| 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 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 6 | 8 | 11 | 9 | 4 | 5 | 5 | 4 | 7 | 11 | 6 | 7 | 15 | 8 | 17 | 10 | 8 | 15 | 14 | 11 | 12 | 10 | 9 | 20 | 15 | 15 | 12 | 15 | 7 | 8 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 5,593 | 5,372 | 5,301 | 5,292 | 5,363 | 5,376 | 5,634 | 5,422 | 4,800 | 4,734 | 4,664 | 4,365 | 6,727 | 6,959 | 5,185 | 5,742 | 7,389 | 4,865 | 3,618 | 3,137 | 4,215 | 3,723 | 3,506 | 3,275 | 2,823 | 2,833 | 2,501 | 2,434 | 2,677 | 2,389 | 2,206 | 1,227 |
| Average | 5,606 | 5,482 | 5,391 | 5,302 | 5,383 | 5,470 | 5,705 | 5,491 | 4,860 | 4,794 | 4,723 | 4,421 | 6,813 | 7,047 | 6,482 | 7,177 | 9,236 | 6,081 | 4,523 | 3,922 | 5,268 | 4,653 | 4,383 | 4,094 | 3,529 | 3,541 | 3,127 | 3,042 | 3,347 | 2,987 | 2,758 | 1,534 |
| High | 5,618 | 5,602 | 5,472 | 5,312 | 5,403 | 5,549 | 5,750 | 5,534 | 4,899 | 4,832 | 4,760 | 4,455 | 6,866 | 7,102 | 7,778 | 8,613 | 11,083 | 7,297 | 5,427 | 4,706 | 6,322 | 5,584 | 5,259 | 4,913 | 4,234 | 4,249 | 3,752 | 3,651 | 4,016 | 3,584 | 3,310 | 1,840 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 974.2 | 935.6 | 923.3 | 921.8 | 934.2 | 936.4 | 892.1 | 843.2 | 608.5 | 503.8 | 619.1 | 1,216 | 775 | 490.7 | 524.5 | 603.9 | -1,337 | 522 | 531.4 | 465.1 | 326.9 | 497.8 | 459.4 | 443 | 380.1 | 441.2 | -434.6 | 410.5 | 534.5 | 518.8 | 320.6 | 149.7 |
| Average | 976.4 | 954.9 | 939.1 | 923.5 | 937.7 | 952.7 | 1,115 | 1,054 | 760.6 | 629.8 | 773.8 | 1,520 | 968.8 | 613.4 | 655.7 | 754.9 | -978.6 | 652.5 | 664.3 | 581.3 | 408.6 | 622.3 | 574.2 | 553.8 | 475.1 | 551.5 | -216.2 | 513.1 | 668.1 | 648.5 | 400.8 | 187.1 |
| High | 978.5 | 975.8 | 953 | 925.3 | 941.2 | 966.4 | 1,338 | 1,265 | 912.7 | 755.7 | 928.6 | 1,824 | 1,163 | 736.1 | 786.8 | 905.8 | -620.4 | 783 | 797.1 | 697.6 | 490.3 | 746.7 | 689.1 | 664.5 | 570.1 | 661.8 | 2.14 | 615.7 | 801.7 | 778.2 | 480.9 | 224.5 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 802.4 | 770.6 | 760.5 | 759.2 | 769.4 | 771.2 | 779.6 | 700.5 | 477.5 | 432.6 | 493.8 | 488.7 | 639.9 | 440.5 | 417.4 | 427.5 | -1,779 | 372.4 | 430.8 | 358.4 | 323.5 | 438.6 | 423.4 | 407.8 | 374.6 | 431.3 | 402.7 | 306.8 | 393.5 | 378.7 | 292.2 | -86.67 |
| Average | 804.2 | 786.4 | 773.4 | 760.7 | 772.3 | 784.7 | 974.5 | 875.7 | 596.9 | 540.8 | 617.3 | 610.8 | 799.9 | 550.6 | 521.7 | 534.4 | -1,398 | 465.5 | 538.4 | 448 | 404.3 | 548.2 | 529.3 | 509.7 | 468.3 | 539.1 | 503.4 | 383.4 | 491.8 | 473.4 | 365.2 | 128.8 |
| High | 805.9 | 803.7 | 785 | 762.1 | 775.2 | 796 | 1,169 | 1,051 | 716.2 | 648.9 | 740.7 | 733 | 959.9 | 660.7 | 626.1 | 641.3 | -1,016 | 558.7 | 646.1 | 537.6 | 485.2 | 657.9 | 635.2 | 611.7 | 561.9 | 646.9 | 604.1 | 460.1 | 590.2 | 568.1 | 438.3 | 344.3 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 568.2 | 517 | 479.4 | 484.6 | 444.1 | 358.8 | 443.4 | 394.8 | 306.1 | 197.1 | 44.59 | 619.8 | 370.2 | 180.7 | 161.5 | 78.81 | -1,809 | 94.6 | 206.3 | 178.5 | 146.5 | 279.6 | 220 | 203.9 | 163.1 | 192.7 | -433.3 | 123.8 | 189.9 | 176.9 | 26.15 | 62.52 |
| Average | 580.2 | 538.2 | 511 | 489.8 | 450.7 | 359.8 | 554.3 | 493.5 | 382.7 | 246.3 | 156 | 814.6 | 462.7 | 225.9 | 201.8 | 98.52 | -1,507 | 146.4 | 257.9 | 223.1 | 183.1 | 349.5 | 275 | 254.9 | 203.9 | 240.9 | -298.3 | 154.8 | 237.4 | 221.2 | 64.52 | 78.15 |
| High | 592.1 | 559.5 | 518.5 | 495 | 457.4 | 373.9 | 665.1 | 592.2 | 459.2 | 295.6 | 267.5 | 1,009 | 555.3 | 271 | 242.2 | 118.2 | -1,206 | 198.2 | 309.4 | 267.7 | 219.7 | 419.4 | 330 | 305.9 | 244.7 | 289.1 | -163.3 | 185.8 | 284.9 | 265.4 | 102.9 | 93.78 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 778.3 | 747.5 | 737.6 | 736.4 | 746.3 | 748.1 | 641 | 598 | 466.8 | 660.6 | 587.9 | 655.1 | 1,253 | 954.8 | 1,169 | 1,283 | 1,599 | 944.1 | 571.6 | 525.6 | 643.1 | 599.6 | 566.8 | 517.6 | 465 | 460 | 423.2 | 407 | 436.6 | 442.1 | 418.1 | 175.3 |
| Average | 780 | 762.8 | 750.2 | 737.8 | 749.1 | 761.1 | 801.3 | 747.5 | 583.5 | 825.7 | 734.9 | 818.9 | 1,566 | 1,194 | 1,461 | 1,603 | 1,998 | 1,180 | 714.5 | 657 | 803.8 | 749.4 | 708.4 | 647 | 581.2 | 575 | 529 | 508.7 | 545.8 | 552.6 | 522.6 | 219.2 |
| High | 781.8 | 779.6 | 761.4 | 739.2 | 751.9 | 772.1 | 961.5 | 896.9 | 700.2 | 990.9 | 881.8 | 982.6 | 1,879 | 1,432 | 1,754 | 1,924 | 2,398 | 1,416 | 857.4 | 788.4 | 964.6 | 899.3 | 850.1 | 776.3 | 697.4 | 690 | 634.8 | 610.4 | 654.9 | 663.1 | 627.1 | 263 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 3.85 | 3.5 | 3.25 | 3.29 | 3.01 | 2.43 | 4.02 | 3.5 | 3.04 | 2.74 | 2.39 | 1.77 | 2.56 | 2.3 | 1.01 | 0.82 | 1.01 | 1.48 | 1.29 | 0.97 | 1.28 | 1.31 | 1.24 | 1.09 | 0.97 | 0.99 | 0.96 | 0.66 | 0.86 | 0.74 | 0.61 | 0.78 |
| Average | 3.94 | 3.68 | 3.4 | 3.32 | 3.06 | 2.49 | 4.09 | 3.56 | 3.09 | 2.78 | 2.43 | 1.8 | 2.6 | 2.34 | 1.26 | 1.03 | 1.27 | 1.84 | 1.62 | 1.23 | 1.6 | 1.65 | 1.54 | 1.36 | 1.21 | 1.24 | 1.19 | 0.83 | 1.08 | 0.92 | 0.76 | 0.97 |
| High | 4.01 | 3.79 | 3.51 | 3.36 | 3.1 | 2.53 | 4.13 | 3.6 | 3.12 | 2.81 | 2.45 | 1.82 | 2.63 | 2.36 | 1.51 | 1.24 | 1.53 | 2.2 | 1.95 | 1.49 | 1.92 | 1.99 | 1.84 | 1.63 | 1.45 | 1.49 | 1.42 | 1 | 1.3 | 1.1 | 0.91 | 1.16 |
