| Period Ending: | 2030 12-31 |
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 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 5 | 8 | 8 | 9 | 13 | 7 | 8 | 7 | 7 | 10 | 6 | 6 | 11 | 9 | 13 | 10 | 20 | 18 | 13 | 17 | 15 | 7 | 18 | 8 | 16 | 7 | 9 | 19 | 11 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 2,821 | 2,676 | 2,527 | 2,526 | 2,524 | 3,268 | 3,070 | 2,993 | 2,729 | 2,732 | 2,455 | 2,533 | 2,392 | 2,103 | 1,813 | 1,764 | 1,353 | 1,250 | 1,241 | 1,107 | 1,323 | 1,492 | 1,373 | 1,830 | 1,787 | 1,717 | 1,663 | 1,388 | 1,268 | 1,139 | 903.3 |
| Average | 2,835 | 2,689 | 2,527 | 2,547 | 2,535 | 3,298 | 3,080 | 3,008 | 2,794 | 2,797 | 2,513 | 2,594 | 2,449 | 2,153 | 1,856 | 1,806 | 1,691 | 1,563 | 1,551 | 1,383 | 1,654 | 1,865 | 1,716 | 2,287 | 2,234 | 2,146 | 2,079 | 1,734 | 1,585 | 1,424 | 1,129 |
| High | 2,854 | 2,707 | 2,527 | 2,568 | 2,546 | 3,348 | 3,090 | 3,028 | 2,830 | 2,833 | 2,546 | 2,628 | 2,481 | 2,181 | 1,881 | 1,829 | 2,029 | 1,876 | 1,861 | 1,660 | 1,985 | 2,238 | 2,059 | 2,745 | 2,681 | 2,575 | 2,495 | 2,081 | 1,902 | 1,709 | 1,355 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 629.5 | 597.1 | 563.9 | 563.6 | 563.3 | 729.2 | 685 | 667.9 | 658.6 | 593.4 | 411.7 | 486.7 | 410.7 | 394.6 | 315.5 | 328.5 | 284.9 | 235.5 | 427.1 | 299.6 | 373.2 | 199.4 | 218.1 | 207.2 | 85.03 | 204.2 | 213.6 | 185 | 166.1 | 146.5 | 121.8 |
| Average | 632.6 | 600 | 563.9 | 568.3 | 565.8 | 735.9 | 687.2 | 671.2 | 823.3 | 741.7 | 514.7 | 608.3 | 513.4 | 493.2 | 394.4 | 410.6 | 356.1 | 294.4 | 533.9 | 374.4 | 466.5 | 249.3 | 272.6 | 259 | 136.8 | 255.3 | 267 | 231.3 | 207.7 | 183.2 | 152.2 |
| High | 636.8 | 604 | 563.9 | 573 | 568.2 | 747 | 689.4 | 675.7 | 987.9 | 890.1 | 617.6 | 730 | 616.1 | 591.9 | 473.2 | 492.7 | 427.3 | 353.3 | 640.7 | 449.3 | 559.8 | 299.1 | 327.1 | 310.8 | 188.6 | 306.4 | 320.4 | 277.6 | 249.2 | 219.8 | 182.7 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 388.1 | 368.1 | 347.7 | 347.5 | 347.3 | 449.6 | 422.3 | 411.8 | 484.9 | 436.5 | 273.2 | 328.1 | 246.1 | 282.1 | 240.9 | 245.9 | 206.3 | 169.1 | 195.7 | 212.2 | 182.8 | 240.9 | 201.3 | 178.5 | 108.8 | 1,522 | 164 | 140.6 | 126.7 | 112.4 | 95.46 |
| Average | 390.1 | 370 | 347.7 | 350.4 | 348.8 | 453.7 | 423.7 | 413.8 | 606.2 | 545.6 | 341.5 | 410.1 | 307.6 | 352.7 | 301.1 | 307.3 | 257.9 | 211.4 | 244.7 | 265.2 | 228.5 | 301.1 | 251.6 | 223.1 | 136.1 | 1,902 | 205 | 175.7 | 158.4 | 140.6 | 119.3 |
| High | 392.7 | 372.4 | 347.7 | 353.3 | 350.4 | 460.6 | 425.1 | 416.6 | 727.4 | 654.7 | 409.8 | 492.2 | 369.2 | 423.2 | 361.3 | 368.8 | 309.4 | 253.7 | 293.6 | 318.3 | 274.1 | 361.3 | 302 | 267.7 | 163.3 | 2,282 | 246 | 210.9 | 190 | 168.7 | 143.2 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 491.9 | 446.2 | 322.7 | 365.8 | 293.4 | 619.8 | 621.5 | 250 | 377.5 | 338.5 | 221.1 | 350 | 152.7 | 95.79 | 179.5 | 189.9 | 136.1 | 108.9 | 278.1 | 154.6 | 206 | 84.34 | 109.5 | 100.4 | -16.66 | 86.6 | 99.89 | 85.75 | 75.16 | 65.46 | 55.34 |
| Average | 495.1 | 449 | 531.2 | 570.5 | 489.8 | 626.2 | 625.1 | 251.9 | 471.9 | 423.1 | 276.4 | 437.6 | 192.1 | 140.7 | 224.3 | 237.3 | 170.1 | 136.1 | 347.6 | 193.2 | 257.5 | 105.4 | 136.9 | 125.5 | 13.03 | 108.3 | 124.9 | 107.2 | 93.95 | 81.83 | 69.17 |
| High | 499.4 | 452.9 | 739.8 | 775.1 | 686.2 | 632.7 | 628.7 | 253.8 | 566.2 | 507.7 | 331.7 | 525.1 | 231.5 | 185.6 | 269.2 | 284.8 | 204.1 | 163.3 | 417.1 | 231.8 | 309 | 126.5 | 164.2 | 150.6 | 42.72 | 129.9 | 149.8 | 128.6 | 112.7 | 98.2 | 83 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 911.9 | 864.9 | 816.8 | 816.4 | 816 | 1,056 | 992.2 | 967.5 | 667.2 | 597.5 | 455.3 | 718.2 | 672 | 532.1 | 424.3 | 443.4 | 421.6 | 367.4 | 360.2 | 333.3 | 349.6 | 406.3 | 321.1 | 322.9 | 378.5 | 330.6 | 292.4 | 244.6 | 225.7 | 211 | 181.3 |
| Average | 916.4 | 869.2 | 816.8 | 823.2 | 819.5 | 1,066 | 995.5 | 972.3 | 834 | 746.9 | 569.1 | 897.8 | 840 | 665.1 | 530.4 | 554.3 | 527 | 459.3 | 450.3 | 416.6 | 437 | 507.9 | 401.3 | 403.7 | 473.1 | 413.2 | 365.6 | 305.8 | 282.2 | 263.7 | 226.7 |
| High | 922.5 | 875 | 816.8 | 830 | 823.1 | 1,082 | 998.7 | 978.7 | 1,001 | 896.3 | 682.9 | 1,077 | 1,008 | 798.1 | 636.4 | 665.1 | 632.4 | 551.1 | 540.3 | 499.9 | 524.4 | 609.4 | 481.6 | 484.4 | 567.7 | 495.9 | 438.7 | 367 | 338.6 | 316.5 | 272 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 11 | 9.98 | 7.21 | 8.18 | 6.56 | 13.86 | 13.9 | 5.59 | 12.59 | 12.86 | 10.15 | 10.75 | 9.59 | 8.1 | 7.07 | 6.06 | 3.82 | 3.33 | 3.37 | 2.9 | 2.54 | 2.58 | 2.95 | 2.38 | 1.92 | 2.13 | 2.52 | 2.17 | 1.95 | 1.71 | 1.46 |
| Average | 11.07 | 10.04 | 11.88 | 10.8 | 8.18 | 14.02 | 13.99 | 5.63 | 12.98 | 13.26 | 10.47 | 11.08 | 9.89 | 8.36 | 7.3 | 6.25 | 4.77 | 4.17 | 4.21 | 3.63 | 3.17 | 3.23 | 3.7 | 2.98 | 2.4 | 2.66 | 3.15 | 2.72 | 2.42 | 2.13 | 1.82 |
| High | 11.17 | 10.13 | 16.54 | 17.33 | 15.34 | 14.15 | 14.06 | 5.67 | 13.2 | 13.48 | 10.65 | 11.27 | 10.06 | 8.5 | 7.42 | 6.35 | 5.72 | 5.01 | 5.05 | 4.36 | 3.8 | 3.88 | 4.45 | 3.58 | 2.88 | 3.19 | 3.78 | 3.27 | 2.89 | 2.55 | 2.18 |
