| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 7 | 6 | 6 | 6 | 5 | 2 | 3 | 5 | 2 | 8 | 8 | 12 | 9 | 17 | 19 |
| Estimated Revenue | |||||||||||||||||
| Low | 5,293 | 5,509 | 5,067 | 5,425 | 4,902 | 5,267 | 4,910 | 5,197 | 4,576 | 4,409 | 2,970 | 2,706 | 2,394 | 1,098 | 879.9 | 506.1 | 955 |
| Average | 5,378 | 5,559 | 5,090 | 5,435 | 4,912 | 5,352 | 4,989 | 5,216 | 4,637 | 4,467 | 3,009 | 2,741 | 2,426 | 1,113 | 891.5 | 632.6 | 1,194 |
| High | 5,412 | 5,608 | 5,114 | 5,469 | 4,922 | 5,362 | 5,020 | 5,234 | 4,665 | 4,494 | 3,027 | 2,758 | 2,440 | 1,119 | 896.8 | 759.2 | 1,433 |
| Estimated EBITDA | |||||||||||||||||
| Low | 2,186 | 2,275 | 2,092 | 2,240 | 2,024 | 2,175 | 2,028 | 1,482 | 1,313 | 1,260 | 1,084 | 849.7 | 797.7 | 373.1 | 254.2 | 189.9 | 153.4 |
| Average | 2,221 | 2,296 | 2,102 | 2,245 | 2,029 | 2,210 | 2,060 | 1,852 | 1,641 | 1,575 | 1,355 | 1,062 | 997.2 | 466.4 | 317.8 | 237.4 | 191.7 |
| High | 2,235 | 2,316 | 2,112 | 2,259 | 2,033 | 2,214 | 2,073 | 2,223 | 1,969 | 1,890 | 1,626 | 1,274 | 1,197 | 559.7 | 381.3 | 284.9 | 230 |
| Estimated EBIT | |||||||||||||||||
| Low | 1,424 | 1,482 | 1,363 | 1,460 | 1,319 | 1,418 | 1,321 | 912.7 | 785.2 | 869.3 | 648.2 | 599 | 519.5 | 265.2 | 161.3 | 132.7 | 101.5 |
| Average | 1,447 | 1,496 | 1,370 | 1,463 | 1,322 | 1,440 | 1,343 | 1,141 | 981.5 | 1,087 | 810.2 | 748.8 | 649.4 | 331.5 | 201.6 | 165.9 | 126.9 |
| High | 1,456 | 1,509 | 1,376 | 1,472 | 1,324 | 1,443 | 1,351 | 1,369 | 1,178 | 1,304 | 972.3 | 898.5 | 779.2 | 397.8 | 241.9 | 199 | 152.2 |
| Estimated Net Income | |||||||||||||||||
| Low | 481.2 | 752.5 | 477.7 | 807.1 | 412.9 | 713.2 | 411.1 | 559.3 | 551 | 518.4 | 190.6 | 307.9 | 362.9 | 82.02 | 60.72 | 48.35 | -2.09 |
| Average | 491.3 | 825.8 | 505.5 | 827 | 418.9 | 722 | 417.1 | 699.1 | 688.8 | 648 | 243.9 | 384.9 | 453.7 | 102.5 | 75.9 | 60.43 | 2.95 |
| High | 495.3 | 1,179 | 676.9 | 847 | 424.9 | 730.9 | 423.1 | 838.9 | 826.5 | 777.6 | 297.2 | 461.9 | 544.4 | 123 | 91.08 | 72.52 | 7.99 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 1,119 | 1,165 | 1,071 | 1,147 | 1,036 | 1,114 | 1,038 | 766.8 | 687.5 | 564.9 | 752.8 | 458.6 | 653.7 | 237.4 | 181.8 | 138.8 | 153.1 |
| Average | 1,137 | 1,175 | 1,076 | 1,149 | 1,038 | 1,131 | 1,055 | 958.6 | 859.4 | 706.1 | 941 | 573.3 | 817.1 | 296.8 | 227.2 | 173.5 | 191.4 |
| High | 1,144 | 1,186 | 1,081 | 1,156 | 1,041 | 1,134 | 1,061 | 1,150 | 1,031 | 847.3 | 1,129 | 688 | 980.5 | 356.1 | 272.7 | 208.2 | 229.7 |
| Estimated EPS | |||||||||||||||||
| Low | 14.67 | 22.94 | 14.57 | 24.61 | 12.59 | 21.75 | 12.53 | 26.15 | 17.47 | 16.3 | 5.43 | 8.14 | 3.3 | 3.66 | 2.38 | 1.46 | 0.94 |
| Average | 14.98 | 30.31 | 17.73 | 25.22 | 12.85 | 22.02 | 12.8 | 26.6 | 17.77 | 16.58 | 5.52 | 8.28 | 3.36 | 3.73 | 2.42 | 1.83 | 1.19 |
| High | 15.1 | 35.95 | 20.64 | 25.83 | 12.96 | 22.28 | 12.9 | 26.81 | 17.91 | 16.71 | 5.56 | 8.35 | 3.39 | 3.75 | 2.44 | 2.2 | 1.43 |
