| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 5 | 7 | 7 | 4 | 3 | 1 | 2 | 2 | 1 | 3 | 3 | 5 | 3 | 7 | 8 | 8 | 7 | 7 | 7 | 5 | 4 | 5 | 6 | 5 | 4 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 4,176 | 4,297 | 4,035 | 3,890 | 4,888 | 4,739 | 4,682 | 4,497 | 4,202 | 3,855 | 3,453 | 3,465 | 3,311 | 3,173 | 3,019 | 4,356 | 4,756 | 4,659 | 4,864 | 5,054 | 5,031 | 5,275 | 5,702 | 6,317 | 5,953 | 4,931 |
| Average | 4,269 | 4,297 | 4,125 | 3,926 | 4,898 | 4,845 | 4,757 | 4,569 | 4,269 | 3,917 | 3,508 | 3,520 | 3,363 | 3,224 | 3,256 | 4,645 | 4,990 | 4,947 | 5,176 | 5,314 | 5,287 | 5,525 | 6,028 | 6,625 | 6,295 | 5,255 |
| High | 4,300 | 4,297 | 4,155 | 3,948 | 4,904 | 4,880 | 4,788 | 4,598 | 4,297 | 3,942 | 3,530 | 3,543 | 3,385 | 3,245 | 3,561 | 4,718 | 5,029 | 4,992 | 5,376 | 5,413 | 5,332 | 5,558 | 6,110 | 6,673 | 6,361 | 5,426 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | 284.5 | 292.7 | 274.9 | 265 | 333 | 322.9 | 282.7 | 266.2 | 259.6 | 292.5 | 326.9 | 373.3 | 182.1 | 670.4 | 384 | 211.6 | 166.3 | 87.38 | 145.3 | 34.65 | 245.1 | 91.42 | 162.2 | 217.9 | 106.6 | 335.9 |
| Average | 290.8 | 292.7 | 281 | 267.5 | 333.5 | 330.1 | 287.3 | 273.2 | 260.8 | 292.8 | 328.1 | 376.7 | 183 | 726.8 | 388.4 | 215 | 166.5 | 89.93 | 147.1 | 34.68 | 245.9 | 92.12 | 163.5 | 218.6 | 108.9 | 358 |
| High | 292.9 | 292.7 | 283 | 268.9 | 334.1 | 332.4 | 296.4 | 277 | 261.1 | 292.8 | 329 | 378.6 | 184.7 | 746.8 | 418.2 | 216.7 | 168.5 | 90.14 | 150 | 35.02 | 246.6 | 92.98 | 164.5 | 220.4 | 109.7 | 369.7 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | 76.24 | 78.46 | 73.67 | 71.02 | 89.24 | 86.53 | 141.5 | 133.3 | 130 | 169 | 217.4 | 265.3 | 59.54 | -166.8 | -11.77 | 221.9 | 183.8 | 130.8 | 158.8 | 25.71 | 73.25 | 144.9 | 225.6 | 269 | 155.8 | 90.02 |
| Average | 77.94 | 78.46 | 75.32 | 71.69 | 89.39 | 88.46 | 143.8 | 136.8 | 130.6 | 169.2 | 218.3 | 267.7 | 59.84 | -162.3 | -10.93 | 225.5 | 184.1 | 134.7 | 160.7 | 25.73 | 73.48 | 146 | 227.4 | 269.8 | 159.2 | 95.95 |
| High | 78.51 | 78.46 | 75.86 | 72.08 | 89.54 | 89.1 | 148.4 | 138.7 | 130.7 | 169.2 | 218.8 | 269 | 60.4 | -149.7 | -10.81 | 227.3 | 186.3 | 135 | 163.9 | 25.99 | 73.68 | 147.4 | 228.8 | 272.1 | 160.5 | 99.08 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | 252.4 | 206.2 | 145 | 109.4 | 71.29 | 0 | 88.72 | 83.57 | 81.48 | 113.3 | 162.6 | 188.3 | 43.16 | 658.2 | 343.9 | 105.6 | 82.71 | 23.96 | 50.14 | -37.46 | 197.5 | 4.09 | 85.03 | 112 | 41.14 | 24.36 |
| Average | 259.8 | 210.2 | 166.6 | 110.7 | 124.9 | 0 | 90.19 | 85.75 | 81.87 | 113.4 | 163.2 | 190.1 | 43.38 | 713.6 | 347.9 | 107.3 | 82.82 | 24.66 | 50.75 | -37.09 | 198.1 | 4.12 | 85.71 | 112.4 | 42.04 | 28.87 |
| High | 262.2 | 214.2 | 219.4 | 155.4 | 178.6 | 0 | 93.03 | 86.94 | 81.95 | 113.4 | 163.6 | 191 | 43.78 | 733.2 | 374.6 | 108.2 | 83.81 | 24.71 | 51.74 | -37.06 | 198.7 | 4.16 | 86.25 | 113.3 | 42.38 | 32.63 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 401.7 | 413.3 | 388.1 | 374.2 | 470.1 | 455.9 | 544.1 | 512.5 | 499.7 | 381.8 | 345.4 | 336.6 | 299 | 276.2 | 335.6 | 453.1 | 507.9 | 480.3 | 517.8 | 494 | 464.6 | 507.4 | 548.4 | 607.6 | 572.6 | 474.2 |
| Average | 410.6 | 413.3 | 396.8 | 377.7 | 470.9 | 466 | 553.1 | 525.9 | 502.1 | 382.2 | 346.7 | 339.8 | 300.5 | 299.4 | 339.4 | 460.5 | 508.6 | 494.3 | 524.1 | 494.4 | 466 | 531.5 | 579.8 | 637.2 | 605.5 | 505.5 |
| High | 413.6 | 413.3 | 399.6 | 379.7 | 471.7 | 469.4 | 570.5 | 533.2 | 502.6 | 382.2 | 347.7 | 341.4 | 303.3 | 307.6 | 365.5 | 464.1 | 514.7 | 495.4 | 534.4 | 499.3 | 467.3 | 534.6 | 587.7 | 641.8 | 611.8 | 521.9 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | 2.03 | 1.66 | 1.17 | 0.88 | 0.552 | 0 | 0.129 | 1.07 | 0.789 | 0.616 | 1.09 | 1.31 | 1.09 | 0.533 | -0.539 | -0.039 | 0.951 | 0.921 | 0.706 | 0.549 | 0.235 | 0.539 | 0.49 | 0.911 | 0.735 | 0.196 |
| Average | 2.09 | 1.71 | 1.41 | 1.07 | 0.568 | 0 | 0.132 | 1.1 | 0.805 | 0.629 | 1.12 | 1.33 | 1.11 | 0.544 | -0.503 | 0.064 | 0.996 | 1.01 | 0.747 | 0.609 | 0.278 | 0.581 | 0.522 | 0.944 | 0.879 | 0.232 |
| High | 2.11 | 1.72 | 1.76 | 1.25 | 0.574 | 0 | 0.133 | 1.11 | 0.812 | 0.634 | 1.13 | 1.34 | 1.12 | 0.548 | -0.357 | 0.126 | 1.06 | 1.13 | 0.819 | 0.651 | 0.326 | 0.63 | 0.567 | 0.987 | 0.987 | 0.263 |
