| 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 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2002 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 3 | 3 | 2 | 1 | 1 | 2 | 2 | 1 | 9 | 14 | 8 | 9 | 19 | 12 | 7 | 13 | 10 | 19 | 13 | 7 | 20 | 19 | 8 | 8 |
| Estimated Revenue | |||||||||||||||||||||||||||
| Low | 5,221 | 4,244 | 1,303 | 1,335 | 1,125 | 1,190 | 1,742 | 836.4 | 359.5 | 811.2 | 551.1 | 340.9 | 350.9 | 541.9 | 419.3 | 168.8 | 286.5 | 1,318 | 887.5 | 1,087 | 864.6 | 1,774 | 1,068 | 1,292 | 1,068 | 1,456 | 1,074 |
| Average | 5,772 | 4,693 | 1,361 | 1,476 | 1,244 | 1,316 | 1,927 | 906 | 389.4 | 878.7 | 597 | 369.3 | 380.1 | 587 | 454.2 | 211 | 358.1 | 1,648 | 1,109 | 1,358 | 1,081 | 2,218 | 1,334 | 1,615 | 1,335 | 1,820 | 1,342 |
| High | 6,219 | 5,056 | 1,418 | 1,590 | 1,340 | 1,418 | 2,076 | 963.2 | 414 | 934.1 | 634.6 | 392.6 | 404.1 | 624 | 482.9 | 253.2 | 429.8 | 1,977 | 1,331 | 1,630 | 1,297 | 2,661 | 1,601 | 1,938 | 1,602 | 2,184 | 1,611 |
| Estimated EBITDA | |||||||||||||||||||||||||||
| Low | 2,573 | 2,092 | 642.5 | 657.9 | 554.5 | 586.7 | 858.8 | 222 | 177.2 | 503.8 | 404.1 | 219.2 | -291.2 | 425.6 | 171.4 | 83.19 | 218.4 | 815.6 | -380.8 | 364 | 426.2 | 927.4 | 587.3 | 575 | 590.5 | 950.8 | -176.7 |
| Average | 2,845 | 2,313 | 670.7 | 727.4 | 613.1 | 648.7 | 949.6 | 286.8 | 191.9 | 629.8 | 505.1 | 274 | -155.1 | 532 | 214.3 | 104 | 307.6 | 1,020 | -250.1 | 455 | 532.7 | 1,159 | 748.4 | 718.8 | 738.1 | 1,189 | -64.28 |
| High | 3,066 | 2,492 | 699 | 783.8 | 660.6 | 698.9 | 1,023 | 351.6 | 204.1 | 755.7 | 606.1 | 328.8 | -18.89 | 638.4 | 257.1 | 124.8 | 396.8 | 1,223 | -119.3 | 546.1 | 639.2 | 1,391 | 909.4 | 862.6 | 885.7 | 1,426 | 48.09 |
| Estimated EBIT | |||||||||||||||||||||||||||
| Low | 1,800 | 1,463 | 449.3 | 460.1 | 387.8 | 410.3 | 600.6 | 18.58 | 90.42 | 414.6 | 237.6 | 84.94 | -591.3 | 163 | 214.2 | -85.87 | -136.4 | 43.7 | -688 | 201.2 | 298 | 608.8 | 423.6 | 678.9 | 618.9 | 932.7 | 573.4 |
| Average | 1,990 | 1,618 | 469.1 | 508.7 | 428.8 | 453.7 | 664.1 | 36.18 | 125.3 | 518.3 | 297 | 106.8 | -481.4 | 203.8 | 267.8 | -42.02 | -106.1 | 62.69 | -554.1 | 251.5 | 372.6 | 761 | 529.5 | 848.6 | 773.6 | 1,166 | 719.3 |
| High | 2,144 | 1,743 | 488.8 | 548.1 | 462 | 488.8 | 715.5 | 53.79 | 160.2 | 621.9 | 356.4 | 128.7 | -371.5 | 244.6 | 321.3 | 1.84 | -75.88 | 81.68 | -420.1 | 301.8 | 447.1 | 913.2 | 635.4 | 1,018 | 928.4 | 1,399 | 865.2 |
| Estimated Net Income | |||||||||||||||||||||||||||
| Low | 695.9 | 681.3 | 515.4 | 611.9 | 352.3 | 418.8 | 520.6 | 179.7 | 81.27 | 336.4 | 94.61 | -28.64 | -783.3 | 129.6 | 124 | -102.8 | -17.74 | -932.7 | -839 | 87.7 | 3,598 | 580.5 | 450.8 | 416.1 | 422.3 | 803.9 | 49.64 |
| Average | 794.7 | 778 | 621.5 | 673.5 | 406.1 | 472.6 | 594.5 | 825.6 | 124.5 | 423.9 | 136.2 | -12.26 | -645.3 | 162 | 155 | 6.43 | 75.48 | -774 | -692.2 | 115.1 | 4,501 | 725.6 | 563.4 | 520.1 | 527.8 | 1,005 | 101.2 |
| High | 874.6 | 856.3 | 647.9 | 769.1 | 442.8 | 526.4 | 654.3 | 1,472 | 167.8 | 511.4 | 177.8 | 4.13 | -507.2 | 194.4 | 186 | 115.6 | 168.7 | -615.3 | -545.4 | 142.4 | 5,404 | 870.7 | 676.1 | 624.2 | 633.4 | 1,206 | 152.8 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||
| Low | 171.1 | 139.1 | 42.71 | 43.74 | 36.86 | 39 | 57.09 | 27.86 | 43.64 | 45.1 | 60.91 | 39.04 | 73.4 | 53.68 | -19.17 | 5.53 | 30.47 | 784.3 | 57.79 | 107.6 | 28.33 | 162.7 | 28.44 | 75.86 | 15.48 | 20.19 | 26.55 |
| Average | 189.1 | 153.8 | 44.59 | 48.36 | 40.76 | 43.12 | 63.13 | 34.82 | 54.56 | 56.37 | 76.13 | 48.79 | 91.75 | 67.1 | 13.21 | 6.91 | 38.09 | 980.4 | 72.23 | 134.5 | 35.41 | 203.4 | 40.07 | 94.83 | 19.36 | 25.24 | 33.19 |
| High | 203.8 | 165.7 | 46.47 | 52.1 | 43.92 | 46.46 | 68.02 | 41.79 | 65.47 | 67.64 | 91.36 | 58.55 | 110.1 | 80.52 | 45.59 | 8.3 | 45.71 | 1,177 | 86.68 | 161.4 | 42.5 | 244.1 | 51.7 | 113.8 | 23.23 | 30.29 | 39.82 |
| Estimated EPS | |||||||||||||||||||||||||||
| Low | 3.13 | 3.06 | 2.32 | 2.75 | 1.58 | 1.88 | 2.34 | 1.83 | -0.215 | 1.94 | 0.837 | -0.072 | -0.121 | 0.876 | 1.59 | -4.59 | -12.11 | -9.78 | -14.6 | 4 | 2.79 | 32.4 | 12.43 | 23.26 | 23.01 | 48 | -1.53 |
| Average | 3.57 | 3.49 | 2.61 | 3.14 | 1.81 | 2.15 | 2.67 | 2.03 | -0.198 | 2.15 | 0.93 | -0.067 | -0.112 | 0.973 | 1.76 | -3.83 | -10.1 | -8.15 | -12.17 | 5.29 | 3.83 | 40.5 | 15.53 | 29.08 | 28.76 | 59.99 | -0.38 |
| High | 3.93 | 3.85 | 2.91 | 3.45 | 1.99 | 2.36 | 2.94 | 2.19 | -0.179 | 2.33 | 1.01 | -0.06 | -0.101 | 1.05 | 1.91 | -3.07 | -8.09 | -6.52 | -9.74 | 6.58 | 4.88 | 48.6 | 18.63 | 34.9 | 34.51 | 71.98 | 0.77 |
