| 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 | 11 | 10 | 11 | 9 | 2 | 3 | 5 | 2 | 8 | 8 | 12 | 9 | 17 |
| Estimated Revenue | |||||||||||||||||
| Low | 6,069 | 5,869 | 5,434 | 5,027 | 4,592 | 4,222 | 3,758 | 3,168 | 2,486 | 2,015 | 1,217 | 1,962 | 1,787 | 1,749 | 3.8 | 4,648 | 3,889 |
| Average | 6,317 | 6,109 | 5,655 | 5,230 | 4,795 | 4,437 | 3,845 | 3,253 | 2,556 | 2,072 | 1,252 | 2,017 | 1,837 | 1,798 | 3.91 | 4,779 | 4,862 |
| High | 6,668 | 6,448 | 5,969 | 5,472 | 5,293 | 4,924 | 3,932 | 3,297 | 2,752 | 2,231 | 1,347 | 2,172 | 1,978 | 1,936 | 4.21 | 5,146 | 5,834 |
| Estimated EBITDA | |||||||||||||||||
| Low | 1,660 | 1,605 | 1,486 | 1,375 | 1,256 | 1,155 | 1,028 | 485.7 | 381.1 | 161.4 | -580.9 | 300.8 | 510.6 | 268.1 | 0.583 | 712.7 | 608.1 |
| Average | 1,728 | 1,671 | 1,547 | 1,430 | 1,311 | 1,213 | 1,052 | 498.7 | 391.9 | 300.7 | -78.06 | 309.3 | 660 | 275.7 | 0.599 | 732.7 | 760.1 |
| High | 1,824 | 1,763 | 1,633 | 1,497 | 1,448 | 1,347 | 1,075 | 505.5 | 421.9 | 440.1 | 424.7 | 333 | 809.4 | 296.8 | 0.645 | 788.9 | 912.1 |
| Estimated EBIT | |||||||||||||||||
| Low | 1,729 | 1,672 | 1,548 | 1,432 | 1,308 | 1,203 | 1,071 | -102.9 | -85.89 | 307.3 | -1,932 | 246.1 | -254.2 | -60.42 | -0.131 | -160.6 | 656.3 |
| Average | 1,799 | 1,740 | 1,611 | 1,490 | 1,366 | 1,264 | 1,095 | -101.5 | -79.77 | 467 | -1,610 | 339.6 | -202.3 | -56.12 | -0.122 | -149.2 | 820.4 |
| High | 1,899 | 1,837 | 1,700 | 1,559 | 1,508 | 1,402 | 1,120 | -98.87 | -77.58 | 626.7 | -1,288 | 433 | -150.4 | -54.58 | -0.119 | -145.1 | 984.5 |
| Estimated Net Income | |||||||||||||||||
| Low | 501.5 | 1,072 | 789.5 | 540.8 | 213.1 | 312.1 | 262.6 | 88.85 | 177.6 | -1,646 | -1,580 | -2,819 | -215.8 | -239 | 363.3 | 42.94 | 128.4 |
| Average | 528.4 | 1,130 | 831.9 | 609.2 | 455.7 | 567.5 | 330.7 | 1,252 | 184.2 | -1,328 | -1,317 | -2,344 | -166.1 | -217.3 | 376.7 | 44.53 | 160.5 |
| High | 566.6 | 1,211 | 892 | 776.4 | 888.1 | 855.9 | 396.3 | 2,415 | 202.5 | -1,011 | -1,054 | -1,869 | -116.5 | -209.6 | 414.3 | 48.97 | 192.6 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 519.3 | 502.2 | 464.9 | 430.2 | 392.9 | 361.3 | 321.6 | 362.4 | 284.4 | 677.6 | -1.02 | 1,220 | 228.1 | 200.1 | 0.435 | 531.8 | 708.5 |
| Average | 540.5 | 522.7 | 483.9 | 447.5 | 410.3 | 379.7 | 329 | 372.1 | 292.4 | 846.9 | 165.4 | 1,525 | 285.1 | 205.7 | 0.447 | 546.7 | 885.6 |
| High | 570.5 | 551.7 | 510.8 | 468.2 | 452.9 | 421.3 | 336.5 | 377.2 | 314.8 | 1,016 | 331.9 | 1,831 | 342.1 | 221.5 | 0.481 | 588.7 | 1,063 |
| Estimated EPS | |||||||||||||||||
| Low | 2.01 | 4.29 | 3.16 | 2.16 | 0.852 | 1.25 | 1.05 | 0.409 | 0.74 | -0.017 | -3.16 | -1.3 | -0.287 | -0.996 | 1.51 | 0.179 | 1.57 |
| Average | 2.11 | 4.52 | 3.33 | 2.44 | 1.82 | 2.27 | 1.32 | 0.871 | 0.767 | -0.016 | -2.87 | -1.18 | -0.261 | -0.905 | 1.57 | 0.186 | 1.97 |
| High | 2.27 | 4.84 | 3.57 | 3.1 | 3.55 | 3.42 | 1.58 | 1.28 | 0.844 | -0.015 | -2.77 | -1.14 | -0.252 | -0.873 | 1.73 | 0.204 | 2.36 |
