| 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 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1995 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 8 | 8 | 9 | 5 | 2 | 1 | 1 | 2 | 1 | 6 | 6 | 11 | 9 | 13 | 10 | 12 | 14 | 16 | 19 | 8 | 18 | 12 | 8 | 14 | 8 | 10 | 16 | 20 | 9 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 1,142 | 1,128 | 933.8 | 953.3 | 922.6 | 822.6 | 737.2 | 554.2 | 488.2 | 416 | 419.4 | 426.4 | 398.1 | 390.5 | 368.2 | 309 | 358.7 | 225.2 | 291.3 | 206.6 | 192.7 | 193.2 | 192.9 | 187.6 | 174.5 | 159.2 | 142.6 | 163.6 | 149 | 119.9 | 86.88 |
| Average | 1,211 | 1,128 | 1,033 | 965.6 | 927.3 | 823.4 | 781.6 | 562.6 | 495.6 | 422.3 | 425.7 | 432.9 | 404.1 | 396.4 | 373.8 | 386.3 | 448.4 | 281.5 | 364.1 | 258.3 | 240.9 | 241.6 | 241.2 | 234.5 | 218.1 | 199 | 178.3 | 204.5 | 186.2 | 149.9 | 108.6 |
| High | 1,247 | 1,129 | 1,073 | 992.3 | 929.9 | 824.1 | 804.5 | 569.5 | 501.7 | 427.5 | 430.9 | 438.2 | 409 | 401.2 | 378.4 | 463.6 | 538 | 337.8 | 436.9 | 309.9 | 289 | 289.9 | 289.4 | 281.3 | 261.7 | 238.8 | 214 | 245.4 | 223.5 | 179.9 | 130.3 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 329.5 | 325.3 | 269.4 | 275 | 266.2 | 237.3 | 212.7 | 82.43 | 74.17 | 63.18 | 70.73 | 49.36 | 63.87 | 56.97 | 60.1 | 50.59 | 45.16 | 36.35 | 32.59 | 39.04 | 44.41 | 29.36 | 22.88 | 19.82 | 22.68 | 18.98 | 11.6 | 11.38 | 15.99 | 17.05 | 8.32 |
| Average | 349.3 | 325.5 | 298 | 278.5 | 267.5 | 237.5 | 225.5 | 103 | 92.71 | 78.97 | 88.41 | 61.7 | 79.84 | 71.22 | 75.13 | 63.24 | 56.45 | 45.43 | 40.74 | 48.8 | 55.52 | 36.71 | 28.6 | 24.78 | 28.35 | 23.72 | 14.5 | 14.23 | 19.99 | 21.31 | 10.4 |
| High | 359.6 | 325.8 | 309.6 | 286.2 | 268.3 | 237.7 | 232.1 | 123.6 | 111.3 | 94.76 | 106.1 | 74.05 | 95.81 | 85.46 | 90.15 | 75.89 | 67.74 | 54.52 | 48.89 | 58.56 | 66.62 | 44.05 | 34.33 | 29.73 | 34.02 | 28.47 | 17.4 | 17.07 | 23.98 | 25.58 | 12.48 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 307.9 | 303.9 | 251.7 | 257 | 248.7 | 221.7 | 198.7 | 61.97 | 54.67 | 45.35 | 51.08 | 44.01 | 44.29 | 39.38 | 40.29 | 37.45 | 33.07 | 28.56 | 23.53 | 32.91 | 31.61 | 25.7 | 20.42 | 22.5 | 18.63 | 15.08 | 7.57 | 5.8 | 10.66 | 13.39 | 5.6 |
| Average | 326.4 | 304.2 | 278.5 | 260.3 | 250 | 221.9 | 210.7 | 77.46 | 68.34 | 56.68 | 63.85 | 55.01 | 55.36 | 49.22 | 50.36 | 46.81 | 41.33 | 35.7 | 29.42 | 41.13 | 39.51 | 32.12 | 25.52 | 28.13 | 23.29 | 18.85 | 9.47 | 7.25 | 13.33 | 16.73 | 7 |
| High | 336 | 304.4 | 289.3 | 267.5 | 250.7 | 222.1 | 216.9 | 92.95 | 82.01 | 68.02 | 76.62 | 66.01 | 66.44 | 59.06 | 60.43 | 56.17 | 49.6 | 42.84 | 35.3 | 49.36 | 47.41 | 38.55 | 30.63 | 33.75 | 27.94 | 22.61 | 11.36 | 8.7 | 16 | 20.08 | 8.4 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 195.8 | 179.4 | 141.1 | 144 | 140.5 | 126.3 | 105.4 | 47.79 | 42.28 | 34.33 | 38.77 | 22.37 | 27.55 | 25.13 | 24.67 | 24.12 | 20.76 | 18.09 | 16.45 | 21.02 | 25.48 | 15.8 | 10.9 | 5.21 | 10.22 | 6.75 | 3.95 | 3.2 | 6.59 | 7.71 | 3.04 |
| Average | 211.4 | 189.9 | 166.2 | 151 | 141.6 | 128.9 | 112.9 | 59.74 | 52.85 | 42.91 | 48.46 | 27.96 | 34.44 | 31.41 | 30.84 | 30.15 | 25.96 | 22.62 | 20.57 | 26.27 | 31.85 | 19.75 | 13.62 | 6.92 | 12.77 | 8.44 | 4.94 | 4 | 8.24 | 9.64 | 3.8 |
| High | 219.5 | 195.8 | 173.8 | 156 | 145.6 | 131.4 | 118.2 | 71.69 | 63.42 | 51.5 | 58.15 | 33.56 | 41.33 | 37.69 | 37 | 36.18 | 31.15 | 27.14 | 24.68 | 31.52 | 38.22 | 23.7 | 16.35 | 8.62 | 15.32 | 10.13 | 5.93 | 4.8 | 9.88 | 11.57 | 4.56 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 203.6 | 201 | 166.4 | 169.9 | 164.5 | 146.6 | 131.4 | 96.05 | 88.69 | 73.18 | 83.39 | 84.2 | 80.08 | 77.78 | 90.1 | 71.35 | 70.14 | 50.9 | 57.98 | 43.21 | 41.29 | 36.31 | 36.33 | 38.64 | 40.06 | 37.31 | 28.35 | 37.67 | 40.6 | 33.7 | 20.4 |
| Average | 215.9 | 201.2 | 184.1 | 172.1 | 165.3 | 146.8 | 139.3 | 120.1 | 110.9 | 91.48 | 104.2 | 105.2 | 100.1 | 97.23 | 112.6 | 89.18 | 87.68 | 63.62 | 72.48 | 54.01 | 51.61 | 45.39 | 45.41 | 48.3 | 50.07 | 46.64 | 35.44 | 47.09 | 50.75 | 42.12 | 25.5 |
| High | 222.2 | 201.3 | 191.3 | 176.9 | 165.8 | 146.9 | 143.4 | 144.1 | 133 | 109.8 | 125.1 | 126.3 | 120.1 | 116.7 | 135.2 | 107 | 105.2 | 76.35 | 86.98 | 64.81 | 61.93 | 54.47 | 54.49 | 57.97 | 60.09 | 55.97 | 42.53 | 56.5 | 60.9 | 50.54 | 30.6 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 6.62 | 6.07 | 4.77 | 4.87 | 4.75 | 4.27 | 3.57 | 2.24 | 1.92 | 1.65 | 1.59 | 1.04 | 1.16 | 1.12 | 0.923 | 0.88 | 0.91 | 0.59 | 0.77 | 0.66 | 0.66 | 0.5 | 0.44 | 0.39 | 0.32 | 0.23 | 0.14 | 0.17 | 0.3 | 0.26 | 0.09 |
| Average | 7.15 | 6.37 | 5.55 | 5.1 | 4.82 | 4.28 | 3.85 | 2.29 | 1.96 | 1.69 | 1.62 | 1.06 | 1.18 | 1.14 | 0.941 | 1.1 | 1.14 | 0.745 | 0.965 | 0.82 | 0.83 | 0.625 | 0.55 | 0.5 | 0.405 | 0.285 | 0.175 | 0.22 | 0.39 | 0.32 | 0.13 |
| High | 7.42 | 6.62 | 5.88 | 5.28 | 4.92 | 4.44 | 4 | 2.32 | 1.99 | 1.71 | 1.65 | 1.07 | 1.2 | 1.16 | 0.956 | 1.32 | 1.37 | 0.9 | 1.16 | 0.98 | 1 | 0.75 | 0.66 | 0.61 | 0.49 | 0.34 | 0.21 | 0.27 | 0.48 | 0.38 | 0.17 |
