| Period Ending: | 2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 6 | 6 | 5 | 6 | 8 | 8 | 20 | 17 | 7 | 17 | 13 | 11 | 18 | 16 | 13 | 15 | 16 | 14 | 12 | 15 | 13 | 20 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 2,755 | 2,665 | 2,540 | 2,955 | 2,467 | 1,230 | 1,281 | 1,265 | 1,143 | 943.5 | 1,022 | 1,220 | 717.7 | 1,771 | 774.9 | 677.1 | 2,939 | 1,596 | 1,754 | 855.5 | 435.7 | 577.7 | 272.3 | 252.2 | 278.8 | 230.7 | 199.4 | 171.8 | 124.9 |
| Average | 2,755 | 2,665 | 2,540 | 2,955 | 2,467 | 1,230 | 1,281 | 1,265 | 1,143 | 943.5 | 1,022 | 1,526 | 897.1 | 2,214 | 968.6 | 846.4 | 3,673 | 1,995 | 2,193 | 1,069 | 544.6 | 722.2 | 340.4 | 315.2 | 348.6 | 288.4 | 249.2 | 214.7 | 156.1 |
| High | 2,755 | 2,665 | 2,540 | 2,955 | 2,467 | 1,230 | 1,281 | 1,265 | 1,143 | 943.5 | 1,022 | 1,831 | 1,077 | 2,657 | 1,162 | 1,016 | 4,408 | 2,394 | 2,632 | 1,283 | 653.6 | 866.6 | 408.4 | 378.3 | 418.3 | 346.1 | 299.1 | 257.7 | 187.4 |
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low | 492.4 | 476.3 | 454 | 1,571 | 1,346 | 69.37 | 87.6 | 58.57 | 54.8 | 56.72 | 55.35 | 63.7 | 53.08 | 44.74 | 63.76 | 30.75 | 28.13 | 44.27 | 38.82 | 128.6 | 112 | 54.7 | 18.07 | 20.28 | 16.42 | 18.68 | 28.71 | 27.49 | 9.01 |
| Average | 492.4 | 476.3 | 454 | 1,964 | 1,683 | 86.71 | 109.5 | 73.22 | 68.5 | 70.91 | 69.19 | 79.62 | 66.35 | 55.93 | 79.7 | 38.44 | 35.16 | 55.34 | 48.53 | 160.8 | 140.1 | 68.38 | 22.58 | 25.35 | 20.53 | 23.34 | 35.88 | 34.36 | 11.27 |
| High | 492.4 | 476.3 | 454 | 2,357 | 2,019 | 104.1 | 131.4 | 87.86 | 82.21 | 85.09 | 83.03 | 95.55 | 79.62 | 67.12 | 95.64 | 46.13 | 42.2 | 66.41 | 58.24 | 192.9 | 168.1 | 82.06 | 27.1 | 30.43 | 24.64 | 28.01 | 43.06 | 41.23 | 13.52 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 459.7 | 444.7 | 423.8 | 1,531 | 1,311 | 56.54 | 66.78 | 48.42 | 45.39 | 41.66 | 45.03 | 49.58 | 43.63 | 29.76 | 53.8 | 16.44 | 0.414 | 35.71 | 28.08 | 125.1 | 104.3 | 46.66 | 9.47 | 13.55 | 12.48 | 13.25 | 25.38 | 25.34 | 7.68 |
| Average | 459.7 | 444.7 | 423.8 | 1,914 | 1,638 | 70.67 | 83.48 | 60.53 | 56.74 | 52.08 | 56.29 | 61.97 | 54.54 | 37.2 | 67.25 | 22.2 | 4.21 | 44.63 | 36.29 | 156.4 | 130.3 | 58.33 | 11.83 | 16.93 | 15.59 | 16.56 | 31.72 | 31.67 | 9.6 |
| High | 459.7 | 444.7 | 423.8 | 2,297 | 1,966 | 84.8 | 100.2 | 72.63 | 68.09 | 62.49 | 67.54 | 74.37 | 65.44 | 44.64 | 80.7 | 27.97 | 8 | 53.56 | 44.49 | 187.6 | 156.4 | 70 | 14.2 | 20.32 | 18.71 | 19.87 | 38.06 | 38.01 | 11.52 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 342.2 | 329.5 | 334.5 | 1,187 | 1,016 | 44.17 | 54.3 | 37.96 | 35.49 | 27.68 | 29.73 | 32.86 | 29.07 | 19.97 | 35.27 | 6.51 | -1.05 | 22.59 | 15.66 | 77.76 | 66.83 | 28.65 | 5.01 | 7.7 | 6.05 | 6.65 | 14.4 | 14.94 | 4.12 |
| Average | 342.2 | 329.5 | 334.5 | 1,484 | 1,269 | 55.21 | 67.87 | 47.45 | 44.36 | 34.6 | 37.16 | 41.08 | 36.34 | 24.96 | 44.09 | 11.09 | 1.55 | 28.24 | 20.71 | 97.2 | 83.53 | 35.82 | 6.26 | 9.63 | 7.57 | 8.31 | 18 | 18.68 | 5.15 |
| High | 342.2 | 329.5 | 334.5 | 1,780 | 1,523 | 66.25 | 81.45 | 56.94 | 53.24 | 41.53 | 44.6 | 49.29 | 43.6 | 29.96 | 52.91 | 15.68 | 4.14 | 33.89 | 25.77 | 116.6 | 100.2 | 42.98 | 7.51 | 11.56 | 9.08 | 9.97 | 21.6 | 22.41 | 6.19 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low | 198.4 | 191.9 | 182.9 | 286.1 | 256.3 | 58.41 | 89.5 | 49.82 | 45.29 | 61.63 | 40.45 | 63.2 | 40.83 | 63.64 | 45.64 | 57.73 | 67.68 | 45.89 | 57.92 | 44.67 | 45.23 | 36.69 | 22.68 | 21.02 | 18.22 | 18.86 | 14.78 | 10.94 | 8.42 |
| Average | 198.4 | 191.9 | 182.9 | 357.7 | 320.4 | 73.01 | 111.9 | 62.27 | 56.61 | 77.04 | 50.56 | 79 | 51.03 | 79.55 | 57.05 | 72.16 | 84.6 | 57.37 | 72.4 | 55.83 | 56.54 | 45.86 | 28.35 | 26.27 | 22.77 | 23.57 | 18.47 | 13.68 | 10.53 |
| High | 198.4 | 191.9 | 182.9 | 429.2 | 384.4 | 87.62 | 134.3 | 74.72 | 67.94 | 92.45 | 60.68 | 94.79 | 61.24 | 95.46 | 68.45 | 86.59 | 101.5 | 68.84 | 86.88 | 67 | 67.85 | 55.03 | 34.02 | 31.52 | 27.33 | 28.28 | 22.17 | 16.42 | 12.63 |
| Estimated EPS | |||||||||||||||||||||||||||||
| Low | 19.87 | 19.13 | 19.42 | 34.5 | 22.5 | 3.19 | 3.08 | 3.28 | 2.33 | 1.43 | 2.28 | 1.99 | 1.11 | 1.69 | 0.95 | 0.55 | 0.91 | 0.78 | 1.35 | 2.51 | 0.82 | 1.17 | 0.3 | 0.38 | 0.35 | 0.39 | 0.58 | 0.53 | 0.12 |
| Average | 19.87 | 19.13 | 19.42 | 34.5 | 22.5 | 3.19 | 3.08 | 3.28 | 2.33 | 1.43 | 2.28 | 2.48 | 1.4 | 2.12 | 1.2 | 0.685 | 1.14 | 0.97 | 1.7 | 3.14 | 1.01 | 1.46 | 0.38 | 0.48 | 0.435 | 0.48 | 0.73 | 0.67 | 0.155 |
| High | 19.87 | 19.13 | 19.42 | 34.5 | 22.5 | 3.19 | 3.08 | 3.28 | 2.33 | 1.43 | 2.28 | 2.96 | 1.68 | 2.54 | 1.44 | 0.82 | 1.36 | 1.16 | 2.04 | 3.77 | 1.2 | 1.75 | 0.46 | 0.58 | 0.52 | 0.57 | 0.88 | 0.81 | 0.19 |