| 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 |
2005 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 3 | 12 | 11 | 10 | 10 | 5 | 4 | 5 | 5 | 4 | 5 | 5 | 4 | 5 | 11 |
| Estimated Revenue | |||||||||||||||||
| Low | 5,445 | 6,115 | 7,468 | 5,631 | 4,901 | 4,441 | 4,411 | 4,294 | 10,496 | 2,466 | 1,662 | 1,831 | 2,141 | 1,959 | 1,747 | 1,686 | 696.1 |
| Average | 7,012 | 7,876 | 7,540 | 6,979 | 6,423 | 4,523 | 4,461 | 5,530 | 10,585 | 2,675 | 1,803 | 1,986 | 2,323 | 2,125 | 1,895 | 1,829 | 870.2 |
| High | 9,930 | 11,153 | 7,611 | 8,277 | 9,549 | 4,604 | 4,620 | 7,831 | 10,673 | 3,120 | 2,102 | 2,316 | 2,709 | 2,478 | 2,210 | 2,133 | 1,044 |
| Estimated EBITDA | |||||||||||||||||
| Low | 1,824 | 2,049 | 2,502 | 1,887 | 1,642 | 1,488 | 1,478 | 1,439 | 657.3 | 584.4 | 556.8 | 613.5 | 580.2 | 506 | 585.3 | 565.1 | 179.4 |
| Average | 2,350 | 2,639 | 2,526 | 2,339 | 2,152 | 1,515 | 1,495 | 1,853 | 821.6 | 730.5 | 604 | 665.4 | 725.3 | 632.5 | 634.8 | 612.9 | 224.3 |
| High | 3,327 | 3,737 | 2,550 | 2,774 | 3,200 | 1,543 | 1,548 | 2,624 | 985.9 | 876.6 | 704.4 | 776 | 870.3 | 759 | 740.4 | 714.8 | 269.2 |
| Estimated EBIT | |||||||||||||||||
| Low | 1,819 | 2,043 | 2,495 | 1,882 | 1,638 | 1,484 | 1,474 | 1,435 | 683 | 607.7 | 555.3 | 611.8 | 576.5 | 490.7 | 583.7 | 563.5 | 141.1 |
| Average | 2,343 | 2,632 | 2,519 | 2,332 | 2,146 | 1,511 | 1,491 | 1,848 | 853.8 | 759.6 | 602.3 | 663.6 | 720.7 | 613.4 | 633.1 | 611.2 | 176.4 |
| High | 3,318 | 3,727 | 2,543 | 2,766 | 3,191 | 1,538 | 1,544 | 2,617 | 1,025 | 911.6 | 702.4 | 773.9 | 864.8 | 736 | 738.3 | 712.8 | 211.7 |
| Estimated Net Income | |||||||||||||||||
| Low | 0 | 0 | 1,341 | 985.7 | 926.1 | 564.2 | -405 | 18.83 | 2,865 | 360.4 | 171.4 | 278.8 | 377.1 | 336.6 | 293.8 | 244.7 | 88.32 |
| Average | 0 | 0 | 2,175 | 1,459 | 1,178 | 625.3 | -374.2 | 26.63 | 3,581 | 450.5 | 190.8 | 310.3 | 471.4 | 420.8 | 326.9 | 272.3 | 110.4 |
| High | 0 | 0 | 2,216 | 2,360 | 2,453 | 686.2 | -343.4 | 40.91 | 4,297 | 540.7 | 232 | 377.3 | 565.7 | 505 | 397.6 | 331.2 | 132.5 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 154.9 | 174 | 212.5 | 160.2 | 139.4 | 126.4 | 125.5 | 122.2 | 111.2 | 99.98 | 47.28 | 52.09 | 96 | 67.11 | 49.69 | 47.98 | 48.09 |
| Average | 199.5 | 224.1 | 214.5 | 198.6 | 182.7 | 128.7 | 126.9 | 157.3 | 139.1 | 125 | 51.28 | 56.5 | 120 | 83.89 | 53.9 | 52.04 | 60.11 |
| High | 282.5 | 317.3 | 216.5 | 235.5 | 271.7 | 131 | 131.4 | 222.8 | 166.9 | 150 | 59.81 | 65.89 | 144 | 100.7 | 62.86 | 60.69 | 72.14 |
| Estimated EPS | |||||||||||||||||
| Low | 0 | 0 | 4.71 | 3.46 | 3.25 | 1.98 | -1.42 | 0.066 | 12.05 | 1.62 | 0.602 | 0.979 | 1.54 | 1.47 | 1.03 | 0.859 | 0.33 |
| Average | 0 | 0 | 5.93 | 5.69 | 4.98 | 2.19 | -1.35 | 0.093 | 13.41 | 1.8 | 0.67 | 1.09 | 1.72 | 1.63 | 1.15 | 0.956 | 0.4 |
| High | 0 | 0 | 7.78 | 8.29 | 8.61 | 2.41 | -1.21 | 0.144 | 16.31 | 2.19 | 0.815 | 1.32 | 2.09 | 1.98 | 1.4 | 1.16 | 0.47 |
