| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 11 | 11 | 10 | 11 | 20 | 13 | 20 |
| Estimated Revenue | ||||||||||||||||
| Low | 2,125 | 1,910 | 1,735 | 1,800 | 423.9 | 1,429 | 1,197 | 1,048 | 1,121 | 1,014 | 864.5 | 763.2 | 716.5 | 535.4 | 427 | 218 |
| Average | 2,315 | 2,080 | 1,890 | 1,961 | 461.8 | 1,502 | 1,259 | 1,102 | 1,179 | 1,067 | 909.1 | 802.6 | 753.4 | 669.3 | 533.7 | 272.5 |
| High | 2,473 | 2,222 | 2,019 | 2,095 | 493.3 | 1,576 | 1,320 | 1,156 | 1,237 | 1,119 | 953.7 | 842 | 790.4 | 803.1 | 640.4 | 327 |
| Estimated EBITDA | ||||||||||||||||
| Low | 436.3 | 392 | 356.1 | 369.6 | 87.03 | 875.3 | 770 | 659.2 | 230.1 | 714.2 | 606.5 | 509.9 | 534 | 526.5 | 353.7 | 173.6 |
| Average | 475.2 | 427 | 387.9 | 402.6 | 94.79 | 1,094 | 962.5 | 824 | 242 | 892.8 | 758.1 | 637.4 | 667.5 | 658.1 | 442.1 | 217 |
| High | 507.7 | 456.2 | 414.4 | 430.1 | 101.3 | 1,313 | 1,155 | 988.8 | 253.9 | 1,071 | 909.7 | 764.8 | 801 | 789.7 | 530.5 | 260.4 |
| Estimated EBIT | ||||||||||||||||
| Low | 256.6 | 230.5 | 209.4 | 217.3 | 51.18 | 478 | 377.8 | 126.5 | 135.3 | 122.5 | 104.4 | 92.14 | 86.5 | 64.64 | 51.54 | 26.32 |
| Average | 279.5 | 251.1 | 228.1 | 236.7 | 55.75 | 597.4 | 472.3 | 133 | 142.3 | 128.8 | 109.8 | 96.89 | 90.96 | 80.79 | 64.43 | 32.9 |
| High | 298.6 | 268.3 | 243.7 | 252.9 | 59.56 | 716.9 | 566.7 | 139.6 | 149.3 | 135.1 | 115.1 | 101.6 | 95.42 | 96.95 | 77.32 | 39.48 |
| Estimated Net Income | ||||||||||||||||
| Low | 547.4 | 581 | 538.5 | 634.6 | 316.1 | 438.1 | 350.1 | 232.7 | 441.1 | 293 | 298.3 | 278.9 | 345 | 373.1 | 234 | 140.1 |
| Average | 638.6 | 585.8 | 564.1 | 644.3 | 343.8 | 547.7 | 437.6 | 320.9 | 551.3 | 366.2 | 372.9 | 348.6 | 431.3 | 466.3 | 292.5 | 175.1 |
| High | 729.8 | 590.7 | 589.8 | 653.9 | 385.2 | 657.2 | 525.1 | 409.1 | 661.6 | 439.5 | 447.5 | 418.3 | 517.5 | 559.6 | 351 | 210.1 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 380 | 341.4 | 310.1 | 321.9 | 75.79 | 305.1 | 263.2 | 443.2 | 911.5 | 743.5 | 543 | 498.7 | 410.6 | 367.2 | 285.4 | 84.94 |
| Average | 413.9 | 371.9 | 337.8 | 350.6 | 82.55 | 381.3 | 329.1 | 554 | 1,139 | 929.4 | 678.8 | 623.4 | 513.2 | 459 | 356.8 | 106.2 |
| High | 442.2 | 397.3 | 360.9 | 374.6 | 88.2 | 457.6 | 394.9 | 664.8 | 1,367 | 1,115 | 814.6 | 748.1 | 615.9 | 550.8 | 428.1 | 127.4 |
| Estimated EPS | ||||||||||||||||
| Low | 1.71 | 1.81 | 1.68 | 1.98 | 0.986 | 2.13 | 1.93 | 1.82 | 1.74 | 2.04 | 2.06 | 1.95 | 2.03 | 1.55 | 1.57 | 1.24 |
| Average | 1.99 | 1.83 | 1.69 | 2.01 | 1.1 | 2.28 | 2.06 | 1.95 | 1.86 | 2.18 | 2.2 | 2.08 | 2.16 | 1.94 | 1.96 | 1.55 |
| High | 2.28 | 1.84 | 1.84 | 2.04 | 1.2 | 2.43 | 2.19 | 2.07 | 1.97 | 2.32 | 2.35 | 2.21 | 2.3 | 2.33 | 2.35 | 1.86 |
