| 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 | 5 | 5 | 6 | 6 | 5 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | ||||||||||||||
| Low | 1,513 | 1,280 | 1,103 | 947.8 | 788.5 | 714.3 | 459.4 | 351.6 | 307.1 | 251.9 | 185.2 | 139.9 | 103.5 | 73.89 |
| Average | 1,513 | 1,300 | 1,115 | 949.1 | 790.6 | 722.1 | 465.5 | 356.3 | 311.2 | 255.2 | 187.7 | 141.8 | 104.8 | 74.87 |
| High | 1,513 | 1,310 | 1,126 | 950.5 | 794.1 | 729.4 | 470.8 | 360.4 | 314.7 | 258.2 | 189.9 | 143.4 | 106 | 75.73 |
| Estimated EBITDA | ||||||||||||||
| Low | 616.3 | 521.2 | 449.3 | 386 | 321.1 | 290.9 | -292.2 | 36.96 | 60.55 | 49.67 | 27.16 | 38.42 | 2.38 | 14.57 |
| Average | 616.3 | 529.4 | 454.2 | 386.5 | 322 | 294.1 | -232.6 | 46.2 | 61.36 | 50.33 | 33.96 | 48.02 | 3.77 | 14.76 |
| High | 616.3 | 533.5 | 458.8 | 387.1 | 323.4 | 297.1 | -173 | 55.44 | 62.06 | 50.91 | 40.75 | 57.63 | 5.17 | 14.93 |
| Estimated EBIT | ||||||||||||||
| Low | 666.1 | 563.3 | 485.6 | 417.2 | 347.1 | 314.4 | -768.7 | -20.04 | 39.62 | 32.5 | 15.04 | 14.3 | -14.05 | 9.53 |
| Average | 666.1 | 572.2 | 490.8 | 417.7 | 348 | 317.8 | -640.6 | -16.27 | 40.15 | 32.94 | 18.8 | 17.88 | -11.71 | 9.66 |
| High | 666.1 | 576.6 | 495.8 | 418.4 | 349.5 | 321.1 | -512.5 | -12.49 | 40.61 | 33.31 | 22.56 | 21.45 | -9.37 | 9.77 |
| Estimated Net Income | ||||||||||||||
| Low | 335.2 | 272.1 | 227 | 186.5 | 155.7 | 124.6 | -742.6 | 0.418 | 163.6 | 33.62 | 15.2 | 14.76 | -13.79 | -29.3 |
| Average | 339.8 | 295.7 | 238 | 187.1 | 159.3 | 125 | -618.9 | 1.39 | 166.4 | 34.21 | 19 | 18.45 | -11.49 | -28.87 |
| High | 344.4 | 319.3 | 249.1 | 187.6 | 163 | 128 | -495.1 | 2.35 | 168.9 | 34.71 | 22.8 | 22.15 | -9.19 | -28.38 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 492.7 | 416.6 | 359.1 | 308.5 | 256.7 | 232.5 | 157.8 | 149.1 | 105.5 | 86.52 | 47.52 | 92.9 | 56.43 | 25.38 |
| Average | 492.7 | 423.2 | 363 | 309 | 257.4 | 235.1 | 159.9 | 186.4 | 106.9 | 87.67 | 59.4 | 116.1 | 70.53 | 25.72 |
| High | 492.7 | 426.5 | 366.7 | 309.4 | 258.5 | 237.5 | 161.7 | 223.7 | 108.1 | 88.67 | 71.28 | 139.4 | 84.64 | 26.01 |
| Estimated EPS | ||||||||||||||
| Low | 9.23 | 7.49 | 6.25 | 5.14 | 4.29 | 3.43 | -1.84 | 0.038 | 4.45 | 0.914 | 0.613 | 0.388 | -0.196 | -0.797 |
| Average | 9.36 | 7.96 | 6.56 | 5.16 | 4.4 | 3.48 | -1.81 | 0.039 | 4.52 | 0.93 | 0.623 | 0.395 | -0.193 | -0.785 |
| High | 9.48 | 8.79 | 6.86 | 5.17 | 4.49 | 3.52 | -1.78 | 0.039 | 4.59 | 0.944 | 0.633 | 0.401 | -0.19 | -0.772 |
