| 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 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 7 | 6 | 7 | 3 | 2 | 1 | 2 | 2 | 1 | 2 | 14 | 8 | 9 | 19 | 18 | 20 |
| Estimated Revenue | ||||||||||||||||||
| Low | 3,721 | 3,290 | 3,032 | 2,619 | 1,657 | 1,197 | 1,032 | 746.3 | 749.2 | 677.3 | 613.6 | 587.9 | 488.2 | 433.6 | 306.8 | 158.6 | 128.5 | 61.16 |
| Average | 4,042 | 3,298 | 3,067 | 2,717 | 1,800 | 1,300 | 1,121 | 823.1 | 826.3 | 747 | 676.7 | 648.4 | 538.4 | 478.2 | 338.3 | 198.2 | 160.7 | 76.45 |
| High | 4,459 | 3,306 | 3,102 | 2,816 | 1,986 | 1,310 | 1,237 | 914.8 | 918.3 | 830.1 | 752 | 720.5 | 598.3 | 531.4 | 376 | 237.9 | 192.8 | 91.74 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 1,554 | 1,374 | 1,266 | 1,094 | 692 | 499.8 | 430.9 | 23.52 | 88.13 | 218.1 | 230.7 | 105.3 | 103.4 | 181 | 128.1 | -161.7 | 72.71 | 25.54 |
| Average | 1,688 | 1,377 | 1,281 | 1,135 | 751.6 | 542.9 | 468.1 | 107.3 | 181 | 272.6 | 288.4 | 144.5 | 132.4 | 199.7 | 141.3 | -115.9 | 108.1 | 31.92 |
| High | 1,862 | 1,381 | 1,296 | 1,176 | 829.3 | 546.9 | 516.5 | 191.2 | 273.9 | 327.1 | 346 | 183.8 | 161.4 | 221.9 | 157 | -69.97 | 143.5 | 38.31 |
| Estimated EBIT | ||||||||||||||||||
| Low | 831.9 | 735.5 | 678 | 585.6 | 370.5 | 267.6 | 230.7 | -143.8 | -67.54 | 133.8 | 98.43 | -34.77 | 61.14 | 96.94 | 68.59 | 61.3 | 120.7 | 13.68 |
| Average | 903.7 | 737.4 | 685.8 | 607.6 | 402.5 | 290.7 | 250.6 | -75.35 | 7.49 | 167.2 | 123 | -17.82 | 76.43 | 106.9 | 75.65 | 76.62 | 150.9 | 17.09 |
| High | 997.1 | 739.2 | 693.7 | 629.5 | 444.1 | 292.8 | 276.5 | -6.88 | 82.51 | 200.7 | 147.6 | -0.859 | 91.72 | 118.8 | 84.07 | 91.95 | 181.1 | 20.51 |
| Estimated Net Income | ||||||||||||||||||
| Low | 1,397 | 1,194 | 979.4 | 982.3 | 546.5 | 314 | 184.3 | -205.5 | -138.5 | 95.66 | 73.2 | -95.73 | 21.36 | -10.94 | -83.05 | -203.9 | 24.59 | 117.6 |
| Average | 1,557 | 1,353 | 1,325 | 1,130 | 690.3 | 326.1 | 198.7 | -148.4 | -79 | 122.3 | 91.5 | -77.24 | 29.83 | -9.56 | -72.55 | -161 | 41.97 | 147 |
| High | 1,767 | 1,511 | 1,689 | 1,445 | 709.7 | 338.2 | 233.1 | -91.37 | -19.53 | 148.9 | 109.8 | -58.75 | 38.31 | -8.4 | -63.75 | -118.1 | 59.35 | 176.4 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 174.7 | 154.5 | 142.4 | 123 | 77.82 | 56.2 | 48.46 | 38.05 | 30.6 | 19.17 | 23.44 | 21.91 | 23.07 | 20.36 | 14.41 | 16.56 | 16.12 | 23.35 |
| Average | 189.8 | 154.9 | 144 | 127.6 | 84.53 | 61.05 | 52.64 | 47.57 | 38.25 | 23.96 | 29.3 | 27.39 | 28.84 | 22.46 | 15.89 | 20.7 | 20.15 | 29.18 |
| High | 209.4 | 155.3 | 145.7 | 132.2 | 93.27 | 61.5 | 58.08 | 57.08 | 45.9 | 28.75 | 35.16 | 32.87 | 34.61 | 24.96 | 17.66 | 24.84 | 24.18 | 35.02 |
| Estimated EPS | ||||||||||||||||||
| Low | 3.4 | 2.91 | 2.39 | 2.39 | 1.33 | 0.765 | 0.449 | 0.238 | 0.366 | 0.345 | 0.182 | 0.038 | 0.126 | -0.027 | -0.202 | 0.31 | 0.74 | 0.45 |
| Average | 3.79 | 3.24 | 3.08 | 2.71 | 1.45 | 0.794 | 0.501 | 0.271 | 0.416 | 0.392 | 0.207 | 0.044 | 0.143 | -0.023 | -0.177 | 0.38 | 0.92 | 0.57 |
| High | 4.3 | 3.68 | 4.11 | 3.52 | 1.73 | 0.824 | 0.568 | 0.31 | 0.476 | 0.449 | 0.238 | 0.05 | 0.164 | -0.02 | -0.155 | 0.45 | 1.1 | 0.69 |
