| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 15 | 10 | 22 | 21 | 21 | 21 | 20 | 20 | 11 | 11 | 12 | 18 | 11 | 10 | 11 |
| Estimated Revenue | |||||||||||||||
| Low | 3,192 | 3,121 | 2,979 | 2,827 | 2,820 | 2,808 | 2,669 | 2,461 | 2,252 | 1,597 | 796.5 | 586.7 | 428.9 | 355.9 | 266.6 |
| Average | 3,270 | 3,196 | 3,030 | 2,895 | 2,840 | 2,818 | 2,734 | 2,512 | 2,298 | 1,630 | 812.8 | 598.7 | 437.7 | 363.1 | 272.1 |
| High | 3,313 | 3,239 | 3,081 | 2,943 | 2,850 | 2,828 | 2,744 | 2,568 | 2,361 | 1,675 | 835.3 | 615.3 | 449.8 | 373.2 | 279.6 |
| Estimated EBITDA | |||||||||||||||
| Low | 401.2 | 392.2 | 374.4 | 355.3 | 354.5 | 353 | 388 | 329.3 | 344.7 | 353.7 | 85.29 | 63.16 | 123.2 | -34.97 | -675.4 |
| Average | 410.9 | 401.7 | 380.8 | 363.8 | 357 | 354.2 | 485 | 411.6 | 430.8 | 442.1 | 106.6 | 78.94 | 154 | -6.06 | -556.3 |
| High | 416.4 | 407.1 | 387.2 | 369.9 | 358.2 | 355.5 | 581.9 | 493.9 | 517 | 530.5 | 127.9 | 94.73 | 184.8 | 22.85 | -437.2 |
| Estimated EBIT | |||||||||||||||
| Low | 289.5 | 283 | 270.1 | 256.3 | 255.8 | 254.7 | 300.3 | 255.4 | 289.9 | 318.8 | 49.04 | 44.95 | -38.5 | 56.38 | -151.9 |
| Average | 296.5 | 289.9 | 274.7 | 262.5 | 257.5 | 255.6 | 375.4 | 319.2 | 362.3 | 398.5 | 61.29 | 56.19 | -17.77 | 70.47 | -121.5 |
| High | 300.4 | 293.7 | 279.4 | 266.9 | 258.4 | 256.5 | 450.4 | 383.1 | 434.8 | 478.2 | 73.55 | 67.43 | 2.96 | 84.57 | -91.15 |
| Estimated Net Income | |||||||||||||||
| Low | 677 | 578.1 | 320.8 | 295.6 | 161.1 | 274.4 | 229.7 | 272.5 | 305.2 | 260.5 | 52.15 | 40.66 | 136 | -297.9 | -1,211 |
| Average | 698.6 | 596.5 | 333.1 | 299.3 | 167.8 | 295.4 | 287.1 | 340.6 | 381.5 | 325.6 | 65.18 | 50.83 | 170.5 | -247.4 | -1,009 |
| High | 710.7 | 606.8 | 617.2 | 520 | 212 | 316.4 | 344.5 | 408.7 | 457.8 | 390.7 | 78.22 | 60.99 | 205 | -196.8 | -807.6 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 1,286 | 1,257 | 1,200 | 1,138 | 1,136 | 1,131 | 786.1 | 662 | 578.9 | 508 | 195.6 | 150.5 | 171.1 | 141.9 | 106.3 |
| Average | 1,317 | 1,287 | 1,220 | 1,166 | 1,144 | 1,135 | 982.7 | 827.6 | 723.6 | 635 | 244.5 | 188.1 | 174.6 | 144.8 | 108.5 |
| High | 1,334 | 1,305 | 1,241 | 1,185 | 1,148 | 1,139 | 1,179 | 993.1 | 868.3 | 762 | 293.5 | 225.7 | 179.4 | 148.8 | 111.5 |
| Estimated EPS | |||||||||||||||
| Low | 5.14 | 4.39 | 2.44 | 2.24 | 1.22 | 2.08 | 2.14 | -5.34 | 2.98 | 2.08 | 0.646 | 0.477 | 0.38 | -0.053 | -0.459 |
| Average | 5.3 | 4.53 | 3.35 | 2.72 | 1.37 | 2.24 | 2.39 | -5.19 | 3.06 | 2.14 | 0.664 | 0.49 | 0.39 | -0.051 | -0.443 |
| High | 5.4 | 4.61 | 4.69 | 3.95 | 1.61 | 2.4 | 2.55 | -5.05 | 3.17 | 2.22 | 0.687 | 0.507 | 0.404 | -0.05 | -0.431 |
