| 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 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 3 | 5 | 4 | 4 | 3 | 1 | 1 | 2 | 1 | 6 | 11 | 6 | 6 | 12 | 12 | 13 | 11 | 10 | 9 | 5 | 5 | 3 | 5 | 4 | 3 |
| Estimated Revenue | |||||||||||||||||||||||||||
| Low | 6,506 | 5,927 | 6,228 | 5,414 | 5,592 | 4,386 | 4,579 | 5,920 | 3,368 | 956.9 | 1,029 | 1,215 | 1,120 | 941.9 | 1,168 | 1,953 | 1,355 | 1,273 | 1,265 | 796.9 | 1,257 | 1,014 | 971 | 756.6 | 599.4 | 548.4 | 339.3 |
| Average | 7,464 | 6,799 | 6,307 | 6,211 | 5,921 | 5,037 | 5,252 | 6,742 | 3,836 | 1,090 | 1,172 | 1,384 | 1,276 | 1,073 | 1,330 | 2,113 | 1,623 | 1,404 | 1,461 | 929 | 1,579 | 1,204 | 1,084 | 823.3 | 706.3 | 662.2 | 401.7 |
| High | 8,039 | 7,323 | 6,386 | 6,690 | 6,174 | 5,395 | 5,657 | 7,358 | 4,186 | 1,189 | 1,279 | 1,510 | 1,393 | 1,171 | 1,451 | 2,179 | 1,741 | 1,474 | 1,581 | 1,002 | 1,918 | 1,287 | 1,187 | 859 | 831.4 | 718.6 | 450.6 |
| Estimated EBITDA | |||||||||||||||||||||||||||
| Low | 3,274 | 2,982 | 3,134 | 2,724 | 2,813 | 2,207 | 2,304 | 207.8 | 204.7 | 181.8 | 681.3 | 1,336 | 720.8 | 580.1 | 785.9 | 1,055 | 852.5 | 829.4 | 710 | 405.6 | 981.4 | 728 | 786.2 | 478.1 | 443.1 | 299.9 | 170.7 |
| Average | 3,755 | 3,421 | 3,173 | 3,125 | 2,979 | 2,461 | 2,643 | 221.8 | 210.2 | 182.1 | 686.8 | 1,343 | 734.9 | 647.6 | 843.6 | 1,098 | 925.2 | 855 | 712.4 | 456.8 | 1,038 | 756 | 807 | 539.3 | 454 | 304 | 202.1 |
| High | 4,045 | 3,685 | 3,213 | 3,366 | 3,107 | 2,715 | 2,846 | 237.8 | 215.3 | 185.3 | 689.8 | 1,386 | 768.8 | 706.5 | 937.8 | 1,215 | 945.6 | 895 | 716.8 | 492.2 | 1,179 | 773.9 | 846.7 | 584.1 | 480.6 | 310.1 | 226.7 |
| Estimated EBIT | |||||||||||||||||||||||||||
| Low | 1,595 | 1,453 | 1,527 | 1,328 | 1,371 | 1,075 | 1,123 | 41.18 | 40.57 | 36.03 | 204.7 | 237.6 | 115.3 | -432.1 | 271.2 | 424.8 | 156.8 | 278 | 609.9 | 348.4 | 415.5 | 434.2 | 480.9 | 219.2 | 209.7 | 80.21 | 83.19 |
| Average | 1,830 | 1,667 | 1,546 | 1,523 | 1,452 | 1,199 | 1,288 | 43.96 | 41.66 | 36.08 | 206.4 | 238.8 | 117.5 | -396.1 | 291.1 | 441.9 | 170.1 | 286.6 | 612 | 392.4 | 439.5 | 450.9 | 493.6 | 247.2 | 214.9 | 81.3 | 98.5 |
| High | 1,971 | 1,795 | 1,566 | 1,640 | 1,514 | 1,323 | 1,387 | 47.14 | 42.66 | 36.73 | 207.3 | 246.5 | 123 | -354.8 | 323.6 | 489.2 | 173.9 | 300 | 615.7 | 422.8 | 499.2 | 461.6 | 517.9 | 267.7 | 227.5 | 82.91 | 110.5 |
| Estimated Net Income | |||||||||||||||||||||||||||
| Low | 1,267 | 1,276 | 926.8 | 1,055 | 1,306 | 903.6 | 966.5 | -28.04 | -25.38 | -21.85 | 179.1 | 422.1 | 233.5 | -296.8 | 226.1 | 301.2 | 148.2 | 267.6 | 487.3 | 278.4 | 614.3 | 480.3 | 458 | 249.7 | 309.5 | 108.3 | 251.3 |
| Average | 1,521 | 1,481 | 1,255 | 1,288 | 1,357 | 1,048 | 1,168 | -26.15 | -24.78 | -21.46 | 180.5 | 424.3 | 238 | -272.1 | 242.7 | 313.3 | 160.9 | 275.9 | 489 | 313.6 | 649.8 | 498.9 | 470.1 | 281.7 | 317.1 | 109.8 | 295.2 |
| High | 1,673 | 1,685 | 1,907 | 1,467 | 1,408 | 1,193 | 1,276 | -24.49 | -24.13 | -21.43 | 181.3 | 437.9 | 249 | -243.7 | 269.7 | 346.8 | 164.4 | 288.8 | 492 | 337.9 | 738 | 510.7 | 493.3 | 305.1 | 335.8 | 111.9 | 331.9 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||
| Low | 300.3 | 273.6 | 287.5 | 249.9 | 258.1 | 249 | 211.3 | 207.3 | 204.2 | 181.4 | 166.1 | 199 | 225.8 | 117.8 | 104.4 | 196.8 | 150.4 | 108.3 | 102.6 | 58.61 | 81.23 | 64.31 | 78.15 | 48.67 | 26.02 | 34.92 | 15.66 |
| Average | 344.5 | 313.8 | 291.1 | 286.7 | 273.3 | 259.5 | 242.5 | 221.3 | 209.7 | 181.7 | 167.4 | 200 | 230.2 | 131.5 | 112.1 | 204.8 | 163.2 | 111.7 | 102.9 | 66.01 | 85.93 | 66.79 | 80.22 | 54.9 | 26.67 | 35.4 | 18.54 |
| High | 371.1 | 338 | 294.8 | 308.8 | 285 | 270 | 261.1 | 237.3 | 214.8 | 184.9 | 168.2 | 206.4 | 240.8 | 143.4 | 124.6 | 226.6 | 166.8 | 116.9 | 103.6 | 71.12 | 97.6 | 68.37 | 84.17 | 59.46 | 28.23 | 36.1 | 20.8 |
| Estimated EPS | |||||||||||||||||||||||||||
| Low | 2.12 | 2.14 | 1.55 | 1.77 | 2.19 | 1.52 | 1.62 | 2.71 | 0.628 | -2.03 | 0.037 | 0.282 | 0.869 | 0.203 | -0.876 | 0.921 | 0.823 | 0.147 | 1.17 | 0.519 | 1.96 | 1.6 | 2.25 | 1.81 | 1.1 | 1.12 | 0.421 |
| Average | 2.55 | 2.57 | 2.31 | 2.1 | 2.29 | 1.82 | 1.94 | 3.22 | 0.746 | -1.81 | 0.043 | 0.335 | 1.03 | 0.241 | -0.783 | 1.13 | 0.931 | 0.276 | 1.4 | 0.799 | 2.28 | 2.16 | 2.42 | 2.01 | 1.52 | 1.44 | 0.495 |
| High | 2.81 | 2.83 | 3.2 | 2.46 | 2.36 | 2 | 2.14 | 3.6 | 0.835 | -1.53 | 0.049 | 0.375 | 1.16 | 0.27 | -0.659 | 1.95 | 1.03 | 0.378 | 1.67 | 0.966 | 2.61 | 2.5 | 2.62 | 2.25 | 1.89 | 1.76 | 0.556 |
