| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 8 | 9 | 9 | 7 | 2 | 5 | 3 | 3 | 3 | 3 | 5 | 3 |
| Estimated Revenue | |||||||||||||
| Low | 8,495 | 8,139 | 7,702 | 7,356 | 5,768 | 4,949 | 3,915 | 3,461 | 3,064 | 2,466 | 2,048 | 1,897 | 1,678 |
| Average | 8,579 | 8,260 | 7,738 | 7,383 | 5,847 | 5,000 | 4,011 | 3,545 | 3,139 | 2,526 | 2,098 | 1,944 | 1,719 |
| High | 8,722 | 8,416 | 7,848 | 7,423 | 5,887 | 5,038 | 4,087 | 3,613 | 3,198 | 2,574 | 2,138 | 1,981 | 1,751 |
| Estimated EBITDA | |||||||||||||
| Low | 794.8 | 761.5 | 720.6 | 688.2 | -286.9 | -266.5 | -221.7 | -197.1 | 163.9 | 122 | 101.7 | 74.63 | 116.9 |
| Average | 802.6 | 772.8 | 723.9 | 691.4 | -281.4 | -245.9 | -215.3 | -194.3 | 163.9 | 122 | 101.9 | 75.04 | 119.7 |
| High | 816 | 787.4 | 734.3 | 694.5 | -277.2 | -234 | -202.1 | -191.7 | 164.3 | 122.3 | 102.1 | 75.08 | 122 |
| Estimated EBIT | |||||||||||||
| Low | 528.8 | 506.7 | 479.5 | 457.9 | -272.9 | -253.5 | -210.9 | -187.4 | 159.7 | 118.8 | 103.7 | 81.59 | 63.91 |
| Average | 534 | 514.2 | 481.7 | 460 | -267.6 | -233.9 | -204.7 | -184.8 | 159.7 | 118.9 | 104 | 82.04 | 65.47 |
| High | 542.9 | 523.9 | 488.5 | 462.1 | -263.7 | -222.6 | -192.2 | -182.3 | 160.1 | 119.2 | 104.1 | 82.08 | 66.71 |
| Estimated Net Income | |||||||||||||
| Low | 284.7 | 261.3 | 232.1 | 224.1 | 98.91 | -378.9 | -315.2 | -280.1 | 82.45 | 58.26 | 38.49 | 24.67 | 51.28 |
| Average | 289.6 | 268.6 | 246 | 228 | 100.4 | -349.5 | -306 | -276.2 | 82.47 | 58.28 | 38.57 | 24.81 | 52.92 |
| High | 294.6 | 275.9 | 258.2 | 231.9 | 102.4 | -332.7 | -287.3 | -272.5 | 82.65 | 58.42 | 38.64 | 24.82 | 54.23 |
| Estimated SGA Expenses | |||||||||||||
| Low | 1,942 | 1,861 | 1,761 | 1,682 | 855.7 | 722.3 | 623.8 | 591.6 | 533.8 | 436 | 349.6 | 322 | 380.7 |
| Average | 1,962 | 1,889 | 1,769 | 1,690 | 868.5 | 758.9 | 664.4 | 599.6 | 533.9 | 436.1 | 350.4 | 323.8 | 390 |
| High | 1,994 | 1,924 | 1,795 | 1,697 | 885.5 | 822.6 | 684.3 | 608.2 | 535 | 437.2 | 351 | 324 | 397.4 |
| Estimated EPS | |||||||||||||
| Low | 6.29 | 5.77 | 5.12 | 4.95 | 4.69 | 4.18 | 4.16 | 3.2 | 2.9 | 2.46 | 1.89 | 1.47 | 1.14 |
| Average | 6.37 | 5.96 | 5.43 | 5.01 | 4.77 | 4.23 | 4.29 | 3.3 | 2.99 | 2.54 | 1.95 | 1.52 | 1.18 |
| High | 6.51 | 6.09 | 5.7 | 5.12 | 4.99 | 4.27 | 4.4 | 3.39 | 3.06 | 2.6 | 2 | 1.55 | 1.21 |
