| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 11 | 6 | 6 | 12 | 16 | 11 | 20 |
| Estimated Revenue | |||||||||||||||||||
| Low | 1,091 | 1,078 | 1,004 | 1,033 | 990 | 976 | 988.3 | 966.1 | 661.2 | 446.5 | 431.4 | 428.5 | 425.1 | 483.5 | 563.5 | 444.6 | 447.6 | 473.2 | 283.2 |
| Average | 1,091 | 1,078 | 1,004 | 1,033 | 990 | 976 | 988.3 | 976.6 | 661.2 | 446.5 | 431.4 | 428.5 | 425.1 | 483.5 | 563.5 | 555.7 | 559.5 | 591.5 | 354 |
| High | 1,091 | 1,078 | 1,004 | 1,033 | 990 | 976 | 988.3 | 987.1 | 661.2 | 446.5 | 431.4 | 428.5 | 425.1 | 483.5 | 563.5 | 666.9 | 671.4 | 709.8 | 424.8 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 835.4 | 826 | 769.2 | 791.1 | 758.3 | 747.6 | 757 | 730.4 | 499.9 | 224.9 | 207.4 | 323.9 | 179.3 | 365.5 | 196.9 | 177.8 | 202 | 66.57 | 121.4 |
| Average | 835.4 | 826 | 769.2 | 791.1 | 758.3 | 747.6 | 757 | 738.3 | 499.9 | 281.1 | 259.2 | 323.9 | 224.2 | 365.5 | 246.2 | 222.2 | 252.5 | 115.3 | 151.8 |
| High | 835.4 | 826 | 769.2 | 791.1 | 758.3 | 747.6 | 757 | 746.3 | 499.9 | 337.3 | 311.1 | 323.9 | 269 | 365.5 | 295.4 | 266.7 | 303 | 163.9 | 182.1 |
| Estimated EBIT | |||||||||||||||||||
| Low | 719.8 | 711.7 | 662.7 | 681.6 | 653.4 | 644.1 | 652.2 | 303.8 | 249.6 | 145.4 | 139.2 | 276.7 | 117.6 | 312.3 | 149.3 | 161.2 | 206.3 | 88.57 | 138.6 |
| Average | 719.8 | 711.7 | 662.7 | 681.6 | 653.4 | 644.1 | 652.2 | 379.8 | 312.1 | 181.8 | 174 | 276.7 | 147 | 312.3 | 186.7 | 204.4 | 257.8 | 144.4 | 173.2 |
| High | 719.8 | 711.7 | 662.7 | 681.6 | 653.4 | 644.1 | 652.2 | 455.8 | 374.5 | 218.1 | 208.8 | 276.7 | 176.4 | 312.3 | 224 | 247.6 | 309.4 | 200.2 | 207.8 |
| Estimated Net Income | |||||||||||||||||||
| Low | 359 | 378 | 410 | 465.7 | 484.2 | 499.1 | 545.7 | 410.2 | 770.5 | 112.4 | 90.62 | 200.8 | 52.53 | 331.5 | 71.28 | -9.14 | 28.34 | -160.5 | 9.19 |
| Average | 359 | 378 | 410 | 465.7 | 484.2 | 499.1 | 545.7 | 512.7 | 963.1 | 140.5 | 113.3 | 200.8 | 65.67 | 331.5 | 89.1 | 8.22 | 37.25 | -128.3 | 11.92 |
| High | 359 | 378 | 410 | 465.7 | 484.2 | 499.1 | 545.7 | 615.3 | 1,156 | 168.6 | 135.9 | 200.8 | 78.8 | 331.5 | 106.9 | 25.57 | 46.15 | -96.04 | 14.64 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 56.82 | 56.18 | 52.32 | 53.81 | 51.58 | 50.85 | 51.49 | 30.44 | 32.7 | 17.73 | 18.55 | 21.55 | 14.19 | 24.31 | 13.61 | 16.87 | 14.63 | 16.99 | 14.32 |
| Average | 56.82 | 56.18 | 52.32 | 53.81 | 51.58 | 50.85 | 51.49 | 38.04 | 40.88 | 22.16 | 23.18 | 21.55 | 17.74 | 24.31 | 17.01 | 21.09 | 18.29 | 21.24 | 17.9 |
| High | 56.82 | 56.18 | 52.32 | 53.81 | 51.58 | 50.85 | 51.49 | 45.65 | 49.05 | 26.59 | 27.82 | 21.55 | 21.29 | 24.31 | 20.41 | 25.31 | 21.95 | 25.49 | 21.48 |
| Estimated EPS | |||||||||||||||||||
| Low | 19.43 | 20.46 | 22.19 | 25.2 | 26.2 | 27.01 | 29.53 | 32.05 | 16.19 | 7.09 | 8.99 | 10.36 | 12.04 | 17.1 | 19.61 | 2.72 | 5.01 | 6.6 | 3.74 |
| Average | 19.43 | 20.46 | 22.19 | 25.2 | 26.2 | 27.01 | 29.53 | 32.05 | 16.19 | 7.09 | 8.99 | 10.36 | 12.04 | 17.1 | 19.61 | 3.41 | 6.26 | 8.26 | 4.67 |
| High | 19.43 | 20.46 | 22.19 | 25.2 | 26.2 | 27.01 | 29.53 | 32.05 | 16.19 | 7.09 | 8.99 | 10.36 | 12.04 | 17.1 | 19.61 | 4.1 | 7.51 | 9.92 | 5.61 |
