| 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 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 9 | 9 | 9 | 9 | 5 | 3 | 4 | 4 | 3 | 15 | 15 | 14 | 15 | 16 | 13 | 14 | 13 | 14 | 9 | 15 | 18 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 4,478 | 4,097 | 4,052 | 4,017 | 3,990 | 4,064 | 3,980 | 3,512 | 2,288 | 1,368 | 1,215 | 1,074 | 1,009 | 1,028 | 1,073 | 894 | 1,062 | 634.5 | 387 | 373.9 | 471.5 | 595.6 | 217.3 |
| Average | 4,563 | 4,097 | 4,130 | 4,037 | 4,000 | 4,074 | 4,056 | 3,549 | 2,312 | 1,382 | 1,228 | 1,085 | 1,019 | 1,038 | 1,084 | 1,117 | 1,328 | 793.2 | 483.8 | 467.4 | 589.3 | 744.5 | 271.6 |
| High | 4,709 | 4,097 | 4,259 | 4,126 | 4,030 | 4,205 | 4,186 | 3,582 | 2,333 | 1,395 | 1,239 | 1,095 | 1,029 | 1,048 | 1,094 | 1,341 | 1,594 | 951.8 | 580.5 | 560.9 | 707.2 | 893.5 | 325.9 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 1,205 | 1,102 | 1,090 | 1,081 | 1,073 | 1,093 | 1,071 | 536.9 | 424.7 | 349.4 | 80.63 | 161.4 | 36.69 | 262.4 | -65.11 | 8.07 | 76.81 | 103.9 | 78.84 | 41.75 | -3,906 | 176.5 | 58.57 |
| Average | 1,228 | 1,102 | 1,111 | 1,086 | 1,076 | 1,096 | 1,091 | 671.1 | 530.8 | 353 | 100.8 | 215.1 | 58.37 | 265.2 | -35.64 | 33.85 | 113.3 | 129.8 | 98.55 | 64.48 | -3,253 | 220.6 | 73.22 |
| High | 1,267 | 1,102 | 1,146 | 1,110 | 1,084 | 1,131 | 1,126 | 805.3 | 637 | 356.3 | 121 | 268.7 | 80.06 | 267.6 | -6.17 | 59.63 | 149.8 | 155.8 | 118.3 | 87.22 | -2,600 | 264.8 | 87.86 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 1,137 | 1,041 | 1,029 | 1,020 | 1,013 | 1,032 | 1,011 | 511.9 | 403.8 | 328.7 | 68.68 | 55.64 | -1.21 | 246.9 | -152.5 | -17.87 | 37.84 | 81.43 | 53.47 | -27.72 | -4,264 | 160.2 | 53.29 |
| Average | 1,159 | 1,041 | 1,049 | 1,025 | 1,016 | 1,035 | 1,030 | 639.8 | 504.7 | 332.1 | 85.86 | 102 | 16.44 | 249.5 | -122.6 | 3.69 | 70.69 | 101.8 | 66.84 | -9.31 | -3,554 | 200.2 | 66.61 |
| High | 1,196 | 1,041 | 1,082 | 1,048 | 1,024 | 1,068 | 1,063 | 767.8 | 605.7 | 335.2 | 103 | 148.3 | 34.08 | 251.8 | -92.83 | 25.26 | 103.5 | 122.1 | 80.21 | 9.1 | -2,843 | 240.2 | 79.93 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 784.3 | 720.7 | 719.5 | 708.3 | 654.7 | 698.2 | 708.2 | 392.6 | 418.4 | 173.9 | 62.67 | 42.34 | -4.43 | -8.56 | -174.9 | -17.8 | -19.35 | 66.87 | 43.78 | 19.5 | -4,613 | 113.6 | 36.08 |
| Average | 803.9 | 776.8 | 766.8 | 726.6 | 658 | 699.8 | 732.2 | 490.7 | 523 | 176.3 | 78.34 | 78.23 | 8.85 | -8.46 | -142.2 | -0.846 | 12.32 | 83.59 | 54.72 | 50.18 | -3,844 | 142 | 45.1 |
| High | 837.4 | 832.8 | 814.1 | 744.8 | 661.2 | 701.4 | 756.1 | 588.9 | 627.6 | 178.4 | 94.01 | 114.1 | 22.14 | -8.35 | -109.4 | 16.11 | 43.99 | 100.3 | 65.67 | 80.86 | -3,074 | 170.4 | 54.12 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 1,362 | 1,246 | 1,232 | 1,222 | 1,214 | 1,236 | 1,211 | 605.7 | 443.6 | 424.7 | 251.7 | 333.5 | 470.1 | 319 | 333 | 404.4 | 476.2 | 237.4 | 231.5 | 116.1 | 146.4 | 176.5 | 59.38 |
| Average | 1,388 | 1,246 | 1,256 | 1,228 | 1,217 | 1,239 | 1,234 | 757.1 | 554.5 | 429.1 | 314.6 | 336.9 | 587.6 | 322.3 | 336.5 | 505.4 | 595.2 | 296.8 | 289.4 | 145.1 | 183 | 220.6 | 74.22 |
| High | 1,432 | 1,246 | 1,295 | 1,255 | 1,226 | 1,279 | 1,273 | 908.5 | 665.5 | 433.1 | 377.5 | 340.1 | 705.1 | 325.3 | 339.6 | 606.5 | 714.3 | 356.1 | 347.3 | 174.1 | 219.5 | 264.7 | 89.06 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 14.47 | 13.29 | 13.27 | 13.07 | 12.08 | 12.88 | 13.06 | 10.39 | 8.03 | 2.91 | 1.58 | 0.552 | 0.025 | -0.143 | -0.132 | 0.15 | 0.75 | 0.62 | 0.32 | -1.07 | -0.33 | 1.2 | 0.35 |
| Average | 14.83 | 14.33 | 14.18 | 13.3 | 12.14 | 12.9 | 13.39 | 10.53 | 8.14 | 2.95 | 1.6 | 0.56 | 0.026 | -0.141 | -0.13 | 0.31 | 1.07 | 0.765 | 0.395 | -0.895 | -0.055 | 1.5 | 0.44 |
| High | 15.45 | 15.36 | 15.02 | 13.74 | 12.2 | 12.94 | 13.95 | 10.66 | 8.24 | 2.98 | 1.62 | 0.567 | 0.026 | -0.14 | -0.128 | 0.47 | 1.39 | 0.91 | 0.47 | -0.72 | 0.22 | 1.8 | 0.53 |
