| 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 |
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 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 9 | 9 | 9 | 7 | 6 | 6 | 7 | 7 | 6 | 8 | 8 | 12 | 9 | 17 | 9 | 10 | 14 | 15 | 17 | 10 | 17 | 14 | 16 | 12 | 12 | 20 | 14 | 19 | 14 | 8 | 17 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 3,367 | 3,148 | 2,995 | 2,886 | 2,678 | 2,370 | 2,473 | 1,203 | 1,172 | 1,238 | 1,176 | 1,044 | 969.9 | 898.8 | 661.2 | 621.4 | 594.7 | 539.9 | 549.2 | 478.4 | 103.9 | 706.7 | 539 | 587.1 | 557.9 | 509.4 | 469.3 | 414.5 | 358.4 | 318.2 | 218.8 | 202 |
| Average | 3,374 | 3,208 | 3,035 | 2,896 | 2,688 | 2,416 | 2,498 | 1,215 | 1,184 | 1,251 | 1,188 | 1,055 | 979.7 | 907.9 | 826.5 | 776.7 | 743.3 | 674.8 | 686.5 | 597.9 | 129.9 | 883.4 | 673.8 | 733.9 | 697.3 | 636.7 | 586.6 | 518.1 | 448 | 397.7 | 273.5 | 252.4 |
| High | 3,382 | 3,279 | 3,075 | 2,906 | 2,698 | 2,476 | 2,535 | 1,233 | 1,202 | 1,270 | 1,206 | 1,070 | 994.4 | 921.5 | 991.8 | 932 | 892 | 809.8 | 823.8 | 717.5 | 155.8 | 1,060 | 808.5 | 880.6 | 836.8 | 764.1 | 703.9 | 621.8 | 537.6 | 477.3 | 328.2 | 302.9 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 1,090 | 1,019 | 969.5 | 934.1 | 866.8 | 767.2 | 505.6 | 475 | 344.7 | 571.8 | 475 | 389.5 | 347.9 | 349 | 328.1 | 350.5 | 362.5 | 307.1 | 222.2 | 138.2 | -2,100 | 616 | 170.8 | 542 | 436.8 | 427.4 | 447.7 | 131.4 | 113.6 | 100.8 | 69.34 | 64.01 |
| Average | 1,092 | 1,039 | 982.4 | 937.3 | 870.1 | 782.2 | 632 | 593.7 | 430.9 | 714.8 | 593.8 | 486.8 | 434.9 | 436.3 | 410.1 | 438.1 | 453.1 | 383.9 | 277.7 | 172.8 | -1,639 | 770 | 213.5 | 677.5 | 546.1 | 534.2 | 559.6 | 164.2 | 142 | 126.1 | 86.67 | 80.01 |
| High | 1,095 | 1,061 | 995.3 | 940.6 | 873.5 | 801.6 | 758.4 | 712.5 | 517.1 | 857.7 | 712.5 | 584.2 | 521.9 | 523.6 | 492.2 | 525.7 | 543.8 | 460.7 | 333.3 | 207.3 | -1,179 | 923.9 | 256.2 | 812.9 | 655.3 | 641 | 671.5 | 197.1 | 170.4 | 151.3 | 104 | 96.01 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 1,023 | 956.4 | 909.9 | 876.7 | 813.6 | 720.1 | 717.9 | 349.3 | 340.2 | 359.6 | 341.5 | 303.1 | 281.6 | 260.9 | 192 | 180.4 | 172.7 | 156.7 | 159.5 | 138.9 | 30.16 | 205.2 | 156.5 | 170.5 | 162 | 147.9 | 136.2 | 120.3 | 104.1 | 92.38 | 63.52 | 58.64 |
| Average | 1,025 | 974.7 | 922 | 879.8 | 816.7 | 734.1 | 725.3 | 352.8 | 343.7 | 363.2 | 345 | 306.2 | 284.5 | 263.6 | 240 | 225.5 | 215.8 | 195.9 | 199.3 | 173.6 | 37.7 | 256.5 | 195.6 | 213.1 | 202.5 | 184.9 | 170.3 | 150.4 | 130.1 | 115.5 | 79.4 | 73.29 |
| High | 1,027 | 996.1 | 934.2 | 882.8 | 819.8 | 752.4 | 736.1 | 358.1 | 348.8 | 368.6 | 350.2 | 310.8 | 288.7 | 267.5 | 288 | 270.6 | 259 | 235.1 | 239.2 | 208.3 | 45.24 | 307.8 | 234.7 | 255.7 | 243 | 221.8 | 204.4 | 180.5 | 156.1 | 138.6 | 95.28 | 87.95 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 1,286 | 1,154 | 1,052 | 937.7 | 755.5 | 721.6 | 285.1 | 261.4 | 174.5 | 302.2 | 271.6 | 196.1 | 162.7 | 167.3 | 159 | 141.4 | 133.5 | 108.7 | 39.14 | -126.7 | -2,694 | 76.76 | 104.4 | 147.8 | 124.3 | 128.7 | 126.8 | 104.3 | 93.05 | 76.15 | 48.08 | 21.06 |
| Average | 1,324 | 1,191 | 1,074 | 944.2 | 830.6 | 742.7 | 356.4 | 326.7 | 218.1 | 377.7 | 339.5 | 245.2 | 203.3 | 209.1 | 198.7 | 176.8 | 166.8 | 135.9 | 48.93 | -105.6 | -2,236 | 101.5 | 130.5 | 184.8 | 155.4 | 160.9 | 158.5 | 130.4 | 116.3 | 95.19 | 60.1 | 28.64 |
| High | 1,362 | 1,228 | 1,097 | 950.6 | 858.1 | 763.9 | 427.7 | 392 | 261.7 | 453.3 | 407.4 | 294.2 | 244 | 250.9 | 238.4 | 212.1 | 200.2 | 163 | 58.71 | -84.45 | -1,778 | 126.3 | 156.6 | 221.7 | 186.4 | 193.1 | 190.2 | 156.5 | 139.6 | 114.2 | 72.12 | 36.21 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 784.2 | 733.2 | 697.6 | 672.1 | 623.7 | 552.1 | 314.6 | 288.2 | 375.5 | 339.6 | 327.2 | 308.8 | 294.6 | 273.7 | 245.3 | 237.6 | 233.5 | 216.3 | 192.6 | 272.2 | 28.11 | 229 | 211.7 | 203.4 | 189.1 | 171.8 | 143.5 | 118.5 | 103.4 | 93.36 | 57.92 | 44.15 |
| Average | 786 | 747.3 | 706.9 | 674.5 | 626.1 | 562.8 | 393.2 | 360.2 | 469.4 | 424.5 | 409.1 | 386.1 | 368.3 | 342.1 | 306.7 | 297 | 291.9 | 270.3 | 240.7 | 340.2 | 35.14 | 286.2 | 264.7 | 254.3 | 236.4 | 214.8 | 179.4 | 148.2 | 129.2 | 116.7 | 72.4 | 55.19 |
| High | 787.7 | 763.7 | 716.2 | 676.8 | 628.5 | 576.8 | 471.9 | 432.2 | 563.2 | 509.4 | 490.9 | 463.3 | 441.9 | 410.6 | 368 | 356.4 | 350.2 | 324.4 | 288.9 | 408.2 | 42.17 | 343.5 | 317.6 | 305.1 | 283.7 | 257.7 | 215.3 | 177.8 | 155.1 | 140 | 86.88 | 66.22 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 8.01 | 7.19 | 6.55 | 5.84 | 4.7 | 4.49 | 5.57 | 4.48 | 2.45 | 4.03 | 3.69 | 2.55 | 2.09 | 2.11 | 1.63 | 1.52 | 1.37 | 1.06 | 0.04 | -1.92 | -4.11 | 1.72 | 2.42 | 2.71 | 2.99 | 2.76 | 2.6 | 2.12 | 1.96 | 1.92 | 1.53 | 1.33 |
| Average | 8.21 | 7.48 | 6.65 | 5.88 | 5.23 | 4.61 | 5.64 | 4.54 | 2.48 | 4.08 | 3.74 | 2.58 | 2.11 | 2.14 | 2.04 | 1.9 | 1.72 | 1.32 | 0.12 | -1.6 | -3 | 2.24 | 3.03 | 3.39 | 3.73 | 3.44 | 3.25 | 2.65 | 2.44 | 2.39 | 1.91 | 1.66 |
| High | 8.48 | 7.65 | 6.83 | 5.92 | 5.34 | 4.76 | 5.75 | 4.63 | 2.53 | 4.16 | 3.81 | 2.64 | 2.15 | 2.18 | 2.45 | 2.28 | 2.07 | 1.58 | 0.2 | -1.28 | -1.88 | 2.76 | 3.64 | 4.07 | 4.47 | 4.12 | 3.9 | 3.18 | 2.92 | 2.86 | 2.29 | 1.99 |
