| Period Ending: | 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 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
1996 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 6 | 6 | 6 | 9 | 2 | 5 | 3 | 3 | 5 | 5 | 4 | 5 | 10 | 11 | 11 | 10 | 20 | 13 | 18 | 8 | 14 | 14 | 9 | 15 | 15 | 14 | 17 | 12 | 10 | 17 | 8 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 5,497 | 3,857 | 3,864 | 3,677 | 3,695 | 3,366 | 3,969 | 4,085 | 2,308 | 2,690 | 3,613 | 2,765 | 1,834 | 2,165 | 2,772 | 2,116 | 1,953 | 1,812 | 1,871 | 967.9 | 5,425 | 1,727 | 1,641 | 1,281 | 1,348 | 1,162 | 717.4 | 1,771 | 724.8 | 580.4 | 739 | 1,035 | 626.4 |
| Average | 5,986 | 4,200 | 4,113 | 3,718 | 3,774 | 3,727 | 4,252 | 4,377 | 2,472 | 2,882 | 3,871 | 2,962 | 1,965 | 2,320 | 3,465 | 2,645 | 2,442 | 2,265 | 2,339 | 1,210 | 6,782 | 2,158 | 2,052 | 1,601 | 1,685 | 1,452 | 896.8 | 2,214 | 906 | 725.6 | 923.8 | 1,293 | 783 |
| High | 6,587 | 4,621 | 4,383 | 3,769 | 3,892 | 3,999 | 4,575 | 4,709 | 2,660 | 3,101 | 4,165 | 3,187 | 2,114 | 2,496 | 4,158 | 3,174 | 2,930 | 2,718 | 2,806 | 1,452 | 8,138 | 2,590 | 2,462 | 1,921 | 2,022 | 1,742 | 1,076 | 2,657 | 1,087 | 870.7 | 1,109 | 1,552 | 939.7 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 1,122 | 787.3 | 788.7 | 750.6 | 754.3 | 602.7 | 576.5 | 834 | 197.6 | 1,190 | 953.2 | 563.5 | 209.4 | 483.4 | 686.8 | 395.1 | 36.11 | 322.5 | 265.6 | 157.5 | 224 | 405.1 | 547.6 | 299 | 320.7 | 138.5 | 94.52 | 172.4 | 181.1 | -68.27 | 30.04 | 271.2 | 61.5 |
| Average | 1,222 | 857.3 | 839.6 | 758.9 | 770.4 | 753.4 | 720.7 | 893.5 | 247.1 | 1,488 | 1,191 | 704.4 | 261.7 | 604.2 | 858.5 | 493.8 | 119.4 | 403.1 | 332 | 196.9 | 302.3 | 506.3 | 684.5 | 373.8 | 400.8 | 202.8 | 118.1 | 215.5 | 226.4 | -51.98 | 42.77 | 339 | 88.58 |
| High | 1,345 | 943.4 | 894.7 | 769.4 | 794.5 | 904 | 864.8 | 961.4 | 296.5 | 1,785 | 1,430 | 845.3 | 314 | 725.1 | 1,030 | 592.6 | 202.8 | 483.7 | 398.4 | 236.3 | 380.6 | 607.6 | 821.4 | 448.5 | 481 | 267 | 141.8 | 258.6 | 271.7 | -35.68 | 55.5 | 406.8 | 115.7 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 589.2 | 413.4 | 414.1 | 394.1 | 396 | 254.8 | 264.5 | 437.9 | -95.8 | 388.3 | 742.2 | 361.7 | -8.64 | 238.2 | 602 | 314.6 | -72.66 | 236.9 | 144.1 | 17.12 | 141.5 | 312.3 | 497.8 | 254.9 | 278 | 243.6 | 101.4 | 0.835 | 125.5 | -123.7 | -111.9 | 185.2 | -100.1 |
| Average | 641.6 | 450.1 | 440.8 | 398.5 | 404.5 | 359.8 | 363.3 | 469.2 | -58.44 | 510.7 | 927.8 | 452.2 | 6.22 | 298.8 | 752.5 | 393.3 | -0.57 | 296.1 | 180.1 | 31.6 | 213.3 | 390.4 | 622.3 | 318.6 | 347.5 | 304.5 | 135.5 | 46.69 | 158.8 | -103.1 | -92.87 | 231.5 | 105 |
| High | 706 | 495.3 | 469.8 | 404 | 417.2 | 464.9 | 462.2 | 504.8 | -21.08 | 633 | 1,113 | 542.6 | 21.07 | 359.4 | 903.1 | 471.9 | 71.52 | 355.3 | 216.1 | 46.08 | 285.1 | 468.5 | 746.7 | 382.3 | 417 | 365.4 | 169.5 | 92.55 | 192.1 | -82.46 | -73.88 | 277.8 | 310 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 177.5 | 227.2 | 163.5 | 199.9 | 226.3 | 66.04 | 89.17 | 372.8 | -173.2 | 95.81 | 513.6 | 248.2 | -30.38 | 200.5 | 394.6 | 224.9 | -77.61 | 135.1 | 87.46 | -10.22 | 139.2 | 230.3 | 347.7 | 133.8 | 185 | -28.84 | -17.63 | -103.4 | 94.08 | -150.2 | -85.23 | 147.5 | -21.94 |
| Average | 198.5 | 254.1 | 232.5 | 210.3 | 240 | 148.1 | 164.4 | 408.1 | -137.6 | 134.9 | 642 | 310.2 | -19.91 | 250.7 | 493.2 | 281.1 | -37.4 | 168.8 | 109.3 | 0.621 | 177.6 | 287.9 | 434.6 | 174.8 | 231.3 | 19.38 | 3.13 | -54.19 | 120.3 | -125.2 | -69.75 | 184.4 | -5.12 |
| High | 224.5 | 287.3 | 271.3 | 216.7 | 251.7 | 230.2 | 239.6 | 448.4 | -102 | 174 | 770.4 | 372.3 | -9.45 | 300.8 | 591.9 | 337.3 | 2.8 | 202.6 | 131.2 | 11.46 | 216.1 | 345.5 | 521.6 | 215.7 | 277.5 | 67.59 | 23.9 | -5 | 146.6 | -100.1 | -54.28 | 221.3 | 11.69 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 297 | 208.4 | 208.7 | 198.6 | 199.6 | 181.9 | 214.4 | 220.7 | 124.7 | 145.4 | 195.2 | 149.4 | 99.1 | 117 | 149.7 | 114.3 | 3.51 | 97.91 | 101.1 | 52.29 | 293.1 | 93.29 | 88.67 | 69.19 | 72.82 | 62.75 | 38.76 | 95.7 | 39.16 | 31.36 | 39.93 | 55.9 | 33.84 |
| Average | 323.4 | 226.9 | 222.2 | 200.9 | 203.9 | 201.4 | 229.7 | 236.5 | 133.6 | 155.7 | 209.1 | 160 | 106.2 | 125.3 | 187.2 | 142.9 | 4.39 | 122.4 | 126.3 | 65.36 | 366.4 | 116.6 | 110.8 | 86.49 | 91.03 | 78.44 | 48.45 | 119.6 | 48.95 | 39.2 | 49.91 | 69.88 | 42.31 |
| High | 355.9 | 249.7 | 236.8 | 203.6 | 210.3 | 216 | 247.2 | 254.4 | 143.7 | 167.6 | 225 | 172.2 | 114.2 | 134.8 | 224.6 | 171.5 | 5.26 | 146.9 | 151.6 | 78.44 | 439.7 | 139.9 | 133 | 103.8 | 109.2 | 94.13 | 58.14 | 143.6 | 58.74 | 47.04 | 59.89 | 83.85 | 50.77 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 2.63 | 3.36 | 2.42 | 2.96 | 3.35 | 1.67 | 4.02 | 5.52 | -1.81 | 0.699 | 6.72 | 3.9 | -0.49 | 1.14 | 3.89 | 2.96 | 1.4 | 1.26 | 1.04 | -0.06 | 2.29 | 1.99 | 2.85 | 1.48 | 1.49 | 1.3 | 0.51 | 0.3 | 0.48 | -0.57 | -0.37 | 0.75 | 0.23 |
| Average | 2.94 | 3.76 | 3.44 | 3.11 | 3.55 | 2.05 | 4.4 | 6.04 | -1.65 | 0.765 | 7.36 | 4.27 | -0.446 | 1.25 | 4.87 | 3.7 | 1.76 | 1.58 | 1.31 | 0.065 | 2.86 | 2.48 | 3.56 | 1.85 | 1.87 | 1.62 | 0.71 | 0.5 | 0.62 | -0.475 | -0.235 | 0.94 | 0.285 |
| High | 3.32 | 4.25 | 4.02 | 3.21 | 3.73 | 2.33 | 4.84 | 6.64 | -1.51 | 0.84 | 8.09 | 4.69 | -0.407 | 1.37 | 5.85 | 4.44 | 2.12 | 1.9 | 1.58 | 0.19 | 3.43 | 2.96 | 4.27 | 2.22 | 2.25 | 1.94 | 0.91 | 0.7 | 0.76 | -0.38 | -0.1 | 1.13 | 0.34 |
