| Period Ending: | 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 |
1999 12-30 |
1996 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 2 | 6 | 6 | 11 | 9 | 13 | 19 | 15 | 20 | 12 | 11 | 17 | 7 | 18 | 15 | 9 | 19 | 19 | 8 | 14 | 12 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 2,519 | 2,387 | 2,313 | 2,206 | 2,199 | 2,102 | 1,518 | 1,242 | 1,130 | 1,081 | 963.3 | 851.6 | 776.1 | 579.1 | 571.9 | 567.1 | 485.9 | 528.3 | 382.3 | 1,123 | 4,735 | 700.5 | 670.4 | 485.1 | 422.6 | 331.5 | 331.3 | 236.8 | 129.6 |
| Average | 2,531 | 2,398 | 2,324 | 2,211 | 2,209 | 2,116 | 1,528 | 1,250 | 1,138 | 1,089 | 969.8 | 857.3 | 781.4 | 723.9 | 714.8 | 708.8 | 607.3 | 660.4 | 477.9 | 1,404 | 5,919 | 875.6 | 838 | 606.4 | 528.2 | 414.4 | 414.2 | 295.9 | 162 |
| High | 2,539 | 2,406 | 2,331 | 2,213 | 2,216 | 2,131 | 1,539 | 1,259 | 1,146 | 1,096 | 976.7 | 863.4 | 786.9 | 868.6 | 857.8 | 850.6 | 728.8 | 792.5 | 573.5 | 1,685 | 7,102 | 1,051 | 1,006 | 727.7 | 633.9 | 497.3 | 497 | 355.1 | 194.4 |
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low | 621.7 | 588.9 | 570.6 | 544.3 | 542.6 | 353.9 | 294.6 | 156.8 | 176.6 | 152.7 | 133.8 | 117.9 | 111.4 | 96.33 | 73.73 | 57.76 | 63.87 | 120.3 | 87.8 | 91.28 | 123.8 | 153.3 | 137.1 | 100.4 | 87.83 | 70.36 | 65.93 | 54.31 | 25.83 |
| Average | 624.6 | 591.7 | 573.3 | 545.5 | 545.2 | 442.4 | 368.3 | 196 | 220.8 | 190.8 | 167.2 | 147.3 | 139.3 | 120.4 | 92.16 | 72.47 | 79.84 | 150.4 | 115.7 | 114.1 | 154.7 | 191.6 | 171.3 | 125.5 | 109.8 | 87.95 | 82.42 | 67.88 | 32.28 |
| High | 626.6 | 593.6 | 575.2 | 546.1 | 546.9 | 530.9 | 441.9 | 235.2 | 264.9 | 229 | 200.7 | 176.8 | 167.1 | 144.5 | 110.6 | 87.17 | 95.81 | 180.5 | 143.6 | 136.9 | 185.7 | 230 | 205.6 | 150.6 | 131.7 | 105.5 | 98.9 | 81.46 | 38.74 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 533.3 | 505.2 | 489.6 | 466.9 | 465.5 | 326.9 | 264.5 | 136.7 | 146.2 | 122 | 106.2 | 97.85 | 89.11 | 75.99 | 53.95 | 57.58 | 55.82 | 96.06 | 21.14 | 62.39 | 91.7 | 130.6 | 118 | 87.92 | 75 | 59.83 | 51.66 | 45.36 | 20.95 |
| Average | 535.9 | 507.6 | 491.9 | 468 | 467.7 | 408.6 | 330.6 | 170.8 | 182.8 | 152.6 | 132.7 | 122.3 | 111.4 | 94.98 | 67.44 | 72.25 | 69.78 | 121.4 | 44.73 | 77.98 | 114.6 | 163.3 | 147.5 | 109.9 | 93.75 | 74.79 | 64.57 | 56.7 | 26.19 |
| High | 537.6 | 509.2 | 493.4 | 468.5 | 469.2 | 490.3 | 396.7 | 205 | 219.3 | 183.1 | 159.2 | 146.8 | 133.7 | 114 | 80.93 | 86.91 | 83.73 | 146.8 | 68.33 | 93.58 | 137.6 | 196 | 177 | 131.9 | 112.5 | 89.75 | 77.49 | 68.05 | 31.43 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 403.7 | 361.2 | 338.3 | 315.1 | 325.6 | 238.6 | 191.5 | 101.4 | 108.1 | 89.61 | 67.95 | 63.1 | 55.3 | 48.71 | 33.35 | 36.31 | 37.95 | 40.87 | -3.7 | 37.79 | 55.15 | 83 | 75.59 | 54.67 | 46.29 | 36.08 | 31.85 | 27.82 | 12.61 |
| Average | 405.8 | 365.8 | 340 | 316.7 | 327.2 | 298.2 | 239.4 | 126.8 | 135.1 | 112 | 84.94 | 78.88 | 69.12 | 60.89 | 41.69 | 45.39 | 47.43 | 54.4 | 12.55 | 47.24 | 68.94 | 103.7 | 94.49 | 68.33 | 57.86 | 45.1 | 39.81 | 34.77 | 15.76 |
| High | 407.8 | 382.5 | 341.7 | 318.3 | 328.9 | 357.9 | 287.3 | 152.2 | 162.1 | 134.4 | 101.9 | 94.65 | 82.94 | 73.07 | 50.03 | 54.47 | 56.92 | 67.94 | 28.79 | 56.69 | 82.73 | 124.5 | 113.4 | 82 | 69.43 | 54.12 | 47.77 | 41.72 | 18.91 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low | 528.2 | 500.3 | 484.8 | 462.4 | 461 | 263.8 | 231.5 | 158.2 | 218.8 | 208.1 | 193.4 | 160.3 | 168.6 | 150.2 | 136.1 | 147.4 | 134.6 | 209.6 | 283.7 | 149.3 | 156.9 | 133 | 128.7 | 100.1 | 92.44 | 71.8 | 73.62 | 50.35 | 29.01 |
| Average | 530.7 | 502.7 | 487.1 | 463.5 | 463.2 | 329.8 | 289.4 | 197.7 | 273.5 | 260.1 | 241.8 | 200.4 | 210.7 | 187.7 | 170.1 | 184.2 | 168.3 | 262.1 | 354.6 | 186.6 | 196.2 | 166.3 | 160.9 | 125.1 | 115.5 | 89.75 | 92.03 | 62.94 | 36.26 |
| High | 532.4 | 504.3 | 488.7 | 464 | 464.7 | 395.7 | 347.3 | 237.3 | 328.2 | 312.1 | 290.2 | 240.5 | 252.8 | 225.3 | 204.2 | 221 | 201.9 | 314.5 | 425.5 | 224 | 235.4 | 199.6 | 193.1 | 150.1 | 138.7 | 107.7 | 110.4 | 75.53 | 43.51 |
| Estimated EPS | |||||||||||||||||||||||||||||
| Low | 9.64 | 8.63 | 8.08 | 7.53 | 7.78 | 7.37 | 5.42 | 4.2 | 2.89 | 3.01 | 1.96 | 1.85 | 1.32 | 1.01 | 0.66 | 0.91 | 0.75 | 0.79 | 0.81 | 1 | 1.57 | 1.72 | 1.49 | 1 | 0.89 | 0.66 | 0.64 | 0.54 | 0.22 |
| Average | 9.7 | 8.88 | 8.12 | 7.57 | 7.83 | 7.43 | 5.46 | 4.24 | 2.92 | 3.03 | 1.97 | 1.86 | 1.33 | 1.26 | 0.83 | 1.14 | 0.93 | 0.985 | 1.01 | 1.25 | 1.96 | 2.15 | 1.88 | 1.24 | 1.12 | 0.82 | 0.81 | 0.66 | 0.28 |
| High | 9.74 | 9.14 | 8.16 | 7.6 | 7.86 | 7.5 | 5.52 | 4.28 | 2.94 | 3.06 | 1.99 | 1.88 | 1.34 | 1.51 | 1 | 1.37 | 1.11 | 1.18 | 1.21 | 1.5 | 2.35 | 2.58 | 2.27 | 1.48 | 1.35 | 0.98 | 0.98 | 0.78 | 0.34 |
