| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 8 | 10 | 11 | 11 | 9 | 7 | 7 | 6 | 4 | 7 | 11 | 6 | 7 | 15 | 9 | 14 | 12 | 9 | 19 | 14 | 11 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 3,608 | 3,678 | 4,140 | 4,088 | 3,995 | 4,167 | 4,166 | 4,389 | 4,995 | 4,745 | 5,222 | 5,542 | 5,398 | 5,343 | 5,416 | 4,055 | 4,126 | 4,243 | 4,235 | 3,898 | 3,853 | 4,075 | 3,887 |
| Average | 3,694 | 3,889 | 4,144 | 4,118 | 4,091 | 4,177 | 4,266 | 4,456 | 5,071 | 4,818 | 5,302 | 5,627 | 5,481 | 5,425 | 5,499 | 5,069 | 5,157 | 5,304 | 5,294 | 4,872 | 4,816 | 5,094 | 4,859 |
| High | 3,774 | 4,099 | 4,148 | 4,138 | 4,101 | 4,187 | 4,358 | 4,527 | 5,153 | 4,895 | 5,387 | 5,718 | 5,569 | 5,512 | 5,587 | 6,083 | 6,189 | 6,364 | 6,352 | 5,847 | 5,779 | 6,112 | 5,831 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 893.8 | 911.3 | 1,026 | 1,013 | 989.7 | 1,032 | 1,032 | 1,050 | 925.8 | 822 | 1,581 | 1,087 | 441.4 | 529.4 | 1,077 | 1,004 | 1,012 | 1,188 | 1,266 | 1,113 | 1,080 | 1,064 | 1,068 |
| Average | 915.3 | 963.4 | 1,027 | 1,020 | 1,013 | 1,035 | 1,057 | 1,313 | 1,157 | 1,027 | 1,976 | 1,359 | 652.8 | 772.1 | 1,346 | 1,255 | 1,264 | 1,486 | 1,582 | 1,391 | 1,351 | 1,330 | 1,334 |
| High | 935 | 1,016 | 1,028 | 1,025 | 1,016 | 1,037 | 1,080 | 1,575 | 1,389 | 1,233 | 2,372 | 1,630 | 864.1 | 1,015 | 1,616 | 1,506 | 1,517 | 1,783 | 1,898 | 1,669 | 1,621 | 1,595 | 1,601 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 739.8 | 754.2 | 849 | 838.3 | 819.2 | 854.5 | 854.2 | 851.3 | 819.6 | 662.2 | 819.1 | 867.2 | 199.1 | 291.6 | 866 | 808.3 | 807.3 | 992.4 | 1,062 | 970.8 | 959.5 | 1,043 | 1,048 |
| Average | 757.6 | 797.4 | 849.8 | 844.4 | 838.8 | 856.6 | 874.7 | 1,064 | 1,024 | 827.8 | 1,024 | 1,084 | 386.3 | 506.7 | 1,082 | 1,010 | 1,009 | 1,241 | 1,328 | 1,214 | 1,199 | 1,304 | 1,310 |
| High | 773.9 | 840.6 | 850.6 | 848.5 | 840.9 | 858.6 | 893.6 | 1,277 | 1,229 | 993.4 | 1,229 | 1,301 | 573.6 | 721.7 | 1,299 | 1,212 | 1,211 | 1,489 | 1,594 | 1,456 | 1,439 | 1,565 | 1,572 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 608.5 | 661.4 | 591.4 | 605.7 | 587.1 | 595.4 | 543.1 | 687.5 | 596.8 | 509 | 981.6 | 659.1 | -1,059 | 95.87 | 654 | 601.4 | 582.3 | 762.7 | 903 | 678.3 | 635.5 | 706.1 | 679.6 |
| Average | 627.6 | 681.4 | 640.4 | 612.5 | 592.2 | 603.9 | 559.5 | 859.3 | 746 | 636.3 | 1,227 | 823.9 | -713.7 | 280.8 | 817.4 | 751.7 | 727.9 | 953.4 | 1,129 | 847.9 | 794.3 | 882.6 | 849.5 |
| High | 645.2 | 701.3 | 689.4 | 619.4 | 597.3 | 612.4 | 575.9 | 1,031 | 895.2 | 763.6 | 1,472 | 988.7 | -368.3 | 465.8 | 980.9 | 902.1 | 873.5 | 1,144 | 1,355 | 1,017 | 953.2 | 1,059 | 1,019 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 752.1 | 766.8 | 863.1 | 852.2 | 832.8 | 868.8 | 868.4 | 787.6 | 777.2 | 720.9 | 1,102 | 903.4 | 941.6 | 1,267 | 915.4 | 829.6 | 886.8 | 840.7 | 771.6 | 680.3 | 699.6 | 641 | 610.9 |
| Average | 770.2 | 810.7 | 863.9 | 858.5 | 852.8 | 870.8 | 889.3 | 984.5 | 971.6 | 901.1 | 1,377 | 1,129 | 1,177 | 1,583 | 1,144 | 1,037 | 1,108 | 1,051 | 964.5 | 850.4 | 874.5 | 801.3 | 763.6 |
| High | 786.8 | 854.6 | 864.7 | 862.7 | 854.9 | 872.9 | 908.4 | 1,181 | 1,166 | 1,081 | 1,653 | 1,355 | 1,412 | 1,900 | 1,373 | 1,244 | 1,330 | 1,261 | 1,157 | 1,020 | 1,049 | 961.6 | 916.3 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 1.78 | 1.94 | 1.73 | 1.78 | 1.72 | 1.75 | 1.59 | 1.76 | 2.03 | 1.81 | 1.73 | 1.88 | 1.79 | 1.63 | 1.63 | 1.02 | 0.98 | 1.21 | 1.15 | 0.98 | 0.92 | 0.98 | 0.87 |
| Average | 1.84 | 2 | 1.9 | 1.79 | 1.73 | 1.77 | 1.64 | 1.79 | 2.07 | 1.84 | 1.77 | 1.92 | 1.83 | 1.66 | 1.66 | 1.27 | 1.22 | 1.52 | 1.44 | 1.23 | 1.14 | 1.22 | 1.09 |
| High | 1.89 | 2.06 | 2.02 | 1.82 | 1.75 | 1.8 | 1.69 | 1.83 | 2.11 | 1.88 | 1.8 | 1.96 | 1.87 | 1.69 | 1.7 | 1.52 | 1.46 | 1.83 | 1.73 | 1.48 | 1.36 | 1.46 | 1.31 |
