| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 3 | 4 | 3 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 1,530 | 1,445 | 1,192 | 1,520 | 1,162 | 1,264 | 1,031 | 801 | 814.6 | 781.6 | 859.3 | 725.2 | 649.7 |
| Average | 1,530 | 1,645 | 1,357 | 1,531 | 1,323 | 1,312 | 1,096 | 851.2 | 865.6 | 830.5 | 913.1 | 770.6 | 690.4 |
| High | 1,530 | 1,879 | 1,550 | 1,541 | 1,511 | 1,359 | 1,204 | 935.3 | 951.1 | 912.6 | 1,003 | 846.7 | 758.6 |
| Estimated EBITDA | |||||||||||||
| Low | 566.7 | 535.3 | 441.6 | 563.2 | 430.3 | 468.3 | 382 | 296.8 | 301.8 | 289.6 | 318.4 | 268.7 | 240.7 |
| Average | 566.7 | 609.6 | 502.9 | 567 | 490.1 | 485.9 | 406 | 315.4 | 320.7 | 307.7 | 338.3 | 285.5 | 255.8 |
| High | 566.7 | 696.3 | 574.4 | 570.9 | 559.8 | 503.6 | 446.1 | 346.5 | 352.4 | 338.1 | 371.7 | 313.7 | 281 |
| Estimated EBIT | |||||||||||||
| Low | 264 | 249.4 | 205.7 | 262.4 | 200.5 | 218.2 | 178 | 138.3 | 140.6 | 134.9 | 148.3 | 125.2 | 112.1 |
| Average | 264 | 284 | 234.3 | 264.2 | 228.3 | 226.4 | 189.1 | 146.9 | 149.4 | 143.3 | 157.6 | 133 | 119.2 |
| High | 264 | 324.4 | 267.6 | 266 | 260.8 | 234.6 | 207.8 | 161.4 | 164.2 | 157.5 | 173.2 | 146.1 | 130.9 |
| Estimated Net Income | |||||||||||||
| Low | 291.5 | 576.2 | 80.01 | 405.8 | 886.3 | 570.7 | 492.7 | -163.4 | 42.83 | 9.98 | 199.9 | 197.1 | 126.4 |
| Average | 456.3 | 585.9 | 156.4 | 611.1 | 1,067 | 634.1 | 533.6 | -144.8 | 46.38 | 10.81 | 216.4 | 213.4 | 136.9 |
| High | 621.1 | 595.6 | 232.8 | 816.5 | 1,248 | 697.5 | 602.1 | -133.7 | 52.34 | 12.2 | 244.2 | 240.8 | 154.5 |
| Estimated SGA Expenses | |||||||||||||
| Low | 204.3 | 192.9 | 159.2 | 203 | 155.1 | 168.8 | 137.7 | 107 | 108.8 | 104.4 | 114.8 | 96.84 | 86.76 |
| Average | 204.3 | 219.7 | 181.3 | 204.4 | 176.7 | 175.2 | 146.3 | 113.7 | 115.6 | 110.9 | 121.9 | 102.9 | 92.19 |
| High | 204.3 | 251 | 207 | 205.8 | 201.8 | 181.5 | 160.8 | 124.9 | 127 | 121.9 | 134 | 113.1 | 101.3 |
| Estimated EPS | |||||||||||||
| Low | 0.566 | 1.12 | 0.155 | 0.787 | 1.72 | 1.11 | 0.956 | -0.317 | 0.083 | 0.019 | 0.388 | 0.382 | 0.245 |
| Average | 0.804 | 1.14 | 0.311 | 1.19 | 2.04 | 1.2 | 1.04 | -0.281 | 0.09 | 0.021 | 0.42 | 0.414 | 0.266 |
| High | 1.21 | 1.16 | 0.452 | 1.58 | 2.42 | 1.35 | 1.17 | -0.26 | 0.102 | 0.024 | 0.474 | 0.467 | 0.3 |
