| Period Ending: | 2030 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 7 | 8 | 12 | 9 | 9 | 8 | 7 | 2 | 3 | 5 | 2 | 7 | 11 | 6 | 7 | 15 | 10 | 16 | 14 | 8 | 8 | 7 | 9 | 15 | 11 | 11 | 9 | 20 | 7 | 12 | 7 | 9 | 13 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 11,955 | 10,930 | 10,871 | 9,717 | 9,620 | 9,274 | 8,790 | 8,037 | 8,349 | 7,323 | 7,051 | 7,304 | 7,098 | 7,175 | 7,840 | 6,784 | 3,803 | 3,339 | 3,117 | 3,352 | 3,118 | 2,939 | 3,054 | 2,980 | 2,964 | 2,705 | 2,576 | 2,364 | 2,867 | 2,938 | 2,977 | 1,874 | 1,757 | 1,890 |
| Average | 12,833 | 11,732 | 11,005 | 10,423 | 9,792 | 9,313 | 8,971 | 8,627 | 8,906 | 7,811 | 7,521 | 7,791 | 7,571 | 7,653 | 8,363 | 7,237 | 4,754 | 4,173 | 3,896 | 4,190 | 3,897 | 3,673 | 3,818 | 3,724 | 3,705 | 3,381 | 3,220 | 2,955 | 3,584 | 3,672 | 3,722 | 2,343 | 2,197 | 2,362 |
| High | 13,622 | 12,454 | 11,139 | 11,198 | 10,079 | 9,370 | 9,101 | 9,158 | 9,260 | 8,121 | 7,820 | 8,100 | 7,872 | 7,957 | 8,695 | 7,524 | 5,705 | 5,008 | 4,675 | 5,028 | 4,676 | 4,408 | 4,582 | 4,469 | 4,446 | 4,057 | 3,864 | 3,546 | 4,300 | 4,407 | 4,466 | 2,812 | 2,636 | 2,835 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 4,709 | 4,306 | 4,283 | 3,828 | 3,790 | 3,653 | 3,463 | 3,166 | 2,478 | 2,212 | 2,124 | 2,024 | 1,908 | 2,129 | 2,008 | 1,532 | 1,214 | 1,193 | 1,062 | 924.2 | 906.1 | 773.1 | 381.8 | 381.5 | 358.6 | 324 | 295.2 | 268.1 | 207.9 | 271.7 | 248.3 | 261 | 248.6 | 101.4 |
| Average | 5,055 | 4,622 | 4,335 | 4,106 | 3,857 | 3,669 | 3,534 | 3,398 | 3,098 | 2,766 | 2,655 | 2,530 | 2,385 | 2,661 | 2,510 | 1,915 | 1,517 | 1,492 | 1,327 | 1,155 | 1,133 | 966.3 | 477.2 | 476.9 | 448.3 | 405 | 369 | 335.2 | 260.3 | 339.6 | 310.4 | 326.3 | 310.8 | 131.7 |
| High | 5,366 | 4,906 | 4,388 | 4,411 | 3,970 | 3,691 | 3,585 | 3,607 | 3,717 | 3,319 | 3,187 | 3,036 | 2,862 | 3,194 | 3,012 | 2,298 | 1,821 | 1,790 | 1,592 | 1,386 | 1,359 | 1,160 | 572.7 | 572.3 | 538 | 486.1 | 442.8 | 402.2 | 312.6 | 407.6 | 372.4 | 391.5 | 372.9 | 162.1 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 3,082 | 2,818 | 2,803 | 2,505 | 2,480 | 2,391 | 2,266 | 2,072 | 1,414 | 1,245 | 1,252 | 1,152 | 1,111 | 1,356 | 1,262 | 961.9 | 837.3 | 792.6 | 721.4 | 656 | 597.8 | 462.2 | 173.5 | 434.2 | 415.7 | 396.6 | 251.7 | 387.3 | 349 | 448.6 | 369.6 | 379.8 | 327.3 | 236.6 |
| Average | 3,308 | 3,025 | 2,837 | 2,687 | 2,524 | 2,401 | 2,313 | 2,224 | 1,767 | 1,556 | 1,565 | 1,440 | 1,389 | 1,695 | 1,577 | 1,202 | 1,047 | 990.7 | 901.8 | 820 | 747.2 | 577.7 | 224.4 | 542.7 | 519.6 | 495.7 | 338.3 | 484.1 | 436.3 | 560.7 | 462 | 474.7 | 409.1 | 295.9 |
| High | 3,512 | 3,211 | 2,872 | 2,887 | 2,598 | 2,416 | 2,346 | 2,361 | 2,120 | 1,867 | 1,878 | 1,728 | 1,667 | 2,034 | 1,893 | 1,443 | 1,256 | 1,189 | 1,082 | 984 | 896.7 | 693.2 | 275.3 | 651.3 | 623.5 | 594.9 | 425 | 580.9 | 523.5 | 672.9 | 554.4 | 569.7 | 490.9 | 355.2 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 2,241 | 2,062 | 2,065 | 1,926 | 1,802 | 1,697 | 1,565 | 1,279 | 1,057 | 943.7 | 880.6 | 854.4 | 802.7 | 916.2 | 704.8 | 491.6 | 442 | 423.9 | 394.2 | 389.4 | 336.4 | 266.9 | 238 | 231.8 | 231.3 | 214.9 | 233 | 172.6 | 125.7 | 160.7 | 137.7 | 168.4 | 164.5 | 68.44 |
| Average | 2,460 | 2,264 | 2,102 | 1,944 | 1,813 | 1,701 | 1,573 | 1,368 | 1,321 | 1,180 | 1,101 | 1,068 | 1,003 | 1,145 | 881 | 614.5 | 552.4 | 529.8 | 492.8 | 486.7 | 420.5 | 333.6 | 297.5 | 289.8 | 289.2 | 268.7 | 291.3 | 215.7 | 159.2 | 200.9 | 172.1 | 210.5 | 205.7 | 87.73 |
| High | 2,656 | 2,445 | 2,139 | 1,961 | 1,824 | 1,706 | 1,581 | 1,516 | 1,585 | 1,416 | 1,321 | 1,282 | 1,204 | 1,374 | 1,057 | 737.5 | 662.9 | 635.8 | 591.3 | 584.1 | 504.6 | 400.3 | 357 | 347.7 | 347 | 322.4 | 349.5 | 258.9 | 192.6 | 241.1 | 206.5 | 252.6 | 246.8 | 107 |
| 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 | 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 | 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 | 0 | 0 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 6.92 | 6.37 | 6.38 | 5.95 | 5.56 | 5.24 | 4.83 | 3.95 | 4.04 | 3.74 | 3.46 | 3.24 | 3.06 | 2.85 | 2.71 | 2.5 | 1.84 | 1.71 | 1.57 | 1.5 | 1.32 | 1.02 | 0.86 | 0.89 | 0.88 | 0.79 | 0.85 | 0.74 | 0.83 | 0.69 | 0.88 | 0.82 | 0.81 | 0.82 |
| Average | 7.6 | 6.99 | 6.5 | 6 | 5.59 | 5.25 | 4.85 | 4.33 | 4.4 | 4.07 | 3.76 | 3.53 | 3.33 | 3.11 | 2.95 | 2.72 | 2.3 | 2.13 | 1.95 | 1.87 | 1.65 | 1.26 | 1.09 | 1.11 | 1.09 | 0.985 | 1.07 | 0.93 | 1.04 | 0.86 | 1.09 | 1.01 | 1.01 | 1.02 |
| High | 8.2 | 7.55 | 6.61 | 6.06 | 5.63 | 5.27 | 4.88 | 4.68 | 4.63 | 4.28 | 3.96 | 3.71 | 3.5 | 3.27 | 3.1 | 2.86 | 2.76 | 2.55 | 2.33 | 2.24 | 1.98 | 1.5 | 1.32 | 1.33 | 1.3 | 1.18 | 1.29 | 1.12 | 1.25 | 1.03 | 1.3 | 1.2 | 1.21 | 1.22 |