| 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 |
1998 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 7 | 6 | 6 | 5 | 2 | 5 | 3 | 3 | 4 | 8 | 6 | 6 | 9 | 11 | 20 | 12 | 13 | 20 | 12 | 17 | 13 | 15 | 20 | 8 | 14 | 17 | 9 | 15 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 2,001 | 1,843 | 1,730 | 1,713 | 1,643 | 1,412 | 1,228 | 1,070 | 969.4 | 977.9 | 979.8 | 945.5 | 693 | 477.4 | 274.8 | 212 | 181.3 | 139 | 114 | 125.5 | 90.68 | 77.12 | 73.79 | 67.4 | 59.79 | 48.72 | 37 | 27.68 | 19.58 | 18.72 |
| Average | 2,020 | 1,860 | 1,740 | 1,730 | 1,658 | 1,425 | 1,242 | 1,082 | 980.6 | 989.2 | 991.1 | 956.4 | 701 | 482.9 | 343.5 | 265 | 226.7 | 173.8 | 142.5 | 156.8 | 113.4 | 96.4 | 92.24 | 84.25 | 74.73 | 60.9 | 46.24 | 34.6 | 24.47 | 23.4 |
| High | 2,040 | 1,870 | 1,756 | 1,746 | 1,668 | 1,439 | 1,254 | 1,093 | 990 | 998.7 | 1,001 | 965.7 | 707.7 | 487.6 | 412.2 | 318 | 272 | 208.6 | 171 | 188.2 | 136 | 115.7 | 110.7 | 101.1 | 89.68 | 73.07 | 55.49 | 41.52 | 29.37 | 28.08 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 939.8 | 865.3 | 812.3 | 804.6 | 771.5 | 662.9 | 620.8 | 559.7 | 427 | 701.5 | 667.6 | 507.1 | 386.7 | 253.5 | 159.4 | 122.6 | 107.8 | 65.96 | 78.94 | 70.23 | 43.02 | 36.58 | 35 | 31.97 | 49.37 | 39.63 | 29.94 | 13.13 | 9.29 | 8.88 |
| Average | 948.7 | 873.4 | 817 | 812.2 | 778.8 | 669.1 | 776 | 699.6 | 533.8 | 876.9 | 834.5 | 633.9 | 483.4 | 316.9 | 199.2 | 153.2 | 134.7 | 82.45 | 98.67 | 87.79 | 53.77 | 45.73 | 43.76 | 39.97 | 61.71 | 49.54 | 37.42 | 16.41 | 11.61 | 11.1 |
| High | 957.8 | 878.2 | 824.9 | 820 | 783.5 | 675.5 | 931.2 | 839.6 | 640.5 | 1,052 | 1,001 | 760.7 | 580.1 | 380.3 | 239.1 | 183.9 | 161.7 | 98.94 | 118.4 | 105.4 | 64.53 | 54.88 | 52.51 | 47.96 | 74.06 | 59.44 | 44.9 | 19.7 | 13.93 | 13.32 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 885 | 814.8 | 764.8 | 757.7 | 726.5 | 624.2 | 539.8 | 470.2 | 426 | 429.8 | 430.6 | 297 | 304.6 | 55.2 | 39.62 | 69.31 | 79.7 | 116.7 | 50.11 | 19.04 | 16.36 | 8.57 | 8.44 | 16.84 | 7.03 | 11.43 | 3.78 | 2.42 | 1.12 | 3.28 |
| Average | 893.3 | 822.4 | 769.3 | 764.8 | 733.3 | 630 | 546.1 | 475.6 | 431 | 434.8 | 435.6 | 371.3 | 308.1 | 68.99 | 49.52 | 86.64 | 99.63 | 145.9 | 62.64 | 23.8 | 20.45 | 10.72 | 10.55 | 21.05 | 8.78 | 14.28 | 4.72 | 3.02 | 1.4 | 4.1 |
| High | 901.9 | 826.9 | 776.7 | 772.1 | 737.8 | 636.1 | 551.4 | 480.2 | 435.1 | 439 | 439.8 | 445.5 | 311.1 | 82.79 | 59.43 | 104 | 119.6 | 175.1 | 75.17 | 28.56 | 24.54 | 12.86 | 12.66 | 25.26 | 10.54 | 17.14 | 5.66 | 3.62 | 1.68 | 4.92 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 807.8 | 707.2 | 655.4 | 690.6 | 671.8 | 669.1 | 417 | 369.9 | 179.6 | 337.5 | 344.9 | 280.3 | 204.6 | 143.4 | 91.6 | 68.5 | 58.71 | 92.16 | 38.51 | 22.51 | 26.59 | 24.12 | 24.79 | 24.07 | 19.59 | 15.05 | 9.8 | 6.55 | 5.05 | 4.48 |
| Average | 817.8 | 727.8 | 661.1 | 694.5 | 678 | 677.4 | 521.3 | 462.4 | 224.6 | 421.9 | 431.2 | 350.4 | 255.8 | 179.3 | 114.5 | 85.63 | 73.38 | 115.2 | 48.14 | 28.14 | 33.23 | 30.15 | 30.99 | 30.09 | 24.49 | 18.81 | 12.25 | 8.19 | 6.31 | 5.6 |
| High | 827.9 | 748.4 | 690.5 | 698.4 | 684.1 | 685.7 | 625.5 | 554.9 | 269.5 | 506.3 | 517.4 | 420.4 | 306.9 | 215.2 | 137.4 | 102.8 | 88.06 | 138.2 | 57.77 | 33.77 | 39.88 | 36.18 | 37.19 | 36.11 | 29.38 | 22.57 | 14.7 | 9.83 | 7.57 | 6.72 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 307.2 | 282.9 | 265.5 | 263 | 252.2 | 216.7 | 204.5 | 175.7 | 210.9 | 208.8 | 193.7 | 147.8 | 123.1 | 87.29 | 81.1 | 66.04 | 53.14 | 32.63 | 34.47 | 23.48 | 24.02 | 22.74 | 22.42 | 18.88 | 16.76 | 14.61 | 9.78 | 7.72 | 6.54 | 5.84 |
| Average | 310.1 | 285.5 | 267.1 | 265.5 | 254.6 | 218.7 | 255.6 | 219.7 | 263.7 | 261 | 242.1 | 184.7 | 153.8 | 109.1 | 101.4 | 82.55 | 66.42 | 42.35 | 43.09 | 29.35 | 30.03 | 28.42 | 28.02 | 23.61 | 20.95 | 18.26 | 12.22 | 9.65 | 8.17 | 7.3 |
| High | 313.1 | 287.1 | 269.6 | 268.1 | 256.1 | 220.8 | 306.7 | 263.6 | 316.4 | 313.2 | 290.6 | 221.7 | 184.6 | 130.9 | 121.6 | 99.06 | 79.71 | 52.06 | 51.71 | 35.22 | 36.03 | 34.1 | 33.62 | 28.33 | 25.14 | 21.91 | 14.67 | 11.57 | 9.81 | 8.76 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 7.21 | 6.31 | 5.85 | 6.16 | 5.99 | 5.97 | 4.45 | 4.22 | 2.07 | 3.23 | 3.14 | 3.04 | 2.5 | 2.03 | 1.12 | 0.92 | 0.82 | 0.64 | 0.36 | 0.39 | 0.39 | 0.35 | 0.38 | 0.36 | 0.28 | 0.23 | 0.14 | 0.09 | 0.06 | 0.079 |
| Average | 7.3 | 6.49 | 5.97 | 6.19 | 6.03 | 6.04 | 4.52 | 4.28 | 2.1 | 3.28 | 3.18 | 3.08 | 2.53 | 2.06 | 1.4 | 1.16 | 1.02 | 0.81 | 0.445 | 0.47 | 0.48 | 0.44 | 0.46 | 0.44 | 0.36 | 0.28 | 0.18 | 0.12 | 0.08 | 0.08 |
| High | 7.39 | 6.68 | 6.16 | 6.23 | 6.1 | 6.12 | 4.58 | 4.33 | 2.13 | 3.32 | 3.22 | 3.12 | 2.57 | 2.09 | 1.68 | 1.4 | 1.22 | 0.98 | 0.53 | 0.55 | 0.57 | 0.53 | 0.54 | 0.52 | 0.44 | 0.33 | 0.22 | 0.15 | 0.1 | 0.081 |
