| 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 | 4 | 7 | 11 | 9 | 10 | 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 | 4,127 | 4,183 | 3,945 | 3,813 | 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 | 996.4 | 1,415 | 1,459 | 1,803 | 1,526 | 1,066 | 1,223 | 1,100 | 1,114 | 799.6 | 628.2 | 666.3 |
| Average | 4,236 | 4,188 | 4,035 | 3,863 | 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 | 999.5 | 785.2 | 832.9 |
| High | 4,335 | 4,194 | 4,095 | 3,893 | 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 | 942.3 | 999.5 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 731.1 | 741 | 699 | 675.5 | 680.3 | 628.3 | 571.2 | 491.4 | 353.5 | 467.9 | 495.8 | 462.1 | 400.4 | 342.8 | 262 | 197.5 | 207.5 | 350.3 | 118 | 114.7 | 98.55 | 123.9 | 112.7 | 67.18 | 104.3 | 78.45 | 84.16 | 82.24 | 69.16 | 153.2 |
| Average | 750.5 | 742.1 | 714.9 | 684.4 | 683.8 | 785.4 | 714 | 614.2 | 441.9 | 584.9 | 619.8 | 577.7 | 500.5 | 428.5 | 327.4 | 246.9 | 259.4 | 437.9 | 147.5 | 143.3 | 123.2 | 154.9 | 140.9 | 83.98 | 130.4 | 98.07 | 105.2 | 102.8 | 86.45 | 191.4 |
| High | 768 | 743.1 | 725.5 | 689.7 | 687.4 | 942.4 | 856.8 | 737 | 530.3 | 701.9 | 743.7 | 693.2 | 600.6 | 514.2 | 392.9 | 296.3 | 311.3 | 525.4 | 177 | 172 | 147.8 | 185.9 | 169.1 | 100.8 | 156.5 | 117.7 | 126.2 | 123.4 | 103.7 | 229.7 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 639.4 | 648.1 | 611.4 | 590.8 | 595 | 558 | 507.3 | 422.7 | 295.4 | 387.6 | 428.6 | 400.2 | 344.6 | 289.3 | 213.5 | 162.9 | 142.2 | 111.1 | 47.46 | 76.26 | 77.52 | 114.5 | 95.47 | 57.03 | 73.38 | 56.13 | 74.37 | 74.61 | 55.1 | 46.86 |
| Average | 656.4 | 649 | 625.3 | 598.6 | 598.1 | 697.5 | 634.1 | 528.4 | 369.3 | 484.5 | 535.7 | 500.3 | 430.8 | 361.6 | 266.9 | 203.6 | 177.8 | 138.9 | 72.18 | 95.32 | 96.9 | 143.1 | 119.3 | 71.29 | 91.73 | 70.16 | 92.96 | 93.26 | 68.88 | 58.58 |
| High | 671.7 | 649.9 | 634.5 | 603.3 | 601.2 | 837 | 760.9 | 634.1 | 443.1 | 581.4 | 642.8 | 600.4 | 516.9 | 433.9 | 320.3 | 244.3 | 213.4 | 166.7 | 96.89 | 114.4 | 116.3 | 171.8 | 143.2 | 85.55 | 110.1 | 84.19 | 111.5 | 111.9 | 82.65 | 70.29 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 692.3 | 645.5 | 587.1 | 538.4 | 517.1 | 445.3 | 391.9 | 337.7 | 227.4 | 308.5 | 345.1 | 230 | 244.4 | 205.2 | 154.5 | 111.1 | 112.2 | 264.5 | 73.95 | 47.73 | 44.27 | 66.23 | 52.03 | 24.96 | 41.38 | 30.84 | 21.32 | 32.7 | 30.49 | 117.8 |
| Average | 716.3 | 654.2 | 611.1 | 555.9 | 522.6 | 556.6 | 489.8 | 422.2 | 284.2 | 385.6 | 431.4 | 287.5 | 305.5 | 256.5 | 193.1 | 138.9 | 140.3 | 330.7 | 92.44 | 59.66 | 55.34 | 82.78 | 65.03 | 31.19 | 51.72 | 38.55 | 32.28 | 40.88 | 38.12 | 147.2 |
| High | 738 | 662.8 | 635.1 | 577.9 | 528.1 | 667.9 | 587.8 | 506.6 | 341.1 | 462.7 | 517.7 | 345 | 366.6 | 307.8 | 231.7 | 166.7 | 168.3 | 396.8 | 110.9 | 71.59 | 66.4 | 99.34 | 78.04 | 37.43 | 62.07 | 46.26 | 43.24 | 49.05 | 45.74 | 176.6 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 814.9 | 826 | 779.1 | 753 | 758.3 | 590.6 | 536.9 | 488.7 | 458.4 | 597 | 585.8 | 552.2 | 493.4 | 442 | 425.9 | 345 | 318.7 | 299.3 | 204.9 | 231.8 | 209.5 | 280.1 | 222 | 143.4 | 164 | 128 | 129.6 | 84.93 | 72.96 | 78.29 |
| Average | 836.5 | 827.1 | 796.8 | 762.9 | 762.2 | 738.2 | 671.1 | 610.8 | 572.9 | 746.2 | 732.2 | 690.2 | 616.8 | 552.5 | 532.4 | 431.2 | 398.4 | 374.1 | 259.6 | 289.7 | 261.9 | 350.2 | 277.5 | 179.2 | 205 | 159.9 | 162.1 | 106.2 | 91.2 | 97.87 |
| High | 856 | 828.3 | 808.7 | 768.8 | 766.2 | 885.8 | 805.3 | 733 | 687.5 | 895.5 | 878.6 | 828.2 | 740.1 | 663 | 638.9 | 517.4 | 478 | 448.9 | 314.2 | 347.7 | 314.3 | 420.2 | 333 | 215.1 | 246 | 191.9 | 194.5 | 127.4 | 109.4 | 117.4 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 4.71 | 4.39 | 3.99 | 3.66 | 3.75 | 3.74 | 3 | 2.84 | 1.95 | 2.19 | 2.5 | 2.07 | 1.78 | 1.51 | 0.85 | 0.59 | 0.49 | 0.42 | 0.38 | 0.21 | 0.2 | 0.34 | 0.24 | 0.16 | 0.23 | 0.15 | 0.27 | 0.26 | 0.2 | 0.17 |
| Average | 4.87 | 4.47 | 4.19 | 3.78 | 3.77 | 3.79 | 3.07 | 2.92 | 2 | 2.26 | 2.57 | 2.13 | 1.84 | 1.55 | 1.06 | 0.73 | 0.61 | 0.53 | 0.48 | 0.28 | 0.265 | 0.43 | 0.31 | 0.2 | 0.29 | 0.19 | 0.33 | 0.33 | 0.24 | 0.2 |
| High | 5.02 | 4.51 | 4.32 | 3.93 | 3.78 | 3.87 | 3.17 | 3.05 | 2.1 | 2.36 | 2.69 | 2.23 | 1.92 | 1.62 | 1.27 | 0.87 | 0.73 | 0.64 | 0.58 | 0.35 | 0.33 | 0.52 | 0.38 | 0.24 | 0.35 | 0.23 | 0.39 | 0.4 | 0.28 | 0.23 |
