| Period Ending: | 2030 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 8 | 14 | 9 | 17 | 9 | 8 | 9 | 9 | 1 | 2 | 2 | 1 | 9 | 14 | 8 | 9 | 19 |
| Estimated Revenue | |||||||||||||||||
| Low | 6,167 | 5,964 | 5,501 | 5,027 | 4,758 | 4,332 | 3,759 | 3,203 | 2,520 | 2,043 | 1,234 | 1,989 | 1,811 | 1,773 | 3.85 | 4,712 | 4,418 |
| Average | 6,317 | 6,109 | 5,635 | 5,231 | 4,874 | 4,438 | 3,850 | 3,250 | 2,556 | 2,073 | 1,252 | 2,017 | 1,837 | 1,798 | 3.91 | 4,779 | 5,522 |
| High | 6,530 | 6,315 | 5,825 | 5,489 | 5,039 | 4,588 | 3,980 | 3,293 | 2,670 | 2,165 | 1,307 | 2,107 | 1,919 | 1,878 | 4.08 | 4,992 | 6,627 |
| Estimated EBITDA | |||||||||||||||||
| Low | 1,759 | 1,701 | 1,569 | 1,434 | 1,358 | 1,236 | 1,072 | 1,756 | 339.3 | 275.1 | 166.1 | 464.5 | 415.9 | 238.7 | 0.519 | 634.4 | 792.3 |
| Average | 1,802 | 1,743 | 1,608 | 1,492 | 1,391 | 1,266 | 1,098 | 2,268 | 344.1 | 279.1 | 168.5 | 606.4 | 536.9 | 242.1 | 0.526 | 643.6 | 990.4 |
| High | 1,863 | 1,802 | 1,662 | 1,566 | 1,438 | 1,309 | 1,136 | 2,780 | 359.5 | 291.5 | 176 | 748.2 | 657.9 | 252.9 | 0.55 | 672.2 | 1,188 |
| Estimated EBIT | |||||||||||||||||
| Low | 1,822 | 1,762 | 1,625 | 1,485 | 1,406 | 1,280 | 1,111 | -90.95 | -133.1 | -108 | -2,008 | 5.4 | -242.6 | -93.67 | -0.204 | -249 | 829.7 |
| Average | 1,866 | 1,805 | 1,665 | 1,546 | 1,440 | 1,311 | 1,138 | 294.7 | -127.5 | -103.4 | -1,674 | 41.23 | -191.8 | -89.67 | -0.195 | -238.4 | 1,037 |
| High | 1,930 | 1,866 | 1,721 | 1,622 | 1,489 | 1,356 | 1,176 | 680.4 | -125.6 | -101.9 | -1,339 | 77.07 | -141 | -88.4 | -0.192 | -235 | 1,245 |
| Estimated Net Income | |||||||||||||||||
| Low | 516.1 | 1,103 | 768.7 | 595.8 | 461.2 | 551.9 | 321.8 | -1,376 | 172 | 0.418 | -882.4 | -799.9 | -167.4 | -236.2 | 408.6 | 44.25 | 156.5 |
| Average | 532.5 | 1,139 | 793.2 | 614.8 | 475.9 | 569.5 | 332.1 | -885.2 | 175.2 | 0.426 | -533.7 | -655.6 | -125 | -223.2 | 416.3 | 45.08 | 195.6 |
| High | 556 | 1,189 | 828 | 641.8 | 496.9 | 594.6 | 346.7 | -394.1 | 185.3 | 0.451 | -185 | -511.4 | -82.63 | -219.1 | 440.4 | 47.69 | 234.7 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 406.4 | 393 | 362.5 | 331.3 | 313.6 | 285.5 | 247.7 | 1,777 | 238.7 | 193.6 | 116.9 | 1,115 | 609 | 167.9 | 0.365 | 446.3 | 860.7 |
| Average | 416.3 | 402.6 | 371.3 | 344.7 | 321.2 | 292.5 | 253.7 | 2,222 | 242.1 | 196.4 | 118.6 | 1,394 | 761.3 | 170.3 | 0.37 | 452.8 | 1,076 |
| High | 430.4 | 416.2 | 383.9 | 361.7 | 332.1 | 302.4 | 262.3 | 2,666 | 252.9 | 205.1 | 123.8 | 1,673 | 913.6 | 177.9 | 0.387 | 472.9 | 1,291 |
| Estimated EPS | |||||||||||||||||
| Low | 2.05 | 4.38 | 3.05 | 2.36 | 1.83 | 2.19 | 1.28 | 0.74 | 0.708 | 0.002 | -3 | -1.25 | -0.327 | -0.972 | 1.68 | 0.182 | 2.02 |
| Average | 2.11 | 4.52 | 3.15 | 2.44 | 1.89 | 2.26 | 1.32 | 0.842 | 0.721 | 0.002 | -2.84 | -1.18 | -0.309 | -0.919 | 1.71 | 0.186 | 2.54 |
| High | 2.21 | 4.72 | 3.29 | 2.55 | 1.97 | 2.36 | 1.38 | 0.956 | 0.763 | 0.002 | -2.79 | -1.16 | -0.303 | -0.902 | 1.81 | 0.196 | 3.05 |
