| Period Ending: | 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 |
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 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 6 | 7 | 7 | 5 | 2 | 2 | 3 | 3 | 2 | 7 | 11 | 6 | 7 | 15 | 11 | 11 | 13 | 16 | 11 | 15 | 9 | 9 | 9 | 15 | 20 | 12 | 9 | 11 | 17 | 15 | 18 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 4,174 | 4,011 | 3,754 | 3,679 | 3,581 | 3,516 | 3,274 | 3,169 | 2,884 | 2,846 | 2,721 | 2,397 | 2,322 | 2,304 | 2,053 | 1,989 | 1,857 | 1,906 | 1,594 | 1,360 | 1,610 | 1,414 | 1,248 | 1,099 | 1,005 | 835.2 | 726.4 | 724.8 | 680.2 | 642.5 | 538.6 | 497.8 |
| Average | 4,204 | 4,019 | 3,803 | 3,689 | 3,591 | 3,557 | 3,307 | 3,201 | 2,913 | 2,875 | 2,749 | 2,421 | 2,346 | 2,327 | 2,567 | 2,486 | 2,322 | 2,382 | 1,993 | 1,700 | 2,013 | 1,767 | 1,559 | 1,374 | 1,257 | 1,044 | 908 | 906 | 850.3 | 803.1 | 673.2 | 622.3 |
| High | 4,235 | 4,026 | 3,842 | 3,699 | 3,601 | 3,599 | 3,345 | 3,238 | 2,947 | 2,908 | 2,781 | 2,449 | 2,373 | 2,354 | 3,080 | 2,983 | 2,786 | 2,859 | 2,391 | 2,040 | 2,415 | 2,121 | 1,871 | 1,649 | 1,508 | 1,253 | 1,090 | 1,087 | 1,020 | 963.7 | 807.8 | 746.7 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 803.5 | 772.2 | 722.6 | 708.2 | 689.3 | 676.9 | 498.4 | 447.4 | 390.8 | 445.6 | 348.9 | 358.4 | 373.6 | 347.5 | 363.2 | 342.6 | 316.7 | 347.5 | 307.2 | 242.2 | 273.4 | 241.5 | 204.4 | 191.7 | 179.3 | 151.1 | 133.3 | 131.3 | 130.3 | 123.7 | 116 | 97.73 |
| Average | 809.3 | 773.6 | 732 | 710.1 | 691.2 | 684.7 | 623 | 559.3 | 488.5 | 557 | 436.2 | 448 | 467 | 434.4 | 454 | 428.3 | 395.9 | 434.4 | 384 | 302.8 | 341.8 | 301.8 | 255.5 | 239.6 | 224.1 | 188.9 | 166.6 | 164.1 | 162.8 | 154.6 | 145 | 122.2 |
| High | 815.1 | 775 | 739.6 | 712.1 | 693.1 | 692.8 | 747.6 | 671.1 | 586.2 | 668.3 | 523.4 | 537.6 | 560.4 | 521.3 | 544.8 | 513.9 | 475.1 | 521.3 | 460.8 | 363.3 | 410.1 | 362.2 | 306.6 | 287.5 | 268.9 | 226.7 | 199.9 | 197 | 195.4 | 185.6 | 173.9 | 146.6 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 500.3 | 480.8 | 449.9 | 440.9 | 429.1 | 421.4 | 308.2 | 265.7 | 239.2 | 289.4 | 212.5 | 236.4 | 246.8 | 240.4 | 242.3 | 224.2 | 206.2 | 233.8 | 205 | 148.9 | 177.4 | 156.1 | 125.6 | 118.9 | 109 | 93.26 | 83.79 | 83.67 | 87.8 | 83.62 | 71.82 | 59.93 |
| Average | 503.9 | 481.6 | 455.8 | 442.1 | 430.3 | 426.3 | 385.2 | 332.1 | 299 | 361.7 | 265.6 | 295.5 | 308.4 | 300.5 | 302.8 | 280.2 | 257.8 | 292.3 | 256.3 | 186.1 | 221.8 | 195.1 | 157 | 148.6 | 136.2 | 116.6 | 104.7 | 104.6 | 109.8 | 104.5 | 89.78 | 74.92 |
| High | 507.5 | 482.5 | 460.5 | 443.3 | 431.5 | 431.4 | 462.3 | 398.5 | 358.9 | 434.1 | 318.7 | 354.6 | 370.1 | 360.6 | 363.4 | 336.3 | 309.4 | 350.7 | 307.6 | 223.3 | 266.2 | 234.1 | 188.4 | 178.4 | 163.4 | 139.9 | 125.7 | 125.5 | 131.7 | 125.4 | 107.7 | 89.9 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 460.1 | 426 | 376.4 | 384.6 | 362.6 | 323.7 | 192.6 | 183.3 | 151 | 188.5 | 144.5 | 162.2 | 163.1 | 147.9 | 151.5 | 135.6 | 129.5 | 149.6 | 132.8 | 90.85 | 119.3 | 105.1 | 79.94 | 79.35 | 72.13 | 59.25 | 52.06 | 47.92 | 49.86 | 45.2 | 45.87 | 35.28 |
| Average | 480.6 | 451.6 | 387.7 | 386.3 | 364 | 328.6 | 240.7 | 229.2 | 188.8 | 235.6 | 180.6 | 202.7 | 203.9 | 184.9 | 189.4 | 169.6 | 161.9 | 187 | 166 | 113.6 | 149.1 | 131.4 | 99.92 | 99.18 | 90.16 | 74.06 | 65.08 | 59.9 | 62.33 | 56.51 | 57.34 | 44.11 |
| High | 501.1 | 477.2 | 399.1 | 388 | 365.3 | 333.6 | 288.9 | 275 | 226.6 | 282.8 | 216.8 | 243.2 | 244.7 | 221.9 | 227.3 | 203.5 | 194.3 | 224.4 | 199.2 | 136.3 | 178.9 | 157.7 | 119.9 | 119 | 108.2 | 88.87 | 78.09 | 71.89 | 74.8 | 67.81 | 68.81 | 52.93 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 693 | 666 | 623.2 | 610.9 | 594.5 | 583.8 | 466.3 | 424.1 | 353.2 | 353.7 | 319 | 285.3 | 292.2 | 260.6 | 302.8 | 287.5 | 272.2 | 283.2 | 226.9 | 204.1 | 233.3 | 202.7 | 186.1 | 161.8 | 150.4 | 127.7 | 116 | 118 | 111.4 | 105.8 | 90.06 | 82.37 |
| Average | 698.1 | 667.2 | 631.4 | 612.5 | 596.2 | 590.6 | 582.8 | 530.1 | 441.5 | 442.2 | 398.7 | 356.6 | 365.3 | 325.7 | 378.6 | 359.4 | 340.2 | 354 | 283.6 | 255.1 | 291.6 | 253.4 | 232.6 | 202.3 | 188.1 | 159.6 | 145.1 | 147.5 | 139.3 | 132.3 | 112.6 | 103 |
| High | 703.1 | 668.5 | 637.9 | 614.2 | 597.8 | 597.6 | 699.4 | 636.1 | 529.8 | 530.6 | 478.5 | 427.9 | 438.3 | 390.9 | 454.3 | 431.3 | 408.3 | 424.8 | 340.3 | 306.1 | 349.9 | 304.1 | 279.1 | 242.7 | 225.7 | 191.5 | 174.1 | 177 | 167.1 | 158.8 | 135.1 | 123.6 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 6.8 | 6.29 | 5.56 | 5.68 | 5.36 | 4.78 | 3.61 | 3.8 | 3.58 | 3.88 | 3.87 | 3.3 | 3.06 | 2.96 | 2.25 | 2.18 | 1.94 | 2.21 | 1.84 | 1.25 | 1.67 | 1.36 | 1.08 | 1.09 | 0.94 | 0.77 | 0.75 | 0.75 | 0.68 | 0.63 | 0.54 | 0.46 |
| Average | 7.1 | 6.66 | 5.68 | 5.71 | 5.38 | 4.85 | 3.66 | 3.85 | 3.62 | 3.93 | 3.92 | 3.34 | 3.1 | 2.99 | 2.81 | 2.72 | 2.42 | 2.77 | 2.3 | 1.57 | 2.07 | 1.7 | 1.36 | 1.36 | 1.18 | 0.96 | 0.93 | 0.93 | 0.85 | 0.79 | 0.68 | 0.58 |
| High | 7.4 | 7.05 | 5.9 | 5.73 | 5.4 | 4.93 | 3.71 | 3.91 | 3.68 | 3.99 | 3.98 | 3.39 | 3.15 | 3.04 | 3.37 | 3.26 | 2.9 | 3.33 | 2.76 | 1.89 | 2.47 | 2.04 | 1.64 | 1.63 | 1.42 | 1.15 | 1.11 | 1.11 | 1.02 | 0.95 | 0.82 | 0.7 |
