| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
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 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 10 | 1 | 1 | 10 | 20 | 17 | 8 | 13 | 16 | 7 | 9 | 13 | 16 | 19 | 17 | 12 | 13 | 11 | 7 | 19 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 88.99 | 126.9 | 171.5 | 171.5 | 6,386 | 88.99 | 126.9 | 171.5 | 4,287 | 2,991 | 2,651 | 2,564 | 2,520 | 2,211 | 1,999 | 2,253 | 2,137 | 1,912 | 2,118 | 2,159 | 1,897 | 888.3 | 703.2 | 598.3 |
| Average | 88.99 | 126.9 | 171.5 | 171.5 | 7,983 | 88.99 | 126.9 | 171.5 | 5,358 | 3,739 | 3,314 | 3,206 | 3,150 | 2,764 | 2,499 | 2,816 | 2,671 | 2,391 | 2,647 | 2,698 | 2,372 | 1,110 | 879 | 747.9 |
| High | 88.99 | 126.9 | 171.5 | 171.5 | 9,580 | 88.99 | 126.9 | 171.5 | 6,430 | 4,487 | 3,977 | 3,847 | 3,780 | 3,317 | 2,999 | 3,379 | 3,205 | 2,869 | 3,176 | 3,238 | 2,846 | 1,332 | 1,055 | 897.5 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 82.42 | 117.5 | 158.8 | 158.8 | 2,139 | 82.42 | 117.5 | 158.8 | 252.1 | 1,173 | 1,168 | 1,190 | 1,194 | 1,043 | 840.1 | 994.4 | 913.2 | 897.5 | 1,057 | 1,416 | 1,001 | 467.5 | 377.9 | 244.6 |
| Average | 82.42 | 117.5 | 158.8 | 158.8 | 2,674 | 82.42 | 117.5 | 158.8 | 579.5 | 1,466 | 1,460 | 1,487 | 1,492 | 1,303 | 1,050 | 1,243 | 1,141 | 1,122 | 1,321 | 1,770 | 1,251 | 584.4 | 472.4 | 305.8 |
| High | 82.42 | 117.5 | 158.8 | 158.8 | 3,209 | 82.42 | 117.5 | 158.8 | 906.9 | 1,759 | 1,752 | 1,785 | 1,790 | 1,564 | 1,260 | 1,492 | 1,370 | 1,346 | 1,585 | 2,124 | 1,502 | 701.3 | 566.9 | 366.9 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 81.96 | 116.9 | 157.9 | 157.9 | 545.8 | 81.96 | 116.9 | 157.9 | 87.57 | 2,755 | 2,442 | 2,362 | 2,321 | 2,037 | 1,841 | 2,075 | 1,968 | 1,761 | 1,950 | 1,988 | 166.5 | 204.8 | 268.8 | 139.4 |
| Average | 81.96 | 116.9 | 157.9 | 157.9 | 682.2 | 81.96 | 116.9 | 157.9 | 478.4 | 3,444 | 3,052 | 2,952 | 2,901 | 2,546 | 2,302 | 2,593 | 2,460 | 2,202 | 2,438 | 2,485 | 208.2 | 256 | 335.9 | 174.2 |
| High | 81.96 | 116.9 | 157.9 | 157.9 | 818.6 | 81.96 | 116.9 | 157.9 | 869.2 | 4,132 | 3,662 | 3,543 | 3,481 | 3,055 | 2,762 | 3,112 | 2,952 | 2,642 | 2,925 | 2,982 | 249.8 | 307.2 | 403.1 | 209.1 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 12.72 | 30.84 | 4.47 | 4.47 | 1,424 | 1,177 | 1,021 | 720.4 | 110.6 | 645.7 | 653.1 | 641.3 | 635.1 | 553.4 | 436.1 | 523.5 | 487.8 | 461.5 | 592.3 | 582.6 | 451.5 | 271.2 | 228.9 | 137.6 |
| Average | 12.72 | 30.84 | 4.47 | 4.47 | 1,780 | 1,471 | 1,276 | 900.5 | 378.4 | 807.1 | 816.4 | 801.6 | 793.8 | 691.7 | 545.1 | 654.3 | 609.8 | 576.9 | 740.4 | 728.2 | 564.4 | 339.1 | 286.1 | 172.1 |
| High | 12.72 | 30.84 | 4.47 | 4.47 | 2,136 | 1,765 | 1,531 | 1,081 | 646.2 | 968.5 | 979.7 | 961.9 | 952.6 | 830.1 | 654.1 | 785.2 | 731.8 | 692.3 | 888.5 | 873.8 | 677.3 | 406.9 | 343.3 | 206.5 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 9.8 | 13.97 | 18.87 | 18.87 | 1,170 | 9.8 | 13.97 | 65.79 | 35.4 | 1,164 | 1,083 | 1,047 | 1,014 | 911.9 | 629.3 | 852.6 | 902.1 | 719.3 | 547.9 | 465.4 | 574.7 | 267.5 | 247.7 | 299.6 |
| Average | 9.8 | 13.97 | 18.87 | 18.87 | 1,463 | 9.8 | 13.97 | 82.24 | 44.25 | 1,454 | 1,354 | 1,309 | 1,268 | 1,140 | 786.7 | 1,066 | 1,128 | 899.1 | 684.8 | 581.7 | 718.4 | 334.4 | 309.6 | 374.5 |
| High | 9.8 | 13.97 | 18.87 | 18.87 | 1,755 | 9.8 | 13.97 | 98.69 | 53.1 | 1,745 | 1,625 | 1,571 | 1,521 | 1,368 | 944 | 1,279 | 1,353 | 1,079 | 821.8 | 698.1 | 862.1 | 401.2 | 371.5 | 449.4 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 1.14 | 2.76 | 0.4 | 0.4 | 3.7 | 1.14 | 2.76 | 0.4 | 2.53 | 1.24 | 1.21 | 1.17 | 1.13 | 0.96 | 0.75 | 0.93 | 0.82 | 0.77 | 0.99 | 0.94 | 0.67 | 0.61 | 0.45 | 0.3 |
| Average | 1.14 | 2.76 | 0.4 | 0.4 | 4.62 | 1.14 | 2.76 | 0.4 | 3.17 | 1.55 | 1.51 | 1.46 | 1.42 | 1.2 | 0.94 | 1.17 | 1.02 | 0.98 | 1.23 | 1.18 | 0.84 | 0.76 | 0.56 | 0.38 |
| High | 1.14 | 2.76 | 0.4 | 0.4 | 5.55 | 1.14 | 2.76 | 0.4 | 3.81 | 1.86 | 1.81 | 1.75 | 1.71 | 1.44 | 1.13 | 1.41 | 1.22 | 1.19 | 1.47 | 1.42 | 1.01 | 0.91 | 0.67 | 0.46 |