| 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 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 4 | 4 | 5 | 5 | 2 | 1 | 2 |
| Estimated Revenue | ||||||||
| Low | 2,163 | 2,020 | 2,032 | 2,181 | 2,331 | 3,237 | 3,087 | 2,835 |
| Average | 2,163 | 2,117 | 2,131 | 2,264 | 2,341 | 3,360 | 3,108 | 2,854 |
| High | 2,163 | 2,223 | 2,229 | 2,392 | 2,473 | 3,550 | 3,132 | 2,877 |
| Estimated EBITDA | ||||||||
| Low | 310 | 289.5 | 291.3 | 312.6 | 334.1 | 464 | 419.6 | 385.3 |
| Average | 310 | 303.4 | 305.4 | 324.5 | 335.5 | 481.5 | 422.4 | 388 |
| High | 310.1 | 318.6 | 319.4 | 342.8 | 354.5 | 508.7 | 425.7 | 391 |
| Estimated EBIT | ||||||||
| Low | -1.62 | -1.67 | -1.67 | -1.79 | -1.86 | -2.66 | 20.09 | 18.45 |
| Average | -1.62 | -1.59 | -1.6 | -1.7 | -1.76 | -2.52 | 20.22 | 18.57 |
| High | -1.62 | -1.52 | -1.52 | -1.64 | -1.75 | -2.43 | 20.38 | 18.72 |
| Estimated Net Income | ||||||||
| Low | 225 | 172.4 | 176.1 | 278.2 | 276.6 | -352.1 | 305.9 | 249.5 |
| Average | 236.2 | 183.3 | 180.5 | 295.8 | 289.3 | -323 | 308.6 | 251.7 |
| High | 253.5 | 194.2 | 184.9 | 313.5 | 302.1 | -312.5 | 311.7 | 254.2 |
| Estimated SGA Expenses | ||||||||
| Low | 454.2 | 424.1 | 426.7 | 458 | 489.4 | 679.7 | 633.6 | 582 |
| Average | 454.2 | 444.4 | 447.3 | 475.3 | 491.5 | 705.4 | 638 | 585.9 |
| High | 454.2 | 466.7 | 467.9 | 502.1 | 519.3 | 745.2 | 643 | 590.5 |
| Estimated EPS | ||||||||
| Low | 0.427 | 0.327 | 0.334 | 0.527 | 0.524 | -0.667 | 0.559 | 0.456 |
| Average | 0.448 | 0.343 | 0.345 | 0.554 | 0.533 | -0.622 | 0.564 | 0.46 |
| High | 0.481 | 0.368 | 0.35 | 0.594 | 0.573 | -0.592 | 0.57 | 0.465 |
