| 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 |
2003 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 13 | 14 | 9 | 13 | 7 | 7 | 16 | 12 | 7 | 14 | 14 | 26 | 23 | 28 | 27 | 27 | 25 | 28 | 26 | 23 | 19 | 21 | 17 | 17 | 20 |
| Estimated Revenue | |||||||||||||||||||||||||||
| Low | 6,323 | 6,315 | 6,057 | 5,513 | 5,503 | 5,341 | 5,070 | 5,010 | 4,616 | 4,551 | 4,737 | 4,685 | 4,445 | 4,382 | 4,447 | 4,348 | 5,574 | 5,254 | 5,024 | 4,093 | 4,185 | 4,865 | 4,862 | 3,967 | 4,132 | 3,908 | 4,417 |
| Average | 6,640 | 6,331 | 6,057 | 5,790 | 5,514 | 5,381 | 5,325 | 5,133 | 4,757 | 4,691 | 4,882 | 4,829 | 4,581 | 4,516 | 4,583 | 4,591 | 5,911 | 5,837 | 5,342 | 4,467 | 4,487 | 5,378 | 5,259 | 4,327 | 4,507 | 4,208 | 7,969 |
| High | 6,778 | 6,347 | 6,058 | 5,909 | 5,552 | 5,439 | 5,435 | 5,257 | 4,825 | 4,758 | 4,952 | 4,898 | 4,647 | 4,581 | 4,649 | 4,692 | 6,042 | 5,946 | 5,505 | 4,561 | 4,609 | 5,712 | 5,443 | 5,148 | 4,590 | 4,376 | 8,621 |
| Estimated EBITDA | |||||||||||||||||||||||||||
| Low | 714.4 | 713.6 | 684.4 | 622.9 | 621.8 | 603.5 | 572.9 | 390.2 | 375.1 | 358.4 | 399.6 | 510.4 | 460.4 | 475.5 | 484.7 | 371.6 | 418.2 | 517.3 | 289.6 | 246.9 | 200.7 | 435.6 | -236.7 | 20.73 | 187.4 | -36.28 | 499.1 |
| Average | 750.4 | 715.4 | 684.5 | 654.2 | 623.1 | 609.1 | 601.7 | 394 | 379.7 | 363.3 | 400.3 | 518.7 | 475.2 | 477.5 | 487.7 | 371.7 | 419.7 | 534.2 | 292.3 | 249.8 | 207.5 | 445.2 | -234.7 | 20.74 | 188.9 | -21.65 | 900.5 |
| High | 765.9 | 717.2 | 684.5 | 667.8 | 627.3 | 614.6 | 614.1 | 412.5 | 387.4 | 377.2 | 400.9 | 520.1 | 479.2 | 485 | 495.5 | 373.3 | 438.1 | 540.4 | 297.2 | 251.3 | 213.9 | 457 | -204.1 | 24.23 | 191.4 | -20.81 | 974.2 |
| Estimated EBIT | |||||||||||||||||||||||||||
| Low | 522.3 | 521.7 | 500.3 | 455.4 | 454.6 | 441.2 | 418.8 | -119.9 | -112.6 | -109.7 | 259.6 | 392.8 | 376.1 | 301.3 | 435.4 | 326.1 | 460.8 | 475.9 | 271.4 | 256.3 | 402.7 | 421.2 | 314 | 200.6 | 10.49 | -160.2 | 364.9 |
| Average | 548.6 | 523 | 500.4 | 478.3 | 455.5 | 445.3 | 439.9 | -114.5 | -110.4 | -105.6 | 260.1 | 399.1 | 388.2 | 302.5 | 438.1 | 326.2 | 462.3 | 491.5 | 274 | 259.3 | 416.3 | 430.5 | 361 | 200.7 | 10.57 | -95.58 | 658.3 |
| High | 559.9 | 524.3 | 500.4 | 488.2 | 458.6 | 449.3 | 449 | -113.5 | -109.1 | -104.2 | 260.5 | 400.3 | 391.4 | 307.3 | 445.1 | 327.6 | 482.7 | 497.2 | 278.6 | 260.8 | 429.3 | 441.8 | 364 | 234.4 | 10.71 | -91.87 | 712.2 |
| Estimated Net Income | |||||||||||||||||||||||||||
| Low | 655.2 | 573.6 | 537.2 | 510.1 | 451.4 | 428.2 | 376.8 | 422.2 | -176.9 | -172.2 | 113.8 | 251.7 | 278.9 | 356 | 323 | 260.9 | 318 | 326.3 | 157.8 | 157.5 | 80.7 | 282.1 | -353 | -74.02 | 65.03 | -176.1 | -238.2 |
| Average | 698.7 | 676.5 | 575.2 | 519.8 | 497.3 | 448.5 | 409 | 426.3 | -173.3 | -165.9 | 114 | 255.8 | 287.8 | 357.5 | 325 | 261 | 319.1 | 337 | 159.3 | 159.3 | 83.44 | 288.4 | -350.1 | -63.37 | 65.55 | -105.1 | -149.1 |
| High | 717.5 | 703.6 | 688.3 | 589.7 | 543.3 | 468.9 | 412.6 | 446.4 | -171.3 | -163.6 | 114.2 | 256.5 | 290.3 | 363.1 | 330.2 | 262.1 | 333.1 | 340.9 | 162 | 160.3 | 86.02 | 296 | -304.5 | -63.36 | 66.41 | -101 | -89.75 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||
| Low | 1,449 | 1,447 | 1,388 | 1,263 | 1,261 | 1,224 | 1,162 | 1,183 | 1,137 | 1,086 | 1,059 | 1,071 | 967.5 | 986.8 | 993.4 | 713.6 | 1,196 | 1,133 | 1,118 | 920.5 | 774.7 | 892.4 | 832 | 770.8 | 879 | 608.1 | 1,012 |
| Average | 1,522 | 1,451 | 1,388 | 1,327 | 1,264 | 1,235 | 1,220 | 1,194 | 1,151 | 1,101 | 1,061 | 1,089 | 998.5 | 990.9 | 999.5 | 713.8 | 1,200 | 1,170 | 1,128 | 931.2 | 801 | 912.1 | 956.6 | 771 | 886 | 632.6 | 1,827 |
| High | 1,553 | 1,455 | 1,388 | 1,354 | 1,272 | 1,247 | 1,246 | 1,250 | 1,174 | 1,143 | 1,062 | 1,092 | 1,007 | 1,006 | 1,016 | 716.9 | 1,253 | 1,183 | 1,147 | 936.8 | 825.8 | 936.2 | 964.5 | 900.6 | 897.6 | 1,060 | 1,976 |
| Estimated EPS | |||||||||||||||||||||||||||
| Low | 3.91 | 3.42 | 3.21 | 3.04 | 2.69 | 2.55 | 2.25 | 1.99 | 1.68 | 1.12 | 1.02 | 1.44 | 1.67 | 1.66 | 1.72 | 1.38 | 1.57 | 1.47 | 1.32 | 0.666 | 0.696 | 1.05 | 0.699 | 0.686 | 0.451 | 0.075 | -1.42 |
| Average | 4.17 | 3.79 | 3.54 | 3.26 | 2.88 | 2.72 | 2.4 | 2.08 | 1.74 | 1.17 | 1.06 | 1.5 | 1.74 | 1.73 | 1.78 | 1.73 | 1.92 | 1.86 | 1.65 | 0.988 | 0.886 | 1.67 | 1.3 | 0.825 | 0.515 | 0.078 | -0.89 |
| High | 4.28 | 4.2 | 4.11 | 3.52 | 3.24 | 2.8 | 2.46 | 2.11 | 1.78 | 1.19 | 1.08 | 1.53 | 1.77 | 1.76 | 1.82 | 2.11 | 2.25 | 2.21 | 1.99 | 1.39 | 1.21 | 2 | 1.76 | 1.08 | 0.599 | 0.079 | -0.535 |
