| 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 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 5 | 5 | 4 | 5 | 1 | 2 | 2 | 1 | 3 | 3 | 5 | 3 | 7 | 8 | 8 | 7 | 7 | 7 | 5 | 4 | 5 | 6 | 5 | 4 |
| Estimated Revenue | |||||||||||||||||||||||||
| Low | 5,343 | 5,197 | 5,046 | 4,888 | 4,873 | 4,718 | 4,519 | 4,222 | 3,874 | 3,469 | 3,481 | 3,326 | 3,189 | 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 | 5,405 | 5,274 | 5,088 | 4,898 | 4,904 | 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 | 5,498 | 5,399 | 5,142 | 4,904 | 4,956 | 4,809 | 4,639 | 4,335 | 3,977 | 3,562 | 3,574 | 3,415 | 3,274 | 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 | 366 | 356 | 346 | 335 | 299 | 283 | 266 | 260 | 292 | 327 | 373 | 182 | 670 | 384 | 212 | 166 | 87.4 | 145 | 34.7 | 245 | 91.4 | 162 | 218 | 107 | 351 |
| Average | 371 | 362 | 349 | 336 | 304 | 287 | 273 | 261 | 293 | 328 | 377 | 183 | 727 | 388 | 215 | 167 | 89.9 | 147 | 34.7 | 246 | 92.1 | 164 | 219 | 109 | 375 |
| High | 377 | 370 | 353 | 336 | 310 | 296 | 277 | 261 | 293 | 329 | 379 | 185 | 747 | 418 | 217 | 169 | 90.1 | 150 | 35.0 | 247 | 93.0 | 165 | 220 | 110 | 387 |
| Estimated EBIT | |||||||||||||||||||||||||
| Low | 99.9 | 97.2 | 94.4 | 91.4 | 150 | 142 | 133 | 130 | 169 | 217 | 265 | 59.5 | -167 | -11.8 | 222 | 184 | 131 | 159 | 25.7 | 73.3 | 145 | 226 | 269 | 156 | 115 |
| Average | 101 | 98.7 | 95.2 | 91.6 | 152 | 144 | 137 | 131 | 169 | 218 | 268 | 59.8 | -162 | -10.9 | 226 | 184 | 135 | 161 | 25.7 | 73.5 | 146 | 227 | 270 | 159 | 122 |
| High | 103 | 101 | 96.2 | 91.7 | 155 | 148 | 139 | 131 | 169 | 219 | 269 | 60.4 | -150 | -10.8 | 227 | 186 | 135 | 164 | 26.0 | 73.7 | 147 | 229 | 272 | 160 | 126 |
| Estimated Net Income | |||||||||||||||||||||||||
| Low | 218 | 164 | 143 | 82.0 | 94.0 | 88.7 | 83.6 | 81.5 | 113 | 163 | 188 | 43.2 | 658 | 344 | 106 | 82.7 | 24.0 | 50.1 | -37.5 | 198 | 4.09 | 85.0 | 112 | 41.1 | 23.9 |
| Average | 221 | 223 | 182 | 91.3 | 95.4 | 90.2 | 85.8 | 81.9 | 113 | 163 | 190 | 43.4 | 714 | 348 | 107 | 82.8 | 24.7 | 50.7 | -37.1 | 198 | 4.12 | 85.7 | 112 | 42.0 | 28.3 |
| High | 226 | 273 | 203 | 101 | 97.3 | 93.0 | 86.9 | 81.9 | 113 | 164 | 191 | 43.8 | 733 | 375 | 108 | 83.8 | 24.7 | 51.7 | -37.1 | 199 | 4.16 | 86.3 | 113 | 42.4 | 32.0 |
| Estimated SGA Expenses | |||||||||||||||||||||||||
| Low | 514 | 500 | 485 | 470 | 576 | 544 | 513 | 500 | 382 | 345 | 337 | 299 | 276 | 336 | 453 | 508 | 480 | 518 | 494 | 465 | 537 | 581 | 643 | 606 | 502 |
| Average | 520 | 507 | 489 | 471 | 585 | 553 | 526 | 502 | 382 | 347 | 340 | 300 | 299 | 339 | 460 | 509 | 494 | 524 | 494 | 466 | 563 | 614 | 675 | 641 | 535 |
| High | 529 | 519 | 495 | 472 | 596 | 571 | 533 | 503 | 382 | 348 | 341 | 303 | 308 | 365 | 464 | 515 | 495 | 534 | 499 | 467 | 566 | 622 | 680 | 648 | 553 |
| Estimated EPS | |||||||||||||||||||||||||
| Low | 1.753 | 1.319 | 1.150 | 0.610 | 0.111 | 0.147 | 1.217 | 0.893 | 0.698 | 1.238 | 1.479 | 1.232 | 0.536 | -0.539 | -0.039 | 0.951 | 0.921 | 0.706 | 0.549 | 0.235 | 0.539 | 0.490 | 0.911 | 0.735 | 0.196 |
| Average | 1.780 | 1.798 | 1.464 | 0.639 | 0.175 | 0.148 | 1.235 | 0.906 | 0.708 | 1.256 | 1.501 | 1.250 | 0.544 | -0.503 | 0.064 | 0.996 | 1.012 | 0.747 | 0.609 | 0.278 | 0.581 | 0.522 | 0.944 | 0.879 | 0.232 |
| High | 1.820 | 2.199 | 1.629 | 0.660 | 0.234 | 0.150 | 1.260 | 0.925 | 0.722 | 1.281 | 1.531 | 1.275 | 0.555 | -0.357 | 0.126 | 1.060 | 1.134 | 0.819 | 0.651 | 0.326 | 0.630 | 0.567 | 0.987 | 0.987 | 0.262 |
