| 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 | 3 | 4 | 7 | 7 | 8 | 3 | 8 | 1 | 2 | 2 | 1 | 2 | 13 | 8 | 9 | 19 | 18 | 20 |
| Estimated Revenue | ||||||||||||||||||
| Low | 3,520 | 2,820 | 2,753 | 2,457 | 1,695 | 1,183 | 983.8 | 813.1 | 776.6 | 702 | 636 | 609.3 | 506 | 449.4 | 318 | 158.6 | 128.5 | 61.16 |
| Average | 3,869 | 3,100 | 2,761 | 2,549 | 1,863 | 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 | 4,186 | 3,354 | 2,768 | 2,641 | 2,016 | 1,310 | 1,079 | 835.2 | 884.7 | 799.8 | 724.5 | 694.2 | 576.5 | 512 | 362.3 | 237.9 | 192.8 | 91.74 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 1,470 | 1,177 | 1,150 | 1,026 | 707.8 | 493.8 | 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 | 1,616 | 1,294 | 1,153 | 1,064 | 778.1 | 542.9 | 118.1 | 107.3 | 181 | 272.6 | 288.4 | 144.5 | 132.4 | 220.6 | 156.1 | -115.9 | 108.1 | 35.27 |
| High | 1,748 | 1,400 | 1,156 | 1,103 | 841.8 | 546.9 | 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 | 787 | 630.4 | 615.6 | 549.3 | 379 | 264.4 | -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 | 865.2 | 693.1 | 617.3 | 569.9 | 416.6 | 290.7 | -82.89 | -75.35 | 7.49 | 167.2 | 123 | -17.82 | 76.43 | 117.7 | 83.25 | 76.62 | 150.9 | 18.81 |
| High | 936 | 749.8 | 618.9 | 590.5 | 450.7 | 292.8 | -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 | 1,287 | 1,045 | 956.8 | 788.2 | 588.5 | 314 | 122.3 | -205.5 | -138.5 | 95.66 | 73.2 | -95.73 | 21.36 | -10.12 | -76.81 | -203.9 | 24.59 | 117.6 |
| Average | 1,459 | 1,184 | 1,124 | 970.5 | 605.3 | 326.1 | 198.7 | -148.4 | -79 | 122.3 | 91.5 | -77.24 | 29.83 | -9.27 | -70.35 | -161 | 41.97 | 147 |
| High | 1,614 | 1,310 | 1,354 | 1,337 | 622.1 | 338.2 | 275.1 | -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 | 165.3 | 132.4 | 129.3 | 115.4 | 79.6 | 55.53 | 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 | 181.7 | 145.6 | 129.6 | 119.7 | 87.5 | 61.05 | 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 | 196.6 | 157.5 | 130 | 124 | 94.66 | 61.5 | 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 | 3.14 | 2.54 | 2.33 | 1.92 | 1.43 | 0.765 | 0.474 | 0.267 | 0.383 | 0.361 | 0.191 | 0.04 | 0.132 | -0.025 | -0.193 | 0.31 | 0.74 | 0.45 |
| Average | 3.55 | 2.88 | 2.69 | 2.42 | 1.48 | 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 | 3.93 | 3.19 | 3.3 | 3.26 | 1.52 | 0.824 | 0.594 | 0.276 | 0.454 | 0.428 | 0.227 | 0.048 | 0.157 | -0.021 | -0.163 | 0.45 | 1.1 | 0.69 |
