| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 13 | 13 | 12 | 11 | 9 | 7 | 7 | 6 | 4 | 5 | 5 | 4 | 5 |
| Estimated Revenue | ||||||||||||||
| Low | 1,893 | 1,801 | 1,731 | 1,720 | 1,714 | 1,701 | 1,799 | 2,216 | 1,646 | 1,743 | 1,691 | 1,116 | 640.9 | 470.6 |
| Average | 1,893 | 1,801 | 1,761 | 1,730 | 1,752 | 1,739 | 1,842 | 2,253 | 1,673 | 1,772 | 1,719 | 1,134 | 651.5 | 478.3 |
| High | 1,893 | 1,802 | 1,781 | 1,740 | 1,793 | 1,779 | 1,885 | 2,291 | 1,702 | 1,802 | 1,748 | 1,154 | 662.6 | 486.5 |
| Estimated EBITDA | ||||||||||||||
| Low | 553 | 526 | 505.7 | 502.6 | 500.7 | 497 | 470.1 | 427.4 | 480.8 | 449.7 | 494 | 295 | 67.73 | 137.5 |
| Average | 553 | 526.3 | 514.5 | 505.5 | 511.9 | 508.1 | 587.6 | 534.2 | 488.7 | 562.2 | 502.1 | 368.7 | 84.67 | 139.7 |
| High | 553 | 526.5 | 520.4 | 508.4 | 523.7 | 519.8 | 705.1 | 641 | 497.1 | 674.6 | 510.7 | 442.5 | 101.6 | 142.1 |
| Estimated EBIT | ||||||||||||||
| Low | 490 | 466.1 | 448.1 | 445.3 | 443.7 | 440.4 | 595.3 | 541.2 | 426.1 | 438.1 | 437.7 | 286.8 | 85.84 | 121.8 |
| Average | 490 | 466.3 | 455.9 | 447.9 | 453.6 | 450.2 | 744.1 | 676.5 | 433 | 547.6 | 444.9 | 358.5 | 107.3 | 123.8 |
| High | 490 | 466.5 | 461.1 | 450.5 | 464 | 460.6 | 893 | 811.8 | 440.5 | 657.1 | 452.5 | 430.3 | 128.8 | 125.9 |
| Estimated Net Income | ||||||||||||||
| Low | 0 | 405.7 | 421.2 | 453.9 | 467.5 | 351 | 245.3 | 322.4 | 567.8 | 364.7 | 679.3 | 248.2 | 65.21 | 57.02 |
| Average | 0 | 432.2 | 465 | 459.3 | 476.6 | 361.5 | 306.7 | 402.9 | 579.9 | 455.8 | 693.9 | 310.3 | 81.51 | 58.24 |
| High | 0 | 582.5 | 508.8 | 464.6 | 485.8 | 372.1 | 368 | 483.5 | 592.9 | 547 | 709.4 | 372.4 | 97.81 | 59.54 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 605.8 | 576.2 | 553.9 | 550.5 | 548.5 | 544.5 | 602.7 | 547.9 | 526.7 | 408.5 | 541.1 | 222.3 | 117.8 | 150.6 |
| Average | 605.8 | 576.5 | 563.6 | 553.7 | 560.7 | 556.6 | 753.3 | 684.8 | 535.3 | 510.6 | 550 | 277.9 | 147.2 | 153.1 |
| High | 605.8 | 576.7 | 570 | 556.9 | 573.6 | 569.4 | 904 | 821.8 | 544.5 | 612.7 | 559.4 | 333.5 | 176.6 | 155.7 |
| Estimated EPS | ||||||||||||||
| Low | 0 | 1.53 | 1.59 | 1.71 | 1.76 | 1.32 | 2.04 | 3 | 2.14 | 2.65 | 2.56 | 1.65 | 0.719 | 0.215 |
| Average | 0 | 1.84 | 1.75 | 1.73 | 1.8 | 1.36 | 2.09 | 3.07 | 2.19 | 2.71 | 2.62 | 1.68 | 0.734 | 0.22 |
| High | 0 | 2.2 | 1.92 | 1.75 | 1.83 | 1.4 | 2.13 | 3.14 | 2.24 | 2.77 | 2.67 | 1.72 | 0.751 | 0.224 |
