| 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 | 2 | 7 | 7 | 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 | 5,532 | 5,262 | 5,144 | 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 | 5,604 | 5,366 | 5,177 | 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 | 5,667 | 5,448 | 5,213 | 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 | 379.3 | 360.8 | 352.7 | 335.2 | 299.4 | 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 | 351.5 |
| Average | 384.3 | 368 | 355 | 335.7 | 303.9 | 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 | 374.6 |
| High | 388.6 | 373.5 | 357.5 | 336.3 | 309.9 | 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 | 386.8 |
| Estimated EBIT | |||||||||||||||||||||||||
| Low | 103.5 | 98.44 | 96.23 | 91.44 | 149.9 | 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 | 114.8 |
| Average | 104.8 | 100.4 | 96.85 | 91.59 | 152.1 | 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 | 122.4 |
| High | 106 | 101.9 | 97.52 | 91.75 | 155.1 | 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 | 126.4 |
| Estimated Net Income | |||||||||||||||||||||||||
| Low | 317.7 | 188.9 | 180.2 | 80.63 | 93.98 | 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 | 23.87 |
| Average | 322.8 | 267.8 | 211.5 | 87.62 | 95.39 | 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 | 28.29 |
| High | 327.9 | 295.8 | 227.5 | 94.61 | 97.26 | 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 | 31.97 |
| Estimated SGA Expenses | |||||||||||||||||||||||||
| Low | 532 | 506.1 | 494.8 | 470.1 | 576.4 | 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 | 537.2 | 580.6 | 643.2 | 606.2 | 502.1 |
| Average | 539 | 516.1 | 498 | 470.9 | 585 | 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 | 562.7 | 613.9 | 674.6 | 641 | 535.2 |
| High | 545 | 524 | 501.4 | 471.7 | 596.5 | 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 | 566 | 622.2 | 679.5 | 647.7 | 552.6 |
| Estimated EPS | |||||||||||||||||||||||||
| Low | 2.56 | 1.52 | 1.45 | 0.629 | 0.111 | 0.147 | 1.22 | 0.893 | 0.698 | 1.24 | 1.48 | 1.23 | 0.536 | -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 | 2.6 | 1.99 | 1.7 | 0.639 | 0.175 | 0.148 | 1.23 | 0.906 | 0.708 | 1.26 | 1.5 | 1.25 | 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 | 2.64 | 2.38 | 1.83 | 0.649 | 0.234 | 0.15 | 1.26 | 0.925 | 0.722 | 1.28 | 1.53 | 1.28 | 0.555 | -0.357 | 0.126 | 1.06 | 1.13 | 0.819 | 0.651 | 0.326 | 0.63 | 0.567 | 0.987 | 0.987 | 0.263 |
