| 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 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 5 | 2 | 3 | 5 | 1 | 2 | 2 | 1 | 9 | 14 | 8 | 9 | 19 | 12 | 7 | 13 | 10 | 19 | 13 | 7 | 20 | 19 | 8 | 8 |
| Estimated Revenue | |||||||||||||||||||||||||||
| Low | 5,325 | 4,330 | 1,580 | 1,201 | 1,195 | 1,215 | 1,187 | 840.3 | 338.8 | 764.6 | 519.4 | 321.3 | 330.7 | 510.7 | 395.2 | 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 | 5,767 | 4,689 | 1,584 | 1,468 | 1,294 | 1,316 | 1,207 | 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 | 6,099 | 4,960 | 1,587 | 1,660 | 1,369 | 1,392 | 1,227 | 1,065 | 463.1 | 1,045 | 710 | 439.2 | 452 | 698.1 | 540.2 | 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 | 2,626 | 2,136 | 779.1 | 592.1 | 589.3 | 599.3 | 215.4 | 222 | 143.2 | 503.8 | 404.1 | 219.2 | -291.2 | 425.6 | 171.4 | 71.32 | 218.4 | 815.6 | -380.8 | 364 | 365.3 | 927.4 | 587.3 | 575 | 590.5 | 950.8 | -176.7 |
| Average | 2,844 | 2,313 | 781 | 724.1 | 638.2 | 649 | 279.4 | 286.8 | 164.5 | 629.8 | 505.1 | 274 | -155.1 | 532 | 214.3 | 89.15 | 307.6 | 1,020 | -250.1 | 455 | 456.7 | 1,159 | 748.4 | 718.8 | 738.1 | 1,189 | -64.28 |
| High | 3,008 | 2,446 | 782.8 | 818.4 | 675 | 686.5 | 343.5 | 351.6 | 195.7 | 755.7 | 606.1 | 328.8 | -18.89 | 638.4 | 257.1 | 107 | 396.8 | 1,223 | -119.3 | 546.1 | 548 | 1,391 | 909.4 | 862.6 | 885.7 | 1,426 | 48.09 |
| Estimated EBIT | |||||||||||||||||||||||||||
| Low | 1,846 | 1,501 | 547.6 | 416.2 | 414.2 | 421.3 | 15.48 | 18.58 | 90.42 | 414.6 | 237.6 | 84.94 | -591.3 | 163 | 214.2 | -85.87 | -136.4 | 43.7 | -688 | 201.2 | 244 | 608.8 | 423.6 | 678.9 | 618.9 | 932.7 | 573.4 |
| Average | 1,999 | 1,626 | 548.9 | 509 | 448.6 | 456.2 | 33.11 | 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 | 305 | 761 | 529.5 | 848.6 | 773.6 | 1,166 | 719.3 |
| High | 2,114 | 1,719 | 550.2 | 575.3 | 474.4 | 482.5 | 50.74 | 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 | 365.9 | 913.2 | 635.4 | 1,018 | 928.4 | 1,399 | 865.2 |
| Estimated Net Income | |||||||||||||||||||||||||||
| Low | 693.2 | 677.9 | 817.4 | 438.7 | 420.5 | 430.7 | 87.03 | 7.18 | 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 | 769.8 | 752.8 | 818.2 | 581.5 | 467 | 472.4 | 656.4 | 33.02 | 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 | 827.6 | 809.2 | 819 | 897.2 | 502 | 514.2 | 1,226 | 58.85 | 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 | 177.8 | 144.6 | 52.76 | 40.1 | 39.91 | 40.59 | 27.74 | 27.86 | 43.64 | 45.1 | 60.91 | 39.04 | 73.4 | 53.68 | -19.17 | 6.63 | 30.47 | 784.3 | 57.79 | 107.6 | 33.96 | 162.7 | 28.44 | 75.86 | 15.48 | 20.19 | 26.55 |
| Average | 192.6 | 156.6 | 52.88 | 49.03 | 43.22 | 43.95 | 34.67 | 34.82 | 54.56 | 56.37 | 76.13 | 48.79 | 91.75 | 67.1 | 13.21 | 8.29 | 38.09 | 980.4 | 72.23 | 134.5 | 42.45 | 203.4 | 40.07 | 94.83 | 19.36 | 25.24 | 33.19 |
| High | 203.7 | 165.6 | 53.01 | 55.42 | 45.71 | 46.49 | 41.61 | 41.79 | 65.47 | 67.64 | 91.36 | 58.55 | 110.1 | 80.52 | 45.59 | 9.94 | 45.71 | 1,177 | 86.68 | 161.4 | 50.94 | 244.1 | 51.7 | 113.8 | 23.23 | 30.29 | 39.82 |
| Estimated EPS | |||||||||||||||||||||||||||
| Low | 3.11 | 3.04 | 3.67 | 1.97 | 1.89 | 1.93 | 2.86 | 1.84 | -0.247 | 1.79 | 0.773 | -0.083 | -0.139 | 0.808 | 1.47 | -4.59 | -12.11 | -9.78 | -14.6 | 4 | 2.79 | 32.4 | 12.43 | 23.26 | 23.01 | 48 | -1.53 |
| Average | 3.46 | 3.38 | 3.68 | 3.05 | 2.1 | 2.15 | 2.89 | 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 | 3.72 | 3.64 | 3.68 | 4.03 | 2.25 | 2.31 | 2.92 | 2.49 | -0.165 | 2.68 | 1.16 | -0.056 | -0.093 | 1.21 | 2.2 | -3.07 | -8.09 | -6.52 | -9.74 | 6.58 | 4.88 | 48.6 | 18.63 | 34.9 | 34.51 | 71.98 | 0.77 |
