| 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 | 1 | 1 | 4 | 4 | 4 | 6 | 5 | 5 | 6 | 11 | 7 | 7 | 7 | 12 | 9 | 14 | 13 |
| Estimated Revenue | |||||||||||||||||
| Low | 8,759 | 4,457 | 3,643 | 3,500 | 3,369 | 3,108 | 6,009 | 2,904 | 2,470 | 2,276 | 2,038 | 1,915 | 1,893 | 2,195 | 2,066 | 761.6 | 585.9 |
| Average | 8,801 | 4,478 | 3,644 | 3,517 | 3,382 | 3,146 | 6,038 | 2,974 | 2,529 | 2,331 | 2,087 | 1,962 | 1,938 | 2,248 | 2,115 | 1,027 | 908.3 |
| High | 8,832 | 4,494 | 3,645 | 3,529 | 3,397 | 3,302 | 6,059 | 3,040 | 2,585 | 2,382 | 2,133 | 2,005 | 1,981 | 2,298 | 2,162 | 1,173 | 1,171 |
| Estimated EBITDA | |||||||||||||||||
| Low | 2,004 | 1,020 | 833.5 | 800.7 | 770.7 | 711 | 1,375 | 664.4 | 565 | 520.7 | 466.2 | 438.2 | 433 | 1,343 | 460.1 | 465.6 | 134 |
| Average | 2,013 | 1,024 | 833.7 | 804.5 | 773.8 | 719.7 | 1,381 | 680.4 | 578.7 | 533.3 | 477.5 | 448.8 | 443.5 | 1,545 | 517.8 | 525.5 | 207.8 |
| High | 2,020 | 1,028 | 833.8 | 807.3 | 777.2 | 755.4 | 1,386 | 695.5 | 591.4 | 545 | 488 | 458.7 | 453.3 | 1,630 | 655.1 | 604.2 | 267.9 |
| Estimated EBIT | |||||||||||||||||
| Low | -2,159 | -1,098 | -890.8 | -862.5 | -830.3 | -807 | -1,481 | -743 | -631.8 | -582.3 | -521.3 | -490 | -484.2 | -561.5 | 1,070 | -286.7 | -286.2 |
| Average | -2,151 | -1,094 | -890.6 | -859.4 | -826.7 | -768.9 | -1,476 | -726.9 | -618.2 | -569.7 | -510.1 | -479.4 | -473.8 | -549.4 | 1,204 | -251 | -222 |
| High | -2,141 | -1,089 | -890.5 | -855.4 | -823.4 | -759.5 | -1,469 | -709.8 | -603.6 | -556.3 | -498.1 | -468.1 | -462.6 | -536.5 | 1,524 | -186.1 | -143.2 |
| Estimated Net Income | |||||||||||||||||
| Low | 1,842 | 1,782 | 1,285 | 1,531 | 1,904 | 1,468 | -2,723 | 1,474 | 1,174 | 1,276 | 2,505 | 1,970 | 2,641 | 910 | 500.6 | 481 | 672.4 |
| Average | 1,854 | 1,792 | 1,766 | 1,668 | 2,128 | 1,476 | -2,708 | 1,511 | 1,485 | 1,367 | 2,522 | 2,659 | 2,689 | 1,047 | 563.4 | 542.9 | 748.6 |
| High | 1,862 | 1,802 | 2,248 | 1,806 | 2,351 | 1,484 | -2,694 | 1,989 | 1,526 | 1,780 | 2,668 | 2,845 | 3,426 | 1,104 | 712.8 | 624.2 | 810.4 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 578.5 | 294.3 | 240.6 | 231.1 | 222.5 | 205.2 | 396.8 | 1,004 | 799.6 | 868.9 | 859.6 | 513.4 | 640.5 | 547.9 | 402.5 | 269.6 | 38.69 |
| Average | 581.2 | 295.7 | 240.7 | 232.2 | 223.4 | 1,157 | 398.7 | 1,029 | 1,012 | 931.4 | 865.4 | 693 | 652.2 | 630.3 | 453 | 304.2 | 59.98 |
| High | 583.3 | 296.8 | 240.7 | 233 | 224.3 | 1,157 | 400.1 | 1,355 | 1,040 | 1,213 | 915.4 | 741.5 | 830.9 | 664.9 | 573.1 | 349.8 | 77.33 |
| Estimated EPS | |||||||||||||||||
| Low | 2.25 | 2.18 | 1.57 | 1.87 | 2.32 | 1.79 | -3.32 | 2.31 | 2.35 | 2.09 | 2.78 | 3.43 | 4.08 | 1.42 | 1.22 | 0.821 | 0.821 |
| Average | 2.26 | 2.19 | 2.2 | 2.08 | 2.7 | 1.8 | -3.31 | 2.38 | 2.43 | 2.15 | 2.87 | 3.54 | 4.21 | 1.46 | 1.25 | 1.05 | 0.914 |
| High | 2.27 | 2.2 | 2.74 | 2.2 | 2.87 | 1.81 | -3.29 | 2.45 | 2.49 | 2.21 | 2.95 | 3.64 | 4.33 | 1.5 | 1.29 | 1.3 | 0.989 |
