| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 10 | 10 | 10 | 9 | 5 | 3 | 4 | 4 | 3 | 4 | 8 |
| Estimated Revenue | |||||||||||||
| Low | 1,183 | 1,134 | 1,073 | 985.7 | 936 | 894.2 | 888.6 | 1,638 | 885.9 | 545 | 581.3 | 447.1 | 310.4 |
| Average | 1,195 | 1,146 | 1,073 | 994.1 | 936.9 | 898.1 | 898.1 | 1,649 | 892 | 548.7 | 585.3 | 450.2 | 312.5 |
| High | 1,210 | 1,160 | 1,073 | 1,004 | 938 | 902.6 | 909.1 | 1,661 | 898.2 | 552.5 | 589.4 | 453.3 | 314.7 |
| Estimated EBITDA | |||||||||||||
| Low | 185.4 | 177.8 | 168.2 | 154.5 | 146.7 | 140.2 | 139.3 | 92.74 | 99.1 | 85.43 | 23.69 | 15.87 | 48.65 |
| Average | 187.4 | 179.7 | 168.2 | 155.8 | 146.9 | 140.8 | 140.8 | 115.9 | 123.9 | 86.02 | 29.61 | 19.83 | 48.99 |
| High | 189.7 | 181.9 | 168.2 | 157.3 | 147 | 141.5 | 142.5 | 139.1 | 148.7 | 86.61 | 35.53 | 23.8 | 49.33 |
| Estimated EBIT | |||||||||||||
| Low | 142.6 | 136.7 | 129.3 | 118.8 | 112.8 | 107.8 | 107.1 | 86.52 | 78.98 | 65.68 | 17.63 | 12.15 | 37.41 |
| Average | 144.1 | 138.1 | 129.3 | 119.8 | 112.9 | 108.2 | 108.2 | 108.1 | 98.73 | 66.14 | 22.04 | 15.18 | 37.67 |
| High | 145.9 | 139.8 | 129.3 | 121 | 113.1 | 108.8 | 109.6 | 129.8 | 118.5 | 66.6 | 26.45 | 18.22 | 37.93 |
| Estimated Net Income | |||||||||||||
| Low | 473.2 | 308.3 | 232.1 | 236.3 | 230.3 | 177.3 | 34.19 | 36.83 | 56.71 | 108.2 | 21.26 | 30.01 | 12.64 |
| Average | 479.8 | 316.3 | 260 | 264.7 | 235.1 | 181.1 | 34.7 | 51.04 | 70.89 | 109.2 | 26.57 | 37.51 | 12.75 |
| High | 487.4 | 542.1 | 479.5 | 293.2 | 239.9 | 184.9 | 35.22 | 65.25 | 85.07 | 110.2 | 31.89 | 45.01 | 12.87 |
| Estimated SGA Expenses | |||||||||||||
| Low | 525.1 | 503.4 | 476.2 | 437.6 | 415.5 | 397 | 394.5 | 310.7 | 204.5 | 241.9 | 221.7 | 182 | 137.8 |
| Average | 530.7 | 508.8 | 476.2 | 441.3 | 415.9 | 398.7 | 398.7 | 388.4 | 255.6 | 243.6 | 277.1 | 227.4 | 138.7 |
| High | 537.2 | 515.1 | 476.2 | 445.6 | 416.4 | 400.7 | 403.6 | 466.1 | 306.7 | 245.3 | 332.6 | 272.9 | 139.7 |
| Estimated EPS | |||||||||||||
| Low | 4.45 | 2.9 | 2.18 | 2.22 | 2.17 | 1.67 | 0.322 | 0.979 | 1.43 | 1.02 | 0.481 | 0.274 | 0.119 |
| Average | 4.51 | 3.76 | 2.99 | 2.52 | 2.23 | 1.72 | 0.326 | 0.988 | 1.44 | 1.03 | 0.486 | 0.277 | 0.12 |
| High | 4.59 | 5.1 | 4.51 | 2.76 | 2.26 | 1.74 | 0.331 | 0.997 | 1.45 | 1.04 | 0.49 | 0.279 | 0.121 |
