| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
2018
12-29 |
2018
09-29 |
2018
06-29 |
2018
03-29 |
2017
12-29 |
2017
09-29 |
2017
06-29 |
2017
03-29 |
2016
12-29 |
2016
09-29 |
2016
06-29 |
2016
03-29 |
2015
12-29 |
2015
09-29 |
2015
06-29 |
2015
03-29 |
2014
12-29 |
2014
09-29 |
2014
06-29 |
2014
03-29 |
2013
12-29 |
2013
09-29 |
2013
06-29 |
2013
03-29 |
2012
12-29 |
2012
09-29 |
2012
06-29 |
2012
03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
11 | 10 | 14 | 11 | 12 | 12 | 12 | 15 | 13 | 11 | 5 | 10 | 6 | 4 | 4 | 8 | 6 | 5 | 5 | 7 | 10 | 10 | 10 | 10 | 6 | 6 | 6 | 6 | 15 | 12 | 7 | 10 | 17 | 12 | 20 | 8 | 15 | 12 | 12 | 16 | 9 | 10 | 7 | 18 | 9 | 17 | 15 | 15 | 10 | 13 | 17 | 9 | 8 | 13 | 11 | 8 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,377 | 1,362 | 1,325 | 1,211 | 1,203 | 1,140 | 1,129 | 1,159 | 1,110 | 1,128 | 1,143 | 1,188 | 1,211 | 1,178 | 1,126 | 1,040 | 1,068 | 950.2 | 847 | 753.1 | 693 | 632 | 587.8 | 637.9 | 608.9 | 571.1 | 541.6 | 511.1 | 391.2 | 336.1 | 349.5 | 332 | 306.8 | 279 | 282.7 | 266.9 | 257.3 | 235.5 | 230.3 | 230.8 | 194.9 | 183.4 | 174.2 | 141.7 | 159.1 | 138.8 | 126.6 | 111.9 | 120.8 | 109.5 | 106.5 | 96.52 | 100.4 | 83.3 | 69.57 | 70.64 | |||||||||||
| Average |
1234
|
1,391 | 1,376 | 1,334 | 1,282 | 1,213 | 1,152 | 1,140 | 1,161 | 1,138 | 1,145 | 1,161 | 1,206 | 1,229 | 1,196 | 1,143 | 1,055 | 1,085 | 964.6 | 859.9 | 764.6 | 703.5 | 641.6 | 596.7 | 647.5 | 618.1 | 579.7 | 549.8 | 518.9 | 489 | 420.2 | 436.8 | 415 | 383.5 | 348.8 | 353.3 | 333.7 | 321.7 | 294.4 | 287.8 | 288.5 | 243.6 | 229.3 | 217.8 | 177.1 | 198.9 | 173.5 | 158.2 | 139.9 | 151 | 136.9 | 133.2 | 120.6 | 125.5 | 104.1 | 86.97 | 88.29 | |||||||||||
| High |
1234
|
1,405 | 1,386 | 1,342 | 1,353 | 1,233 | 1,163 | 1,151 | 1,169 | 1,157 | 1,155 | 1,175 | 1,221 | 1,245 | 1,211 | 1,157 | 1,069 | 1,099 | 976.9 | 870.8 | 774.3 | 712.5 | 649.7 | 604.3 | 655.8 | 626 | 587.1 | 556.9 | 525.5 | 586.8 | 504.2 | 524.2 | 498 | 460.2 | 418.6 | 424 | 400.4 | 386 | 353.2 | 345.4 | 346.2 | 292.3 | 275.2 | 261.3 | 212.5 | 238.7 | 208.2 | 189.9 | 167.9 | 181.2 | 164.3 | 159.8 | 144.8 | 150.6 | 125 | 104.4 | 106 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
200.3 | 198 | 192.7 | 176.1 | 175 | 165.8 | 164.1 | 175.3 | 160.2 | 150.6 | 34.05 | 138.6 | 145.6 | 136.9 | 30.96 | 166.9 | 132.4 | 124.5 | 107.3 | 109.5 | 103.7 | 95.85 | 68.75 | 100.3 | 86.98 | 80.64 | 72.97 | 64.57 | 68.85 | 53.36 | 51.8 | 43.87 | 45.85 | 42.4 | 40.55 | 28.98 | 31.41 | 30.92 | 30.05 | 30.64 | 29.53 | 25.67 | 22.67 | 15.61 | 21.57 | 19.83 | 17.09 | 17.27 | 20.7 | 18.95 | 17.03 | 14.97 | 17.8 | 14.8 | 11.82 | 12.33 | |||||||||||
| Average |
1234
|
202.3 | 200 | 194 | 186.5 | 176.4 | 167.5 | 165.8 | 219.1 | 200.2 | 188.3 | 42.57 | 173.2 | 182 | 171.2 | 38.7 | 169.4 | 165.4 | 155.6 | 134.2 | 136.9 | 129.6 | 119.8 | 85.94 | 125.4 | 108.7 | 100.8 | 91.22 | 80.71 | 86.06 | 66.7 | 64.75 | 54.84 | 57.31 | 53 | 50.68 | 36.22 | 39.26 | 38.64 | 37.56 | 38.3 | 36.92 | 32.09 | 28.34 | 19.52 | 26.97 | 24.79 | 21.37 | 21.58 | 25.88 | 23.68 | 21.29 | 18.72 | 22.25 | 18.51 | 14.77 | 15.41 | |||||||||||
| High |
1234
|
204.3 | 201.5 | 195.1 | 196.8 | 179.4 | 169.1 | 167.4 | 262.9 | 240.2 | 225.9 | 51.08 | 207.8 | 218.4 | 205.4 | 46.44 | 171.6 | 198.5 | 186.7 | 161 | 164.3 | 155.5 | 143.8 | 103.1 | 150.5 | 130.5 | 121 | 109.5 | 96.86 | 103.3 | 80.04 | 77.7 | 65.81 | 68.77 | 63.61 | 60.82 | 43.46 | 47.11 | 46.37 | 45.07 | 45.96 | 44.3 | 38.51 | 34.01 | 23.42 | 32.36 | 29.75 | 25.64 | 25.9 | 31.05 | 28.42 | 25.55 | 22.46 | 26.7 | 22.21 | 17.73 | 18.49 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
160.1 | 158.3 | 154.1 | 140.8 | 139.9 | 132.6 | 131.2 | 126.7 | 130.7 | 122.4 | 50.45 | 100.1 | 118.8 | 111.2 | 45.86 | 131.3 | 108 | 101.1 | 84.33 | 79.16 | 84.91 | 67.67 | 52.95 | 68.51 | 64.99 | 61.54 | 55.94 | 48.19 | 60.58 | 45.75 | 42.51 | 38.1 | 39.92 | 36.15 | 32.95 | 25.44 | 30.66 | 26.76 | 26.02 | 26.29 | 23.67 | 21.57 | 18.88 | 15.89 | 18.9 | 15.53 | 13.24 | 14.93 | 17.75 | 15.8 | 14.03 | 12.06 | 14.92 | 12.62 | 10.86 | 10.27 | |||||||||||
| Average |
1234
|
161.8 | 159.9 | 155.1 | 149.1 | 141.1 | 133.9 | 132.6 | 158.3 | 163.4 | 152.9 | 63.06 | 125.2 | 148.6 | 139 | 57.33 | 133.3 | 135 | 126.4 | 105.4 | 98.95 | 106.1 | 84.59 | 66.19 | 85.63 | 81.24 | 76.93 | 69.92 | 60.24 | 75.72 | 57.18 | 53.14 | 47.63 | 49.9 | 45.19 | 41.18 | 31.8 | 38.33 | 33.45 | 32.53 | 32.86 | 29.59 | 26.96 | 23.61 | 19.86 | 23.62 | 19.41 | 16.55 | 18.66 | 22.18 | 19.75 | 17.54 | 15.08 | 18.66 | 15.78 | 13.57 | 12.83 | |||||||||||
| High |
1234
|
163.3 | 161.1 | 156 | 157.4 | 143.4 | 135.2 | 133.8 | 190 | 196.1 | 183.5 | 75.67 | 150.2 | 178.3 | 166.8 | 68.79 | 135 | 162.1 | 151.7 | 126.5 | 118.7 | 127.4 | 101.5 | 79.43 | 102.8 | 97.49 | 92.32 | 83.9 | 72.28 | 90.87 | 68.62 | 63.77 | 57.15 | 59.88 | 54.23 | 49.42 | 38.16 | 46 | 40.14 | 39.03 | 39.43 | 35.51 | 32.35 | 28.33 | 23.83 | 28.35 | 23.29 | 19.86 | 22.39 | 26.62 | 23.7 | 21.04 | 18.09 | 22.39 | 18.94 | 16.29 | 15.4 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
172 | 167 | 142.8 | 113 | 149.1 | 147.7 | 122.2 | 128.8 | 112.3 | 98.19 | 10.09 | 101.8 | 102.1 | 89.26 | 9.17 | 96.22 | 92.78 | 81.14 | 77.19 | 80.49 | 64.85 | 62.78 | 42.29 | 66.99 | 57.15 | 51.18 | 45.11 | 45.28 | 46.41 | 46.5 | 39.39 | 50.4 | -35.52 | 31.3 | 30.26 | 19.42 | 20.31 | 20.66 | 19.82 | 20.71 | 20.6 | 17.76 | 15.38 | 10.25 | 14.5 | 13.54 | 10.62 | 11.86 | 14.35 | 12.84 | 11.29 | 9.85 | 12 | 10.61 | 8.59 | 9.01 | |||||||||||
| Average |
1234
|
174.8 | 167.5 | 144.6 | 125.7 | 152.4 | 149.4 | 125 | 161 | 140.3 | 122.7 | 12.61 | 127.3 | 127.6 | 111.6 | 11.47 | 98.13 | 116 | 101.4 | 96.49 | 100.6 | 81.06 | 78.48 | 52.86 | 83.73 | 71.44 | 63.98 | 56.39 | 56.6 | 58.01 | 58.12 | 49.24 | 63 | -29.6 | 39.12 | 37.82 | 24.28 | 25.39 | 25.83 | 24.77 | 25.89 | 25.74 | 22.2 | 19.23 | 12.81 | 18.12 | 16.92 | 13.27 | 14.82 | 17.94 | 16.05 | 14.12 | 12.31 | 15 | 13.26 | 10.74 | 11.26 | |||||||||||
| High |
1234
|
177.5 | 168.6 | 147.2 | 137.9 | 154.1 | 152.2 | 126.1 | 193.2 | 168.4 | 147.3 | 15.13 | 152.7 | 153.1 | 133.9 | 13.76 | 99.76 | 139.2 | 121.7 | 115.8 | 120.7 | 97.28 | 94.18 | 63.43 | 100.5 | 85.73 | 76.78 | 67.67 | 67.92 | 69.62 | 69.74 | 59.09 | 75.6 | -23.68 | 46.95 | 45.38 | 29.14 | 30.47 | 30.99 | 29.72 | 31.07 | 30.89 | 26.64 | 23.08 | 15.37 | 21.75 | 20.31 | 15.93 | 17.79 | 21.53 | 19.25 | 16.94 | 14.77 | 18 | 15.91 | 12.89 | 13.52 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
239.7 | 237 | 230.6 | 210.7 | 209.4 | 198.4 | 196.4 | 161.1 | 150.7 | 143.9 | 126.1 | 127.3 | 137 | 130.8 | 114.6 | 183.4 | 124.5 | 118.9 | 102.3 | 100.7 | 110.5 | 92.99 | 82.14 | 109.6 | 105.8 | 99.32 | 94.24 | 83.46 | 83.3 | 72.66 | 80.14 | 76.53 | 71.43 | 65.27 | 71.4 | 70.62 | 63.91 | 58.09 | 57.56 | 57.87 | 52.31 | 46.43 | 47.94 | 35.75 | 42.86 | 34.43 | 33.05 | 24.64 | 28.13 | 24.51 | 25.68 | 23.86 | 23.68 | 18.29 | 14.95 | 15.21 | |||||||||||
| Average |
1234
|
242.1 | 239.4 | 232.2 | 223.1 | 211.2 | 200.4 | 198.4 | 201.4 | 188.3 | 179.9 | 157.6 | 159.2 | 171.2 | 163.5 | 143.3 | 186.2 | 155.6 | 148.7 | 127.8 | 125.8 | 138.1 | 116.2 | 102.7 | 137 | 132.3 | 124.1 | 117.8 | 104.3 | 104.1 | 90.83 | 100.2 | 95.67 | 89.29 | 81.58 | 89.25 | 88.28 | 79.89 | 72.61 | 71.96 | 72.33 | 65.39 | 58.04 | 59.92 | 44.68 | 53.57 | 43.04 | 41.31 | 30.79 | 35.17 | 30.63 | 32.1 | 29.82 | 29.6 | 22.86 | 18.68 | 19.02 | |||||||||||
| High |
1234
|
244.5 | 241.1 | 233.5 | 235.5 | 214.7 | 202.4 | 200.3 | 241.6 | 226 | 215.8 | 189.2 | 191 | 205.5 | 196.2 | 172 | 188.6 | 186.8 | 178.4 | 153.4 | 151 | 165.7 | 139.5 | 123.2 | 164.5 | 158.7 | 149 | 141.4 | 125.2 | 125 | 109 | 120.2 | 114.8 | 107.1 | 97.9 | 107.1 | 105.9 | 95.87 | 87.14 | 86.35 | 86.8 | 78.47 | 69.64 | 71.9 | 53.62 | 64.28 | 51.65 | 49.58 | 36.95 | 42.2 | 36.76 | 38.52 | 35.79 | 35.52 | 27.43 | 22.42 | 22.82 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3.11 | 3.02 | 2.58 | 2.04 | 2.69 | 2.67 | 2.21 | 2.28 | 2.34 | 2.53 | 2.29 | 2.31 | 2.63 | 2.48 | 1.68 | 1.72 | 2.46 | 2.18 | 1.9 | 1.65 | 1.68 | 1.44 | 1.18 | 1.38 | 1.41 | 1.31 | 1.2 | 1.15 | 0.95 | 0.74 | 0.78 | 0.71 | 0.74 | 0.62 | 0.66 | 0.61 | 0.65 | 0.59 | 0.58 | 0.62 | 0.54 | 0.53 | 0.51 | 0.38 | 0.48 | 0.38 | 0.34 | 0.28 | 0.35 | 0.33 | 0.32 | 0.26 | 0.3 | 0.26 | 0.2 | 0.22 | |||||||||||
| Average |
1234
|
3.16 | 3.03 | 2.61 | 2.27 | 2.75 | 2.7 | 2.26 | 2.31 | 2.51 | 2.56 | 2.34 | 2.35 | 2.68 | 2.53 | 1.71 | 1.76 | 2.51 | 2.22 | 1.94 | 1.69 | 1.71 | 1.47 | 1.2 | 1.4 | 1.44 | 1.34 | 1.23 | 1.17 | 1.19 | 0.93 | 0.97 | 0.89 | 0.93 | 0.78 | 0.82 | 0.76 | 0.81 | 0.74 | 0.73 | 0.78 | 0.68 | 0.66 | 0.64 | 0.47 | 0.6 | 0.48 | 0.43 | 0.35 | 0.44 | 0.41 | 0.4 | 0.33 | 0.37 | 0.33 | 0.25 | 0.27 | |||||||||||
| High |
1234
|
3.21 | 3.05 | 2.66 | 2.49 | 2.78 | 2.75 | 2.28 | 2.39 | 2.65 | 2.65 | 2.38 | 2.39 | 2.72 | 2.57 | 1.74 | 1.79 | 2.55 | 2.26 | 1.97 | 1.71 | 1.74 | 1.49 | 1.22 | 1.43 | 1.47 | 1.36 | 1.25 | 1.19 | 1.43 | 1.12 | 1.16 | 1.07 | 1.12 | 0.94 | 0.98 | 0.91 | 0.97 | 0.89 | 0.88 | 0.94 | 0.82 | 0.79 | 0.77 | 0.56 | 0.72 | 0.58 | 0.52 | 0.42 | 0.53 | 0.49 | 0.48 | 0.4 | 0.44 | 0.4 | 0.3 | 0.32 | |||||||||||