| 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 |
2005 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 13 | 11 | 11 | 10 | 5 | 4 | 5 | 5 | 4 | 5 | 5 | 4 | 5 | 11 |
| Estimated Revenue | ||||||||||||||||
| Low | 6,009 | 7,423 | 5,263 | 4,764 | 4,427 | 4,411 | 4,219 | 10,496 | 2,466 | 1,662 | 1,831 | 2,141 | 1,959 | 1,747 | 1,686 | 696.1 |
| Average | 7,876 | 7,434 | 6,898 | 6,303 | 4,519 | 4,461 | 5,530 | 10,585 | 2,675 | 1,803 | 1,986 | 2,323 | 2,125 | 1,895 | 1,829 | 870.2 |
| High | 11,692 | 7,444 | 10,241 | 8,685 | 4,631 | 4,620 | 8,210 | 10,673 | 3,120 | 2,102 | 2,316 | 2,709 | 2,478 | 2,210 | 2,133 | 1,044 |
| Estimated EBITDA | ||||||||||||||||
| Low | 2,013 | 2,487 | 1,764 | 1,596 | 1,483 | 1,478 | 1,414 | 657.3 | 584.4 | 556.8 | 613.5 | 580.2 | 506 | 585.3 | 565.1 | 179.4 |
| Average | 2,639 | 2,491 | 2,311 | 2,112 | 1,514 | 1,495 | 1,853 | 821.6 | 730.5 | 604 | 665.4 | 725.3 | 632.5 | 634.8 | 612.9 | 224.3 |
| High | 3,918 | 2,494 | 3,431 | 2,910 | 1,552 | 1,548 | 2,751 | 985.9 | 876.6 | 704.4 | 776 | 870.3 | 759 | 740.4 | 714.8 | 269.2 |
| Estimated EBIT | ||||||||||||||||
| Low | 2,008 | 2,480 | 1,759 | 1,592 | 1,479 | 1,474 | 1,410 | 683 | 607.7 | 555.3 | 611.8 | 576.5 | 490.7 | 583.7 | 563.5 | 141.1 |
| Average | 2,632 | 2,484 | 2,305 | 2,106 | 1,510 | 1,491 | 1,848 | 853.8 | 759.6 | 602.3 | 663.6 | 720.7 | 613.4 | 633.1 | 611.2 | 176.4 |
| High | 3,907 | 2,488 | 3,422 | 2,902 | 1,547 | 1,544 | 2,743 | 1,025 | 911.6 | 702.4 | 773.9 | 864.8 | 736 | 738.3 | 712.8 | 211.7 |
| Estimated Net Income | ||||||||||||||||
| Low | 0 | 1,196 | 818.5 | 1,047 | 581.5 | -405 | 18.37 | 2,865 | 360.4 | 171.4 | 278.8 | 377.1 | 336.6 | 293.8 | 244.7 | 88.32 |
| Average | 0 | 2,064 | 1,426 | 1,145 | 627.3 | -374.2 | 26.63 | 3,581 | 450.5 | 190.8 | 310.3 | 471.4 | 420.8 | 326.9 | 272.3 | 110.4 |
| High | 0 | 2,283 | 3,369 | 2,168 | 697.7 | -343.4 | 43.27 | 4,297 | 540.7 | 232 | 377.3 | 565.7 | 505 | 397.6 | 331.2 | 132.5 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 171 | 211.2 | 149.7 | 135.5 | 125.9 | 125.5 | 120 | 111.2 | 99.98 | 47.28 | 52.09 | 96 | 67.11 | 49.69 | 47.98 | 48.09 |
| Average | 224.1 | 211.5 | 196.3 | 179.3 | 128.6 | 126.9 | 157.3 | 139.1 | 125 | 51.28 | 56.5 | 120 | 83.89 | 53.9 | 52.04 | 60.11 |
| High | 332.7 | 211.8 | 291.4 | 247.1 | 131.7 | 131.4 | 233.6 | 166.9 | 150 | 59.81 | 65.89 | 144 | 100.7 | 62.86 | 60.69 | 72.14 |
| Estimated EPS | ||||||||||||||||
| Low | 0 | 4.2 | 2.87 | 3.68 | 2.04 | -1.42 | 0.064 | 12.05 | 1.62 | 0.602 | 0.979 | 1.54 | 1.47 | 1.03 | 0.859 | 0.33 |
| Average | 0 | 5.9 | 5.59 | 4.76 | 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 | 8.02 | 11.83 | 7.61 | 2.45 | -1.21 | 0.152 | 16.31 | 2.19 | 0.815 | 1.32 | 2.09 | 1.98 | 1.4 | 1.16 | 0.47 |
