| 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 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 15 | 15 | 16 | 20 | 19 | 19 | 15 | 11 | 8 | 7 | 7 | 10 | 9 | 14 | 8 | 9 | 19 | 7 | 20 | 11 | 17 | 11 |
| Estimated Revenue | ||||||||||||||||||||||
| Low | 5,892 | 5,353 | 4,658 | 3,675 | 3,290 | 2,673 | 2,047 | 1,797 | 1,240 | 1,067 | 871.3 | 711.9 | 548.8 | 448.2 | 355.8 | 308.4 | 154.5 | 254.5 | 158.8 | 183.9 | 77.51 | 50.04 |
| Average | 6,142 | 5,579 | 4,676 | 3,949 | 3,310 | 2,693 | 2,057 | 1,873 | 1,269 | 1,092 | 891.3 | 728.3 | 561.4 | 458.5 | 363.9 | 315.5 | 193.2 | 318.1 | 198.5 | 229.9 | 96.89 | 62.55 |
| High | 6,253 | 5,681 | 4,694 | 4,030 | 3,320 | 2,703 | 2,094 | 1,907 | 1,291 | 1,110 | 906.6 | 740.8 | 571.1 | 466.4 | 370.2 | 320.9 | 231.8 | 381.7 | 238.2 | 275.8 | 116.3 | 75.06 |
| Estimated EBITDA | ||||||||||||||||||||||
| Low | 969.2 | 880.5 | 766.1 | 604.4 | 541.1 | 439.7 | 336.7 | 295.5 | 76.68 | 113.4 | 126.8 | 122.6 | 79.88 | 7.57 | -1.24 | -44.45 | -118.2 | -14.07 | -26.9 | -37.43 | -40.06 | -59.21 |
| Average | 1,010 | 917.8 | 769.2 | 649.5 | 544.4 | 443 | 338.4 | 308.1 | 114.7 | 141.8 | 129.7 | 153.3 | 81.71 | 10.13 | 1.65 | -37.04 | -97.85 | -9.61 | -22.42 | -31.19 | -33.39 | -49.34 |
| High | 1,029 | 934.4 | 772.2 | 662.9 | 546.1 | 444.6 | 344.5 | 313.6 | 152.7 | 170.1 | 132 | 183.9 | 83.11 | 12.7 | 4.55 | -29.63 | -77.55 | -5.14 | -17.94 | -24.95 | -26.71 | -39.47 |
| Estimated EBIT | ||||||||||||||||||||||
| Low | 704.9 | 640.3 | 557.2 | 439.6 | 393.6 | 319.8 | 244.9 | 214.9 | -31.45 | 104.8 | 84.33 | 73.13 | 53.12 | -7.7 | -14.81 | -60.26 | -64.3 | -28.47 | -39.31 | -46.56 | -46.36 | -65.21 |
| Average | 734.8 | 667.5 | 559.4 | 472.4 | 396 | 322.2 | 246.1 | 224 | 12.02 | 131 | 86.26 | 91.41 | 54.33 | -5.43 | -11.29 | -50.21 | -53.58 | -23.63 | -32.76 | -38.8 | -38.63 | -54.34 |
| High | 748.1 | 679.6 | 561.6 | 482.1 | 397.2 | 323.4 | 250.5 | 228.1 | 55.49 | 157.1 | 87.75 | 109.7 | 55.27 | -3.17 | -7.78 | -40.17 | -42.87 | -18.79 | -26.2 | -31.04 | -30.91 | -43.47 |
| Estimated Net Income | ||||||||||||||||||||||
| Low | 989.3 | 881.7 | 713.7 | 427.8 | 382.7 | 339.6 | 223.5 | 384.9 | -110.2 | -7.94 | 23.31 | 23.34 | -2.65 | -28.07 | -39.85 | -72.92 | -253.1 | -47.13 | -56.98 | -62.6 | -72.6 | -85.76 |
| Average | 1,045 | 930.9 | 720.3 | 564.7 | 440.2 | 357.8 | 236.1 | 395.3 | -70.49 | 4.65 | 24.01 | 29.17 | -2.6 | -23.39 | -33.21 | -60.76 | -211 | -39.28 | -47.48 | -52.16 | -60.5 | -71.47 |
| High | 1,069 | 952.9 | 764.9 | 626.1 | 471.1 | 376.1 | 241.5 | 416 | -30.76 | 17.25 | 24.54 | 35.01 | -2.52 | -18.71 | -26.57 | -48.61 | -168.8 | -31.42 | -37.99 | -41.73 | -48.4 | -57.18 |
| Estimated SGA Expenses | ||||||||||||||||||||||
| Low | 2,569 | 2,334 | 2,031 | 1,602 | 1,435 | 1,166 | 892.6 | 783.4 | 822.6 | 437.1 | 379 | 497.7 | 238.7 | 159 | 161.9 | 109.4 | 67.22 | 94.4 | 76.89 | 63.18 | 49.06 | 47.47 |
| Average | 2,678 | 2,433 | 2,039 | 1,722 | 1,443 | 1,174 | 897 | 816.6 | 1,028 | 546.4 | 387.7 | 622.1 | 244.2 | 198.8 | 202.3 | 136.8 | 84.02 | 118 | 96.11 | 78.98 | 61.33 | 59.34 |
| High | 2,727 | 2,477 | 2,047 | 1,757 | 1,448 | 1,179 | 913.2 | 831.4 | 1,234 | 655.7 | 394.4 | 746.5 | 248.4 | 238.5 | 242.8 | 164.1 | 100.8 | 141.6 | 115.3 | 94.77 | 73.6 | 71.2 |
| Estimated EPS | ||||||||||||||||||||||
| Low | 13.76 | 12.27 | 9.93 | 5.95 | 5.32 | 4.72 | 3.11 | 5.35 | 0.404 | 0.126 | 0.315 | 0.216 | -0.036 | -0.45 | -0.383 | -1.1 | -0.4 | -0.76 | -1.1 | -1.04 | -1.55 | -2.71 |
| Average | 14.53 | 12.95 | 10.18 | 8.08 | 6.33 | 4.88 | 3.21 | 5.65 | 0.416 | 0.129 | 0.325 | 0.223 | -0.035 | -0.44 | -0.374 | -1.07 | -0.33 | -0.635 | -0.92 | -0.875 | -1.29 | -2.26 |
| High | 14.87 | 13.26 | 10.64 | 8.71 | 6.55 | 5.23 | 3.36 | 5.79 | 0.426 | 0.132 | 0.332 | 0.228 | -0.034 | -0.427 | -0.364 | -1.04 | -0.26 | -0.51 | -0.74 | -0.71 | -1.03 | -1.81 |
