| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 2 | 6 | 10 | 6 | 3 | 5 | 1 | 2 | 2 | 1 | 2 | 13 | 8 | 9 | 19 | 18 | 20 |
| Estimated Revenue | ||||||||||||||||||
| Low | 2,678 | 1,965 | 2,099 | 1,800 | 1,791 | 1,197 | 1,013 | 813.1 | 776.6 | 702 | 636 | 609.3 | 506 | 449.4 | 318 | 158.6 | 128.5 | 61.16 |
| Average | 2,908 | 2,134 | 2,131 | 2,067 | 1,802 | 1,300 | 1,023 | 823.1 | 826.3 | 747 | 676.7 | 648.4 | 538.4 | 478.2 | 338.3 | 198.2 | 160.7 | 76.45 |
| High | 3,180 | 2,333 | 2,163 | 2,417 | 1,813 | 1,310 | 1,118 | 835.2 | 884.7 | 799.8 | 724.5 | 694.2 | 576.5 | 512 | 362.3 | 237.9 | 192.8 | 91.74 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 1,149 | 842.8 | 900.3 | 772 | 768.2 | 513.5 | 25.87 | 23.52 | 88.13 | 218.1 | 230.7 | 105.3 | 103.4 | 207.3 | 146.7 | -161.7 | 72.71 | 28.22 |
| Average | 1,247 | 915.2 | 914 | 886.4 | 772.9 | 557.6 | 118.1 | 107.3 | 181 | 272.6 | 288.4 | 144.5 | 132.4 | 220.6 | 156.1 | -115.9 | 108.1 | 35.27 |
| High | 1,364 | 1,001 | 927.6 | 1,037 | 777.6 | 561.7 | 210.3 | 191.2 | 273.9 | 327.1 | 346 | 183.8 | 161.4 | 236.2 | 167.1 | -69.97 | 143.5 | 42.32 |
| Estimated EBIT | ||||||||||||||||||
| Low | 623.5 | 457.5 | 488.7 | 419 | 417 | 278.7 | -158.2 | -143.8 | -67.54 | 133.8 | 98.43 | -34.77 | 61.14 | 110.6 | 78.24 | 61.3 | 120.7 | 15.05 |
| Average | 677.1 | 496.8 | 496.1 | 481.2 | 419.5 | 302.6 | -82.89 | -75.35 | 7.49 | 167.2 | 123 | -17.82 | 76.43 | 117.7 | 83.25 | 76.62 | 150.9 | 18.81 |
| High | 740.4 | 543.2 | 503.5 | 562.7 | 422.1 | 304.9 | -7.57 | -6.88 | 82.51 | 200.7 | 147.6 | -0.859 | 91.72 | 126 | 89.13 | 91.95 | 181.1 | 22.57 |
| Estimated Net Income | ||||||||||||||||||
| Low | 845.3 | 660.7 | 544.6 | 626.7 | 552.8 | 243.9 | 129.3 | -205.5 | -138.5 | 95.66 | 73.2 | -95.73 | 21.36 | -10.12 | -76.81 | -203.9 | 24.59 | 117.6 |
| Average | 942.2 | 736.4 | 809.4 | 797.6 | 577 | 257.4 | 210 | -148.4 | -79 | 122.3 | 91.5 | -77.24 | 29.83 | -9.27 | -70.35 | -161 | 41.97 | 147 |
| High | 1,057 | 825.9 | 851 | 937.7 | 601.2 | 270.9 | 290.7 | -91.37 | -19.53 | 148.9 | 109.8 | -58.75 | 38.31 | -8.54 | -64.85 | -118.1 | 59.35 | 176.4 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 135.3 | 99.27 | 106 | 90.93 | 90.48 | 60.48 | 41.86 | 38.05 | 30.6 | 19.17 | 23.44 | 21.91 | 23.07 | 20.63 | 14.6 | 16.56 | 16.12 | 23.35 |
| Average | 146.9 | 107.8 | 107.6 | 104.4 | 91.03 | 65.67 | 52.32 | 47.57 | 38.25 | 23.96 | 29.3 | 27.39 | 28.84 | 21.95 | 15.53 | 20.7 | 20.15 | 29.18 |
| High | 160.7 | 117.9 | 109.3 | 122.1 | 91.59 | 66.16 | 62.79 | 57.08 | 45.9 | 28.75 | 35.16 | 32.87 | 34.61 | 23.5 | 16.63 | 24.84 | 24.18 | 35.02 |
| Estimated EPS | ||||||||||||||||||
| Low | 2.06 | 1.61 | 1.33 | 1.53 | 1.35 | 0.765 | 0.507 | 0.267 | 0.383 | 0.361 | 0.191 | 0.04 | 0.132 | -0.025 | -0.193 | 0.31 | 0.74 | 0.45 |
| Average | 2.29 | 1.79 | 1.77 | 1.78 | 1.41 | 0.794 | 0.537 | 0.271 | 0.416 | 0.392 | 0.207 | 0.044 | 0.143 | -0.023 | -0.177 | 0.38 | 0.92 | 0.57 |
| High | 2.57 | 2.01 | 2.07 | 2.28 | 1.46 | 0.824 | 0.568 | 0.276 | 0.454 | 0.428 | 0.227 | 0.048 | 0.157 | -0.021 | -0.163 | 0.45 | 1.1 | 0.69 |
