| 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 | 3 | 7 | 8 | 9 | 7 | 2 | 5 | 3 | 3 | 3 | 3 | 5 | 3 |
| Estimated Revenue | |||||||||||||
| Low | 7,389 | 8,424 | 7,939 | 7,356 | 5,768 | 4,949 | 3,915 | 3,461 | 3,064 | 2,466 | 2,048 | 1,897 | 1,678 |
| Average | 7,467 | 8,536 | 8,000 | 7,383 | 5,847 | 5,000 | 4,011 | 3,545 | 3,139 | 2,526 | 2,098 | 1,944 | 1,719 |
| High | 7,621 | 8,782 | 8,094 | 7,423 | 5,887 | 5,038 | 4,087 | 3,613 | 3,198 | 2,574 | 2,138 | 1,981 | 1,751 |
| Estimated EBITDA | |||||||||||||
| Low | 691 | 788 | 743 | 688 | -287 | -267 | -222 | -197 | 164 | 122 | 102 | 74.6 | 117 |
| Average | 699 | 799 | 748 | 691 | -281 | -246 | -215 | -194 | 164 | 122 | 102 | 75.0 | 120 |
| High | 713 | 822 | 757 | 695 | -277 | -234 | -202 | -192 | 164 | 122 | 102 | 75.1 | 122 |
| Estimated EBIT | |||||||||||||
| Low | 460 | 524 | 494 | 458 | -273 | -253 | -211 | -187 | 160 | 119 | 104 | 81.6 | 63.9 |
| Average | 465 | 531 | 498 | 460 | -268 | -234 | -205 | -185 | 160 | 119 | 104 | 82.0 | 65.5 |
| High | 474 | 547 | 504 | 462 | -264 | -223 | -192 | -182 | 160 | 119 | 104 | 82.1 | 66.7 |
| Estimated Net Income | |||||||||||||
| Low | 284 | 270 | 246 | 223 | 98.9 | -379 | -315 | -280 | 82.5 | 58.3 | 38.5 | 24.7 | 51.3 |
| Average | 288 | 279 | 252 | 227 | 100 | -350 | -306 | -276 | 82.5 | 58.3 | 38.6 | 24.8 | 52.9 |
| High | 295 | 287 | 259 | 231 | 102 | -333 | -287 | -272 | 82.7 | 58.4 | 38.6 | 24.8 | 54.2 |
| Estimated SGA Expenses | |||||||||||||
| Low | 1,689 | 1,926 | 1,815 | 1,682 | 856 | 722 | 624 | 592 | 534 | 436 | 350 | 322 | 381 |
| Average | 1,707 | 1,952 | 1,829 | 1,690 | 868 | 759 | 664 | 600 | 534 | 436 | 350 | 324 | 390 |
| High | 1,743 | 2,008 | 1,851 | 1,697 | 886 | 823 | 684 | 608 | 535 | 437 | 351 | 324 | 397 |
| Estimated EPS | |||||||||||||
| Low | 6.256 | 5.951 | 5.420 | 4.927 | 4.689 | 4.176 | 4.161 | 3.202 | 2.898 | 2.461 | 1.888 | 1.469 | 1.145 |
| Average | 6.343 | 6.200 | 5.599 | 5.012 | 4.769 | 4.232 | 4.294 | 3.305 | 2.991 | 2.540 | 1.948 | 1.516 | 1.181 |
| High | 6.513 | 6.337 | 5.704 | 5.092 | 4.987 | 4.274 | 4.400 | 3.386 | 3.065 | 2.603 | 1.996 | 1.553 | 1.211 |
