| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 4 | 8 | 6 | 6 | 9 | 16 | 19 | 7 | 11 | 12 | 20 | 9 | 13 | 19 | 7 |
| Estimated Revenue | |||||||||||||||||||||||||
| Low | 2,415 | 2,316 | 2,049 | 1,714 | 1,456 | 1,404 | 1,372 | 1,812 | 1,128 | 764.1 | 754.8 | 825.8 | 716.2 | 616.8 | 476 | 415.3 | 330.7 | 543.6 | 572.7 | 344.5 | 149.8 | 485 | 368.6 | 741.5 | 687.2 |
| Average | 2,482 | 2,381 | 2,106 | 1,762 | 1,497 | 1,444 | 1,393 | 1,839 | 1,145 | 775.7 | 766.2 | 838.3 | 727 | 626.1 | 595 | 519.1 | 413.4 | 679.5 | 715.9 | 430.6 | 187.3 | 606.2 | 460.8 | 926.8 | 859 |
| High | 2,535 | 2,431 | 2,150 | 1,799 | 1,529 | 1,474 | 1,413 | 1,866 | 1,162 | 787.1 | 777.5 | 850.7 | 737.7 | 635.3 | 713.9 | 623 | 496.1 | 815.3 | 859.1 | 516.7 | 224.7 | 727.4 | 552.9 | 1,112 | 1,031 |
| Estimated EBITDA | |||||||||||||||||||||||||
| Low | 419.5 | 402.4 | 355.9 | 297.8 | 252.9 | 243.9 | 207.3 | 291.7 | 83.98 | 97.44 | 79.46 | 124.8 | -5.01 | 73.98 | 96.11 | 65.32 | 64.95 | -118.9 | 92.54 | 50.02 | -1,942 | 69.86 | 220.9 | 98.16 | 100.5 |
| Average | 431.2 | 413.6 | 365.8 | 306.1 | 260 | 250.8 | 210.4 | 364.6 | 107.3 | 121.8 | 99.33 | 126.6 | 11.42 | 92.47 | 120.1 | 81.65 | 81.19 | -70.14 | 115.7 | 62.53 | -1,612 | 87.32 | 276.2 | 122.7 | 125.6 |
| High | 440.3 | 422.4 | 373.5 | 312.6 | 265.5 | 256.1 | 213.5 | 437.5 | 130.6 | 146.2 | 119.2 | 128.5 | 27.84 | 111 | 144.2 | 97.97 | 97.42 | -21.41 | 138.8 | 75.03 | -1,282 | 104.8 | 331.4 | 147.2 | 150.8 |
| Estimated EBIT | |||||||||||||||||||||||||
| Low | 368.7 | 353.7 | 312.8 | 261.7 | 222.3 | 214.4 | 169.6 | 130.1 | 139.5 | 94.48 | 93.33 | 102.1 | 88.55 | 76.26 | 58.85 | 51.35 | 40.9 | 67.21 | 70.82 | 42.6 | 18.52 | 59.96 | 45.58 | 91.68 | 84.97 |
| Average | 379 | 363.5 | 321.5 | 269 | 228.5 | 220.4 | 172.2 | 162.6 | 141.6 | 95.91 | 94.74 | 103.7 | 89.89 | 77.41 | 73.56 | 64.19 | 51.12 | 84.01 | 88.52 | 53.25 | 23.15 | 74.95 | 56.97 | 114.6 | 106.2 |
| High | 387 | 371.2 | 328.3 | 274.7 | 233.4 | 225.1 | 174.7 | 195.2 | 143.7 | 97.32 | 96.13 | 105.2 | 91.22 | 78.55 | 88.28 | 77.03 | 61.34 | 100.8 | 106.2 | 63.89 | 27.78 | 89.95 | 68.37 | 137.5 | 127.5 |
| Estimated Net Income | |||||||||||||||||||||||||
| Low | 0 | 404 | 341 | 274 | 202.7 | 0 | 180.3 | 150 | 31.05 | 66.41 | 40.49 | 117 | -22.8 | 32.5 | 43.45 | 23.19 | 24.46 | -197.9 | 21.21 | 14.91 | -1,890 | 29.5 | 163.1 | 29.86 | 42.54 |
| Average | 0 | 413.1 | 343.1 | 276.1 | 210.1 | 0 | 183.9 | 187.5 | 42.26 | 83.01 | 50.61 | 119.4 | -15.49 | 40.63 | 54.31 | 28.99 | 30.57 | -158.7 | 26.51 | 20.35 | -1,575 | 36.88 | 203.9 | 37.32 | 53.17 |
| High | 0 | 422.2 | 345.1 | 278.1 | 215.9 | 0 | 187.4 | 225 | 53.47 | 99.62 | 60.73 | 121.6 | -8.17 | 48.75 | 65.17 | 34.78 | 36.69 | -119.6 | 31.82 | 25.8 | -1,260 | 44.25 | 244.7 | 44.79 | 63.81 |
| Estimated SGA Expenses | |||||||||||||||||||||||||
| Low | 1,691 | 1,622 | 1,434 | 1,200 | 1,019 | 983.1 | 981.2 | 791.9 | 518.5 | 377.4 | 489.1 | 590.7 | 389.6 | 348 | 341.4 | 268.4 | 235 | 399.9 | 358.5 | 251.3 | 107.1 | 240.9 | 252.3 | 453.7 | -70.27 |
| Average | 1,738 | 1,667 | 1,474 | 1,234 | 1,048 | 1,011 | 996.1 | 989.8 | 648.2 | 471.8 | 611.4 | 599.6 | 487 | 435.1 | 426.7 | 335.4 | 293.7 | 499.8 | 448.1 | 314.2 | 133.9 | 301.2 | 315.4 | 567.1 | 82 |
| High | 1,775 | 1,702 | 1,505 | 1,260 | 1,070 | 1,032 | 1,011 | 1,188 | 777.8 | 566.1 | 733.7 | 608.4 | 584.4 | 522.1 | 512.1 | 402.5 | 352.4 | 599.8 | 537.8 | 377 | 160.7 | 361.4 | 378.5 | 680.5 | 234.3 |
| Estimated EPS | |||||||||||||||||||||||||
| Low | 0 | 22.71 | 19.18 | 15.41 | 11.4 | 0 | 10.19 | 18.9 | 8 | 6.25 | 5.67 | 6.61 | 4.22 | 3.41 | 2.46 | 1.52 | 0.96 | 1.57 | 1.66 | 0.42 | -9.33 | 2.16 | 1.74 | 1.58 | 2.33 |
| Average | 0 | 23.23 | 19.29 | 15.53 | 11.81 | 0 | 10.39 | 19.27 | 8.16 | 6.38 | 5.78 | 6.75 | 4.3 | 3.48 | 3.07 | 1.91 | 1.2 | 1.97 | 2.06 | 0.68 | -7.63 | 2.71 | 2.18 | 1.97 | 2.92 |
| High | 0 | 23.74 | 19.4 | 15.64 | 12.14 | 0 | 10.59 | 19.64 | 8.31 | 6.5 | 5.89 | 6.87 | 4.38 | 3.55 | 3.68 | 2.29 | 1.43 | 2.37 | 2.47 | 0.94 | -5.94 | 3.25 | 2.62 | 2.36 | 3.51 |
