| Period Ending: | 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 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 7 | 7 | 5 | 4 | 1 | 2 | 2 | 1 | 7 | 10 | 6 | 7 | 15 | 11 | 11 | 13 | 16 | 11 | 15 | 9 | 9 | 9 | 15 | 20 | 12 | 9 | 11 | 17 | 15 | 18 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 4,016 | 3,774 | 3,683 | 3,581 | 3,475 | 3,280 | 3,153 | 2,869 | 2,831 | 2,707 | 2,384 | 2,310 | 2,292 | 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 | 4,024 | 3,824 | 3,693 | 3,591 | 3,485 | 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 | 4,033 | 3,863 | 3,713 | 3,601 | 3,495 | 3,343 | 3,231 | 2,940 | 2,901 | 2,774 | 2,444 | 2,368 | 2,349 | 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 | 773 | 726.5 | 709 | 689.3 | 548.2 | 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 | 774.7 | 736 | 710.9 | 691.2 | 685.3 | 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 | 776.4 | 743.6 | 714.7 | 693.1 | 822.3 | 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 | 481.2 | 452.4 | 441.4 | 429.1 | 339 | 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 | 482.3 | 458.3 | 442.6 | 430.3 | 423.7 | 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 | 483.4 | 463 | 445 | 431.5 | 508.5 | 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 | 430 | 357.8 | 381.3 | 362.6 | 256.2 | 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 | 447.8 | 385.8 | 389.6 | 364 | 320.2 | 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 | 465.7 | 413.8 | 398 | 365.3 | 384.3 | 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 | 666.7 | 626.7 | 611.5 | 594.5 | 512.9 | 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 | 668.2 | 634.8 | 613.1 | 596.2 | 641.1 | 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 | 669.7 | 641.4 | 616.5 | 597.8 | 769.3 | 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 | 6.35 | 5.29 | 5.63 | 5.36 | 4.67 | 3.62 | 3.77 | 3.55 | 3.86 | 3.84 | 3.28 | 3.04 | 2.94 | 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 | 6.65 | 5.69 | 5.72 | 5.38 | 4.68 | 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 | 6.88 | 6.11 | 5.88 | 5.4 | 4.7 | 3.71 | 3.9 | 3.67 | 3.98 | 3.96 | 3.38 | 3.14 | 3.03 | 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 |
