| 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 |
2007 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 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 6 | 11 | 6 | 6 | 12 | 9 | 17 | 14 | 10 | 7 | 16 | 13 | 7 | 12 | 13 | 14 | 9 | 20 | 13 | 10 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 3,673 | 3,372 | 3,055 | 2,939 | 3,120 | 3,523 | 3,219 | 2,485 | 2,658 | 3,019 | 2,605 | 2,333 | 2,300 | 1,973 | 1,798 | 1,900 | 2,207 | 1,866 | 1,703 | 2,459 | 2,050 | 1,448 | 6,109 | 1,950 | 1,969 | 1,751 | 1,288 | 1,376 | 1,000 |
| Average | 3,680 | 3,378 | 3,061 | 2,944 | 3,126 | 3,524 | 3,221 | 2,486 | 2,659 | 3,020 | 2,606 | 2,334 | 2,301 | 2,467 | 2,247 | 2,376 | 2,758 | 2,333 | 2,129 | 3,074 | 2,563 | 1,810 | 7,636 | 2,437 | 2,462 | 2,189 | 1,610 | 1,720 | 1,251 |
| High | 3,687 | 3,385 | 3,067 | 2,950 | 3,132 | 3,525 | 3,222 | 2,487 | 2,660 | 3,021 | 2,607 | 2,335 | 2,301 | 2,960 | 2,696 | 2,851 | 3,310 | 2,799 | 2,555 | 3,689 | 3,075 | 2,172 | 9,163 | 2,925 | 2,954 | 2,627 | 1,932 | 2,064 | 1,501 |
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low | 577.3 | 529.9 | 480.3 | 461.9 | 490.5 | 542.4 | 493 | 223.8 | 336.4 | 419.5 | 343.3 | 204.2 | 209.5 | 291.2 | 262.5 | 200.9 | 441.4 | 397.3 | 116.5 | 338.9 | 292.9 | 154.4 | 143 | 201.6 | 60.59 | 564.1 | 184.2 | 146.5 | 147.5 |
| Average | 578.4 | 531 | 481.2 | 462.8 | 491.4 | 678 | 616.3 | 279.7 | 420.5 | 524.3 | 429.1 | 255.3 | 261.9 | 364 | 328.1 | 251.1 | 551.7 | 496.6 | 145.7 | 423.7 | 366.1 | 193 | 202.5 | 252 | 156.7 | 705.1 | 230.2 | 183.2 | 184.4 |
| High | 579.5 | 532 | 482.1 | 463.7 | 492.4 | 813.6 | 739.5 | 335.7 | 504.6 | 629.2 | 514.9 | 306.4 | 314.2 | 436.8 | 393.8 | 301.3 | 662.1 | 596 | 174.8 | 508.4 | 439.4 | 231.6 | 262 | 302.3 | 252.8 | 846.2 | 276.3 | 219.8 | 221.2 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 358.7 | 329.3 | 298.4 | 287 | 304.8 | 419.6 | 373.2 | 134.3 | 206.5 | 338.8 | 227.2 | 45.61 | 81.75 | 148.1 | 141.6 | 153.3 | 287.1 | 274.8 | -81.97 | 178.8 | 154.6 | 57.91 | -40.77 | 47.49 | -169.7 | 487.4 | 136.5 | 79.55 | 94.55 |
| Average | 359.4 | 329.9 | 299 | 287.6 | 305.4 | 524.5 | 466.5 | 167.9 | 258.1 | 423.5 | 283.9 | 82.99 | 108.2 | 185.2 | 177 | 191.6 | 358.9 | 343.5 | -58.55 | 223.5 | 193.2 | 72.39 | 14.32 | 59.36 | -110.2 | 609.2 | 170.7 | 104.2 | 118.2 |
| High | 360.1 | 330.6 | 299.6 | 288.1 | 305.9 | 629.4 | 559.8 | 201.5 | 309.7 | 508.2 | 340.7 | 120.4 | 134.7 | 222.2 | 212.4 | 229.9 | 430.7 | 412.2 | -35.13 | 268.2 | 231.9 | 86.87 | 69.42 | 71.23 | -50.66 | 731.1 | 204.8 | 128.8 | 141.8 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 184.1 | 68.14 | -4.96 | 73.63 | 168.1 | 265.9 | 237.9 | 79.43 | 128.9 | 241.3 | -114.3 | 4.53 | -107.3 | 92.22 | 87.63 | 95.05 | 198.9 | 239.5 | -84.87 | 102.8 | 104.5 | 39.49 | -43.61 | 23.28 | -175.6 | 363.8 | 56.61 | -4.42 | 42.25 |
| Average | 184.6 | 85.17 | -4.35 | 76.35 | 168.5 | 332.4 | 297.3 | 99.29 | 161.1 | 301.6 | -49.45 | 33.52 | -69.8 | 115.3 | 109.5 | 118.8 | 248.6 | 299.4 | -63.98 | 128.4 | 130.6 | 49.36 | -7.73 | 29.1 | -132.9 | 454.7 | 70.76 | 13.08 | 56.86 |
| High | 185.1 | 102.2 | -3.73 | 79.08 | 168.9 | 398.9 | 356.8 | 119.1 | 193.3 | 361.9 | 15.37 | 62.5 | -32.28 | 138.3 | 131.4 | 142.6 | 298.3 | 359.3 | -43.08 | 154.1 | 156.7 | 59.23 | 28.15 | 34.92 | -90.15 | 545.7 | 84.91 | 30.58 | 71.47 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low | 510.2 | 468.4 | 424.5 | 408.3 | 433.5 | 349 | 334.3 | 228.5 | 315.3 | 282 | 274.6 | 284.8 | 248.5 | 303.1 | 257.7 | 269.3 | 316.8 | 254.2 | 273.1 | 369.3 | 310.8 | 216.2 | 331.8 | 329.7 | 423.1 | 206.7 | 182.9 | 202 | 120.1 |
| Average | 511.2 | 469.3 | 425.3 | 409 | 434.3 | 436.3 | 417.9 | 285.6 | 394.1 | 352.5 | 343.2 | 356 | 310.6 | 378.8 | 322.1 | 336.7 | 396 | 317.8 | 341.4 | 461.6 | 388.5 | 270.3 | 414.7 | 412.1 | 528.9 | 258.4 | 228.7 | 252.5 | 150.2 |
| High | 512.2 | 470.2 | 426.1 | 409.8 | 435.2 | 523.5 | 501.5 | 342.7 | 472.9 | 423 | 411.8 | 427.2 | 372.8 | 454.6 | 386.6 | 404 | 475.3 | 381.3 | 409.7 | 554 | 466.2 | 324.3 | 497.6 | 494.5 | 634.7 | 310.1 | 274.4 | 303 | 180.2 |
| Estimated EPS | |||||||||||||||||||||||||||||
| Low | 1.36 | 0.502 | -0.037 | 0.542 | 1.24 | 3.24 | 2.32 | 0.915 | 1.32 | 2.06 | 1.44 | 0.888 | 0.696 | 0.72 | 0.58 | 0.62 | 1.27 | 0.9 | -0.28 | 0.87 | 0.76 | 0.25 | 0.52 | 0.26 | 0.25 | 2.07 | 0.48 | 0.49 | 0.62 |
| Average | 1.36 | 0.627 | -0.032 | 0.562 | 1.24 | 3.25 | 2.32 | 0.915 | 1.32 | 2.06 | 1.44 | 0.889 | 0.696 | 0.9 | 0.715 | 0.79 | 1.58 | 1.13 | -0.205 | 1.08 | 0.95 | 0.315 | 0.65 | 0.32 | 0.34 | 2.6 | 0.6 | 0.61 | 0.77 |
| High | 1.36 | 0.753 | -0.028 | 0.583 | 1.24 | 3.25 | 2.32 | 0.915 | 1.32 | 2.06 | 1.44 | 0.889 | 0.697 | 1.08 | 0.85 | 0.96 | 1.89 | 1.36 | -0.13 | 1.29 | 1.14 | 0.38 | 0.78 | 0.38 | 0.43 | 3.12 | 0.72 | 0.73 | 0.92 |
