| 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 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 3 | 5 | 3 | 7 | 10 | 10 | 14 | 19 | 20 | 19 | 7 | 13 | 19 | 14 | 7 | 7 | 14 | 13 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 1,173 | 1,076 | 712.2 | 682.5 | 624.4 | 612.5 | 699.4 | 622.1 | 334.8 | 477.9 | 458 | 399.7 | 397.2 | 362.4 | 440.7 | 6,062 | 5,909 | 5,677 | 5,422 | 4,334 | 5,600 | 31,264 | 4,694 | 4,466 | 3,329 | 2,314 | 7,359 | 1,959 | 4,016 | 2,994 |
| Average | 1,239 | 1,136 | 752.3 | 720.9 | 659.5 | 647 | 727.3 | 651.4 | 350.6 | 500.4 | 479.5 | 418.5 | 415.9 | 379.4 | 461.4 | 7,577 | 7,386 | 7,097 | 6,778 | 5,418 | 7,000 | 39,079 | 5,868 | 5,583 | 4,161 | 2,892 | 9,199 | 2,449 | 5,020 | 3,743 |
| High | 1,305 | 1,197 | 792.3 | 759.3 | 694.7 | 681.5 | 755.2 | 680.7 | 366.3 | 522.9 | 501.1 | 437.3 | 434.6 | 396.5 | 482.1 | 9,092 | 8,863 | 8,516 | 8,133 | 6,501 | 8,400 | 46,895 | 7,042 | 6,700 | 4,993 | 3,471 | 11,039 | 2,938 | 6,024 | 4,492 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 496.5 | 455.4 | 301.5 | 289 | 264.4 | 259.4 | 296.2 | 263.4 | 141.8 | -981.8 | 193.9 | 169.2 | 168.2 | 153.4 | 186.6 | 465 | 434 | 454 | 410.4 | 324.6 | 262.7 | 31.97 | 209.8 | 218.9 | 193.1 | 85.29 | 193.5 | -754.6 | 227.9 | 45.76 |
| Average | 524.5 | 481.1 | 318.5 | 305.2 | 279.3 | 273.9 | 308 | 275.8 | 148.4 | -558.5 | 203 | 177.2 | 176.1 | 160.7 | 195.4 | 581.2 | 542.5 | 567.5 | 513 | 405.8 | 328.4 | 110.2 | 262.2 | 273.6 | 241.3 | 112.1 | 241.8 | -601.9 | 287.4 | 86 |
| High | 552.4 | 506.7 | 335.5 | 321.5 | 294.1 | 288.5 | 319.8 | 288.2 | 155.1 | -135.1 | 212.2 | 185.1 | 184 | 167.9 | 204.1 | 697.5 | 651 | 681.1 | 615.6 | 486.9 | 394.1 | 188.4 | 314.7 | 328.3 | 289.6 | 138.9 | 290.2 | -449.2 | 346.9 | 126.2 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 280.2 | 257 | 170.2 | 163.1 | 149.2 | 146.4 | 167.1 | 148.6 | 80 | -87.67 | 255.5 | 95.49 | 318.6 | 86.59 | 105.3 | 352.8 | 315.4 | 325.3 | 292.9 | 194.2 | 86.68 | 87.67 | 189.2 | 180.7 | 158.4 | 99.19 | 181.9 | 156.1 | 266.5 | 77.13 |
| Average | 296 | 271.5 | 179.7 | 172.3 | 157.6 | 154.6 | 173.8 | 155.6 | 83.76 | 77.96 | 319.4 | 99.99 | 398.2 | 90.66 | 110.2 | 440.9 | 394.2 | 406.6 | 366.1 | 242.7 | 115.8 | 126.3 | 236.5 | 225.9 | 198 | 124 | 227.4 | 195.1 | 333.1 | 121.5 |
| High | 311.7 | 285.9 | 189.3 | 181.4 | 166 | 162.8 | 180.4 | 162.6 | 87.52 | 243.6 | 383.2 | 104.5 | 477.8 | 94.74 | 115.2 | 529.1 | 473 | 487.9 | 439.4 | 291.3 | 144.9 | 164.8 | 283.7 | 271.1 | 237.6 | 148.8 | 272.9 | 234.1 | 399.8 | 165.8 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 337.4 | 302.1 | 110.2 | 88.98 | 69.94 | 97.21 | -222.7 | -202.5 | -76.74 | -2,725 | -623.2 | -103.6 | 152.6 | 271.7 | 182.8 | 158 | 134 | 197.2 | 112.5 | 7.2 | -130.8 | -698 | -38.56 | 47.6 | 43.67 | -8.6 | 21.97 | -755.7 | -201.5 | -63.74 |
| Average | 362.5 | 324.6 | 118.5 | 95.6 | 75.14 | 104.4 | -180.4 | -164 | -48.54 | -2,227 | -496.4 | -97.92 | 192.2 | 339.6 | 228.5 | 197.6 | 167.5 | 246.5 | 140.7 | 19.45 | -103.3 | -575.4 | -12.2 | 59.5 | 54.59 | 0.751 | 28.47 | -622.7 | -164.1 | -46.08 |
| High | 387.7 | 347.1 | 126.7 | 102.2 | 80.35 | 111.7 | -138 | -125.5 | -20.34 | -1,728 | -369.6 | -92.2 | 231.8 | 407.5 | 274.2 | 237.1 | 201 | 295.7 | 168.8 | 31.71 | -75.84 | -452.8 | 14.16 | 71.4 | 65.51 | 10.1 | 34.96 | -489.7 | -126.7 | -28.41 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 53.25 | 48.84 | 32.34 | 30.99 | 28.35 | 27.81 | 31.76 | 28.25 | 15.2 | 21.7 | 20.79 | 18.15 | 18.03 | 16.45 | 20.01 | 520.5 | 482.5 | 482.8 | 465.6 | 444 | 526.9 | 596.4 | 455 | 533.3 | 418 | 379.9 | 577.5 | 483.5 | 1,038 | 519.6 |
| Average | 56.24 | 51.59 | 34.16 | 32.73 | 29.95 | 29.38 | 33.02 | 29.58 | 15.92 | 22.72 | 21.77 | 19 | 18.88 | 17.23 | 20.95 | 650.7 | 603.1 | 603.5 | 582 | 555 | 658.6 | 745.5 | 568.8 | 666.6 | 522.5 | 474.9 | 721.8 | 604.3 | 1,297 | 649.5 |
| High | 59.24 | 54.34 | 35.98 | 34.48 | 31.54 | 30.94 | 34.29 | 30.91 | 16.63 | 23.74 | 22.75 | 19.85 | 19.73 | 18 | 21.89 | 780.8 | 723.7 | 724.2 | 698.4 | 666 | 790.4 | 894.7 | 682.5 | 800 | 627 | 569.8 | 866.2 | 725.2 | 1,557 | 779.4 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 11.44 | 10.24 | 3.74 | 3.02 | 2.37 | 3.29 | 6.73 | 5.42 | -4.62 | 1.54 | 0.129 | -3.51 | -0.249 | 2.08 | 7.94 | 2.98 | 2.59 | 2.34 | 1.84 | 0.91 | -2.73 | 0.14 | 1.24 | 1.2 | 1.11 | 0.52 | 0.23 | 0.58 | -2.32 | -0.01 |
| Average | 12.29 | 11 | 4.01 | 3.24 | 2.55 | 3.54 | 7.14 | 5.76 | -4.37 | 1.64 | 0.137 | -3.32 | -0.235 | 2.21 | 8.43 | 3.72 | 3.25 | 2.93 | 2.3 | 1.14 | -2.22 | 0.565 | 1.55 | 1.51 | 1.38 | 0.645 | 0.325 | 0.725 | -1.93 | 0.31 |
| High | 13.14 | 11.76 | 4.29 | 3.46 | 2.72 | 3.79 | 7.56 | 6.1 | -4.11 | 1.73 | 0.145 | -3.12 | -0.221 | 2.34 | 8.92 | 4.46 | 3.91 | 3.52 | 2.76 | 1.37 | -1.71 | 0.99 | 1.86 | 1.82 | 1.65 | 0.77 | 0.42 | 0.87 | -1.54 | 0.63 |
