| Period Ending: | 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 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 5 | 3 | 7 | 7 | 12 | 14 | 9 | 13 | 9 | 17 | 18 | 18 | 19 | 18 |
| Estimated Revenue | |||||||||||||||||||||||||
| Low | 11,210 | 11,010 | 11,081 | 10,230 | 11,654 | 16,864 | 11,911 | 7,588 | 8,784 | 3,307 | 3,866 | 4,000 | 4,302 | 4,018 | 5,060 | 3,685 | 2,494 | 2,922 | 3,967 | 2,647 | 1,458 | 859.2 | 724.8 | 882 | 866.8 |
| Average | 11,992 | 11,578 | 11,755 | 10,851 | 12,362 | 16,930 | 11,938 | 7,606 | 8,804 | 3,315 | 3,875 | 4,009 | 4,312 | 5,022 | 6,325 | 4,606 | 3,118 | 3,653 | 4,959 | 3,309 | 1,823 | 1,074 | 906 | 1,103 | 1,083 |
| High | 12,930 | 12,290 | 12,577 | 11,611 | 13,227 | 16,996 | 11,966 | 7,623 | 8,824 | 3,323 | 3,884 | 4,019 | 4,322 | 6,027 | 7,590 | 5,527 | 3,741 | 4,383 | 5,951 | 3,971 | 2,188 | 1,289 | 1,087 | 1,323 | 1,300 |
| Estimated EBITDA | |||||||||||||||||||||||||
| Low | 303.7 | 298.3 | 300.2 | 277.2 | 315.8 | 444 | 1,106 | 453.2 | 230.6 | 196.6 | 96.35 | 202.8 | 48.06 | 205.6 | 183.6 | 169.5 | 139.2 | 92.73 | 182 | 63.92 | 71.03 | 174.9 | 26.63 | 21.36 | 17.62 |
| Average | 324.9 | 313.7 | 318.5 | 294 | 335 | 445.7 | 1,383 | 566.5 | 288.3 | 245.7 | 120.4 | 253.5 | 90.67 | 257 | 229.5 | 211.8 | 173.9 | 115.9 | 227.5 | 92.83 | 88.78 | 218.7 | 33.38 | 27.11 | 22.02 |
| High | 350.3 | 333 | 340.8 | 314.6 | 358.4 | 447.4 | 1,659 | 679.8 | 346 | 294.8 | 144.5 | 304.2 | 133.3 | 308.4 | 275.4 | 254.2 | 208.7 | 139.1 | 273 | 121.7 | 106.5 | 262.4 | 40.12 | 32.85 | 26.42 |
| Estimated EBIT | |||||||||||||||||||||||||
| Low | 182.9 | 179.6 | 180.8 | 166.9 | 190.1 | 224.1 | 355.2 | -55.23 | 52.72 | 11.66 | 10.13 | -217 | -57.49 | 55.11 | 76.73 | 95.13 | 75.86 | 39.55 | 104.3 | 32.13 | 37.49 | 103.8 | 16.8 | 13.3 | 11.46 |
| Average | 195.6 | 188.9 | 191.8 | 177 | 201.7 | 225 | 444 | -10.97 | 70.78 | 28.92 | 19.54 | -164.5 | -38.35 | 68.89 | 95.91 | 118.9 | 94.82 | 49.44 | 130.6 | 59.25 | 46.86 | 129.7 | 21.77 | 17.52 | 14.86 |
| High | 210.9 | 200.5 | 205.2 | 189.4 | 215.8 | 225.9 | 532.8 | 33.28 | 88.84 | 46.18 | 28.95 | -111.9 | -19.2 | 82.67 | 115.1 | 142.7 | 113.8 | 59.32 | 156.9 | 86.37 | 56.23 | 155.7 | 26.74 | 21.74 | 18.27 |
| Estimated Net Income | |||||||||||||||||||||||||
| Low | 175 | 151.3 | 75.19 | 89.54 | 95.69 | 119.7 | 235 | -2.2 | -23.51 | 25.32 | -13.47 | -281.4 | -62.34 | 86.08 | 75.78 | 68.6 | 60.26 | 33.93 | 46.65 | 27.05 | 36.98 | 77.14 | 7.48 | 5.38 | 6.03 |
| Average | 192.7 | 163.9 | 81.91 | 97.54 | 102.5 | 120.1 | 293.7 | 50.07 | -8.01 | 36.19 | 3.26 | -223.9 | -40.68 | 107.6 | 94.72 | 85.75 | 75.33 | 42.41 | 58.31 | 43 | 46.22 | 96.42 | 10.65 | 7.85 | 8.54 |
| High | 198.1 | 178.4 | 88.64 | 105.5 | 112.8 | 120.4 | 352.5 | 102.3 | 7.49 | 47.07 | 19.98 | -166.4 | -19.02 | 129.1 | 113.7 | 102.9 | 90.39 | 50.89 | 69.98 | 58.94 | 55.47 | 115.7 | 13.83 | 10.32 | 11.05 |
| Estimated SGA Expenses | |||||||||||||||||||||||||
| Low | 433.2 | 425.5 | 428.2 | 395.3 | 450.4 | 624.8 | 420.3 | 745.2 | 516.9 | 352.9 | 334.5 | 1,361 | 454.8 | 273.1 | 231.2 | 215 | 164.6 | 132.4 | 368 | 130.7 | 91.64 | 357.3 | 164.9 | 141.9 | 115.8 |
| Average | 463.4 | 447.5 | 454.3 | 419.4 | 477.7 | 627.3 | 525.4 | 931.5 | 646.1 | 441.2 | 418.1 | 1,701 | 568.5 | 341.3 | 289 | 268.8 | 205.8 | 165.5 | 460.1 | 163.4 | 114.5 | 446.7 | 206.1 | 177.4 | 144.8 |
| High | 499.7 | 475 | 486.1 | 448.7 | 511.2 | 629.7 | 630.5 | 1,118 | 775.3 | 529.4 | 501.7 | 2,041 | 682.2 | 409.6 | 346.8 | 322.6 | 246.9 | 198.7 | 552.1 | 196.1 | 137.5 | 536 | 247.3 | 212.9 | 173.8 |
| Estimated EPS | |||||||||||||||||||||||||
| Low | 5.12 | 4.43 | 2.2 | 2.62 | 2.8 | 3.49 | 2.77 | 0.239 | 0.824 | 1.38 | 0.713 | 0.685 | 1.76 | 3.35 | 2.7 | 2.03 | 1.45 | 1.04 | 0.85 | 1.19 | 1.06 | 0.97 | 0.06 | 0.15 | 0.24 |
| Average | 5.42 | 4.78 | 2.38 | 2.83 | 3.02 | 3.5 | 2.78 | 0.24 | 0.827 | 1.38 | 0.715 | 0.687 | 1.76 | 4.2 | 3.37 | 2.54 | 1.8 | 1.29 | 1.18 | 1.71 | 1.31 | 1.22 | 0.19 | 0.25 | 0.33 |
| High | 5.8 | 5.22 | 2.59 | 3.09 | 3.3 | 3.51 | 2.79 | 0.241 | 0.829 | 1.39 | 0.717 | 0.689 | 1.77 | 5.05 | 4.04 | 3.05 | 2.16 | 1.55 | 1.5 | 2.23 | 1.56 | 1.46 | 0.32 | 0.35 | 0.42 |
