| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 5 | 11 | 14 | 14 | 14 | 12 | 11 | 3 | 4 | 4 | 3 | 9 | 17 | 8 | 15 | 18 | 9 |
| Estimated Revenue | ||||||||||||||||||
| Low | 11,653 | 11,044 | 10,886 | 10,128 | 9,829 | 9,412 | 9,229 | 8,761 | 7,942 | 7,647 | 6,518 | 6,148 | 5,717 | 5,185 | 4,825 | 4,678 | 3,605 | 3,520 |
| Average | 11,858 | 11,238 | 10,886 | 10,425 | 9,918 | 9,442 | 9,249 | 8,915 | 8,042 | 7,743 | 6,600 | 6,225 | 5,789 | 5,250 | 4,886 | 4,737 | 4,506 | 4,400 |
| High | 12,029 | 11,400 | 10,886 | 10,594 | 9,968 | 9,492 | 9,259 | 9,043 | 8,175 | 7,871 | 6,709 | 6,328 | 5,885 | 5,337 | 4,966 | 4,815 | 5,407 | 5,281 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 3,899 | 3,696 | 3,643 | 3,389 | 3,289 | 3,149 | 3,088 | 2,932 | 2,493 | 2,200 | 1,381 | 1,793 | 1,639 | 1,479 | 1,161 | 579.7 | 854.5 | 781 |
| Average | 3,968 | 3,761 | 3,643 | 3,489 | 3,319 | 3,159 | 3,095 | 2,983 | 3,116 | 2,749 | 1,726 | 2,241 | 2,049 | 1,849 | 1,452 | 724.6 | 1,068 | 976.3 |
| High | 4,025 | 3,815 | 3,643 | 3,545 | 3,336 | 3,176 | 3,098 | 3,026 | 3,740 | 3,299 | 2,071 | 2,690 | 2,459 | 2,218 | 1,742 | 869.6 | 1,282 | 1,172 |
| Estimated EBIT | ||||||||||||||||||
| Low | 3,372 | 3,196 | 3,150 | 2,931 | 2,844 | 2,723 | 2,671 | 2,535 | 2,236 | 1,949 | 1,474 | 1,485 | 1,394 | 1,313 | 994.6 | 723.9 | 728.7 | 630.4 |
| Average | 3,431 | 3,252 | 3,150 | 3,017 | 2,870 | 2,732 | 2,676 | 2,580 | 2,795 | 2,437 | 1,843 | 1,857 | 1,742 | 1,641 | 1,243 | 904.8 | 910.9 | 788 |
| High | 3,481 | 3,299 | 3,150 | 3,065 | 2,884 | 2,747 | 2,679 | 2,617 | 3,354 | 2,924 | 2,212 | 2,228 | 2,091 | 1,969 | 1,492 | 1,086 | 1,093 | 945.7 |
| Estimated Net Income | ||||||||||||||||||
| Low | 4,059 | 3,751 | 3,289 | 3,248 | 3,023 | 2,805 | 2,600 | 2,220 | 1,610 | 1,414 | 1,067 | 1,105 | 1,058 | 656.9 | 582.8 | 208.4 | 437.5 | 388.1 |
| Average | 4,152 | 3,838 | 3,577 | 3,354 | 3,080 | 2,812 | 2,612 | 2,266 | 2,013 | 1,768 | 1,334 | 1,381 | 1,323 | 821.1 | 728.4 | 276.5 | 546.9 | 485.1 |
| High | 4,230 | 3,910 | 3,866 | 3,460 | 3,136 | 2,818 | 2,631 | 2,313 | 2,415 | 2,121 | 1,601 | 1,658 | 1,588 | 985.3 | 874.1 | 344.7 | 656.2 | 582.1 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 2,935 | 2,782 | 2,742 | 2,551 | 2,476 | 2,371 | 2,325 | 2,207 | 1,616 | 1,413 | 1,140 | 1,207 | 1,103 | 1,016 | 974.8 | 1,045 | 1,228 | 1,243 |
| Average | 2,987 | 2,831 | 2,742 | 2,626 | 2,498 | 2,378 | 2,330 | 2,245 | 2,020 | 1,766 | 1,425 | 1,508 | 1,379 | 1,270 | 1,218 | 1,307 | 1,536 | 1,554 |
| High | 3,030 | 2,871 | 2,742 | 2,668 | 2,511 | 2,391 | 2,332 | 2,278 | 2,424 | 2,119 | 1,710 | 1,810 | 1,655 | 1,523 | 1,462 | 1,568 | 1,843 | 1,864 |
| Estimated EPS | ||||||||||||||||||
| Low | 9.14 | 8.45 | 7.41 | 7.32 | 6.81 | 6.32 | 5.86 | 5 | 4.8 | 4.59 | 3.73 | 3.55 | 3.07 | 2.33 | 1.91 | 1.7 | 1.11 | 1.06 |
| Average | 9.36 | 8.65 | 8.14 | 7.49 | 6.91 | 6.34 | 5.89 | 5.12 | 4.88 | 4.67 | 3.8 | 3.61 | 3.12 | 2.37 | 1.94 | 1.73 | 1.39 | 1.32 |
| High | 9.53 | 8.81 | 8.71 | 7.8 | 7.07 | 6.35 | 5.93 | 5.21 | 4.98 | 4.77 | 3.88 | 3.69 | 3.18 | 2.42 | 1.98 | 1.76 | 1.67 | 1.58 |
