 | 0.16 | 0.1 | 0.15 |
| Average | 19.58 | 18.93 | 15.01 | 13.5 | 8.18 | 9.76 | 12.54 | 21.43 | 16.03 | 2.58 | 3.02 | 5.41 | 2.6 | 1.91 | 0.678 | 1.39 | 0.78 | 0.57 | 1.01 | 0.69 | -0.14 | 2.38 | 1.99 | 1.61 | 1.08 | 1.28 | 0.2 | 0.315 | 0.24 | 0.185 | 0.13 | 0.19 |
| High | 21.13 | 20.42 | 17.49 | 16.07 | 8.82 | 9.99 | 13.53 | 22.81 | 17.07 | 2.74 | 3.22 | 5.76 | 2.77 | 2.04 | 0.721 | 1.67 | 0.95 | 0.69 | 1.21 | 0.83 | 0.04 | 2.93 | 2.4 | 1.94 | 1.29 | 1.54 | 0.25 | 0.38 | 0.29 | 0.21 | 0.16 | 0.23 |
