| 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 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 6 | 6 | 9 | 8 | 12 |
| Estimated Revenue | ||||||||||||||||||
| Low | 3,704 | 2,963 | 1,062 | 998.9 | 813.8 | 1,006 | 1,053 | 1,155 | 1,167 | 513.5 | 591.5 | 513.4 | 269.6 | 189.5 | 185.2 | 214.3 | 695.9 | 73.69 |
| Average | 3,864 | 3,091 | 1,069 | 1,042 | 848.9 | 1,014 | 1,099 | 1,189 | 1,182 | 520.4 | 599.4 | 520.2 | 273.2 | 192 | 187.6 | 267.9 | 869.9 | 92.11 |
| High | 4,146 | 3,316 | 1,077 | 1,118 | 910.9 | 1,022 | 1,179 | 1,222 | 1,207 | 531.5 | 612.2 | 531.3 | 279 | 196.1 | 191.6 | 321.4 | 1,044 | 110.5 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 1,635 | 1,308 | 468.7 | 441 | 359.3 | 444 | 465.1 | 335.9 | 296.2 | 149.8 | 74.85 | 226.6 | 72.6 | 83.66 | 81.74 | -3.36 | 534.5 | 32.53 |
| Average | 1,706 | 1,364 | 472.2 | 460 | 374.8 | 447.5 | 485.1 | 419.9 | 370.2 | 187.2 | 105 | 229.7 | 90.75 | 84.78 | 82.84 | 27.22 | 678 | 40.67 |
| High | 1,830 | 1,464 | 475.6 | 493.6 | 402.1 | 451.1 | 520.5 | 503.9 | 444.3 | 224.6 | 135.2 | 234.6 | 108.9 | 86.59 | 84.61 | 57.8 | 821.5 | 48.8 |
| Estimated EBIT | ||||||||||||||||||
| Low | 1,120 | 896.3 | 321.2 | 302.2 | 246.2 | 304.2 | 318.7 | 281.4 | 245 | 77.45 | 73.49 | 155.3 | 22.73 | 57.32 | 56.01 | -87.91 | 258.6 | -242.6 |
| Average | 1,169 | 934.9 | 323.5 | 315.2 | 256.8 | 306.7 | 332.4 | 351.8 | 306.2 | 114.8 | 98.96 | 157.4 | 30.95 | 58.09 | 56.77 | -69.03 | 339.1 | -191.1 |
| High | 1,254 | 1,003 | 325.9 | 338.2 | 275.6 | 309.1 | 356.7 | 422.1 | 367.5 | 152 | 124.4 | 160.7 | 39.17 | 59.33 | 57.98 | -50.15 | 419.5 | -139.5 |
| Estimated Net Income | ||||||||||||||||||
| Low | 429.4 | 414.5 | 276.3 | 298.8 | 81.1 | 278.9 | 285 | 228.5 | 186.5 | -32.18 | -52.26 | 102 | -15.19 | -251.8 | -306.3 | -96.02 | 228.9 | -301.9 |
| Average | 453.8 | 438.1 | 350.3 | 322.3 | 89.85 | 285.7 | 307.4 | 285.7 | 233.1 | -10.07 | -34.75 | 103.8 | -5.74 | -245 | -298 | -77.21 | 302.6 | -241.6 |
| High | 496.8 | 479.7 | 413.8 | 345.8 | 93.84 | 292.4 | 329.8 | 342.8 | 279.7 | 12.03 | -17.24 | 106.7 | 3.71 | -240.8 | -292.9 | -58.41 | 376.3 | -181.4 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 169.2 | 135.4 | 48.51 | 45.64 | 37.18 | 45.95 | 48.13 | 33.25 | 28.4 | 149.9 | 44.51 | 23.46 | 16.64 | 8.66 | 8.46 | 99.61 | 71.97 | 3.37 |
| Average | 176.5 | 141.2 | 48.87 | 47.61 | 38.79 | 46.32 | 50.21 | 41.56 | 35.5 | 187.4 | 55.63 | 23.77 | 20.8 | 8.77 | 8.57 | 124.5 | 113.8 | 4.21 |
| High | 189.4 | 151.5 | 49.23 | 51.09 | 41.62 | 46.69 | 53.87 | 49.88 | 42.6 | 224.9 | 66.76 | 24.28 | 24.96 | 8.96 | 8.76 | 149.4 | 155.6 | 5.05 |
| Estimated EPS | ||||||||||||||||||
| Low | 3.95 | 3.81 | 2.54 | 2.75 | 0.746 | 2.57 | 2.62 | 5.65 | 6.05 | 0.108 | 0.058 | 0.938 | -0.275 | -2.32 | -2.82 | -35.26 | 23.36 | 16.22 |
| Average | 4.17 | 4.03 | 3.16 | 2.91 | 0.788 | 2.63 | 2.77 | 5.75 | 6.15 | 0.11 | 0.059 | 0.955 | -0.267 | -2.25 | -2.74 | -29.39 | 29.2 | 22.64 |
| High | 4.57 | 4.41 | 3.81 | 3.18 | 0.863 | 2.69 | 3.03 | 5.91 | 6.32 | 0.113 | 0.06 | 0.981 | -0.263 | -2.21 | -2.69 | -23.51 | 35.03 | 29.05 |
