| Period Ending: | 2029 12-31 |
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 |
2008 12-30 |
2006 12-30 |
2004 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 5 | 5 | 4 | 5 | 11 | 16 | 14 | 17 | 9 | 12 | 17 | 13 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 1,248 | 1,194 | 1,127 | 1,092 | 1,023 | 946.9 | 916.1 | 931 | 767.3 | 683.5 | 629 | 628.3 | 572.7 | 541.9 | 552.4 | 508.5 | 280.8 | 248.7 | 233.7 | 197.2 | 185.7 | 78.6 | 55.52 |
| Average | 1,270 | 1,215 | 1,156 | 1,102 | 1,033 | 953.6 | 932.4 | 951.3 | 784.1 | 698.4 | 642.7 | 642 | 585.1 | 553.7 | 564.4 | 635.6 | 351 | 310.9 | 292.1 | 246.5 | 232.2 | 98.25 | 69.4 |
| High | 1,305 | 1,248 | 1,196 | 1,123 | 1,043 | 960.4 | 957.9 | 979.8 | 807.6 | 719.3 | 662 | 661.3 | 602.7 | 570.3 | 581.3 | 762.8 | 421.2 | 373 | 350.5 | 295.8 | 278.6 | 117.9 | 83.28 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 355.6 | 340.1 | 321 | 311.3 | 291.4 | 269.8 | 261 | 146.6 | 174.1 | 97.59 | 108.1 | 111.8 | 109.4 | 111.1 | 97.98 | 100.3 | 63.42 | 55.48 | 52.55 | 45.2 | 28.91 | 17.57 | 13.14 |
| Average | 361.9 | 346.1 | 329.5 | 314.1 | 294.2 | 271.7 | 265.7 | 183.2 | 177.9 | 122 | 135.2 | 139.7 | 136.8 | 138.8 | 122.5 | 125.4 | 79.27 | 69.35 | 65.68 | 56.51 | 36.14 | 21.97 | 16.42 |
| High | 371.8 | 355.6 | 340.9 | 319.8 | 297.1 | 273.6 | 272.9 | 219.9 | 183.2 | 146.4 | 162.2 | 167.7 | 164.1 | 166.6 | 147 | 150.4 | 95.13 | 83.21 | 78.82 | 67.81 | 43.37 | 26.36 | 19.71 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 323.6 | 309.5 | 292.1 | 283.3 | 265.2 | 245.5 | 237.5 | 109.9 | 128.2 | 67.03 | 74.73 | 79.62 | 75.72 | 73.94 | 68.93 | 73.12 | 54.52 | 47.7 | 44.67 | 38.25 | 23.43 | 14.93 | 10.53 |
| Average | 329.4 | 315 | 299.9 | 285.9 | 267.8 | 247.3 | 241.8 | 137.3 | 131 | 83.78 | 93.41 | 99.53 | 94.65 | 92.42 | 86.17 | 91.41 | 68.15 | 59.63 | 55.84 | 47.81 | 29.29 | 18.67 | 13.16 |
| High | 338.4 | 323.6 | 310.2 | 291 | 270.4 | 249 | 248.4 | 164.8 | 134.9 | 100.5 | 112.1 | 119.4 | 113.6 | 110.9 | 103.4 | 109.7 | 81.78 | 71.55 | 67 | 57.37 | 35.14 | 22.4 | 15.79 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 0 | 0 | 164.1 | 157.1 | 152.8 | 126.8 | 115.6 | 82.56 | 104 | 50.93 | 58.18 | 57.99 | 68.8 | 45.51 | 43.65 | 46.81 | 37.29 | 31.92 | 30.79 | 25.58 | 15.22 | 9.57 | 6.6 |
| Average | 0 | 0 | 178.1 | 168 | 153.5 | 130.6 | 116.8 | 103.2 | 107 | 63.67 | 72.73 | 72.49 | 86 | 56.89 | 54.56 | 58.52 | 46.62 | 39.9 | 38.49 | 31.97 | 19.03 | 11.96 | 8.25 |
| High | 0 | 0 | 190.1 | 175.5 | 154.3 | 134.4 | 122.5 | 123.8 | 111.2 | 76.4 | 87.27 | 86.99 | 103.2 | 68.27 | 65.47 | 70.22 | 55.94 | 47.88 | 46.18 | 38.36 | 22.83 | 14.35 | 9.9 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 169.8 | 162.4 | 153.3 | 148.6 | 139.1 | 128.8 | 124.6 | 61.16 | 105.6 | 61.13 | 71.39 | 62.82 | 64.23 | 67.46 | 50.11 | 51.74 | 23.41 | 21.06 | 21.38 | 19.33 | 16.23 | 10 | 7.6 |
| Average | 172.8 | 165.3 | 157.4 | 150 | 140.5 | 129.8 | 126.9 | 76.45 | 107.9 | 76.41 | 89.24 | 78.52 | 80.29 | 84.32 | 62.64 | 64.68 | 29.26 | 26.32 | 26.72 | 24.17 | 20.29 | 12.5 | 9.5 |
| High | 177.6 | 169.8 | 162.8 | 152.7 | 141.9 | 130.7 | 130.3 | 91.74 | 111.2 | 91.69 | 107.1 | 94.23 | 96.34 | 101.2 | 75.17 | 77.61 | 35.11 | 31.59 | 32.07 | 29 | 24.35 | 15 | 11.4 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 0 | 0 | 5.03 | 4.82 | 4.69 | 3.89 | 3.54 | 3.59 | 3.18 | 2.69 | 2.62 | 2.77 | 2.43 | 2.42 | 2.23 | 1.76 | 1.27 | 1.06 | 1.03 | 0.84 | 0.55 | 0.34 | 0.26 |
| Average | 0 | 0 | 5.47 | 5.17 | 4.71 | 3.98 | 3.63 | 3.69 | 3.27 | 2.77 | 2.7 | 2.85 | 2.5 | 2.49 | 2.3 | 2.2 | 1.59 | 1.33 | 1.29 | 1.04 | 0.68 | 0.43 | 0.33 |
| High | 0 | 0 | 5.83 | 5.38 | 4.73 | 4.12 | 3.76 | 3.84 | 3.4 | 2.88 | 2.8 | 2.96 | 2.59 | 2.59 | 2.39 | 2.64 | 1.91 | 1.6 | 1.55 | 1.24 | 0.81 | 0.52 | 0.4 |
