| 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 |
2004 12-31 |
2000 12-31 |
1999 12-31 |
1997 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 3 | 4 | 8 | 2 | 4 | 3 | 2 | 6 | 3 | 4 | 3 | 8 | 8 | 8 | 20 |
| Estimated Revenue | |||||||||||||||||
| Low | 2,100 | 2,179 | 2,191 | 2,069 | 2,008 | 2,682 | 1,740 | 929.1 | 613 | 538.8 | 333.3 | 187.7 | 132.3 | 109.4 | 43.09 | 38.91 | 39.06 |
| Average | 2,100 | 2,179 | 2,516 | 2,388 | 2,326 | 2,808 | 1,866 | 996.5 | 657.5 | 577.9 | 357.5 | 201.3 | 141.9 | 136.7 | 53.87 | 48.64 | 48.82 |
| High | 2,100 | 2,179 | 2,784 | 2,674 | 2,445 | 2,912 | 1,975 | 1,055 | 695.9 | 611.6 | 378.4 | 213.1 | 150.2 | 164 | 64.64 | 58.36 | 58.59 |
| Estimated EBITDA | |||||||||||||||||
| Low | 1,350 | 1,401 | 1,409 | 1,330 | 1,335 | 1,178 | 605.4 | 597.2 | 65.35 | 269 | 104.6 | -6,510 | 85.04 | 69.96 | 27.7 | 23.03 | 27.64 |
| Average | 1,350 | 1,401 | 1,617 | 1,535 | 1,669 | 1,472 | 756.8 | 640.5 | 101.9 | 336.3 | 130.7 | -5,420 | 91.21 | 87.44 | 34.62 | 28.79 | 34.55 |
| High | 1,350 | 1,401 | 1,789 | 1,719 | 2,003 | 1,766 | 908.2 | 677.9 | 138.5 | 403.5 | 156.9 | -4,329 | 96.54 | 104.9 | 41.55 | 34.54 | 41.46 |
| Estimated EBIT | |||||||||||||||||
| Low | 768.9 | 797.8 | 802.3 | 757.7 | 1,551 | 1,371 | 735.6 | 340.2 | 136.6 | 215.9 | 114.8 | -6,324 | 48.44 | 27.49 | 27.36 | 8.08 | 11.55 |
| Average | 768.9 | 797.8 | 921.1 | 874.2 | 1,938 | 1,713 | 919.5 | 364.8 | 170.7 | 269.9 | 143.5 | -5,257 | 51.96 | 34.37 | 34.2 | 10.1 | 14.44 |
| High | 768.9 | 797.8 | 1,019 | 979.1 | 2,326 | 2,056 | 1,103 | 386.2 | 204.9 | 323.8 | 172.2 | -4,191 | 54.99 | 41.24 | 41.04 | 12.12 | 17.32 |
| Estimated Net Income | |||||||||||||||||
| Low | 438.4 | 477.7 | 418.2 | 365.9 | 321 | 751.5 | 278.3 | 140.5 | 36.86 | 259.9 | 101.7 | -7,512 | 73.4 | 17.15 | 12.14 | 2.49 | 7.38 |
| Average | 438.4 | 477.7 | 462.4 | 371 | 401.2 | 939.3 | 377.3 | 154 | 66.54 | 324.8 | 127.1 | -6,255 | 80.48 | 21.44 | 15.17 | 3.12 | 9.22 |
| High | 438.4 | 477.7 | 526.8 | 480.3 | 481.4 | 1,127 | 476.4 | 165.8 | 96.22 | 389.8 | 152.6 | -4,998 | 86.59 | 25.72 | 18.21 | 3.74 | 11.06 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 83.86 | 87.02 | 87.51 | 82.64 | 48.75 | 43.13 | 33.49 | 37.1 | 38.36 | 30.15 | 29.01 | 7.5 | 5.28 | 52.47 | 24.1 | 21.86 | 20.55 |
| Average | 83.86 | 87.02 | 100.5 | 95.35 | 60.94 | 53.92 | 41.87 | 39.8 | 47.95 | 37.69 | 36.26 | 8.04 | 5.67 | 65.58 | 30.13 | 27.33 | 25.68 |
| High | 83.86 | 87.02 | 111.2 | 106.8 | 73.13 | 64.7 | 50.24 | 42.12 | 57.54 | 45.22 | 43.51 | 8.51 | 6 | 78.7 | 36.15 | 32.79 | 30.82 |
| Estimated EPS | |||||||||||||||||
| Low | 6.76 | 7.37 | 6.45 | 5.64 | 6.82 | 13.69 | 8.02 | 2.17 | 6.65 | 7.49 | 4.08 | 2.49 | 1.13 | 0.95 | 0.81 | -0.09 | 0.59 |
| Average | 6.76 | 7.37 | 6.99 | 6.36 | 7.22 | 14.53 | 8.79 | 2.38 | 7.29 | 8.21 | 4.47 | 2.73 | 1.24 | 1.19 | 1 | -0.03 | 0.74 |
| High | 6.76 | 7.37 | 8.12 | 7.41 | 8.25 | 15.23 | 9.46 | 2.56 | 7.84 | 8.84 | 4.81 | 2.94 | 1.34 | 1.42 | 1.2 | 0.03 | 0.89 |
