| Period Ending: | 2029 12-31 |
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 |
2001 12-30 |
2000 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 7 | 7 | 7 | 7 | 6 | 1 | 2 | 2 | 1 | 9 | 17 | 8 | 15 | 18 | 18 | 19 | 20 | 18 | 16 | 9 | 10 | 8 | 8 | 17 | 16 | 20 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 4,634 | 4,243 | 3,975 | 3,588 | 3,432 | 3,073 | 2,959 | 2,521 | 2,469 | 2,362 | 2,488 | 2,423 | 2,219 | 2,111 | 2,181 | 1,692 | 1,570 | 1,635 | 1,485 | 1,449 | 1,564 | 1,465 | 1,143 | 1,052 | 875.4 | 706.2 | 268.7 | 252.8 |
| Average | 4,711 | 4,313 | 3,975 | 3,668 | 3,442 | 3,083 | 3,008 | 2,551 | 2,498 | 2,390 | 2,518 | 2,452 | 2,245 | 2,136 | 2,207 | 2,115 | 1,963 | 2,044 | 1,856 | 1,812 | 1,954 | 1,831 | 1,429 | 1,315 | 1,094 | 882.7 | 335.9 | 316 |
| High | 4,820 | 4,413 | 3,975 | 3,757 | 3,452 | 3,093 | 3,078 | 2,594 | 2,540 | 2,430 | 2,560 | 2,493 | 2,283 | 2,171 | 2,244 | 2,538 | 2,355 | 2,453 | 2,227 | 2,174 | 2,345 | 2,198 | 1,715 | 1,578 | 1,313 | 1,059 | 403.1 | 379.2 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 951.7 | 871.5 | 816.4 | 736.8 | 704.8 | 631.2 | 607.7 | 388.6 | 384 | 305.5 | 396.6 | 330.8 | 320.1 | 303.5 | 259.5 | 254.2 | 263.6 | 217.3 | 214.6 | 198.3 | 206.6 | 218 | 168.5 | 154.8 | 138.4 | 109.6 | 83.24 | 62.42 |
| Average | 967.4 | 885.9 | 816.4 | 753.2 | 706.9 | 633.2 | 617.8 | 485.8 | 480.1 | 381.9 | 495.7 | 413.5 | 400.1 | 379.4 | 324.4 | 317.8 | 329.5 | 271.6 | 268.3 | 247.8 | 258.2 | 272.5 | 210.6 | 193.5 | 173 | 136.9 | 104 | 78.03 |
| High | 989.8 | 906.4 | 816.4 | 771.6 | 708.9 | 635.3 | 632.1 | 582.9 | 576.1 | 458.3 | 594.9 | 496.2 | 480.2 | 455.3 | 389.3 | 381.3 | 395.4 | 325.9 | 321.9 | 297.4 | 309.9 | 327 | 252.7 | 232.2 | 207.6 | 164.3 | 124.9 | 93.63 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 754 | 690.4 | 646.8 | 583.8 | 558.4 | 500 | 481.5 | 289.6 | 289.1 | 212.6 | 302.6 | 250.5 | 248 | 232 | 219.9 | 212.4 | 173.9 | 126.1 | 149.7 | 136.8 | 141.2 | 157.5 | 126.1 | 113.8 | 105.4 | 81.48 | 36.76 | 39.86 |
| Average | 766.4 | 701.8 | 646.8 | 596.7 | 560 | 501.7 | 489.4 | 362 | 361.4 | 265.7 | 378.3 | 313.2 | 310 | 290.1 | 274.9 | 265.6 | 217.4 | 157.6 | 187.1 | 171 | 176.5 | 196.8 | 157.6 | 142.3 | 131.7 | 101.9 | 45.94 | 49.82 |
| High | 784.2 | 718.1 | 646.8 | 611.3 | 561.6 | 503.3 | 500.8 | 434.4 | 433.7 | 318.9 | 453.9 | 375.8 | 372 | 348.1 | 329.8 | 318.7 | 260.8 | 189.2 | 224.6 | 205.1 | 211.8 | 236.2 | 189.1 | 170.8 | 158.1 | 122.2 | 55.13 | 59.79 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 782.6 | 698.2 | 589 | 545.3 | 500.2 | 409.6 | 385.4 | 206.7 | 201.8 | 147.4 | 230.3 | 185.2 | 156.6 | 141.1 | 101.1 | 81.53 | 103 | 90.12 | 95.44 | 80.94 | 79.35 | 87.71 | 73.41 | 64.86 | 57.48 | 47.88 | 43.42 | 31.38 |
| Average | 799.5 | 716.4 | 599.5 | 570.6 | 502.7 | 411.1 | 392.6 | 258.4 | 252.3 | 184.3 | 287.9 | 231.5 | 195.7 | 176.4 | 126.3 | 101.9 | 128.7 | 112.7 | 119.3 | 101.2 | 99.19 | 109.6 | 91.76 | 81.08 | 71.85 | 59.84 | 54.28 | 39.22 |
| High | 823.6 | 734.7 | 652.3 | 595.9 | 505.2 | 412.6 | 405.6 | 310.1 | 302.7 | 221.1 | 345.4 | 277.8 | 234.9 | 211.7 | 151.6 | 122.3 | 154.5 | 135.2 | 143.2 | 121.4 | 119 | 131.6 | 110.1 | 97.29 | 86.21 | 71.81 | 65.13 | 47.07 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 801.6 | 734.1 | 687.7 | 620.7 | 593.7 | 531.7 | 511.9 | 361.9 | 334.4 | 306.5 | 314.2 | 291.4 | 299.8 | 288.4 | 300.8 | 336.8 | 370.9 | 340.2 | 297.6 | 296.1 | 313 | 295.8 | 208.3 | 203.7 | 164.3 | 136.7 | 60.51 | 50.02 |
| Average | 814.9 | 746.2 | 687.7 | 634.5 | 595.4 | 533.4 | 520.4 | 452.4 | 418 | 383.1 | 392.8 | 364.3 | 374.7 | 360.4 | 376 | 421 | 463.7 | 425.2 | 372 | 370.1 | 391.3 | 369.7 | 260.3 | 254.7 | 205.3 | 170.9 | 75.63 | 62.53 |
| High | 833.8 | 763.5 | 687.7 | 650 | 597.2 | 535.1 | 532.4 | 542.9 | 501.6 | 459.7 | 471.3 | 437.2 | 449.6 | 432.5 | 451.2 | 505.1 | 556.4 | 510.2 | 446.4 | 444.1 | 469.6 | 443.6 | 312.4 | 305.6 | 246.4 | 205.1 | 90.76 | 75.03 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 20.39 | 18.19 | 15.35 | 14.21 | 13.03 | 10.67 | 10.04 | 8 | 7.19 | 6.71 | 7.12 | 6.13 | 4.67 | 4.05 | 3.77 | 2.48 | 2.08 | 1.66 | 1.88 | 1.66 | 1.9 | 1.96 | 1.48 | 1.51 | 1.28 | 1.06 | 0.79 | 0.7 |
| Average | 20.84 | 18.59 | 16.35 | 14.7 | 13.12 | 10.72 | 10.26 | 8.12 | 7.31 | 6.82 | 7.23 | 6.23 | 4.75 | 4.11 | 3.83 | 3.11 | 2.59 | 2.07 | 2.35 | 2.08 | 2.37 | 2.46 | 1.85 | 1.88 | 1.6 | 1.33 | 0.98 | 0.89 |
| High | 21.46 | 19.15 | 17 | 15.53 | 13.16 | 10.75 | 10.57 | 8.3 | 7.46 | 6.96 | 7.38 | 6.36 | 4.85 | 4.2 | 3.91 | 3.74 | 3.1 | 2.48 | 2.82 | 2.5 | 2.84 | 2.96 | 2.22 | 2.25 | 1.92 | 1.6 | 1.17 | 1.08 |
