| Period Ending: | 2029 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 4 | 2 | 3 | 2 | 1 | 2 | 3 | 3 | 2 | 4 | 8 | 6 | 6 | 9 | 19 | 16 | 17 | 16 | 17 | 10 | 15 | 17 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 1,600 | 2,033 | 1,808 | 1,870 | 983 | 696 | 569.4 | 551.2 | 573.1 | 469.3 | 407.6 | 433 | 411.3 | 343.8 | 263.7 | 201.4 | 247.8 | 246.9 | 210.2 | 160.1 | 75.68 | 135.1 | 59.22 | 33.18 |
| Average | 1,707 | 2,077 | 2,084 | 1,995 | 1,048 | 713.8 | 607.2 | 592.4 | 615.9 | 504.3 | 438 | 465.3 | 442 | 369.5 | 283.4 | 251.7 | 309.8 | 308.7 | 262.8 | 200.1 | 94.6 | 168.8 | 74.03 | 41.48 |
| High | 1,838 | 2,121 | 2,422 | 2,148 | 1,129 | 731.6 | 653.9 | 637.3 | 662.6 | 542.5 | 471.2 | 500.6 | 475.5 | 397.5 | 304.9 | 302.1 | 371.7 | 370.4 | 315.3 | 240.2 | 113.5 | 202.6 | 88.83 | 49.77 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 1,175 | 1,492 | 1,327 | 1,373 | 721.6 | 510.9 | 417.9 | 424.8 | 375.1 | 334.1 | 158.3 | -118.9 | 129.5 | 21.28 | 98.41 | 57.07 | 101.1 | 150 | 118.9 | 54.71 | 31.21 | 103.9 | 37.15 | 22.79 |
| Average | 1,253 | 1,525 | 1,530 | 1,464 | 769.5 | 524 | 445.7 | 531 | 468.9 | 417.6 | 197.9 | -64.09 | 161.8 | 57.69 | 123 | 72.5 | 126.4 | 187.6 | 148.6 | 69.47 | 39.01 | 129.9 | 46.44 | 28.49 |
| High | 1,349 | 1,557 | 1,778 | 1,577 | 828.6 | 537 | 480 | 637.3 | 562.6 | 501.1 | 237.4 | -9.32 | 194.2 | 94.11 | 147.6 | 87.92 | 151.6 | 225.1 | 178.3 | 84.22 | 46.82 | 155.9 | 55.73 | 34.19 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 774.5 | 983.9 | 874.9 | 905.1 | 475.7 | 336.8 | 275.5 | 259.3 | 235.9 | 219.3 | 155.5 | -123.8 | 121.1 | 0.954 | 96.85 | 59.99 | 111.8 | 151.4 | 120.6 | 72.98 | 30.3 | 33.23 | 25.57 | 15.5 |
| Average | 826 | 1,005 | 1,009 | 965.3 | 507.4 | 345.4 | 293.9 | 324.2 | 294.9 | 274.1 | 194.4 | -69.25 | 151.4 | 34.55 | 121.1 | 76.15 | 139.7 | 189.2 | 150.7 | 91.96 | 37.87 | 41.54 | 31.97 | 19.37 |
| High | 889.4 | 1,026 | 1,172 | 1,039 | 546.3 | 354.1 | 316.4 | 389 | 353.9 | 328.9 | 233.3 | -14.71 | 181.7 | 68.15 | 145.3 | 92.31 | 167.7 | 227.1 | 180.8 | 110.9 | 45.45 | 49.85 | 38.36 | 23.25 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 690.3 | 855.3 | 713 | 843.9 | 544.1 | 341.2 | 234.2 | 224.2 | 196.6 | 202 | 137.8 | -106.7 | 37.78 | -13.89 | -21.28 | 29.32 | 40.08 | 83.56 | 73.25 | 25.63 | 20.08 | 49.3 | 17.91 | 12.62 |
| Average | 751.2 | 859 | 862 | 946 | 559.3 | 358.3 | 240.5 | 280.2 | 245.8 | 252.5 | 172.3 | -65.53 | 54.78 | 13.95 | 2.06 | 40.41 | 50.09 | 104.4 | 91.56 | 35.49 | 25.1 | 61.62 | 22.39 | 15.78 |
| High | 826.2 | 960.8 | 1,455 | 969 | 574.4 | 375.4 | 280.3 | 336.3 | 294.9 | 303 | 206.8 | -24.33 | 71.78 | 41.8 | 25.4 | 51.5 | 60.11 | 125.3 | 109.9 | 45.35 | 30.12 | 73.95 | 26.87 | 18.94 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 88.04 | 111.8 | 99.46 | 102.9 | 54.08 | 38.29 | 31.32 | 27.16 | 21.07 | 23.89 | 22.75 | 31.17 | 25.69 | 26.17 | 25.4 | 20.28 | 21.16 | 17.69 | 20.49 | 13.33 | 6.24 | 8.22 | 6.22 | 4.26 |
| Average | 93.9 | 114.3 | 114.7 | 109.7 | 57.68 | 39.27 | 33.41 | 33.95 | 26.34 | 29.86 | 28.44 | 38.96 | 32.12 | 32.71 | 31.75 | 25.35 | 26.45 | 22.11 | 25.62 | 16.66 | 7.8 | 10.27 | 7.78 | 5.32 |
| High | 101.1 | 116.7 | 133.3 | 118.2 | 62.11 | 40.25 | 35.97 | 40.74 | 31.61 | 35.83 | 34.13 | 46.75 | 38.54 | 39.26 | 38.1 | 30.42 | 31.74 | 26.53 | 30.74 | 19.99 | 9.36 | 12.33 | 9.33 | 6.39 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 9.92 | 12.3 | 10.25 | 12.13 | 7.82 | 4.91 | 3.37 | 3.07 | 3.27 | 2.36 | 1.43 | 1.67 | 1.42 | 1.02 | 0.978 | 0.84 | 1.04 | 1.48 | 1.41 | 0.94 | 0.43 | 1 | 0.85 | 0.61 |
| Average | 10.8 | 13.05 | 14.56 | 13.03 | 8.04 | 5.07 | 3.66 | 3.38 | 3.59 | 2.59 | 1.58 | 1.83 | 1.56 | 1.12 | 1.08 | 1.04 | 1.3 | 1.85 | 1.77 | 1.17 | 0.54 | 1.25 | 1.05 | 0.775 |
| High | 11.88 | 13.81 | 20.92 | 13.93 | 8.26 | 5.4 | 4.03 | 3.71 | 3.94 | 2.85 | 1.73 | 2.01 | 1.71 | 1.23 | 1.18 | 1.24 | 1.56 | 2.22 | 2.13 | 1.4 | 0.65 | 1.49 | 1.25 | 0.94 |