| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 1,990 | 2,008 | 791 | 803.5 | 966 | 1,568 | 1,223 | 1,076 | 766.5 | 459.7 | 470 | 365 | 406.1 | 460.2 |
| Average | 1,990 | 2,008 | 791 | 803.5 | 966 | 1,568 | 1,223 | 1,076 | 766.5 | 459.7 | 470 | 365 | 406.1 | 460.2 |
| High | 1,990 | 2,008 | 791 | 803.5 | 966 | 1,568 | 1,223 | 1,076 | 766.5 | 459.7 | 470 | 365 | 406.1 | 460.2 |
| Estimated EBITDA | ||||||||||||||
| Low | 1,078 | 1,088 | 428.3 | 435.1 | 523.1 | 849.2 | 662.4 | 582.6 | 415.1 | 248.9 | 254.5 | 197.6 | 219.9 | 249.2 |
| Average | 1,078 | 1,088 | 428.3 | 435.1 | 523.1 | 849.2 | 662.4 | 582.6 | 415.1 | 248.9 | 254.5 | 197.6 | 219.9 | 249.2 |
| High | 1,078 | 1,088 | 428.3 | 435.1 | 523.1 | 849.2 | 662.4 | 582.6 | 415.1 | 248.9 | 254.5 | 197.6 | 219.9 | 249.2 |
| Estimated EBIT | ||||||||||||||
| Low | 780.6 | 787.9 | 310.3 | 315.2 | 378.9 | 615.2 | 479.8 | 422 | 300.7 | 180.3 | 184.4 | 143.2 | 159.3 | 180.5 |
| Average | 780.6 | 787.9 | 310.3 | 315.2 | 378.9 | 615.2 | 479.8 | 422 | 300.7 | 180.3 | 184.4 | 143.2 | 159.3 | 180.5 |
| High | 780.6 | 787.9 | 310.3 | 315.2 | 378.9 | 615.2 | 479.8 | 422 | 300.7 | 180.3 | 184.4 | 143.2 | 159.3 | 180.5 |
| Estimated Net Income | ||||||||||||||
| Low | 163.3 | 232.8 | 335.6 | 346 | 357.9 | 241.6 | 178.2 | 299.3 | 204.3 | 87.83 | 76.52 | 34.81 | 65.2 | 131.5 |
| Average | 163.3 | 232.8 | 335.6 | 346 | 357.9 | 241.6 | 178.2 | 299.3 | 204.3 | 87.83 | 76.52 | 34.81 | 65.2 | 131.5 |
| High | 163.3 | 232.8 | 335.6 | 346 | 357.9 | 241.6 | 178.2 | 299.3 | 204.3 | 87.83 | 76.52 | 34.81 | 65.2 | 131.5 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 37.71 | 38.06 | 14.99 | 15.22 | 18.3 | 29.71 | 23.18 | 20.39 | 14.52 | 8.71 | 8.9 | 6.92 | 7.69 | 8.72 |
| Average | 37.71 | 38.06 | 14.99 | 15.22 | 18.3 | 29.71 | 23.18 | 20.39 | 14.52 | 8.71 | 8.9 | 6.92 | 7.69 | 8.72 |
| High | 37.71 | 38.06 | 14.99 | 15.22 | 18.3 | 29.71 | 23.18 | 20.39 | 14.52 | 8.71 | 8.9 | 6.92 | 7.69 | 8.72 |
| Estimated EPS | ||||||||||||||
| Low | 1.37 | 1.95 | 2.81 | 2.9 | 3 | 2.03 | 1.49 | 2.51 | 1.71 | 0.736 | 0.641 | 0.292 | 0.547 | 1.1 |
| Average | 1.37 | 1.95 | 2.81 | 2.9 | 3 | 2.03 | 1.49 | 2.51 | 1.71 | 0.736 | 0.641 | 0.292 | 0.547 | 1.1 |
| High | 1.37 | 1.95 | 2.81 | 2.9 | 3 | 2.03 | 1.49 | 2.51 | 1.71 | 0.736 | 0.641 | 0.292 | 0.547 | 1.1 |
