Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2003 12-31 |
2002 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Analysts | 1 | 1 | 10 | 10 | 9 | 11 | 6 | 6 | 5 | 4 | 9 | 13 | 8 | 9 | 19 | 17 | 16 | 9 | 13 | 20 | 13 | 19 | 20 | 10 | 9 | 7 | 12 | 10 | 7 | 13 |
Estimated Revenue | ||||||||||||||||||||||||||||||
Low | 4,294 | 4,116 | 4,177 | 3,892 | 3,840 | 3,832 | 3,674 | 3,434 | 2,769 | 2,953 | 3,127 | 2,931 | 2,639 | 2,514 | 1,763 | 1,474 | 1,391 | 1,386 | 996 | 1,415 | 1,459 | 1,803 | 1,526 | 1,066 | 1,223 | 1,100 | 1,114 | 800 | 628 | 666 |
Average | 4,411 | 4,228 | 4,178 | 3,972 | 3,860 | 3,852 | 3,736 | 3,509 | 2,830 | 3,018 | 3,196 | 2,995 | 2,697 | 2,570 | 2,203 | 1,843 | 1,739 | 1,733 | 1,245 | 1,769 | 1,824 | 2,254 | 1,908 | 1,332 | 1,528 | 1,374 | 1,393 | 999 | 785 | 833 |
High | 4,576 | 4,387 | 4,179 | 4,103 | 3,880 | 3,892 | 3,832 | 3,636 | 2,932 | 3,127 | 3,311 | 3,104 | 2,794 | 2,662 | 2,644 | 2,211 | 2,087 | 2,079 | 1,495 | 2,122 | 2,189 | 2,705 | 2,289 | 1,599 | 1,834 | 1,649 | 1,672 | 1,199 | 942 | 1,000 |
Estimated EBITDA | ||||||||||||||||||||||||||||||
Low | 745 | 714 | 725 | 675 | 666 | 628 | 571 | 491 | 354 | 468 | 496 | 462 | 400 | 343 | 262 | 198 | 208 | 350 | 118 | 115 | 98.5 | 124 | 113 | 67.2 | 104 | 78.5 | 84.2 | 82.2 | 69.2 | 153 |
Average | 765 | 734 | 725 | 689 | 670 | 785 | 714 | 614 | 442 | 585 | 620 | 578 | 500 | 428 | 327 | 247 | 259 | 438 | 148 | 143 | 123 | 155 | 141 | 84.0 | 130 | 98.1 | 105 | 103 | 86.4 | 191 |
High | 794 | 761 | 725 | 712 | 673 | 942 | 857 | 737 | 530 | 702 | 744 | 693 | 601 | 514 | 393 | 296 | 311 | 525 | 177 | 172 | 148 | 186 | 169 | 101 | 157 | 118 | 126 | 123 | 104 | 230 |
Estimated EBIT | ||||||||||||||||||||||||||||||
Low | 645 | 618 | 627 | 584 | 577 | 558 | 507 | 423 | 295 | 388 | 429 | 400 | 345 | 289 | 214 | 163 | 142 | 111 | 47.5 | 76.3 | 77.5 | 115 | 95.5 | 57.0 | 73.4 | 56.1 | 74.4 | 74.6 | 55.1 | 46.9 |
Average | 662 | 635 | 627 | 597 | 580 | 697 | 634 | 528 | 369 | 484 | 536 | 500 | 431 | 362 | 267 | 204 | 178 | 139 | 72.2 | 95.3 | 96.9 | 143 | 119 | 71.3 | 91.7 | 70.2 | 93.0 | 93.3 | 68.9 | 58.6 |
High | 687 | 659 | 628 | 616 | 583 | 837 | 761 | 634 | 443 | 581 | 643 | 600 | 517 | 434 | 320 | 244 | 213 | 167 | 96.9 | 114 | 116 | 172 | 143 | 85.5 | 110 | 84.2 | 112 | 112 | 82.7 | 70.3 |
Estimated Net Income | ||||||||||||||||||||||||||||||
Low | 758 | 701 | 631 | 598 | 566 | 445 | 392 | 338 | 227 | 308 | 345 | 230 | 244 | 205 | 154 | 111 | 112 | 265 | 73.9 | 47.7 | 44.3 | 66.2 | 52.0 | 25.0 | 41.4 | 30.8 | 21.3 | 32.7 | 30.5 | 118 |
Average | 785 | 732 | 639 | 611 | 568 | 557 | 490 | 422 | 284 | 386 | 431 | 288 | 306 | 257 | 193 | 139 | 140 | 331 | 92.4 | 59.7 | 55.3 | 82.8 | 65.0 | 31.2 | 51.7 | 38.6 | 32.3 | 40.9 | 38.1 | 147 |
High | 824 | 762 | 697 | 623 | 571 | 668 | 588 | 507 | 341 | 463 | 518 | 345 | 367 | 308 | 232 | 167 | 168 | 397 | 111 | 71.6 | 66.4 | 99.3 | 78.0 | 37.4 | 62.1 | 46.3 | 43.2 | 49.1 | 45.7 | 177 |
Estimated SGA Expenses | ||||||||||||||||||||||||||||||
Low | 887 | 850 | 863 | 804 | 793 | 591 | 537 | 489 | 458 | 597 | 586 | 552 | 493 | 442 | 426 | 345 | 319 | 299 | 205 | 232 | 210 | 280 | 222 | 143 | 164 | 128 | 130 | 84.9 | 73.0 | 78.3 |
Average | 911 | 873 | 863 | 821 | 797 | 738 | 671 | 611 | 573 | 746 | 732 | 690 | 617 | 553 | 532 | 431 | 398 | 374 | 260 | 290 | 262 | 350 | 278 | 179 | 205 | 160 | 162 | 106 | 91.2 | 97.9 |
High | 945 | 906 | 863 | 848 | 802 | 886 | 805 | 733 | 688 | 895 | 879 | 828 | 740 | 663 | 639 | 517 | 478 | 449 | 314 | 348 | 314 | 420 | 333 | 215 | 246 | 192 | 194 | 127 | 109 | 117 |
Estimated EPS | ||||||||||||||||||||||||||||||
Low | 5.022 | 4.645 | 4.182 | 3.962 | 3.749 | 3.742 | 2.999 | 2.835 | 1.947 | 2.194 | 2.499 | 2.071 | 1.784 | 1.507 | 0.850 | 0.590 | 0.490 | 0.420 | 0.380 | 0.210 | 0.200 | 0.340 | 0.240 | 0.160 | 0.230 | 0.150 | 0.270 | 0.260 | 0.200 | 0.170 |
Average | 5.200 | 4.810 | 4.393 | 4.043 | 3.769 | 3.792 | 3.066 | 2.917 | 2.003 | 2.257 | 2.571 | 2.130 | 1.836 | 1.550 | 1.060 | 0.730 | 0.610 | 0.530 | 0.480 | 0.280 | 0.265 | 0.430 | 0.310 | 0.200 | 0.290 | 0.190 | 0.330 | 0.330 | 0.240 | 0.200 |
High | 5.454 | 5.045 | 4.616 | 4.123 | 3.779 | 3.871 | 3.168 | 3.054 | 2.097 | 2.363 | 2.692 | 2.230 | 1.922 | 1.623 | 1.270 | 0.870 | 0.730 | 0.640 | 0.580 | 0.350 | 0.330 | 0.520 | 0.380 | 0.240 | 0.350 | 0.230 | 0.390 | 0.400 | 0.280 | 0.230 |