| Period Ending: | 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 |
1998 12-30 |
1996 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 4 | 4 | 3 | 2 | 1 | 1 | 2 | 1 | 5 | 5 | 4 | 5 | 11 | 14 | 9 | 19 | 14 | 10 | 10 | 10 | 18 | 14 | 14 | 15 | 15 | 8 | 7 | 16 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 844.4 | 799.7 | 682.2 | 660.6 | 624.1 | 630.6 | 523.3 | 476.8 | 436.2 | 407.5 | 346.9 | 291 | 263.8 | 200.7 | 154.6 | 150.7 | 38.72 | 45.07 | 71.94 | 938.1 | 119.1 | 119.8 | 122.9 | 110.3 | 126.7 | 67.99 | 59.25 | 49.26 | 39.32 |
| Average | 848.5 | 803.9 | 682.5 | 661.7 | 630.1 | 651.1 | 540.4 | 492.3 | 450.4 | 420.8 | 358.2 | 300.5 | 272.4 | 250.8 | 193.3 | 188.4 | 48.4 | 56.33 | 89.92 | 1,173 | 148.8 | 149.8 | 153.6 | 137.9 | 158.3 | 84.98 | 74.07 | 61.57 | 49.15 |
| High | 852.5 | 808.2 | 682.8 | 662.7 | 636.3 | 662.3 | 549.6 | 500.8 | 458.1 | 428 | 364.3 | 305.7 | 277 | 301 | 231.9 | 226.1 | 58.08 | 67.6 | 107.9 | 1,407 | 178.6 | 179.7 | 184.3 | 165.4 | 190 | 102 | 88.88 | 73.89 | 58.98 |
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low | 268.7 | 254.4 | 217 | 210.2 | 198.6 | 236.5 | 211.3 | 166.8 | 252.4 | 203.2 | 143.5 | 106.1 | 98.11 | 87.97 | 58.2 | 60.42 | 12.92 | 15.04 | -4,034 | 123.1 | 39.72 | 39.97 | 96.61 | 78.27 | 86.54 | 22.68 | 19.77 | 16.43 | 13.12 |
| Average | 269.9 | 255.8 | 217.1 | 210.5 | 200.5 | 295.7 | 264.1 | 208.5 | 315.5 | 253.9 | 179.4 | 132.7 | 122.6 | 110 | 72.75 | 75.53 | 16.15 | 18.79 | -3,332 | 153.9 | 49.65 | 49.96 | 120.8 | 97.84 | 108.2 | 28.35 | 24.71 | 20.54 | 16.4 |
| High | 271.2 | 257.1 | 217.2 | 210.9 | 202.4 | 354.8 | 317 | 250.2 | 378.6 | 304.7 | 215.3 | 159.2 | 147.2 | 131.9 | 87.3 | 90.63 | 19.38 | 22.55 | -2,630 | 184.7 | 59.58 | 59.96 | 144.9 | 117.4 | 129.8 | 34.02 | 29.65 | 24.65 | 19.68 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 256.3 | 242.7 | 207.1 | 200.5 | 189.4 | 198.7 | 164.9 | 150.2 | 137.4 | 128.4 | 109.3 | 91.7 | 83.11 | 63.23 | 48.72 | 47.49 | 12.2 | 14.2 | 22.67 | 295.6 | 37.51 | 37.75 | 38.71 | 34.75 | 39.91 | 21.42 | 18.67 | 15.52 | 12.39 |
| Average | 257.6 | 244 | 207.2 | 200.8 | 191.3 | 205.2 | 170.3 | 155.1 | 141.9 | 132.6 | 112.9 | 94.69 | 85.82 | 79.03 | 60.9 | 59.36 | 15.25 | 17.75 | 28.33 | 369.5 | 46.89 | 47.19 | 48.39 | 43.44 | 49.89 | 26.78 | 23.34 | 19.4 | 15.49 |
| High | 258.8 | 245.3 | 207.3 | 201.2 | 193.2 | 208.7 | 173.2 | 157.8 | 144.4 | 134.9 | 114.8 | 96.31 | 87.29 | 94.84 | 73.08 | 71.23 | 18.3 | 21.3 | 34 | 443.4 | 56.27 | 56.62 | 58.07 | 52.13 | 59.87 | 32.13 | 28 | 23.28 | 18.58 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 260.2 | 234.5 | 220.9 | 185.9 | 197.9 | 168.9 | 151.2 | 99.32 | 132.9 | 121.5 | 76.81 | 60.29 | 52.53 | 48.37 | 32.27 | 30.68 | 18.1 | 5.69 | -4,889 | 18.79 | 24.05 | 24.98 | 25.41 | 23.19 | 24.7 | 18.17 | 16.2 | 12.6 | 10.09 |
| Average | 264.3 | 237.1 | 222.1 | 187 | 200.5 | 211.2 | 189.1 | 124.1 | 166.1 | 151.9 | 96.02 | 75.36 | 65.66 | 60.46 | 40.34 | 38.35 | 22.63 | 8.78 | -4,073 | 23.49 | 30.06 | 31.23 | 31.76 | 28.98 | 30.88 | 22.71 | 20.25 | 15.74 | 12.61 |
| High | 268.4 | 239.6 | 223.2 | 188.1 | 203 | 253.4 | 226.9 | 149 | 199.3 | 182.3 | 115.2 | 90.43 | 78.79 | 72.55 | 48.41 | 46.02 | 27.16 | 11.86 | -3,256 | 28.19 | 36.08 | 37.48 | 38.12 | 34.78 | 37.06 | 27.25 | 24.31 | 18.89 | 15.14 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low | 234.4 | 222 | 189.4 | 183.4 | 173.3 | 160.4 | 146.8 | 124 | 137.4 | 117.5 | 112.3 | 88.79 | 95.08 | 90.71 | 71.06 | 62.26 | 11 | 12.81 | 20.44 | 67.84 | 46.9 | 48 | 34.28 | 31.34 | 36 | 19.32 | 16.84 | 14 | 11.17 |
| Average | 235.5 | 223.2 | 189.5 | 183.7 | 174.9 | 200.5 | 183.5 | 155 | 171.7 | 146.9 | 140.3 | 111 | 118.8 | 113.4 | 88.82 | 77.82 | 13.76 | 16.01 | 25.55 | 84.8 | 58.63 | 60.01 | 42.85 | 39.18 | 45 | 24.15 | 21.05 | 17.5 | 13.97 |
| High | 236.7 | 224.4 | 189.6 | 184 | 176.7 | 240.7 | 220.2 | 186 | 206.1 | 176.3 | 168.4 | 133.2 | 142.6 | 136.1 | 106.6 | 93.39 | 16.51 | 19.21 | 30.67 | 101.8 | 70.36 | 72.01 | 51.42 | 47.02 | 54 | 28.98 | 25.26 | 21 | 16.76 |
| Estimated EPS | |||||||||||||||||||||||||||||
| Low | 4.51 | 4.06 | 3.83 | 3.22 | 3.43 | 3.63 | 3.69 | 2.47 | 3.02 | 3.06 | 2.18 | 1.85 | 1.71 | 1.34 | 0.96 | 0.72 | 0.01 | -0.64 | 0.82 | 1.56 | 1.28 | 1.42 | 1.44 | 1.23 | 1.6 | 1.36 | 1.28 | 1.09 | 0.98 |
| Average | 4.56 | 4.1 | 3.85 | 3.24 | 3.47 | 3.79 | 3.85 | 2.57 | 3.15 | 3.19 | 2.28 | 1.93 | 1.79 | 1.67 | 1.19 | 0.91 | 0.135 | -0.52 | 1.22 | 1.95 | 1.61 | 1.76 | 1.81 | 1.54 | 2 | 1.69 | 1.59 | 1.36 | 1.22 |
| High | 4.65 | 4.15 | 3.87 | 3.26 | 3.52 | 3.87 | 3.93 | 2.63 | 3.22 | 3.26 | 2.33 | 1.97 | 1.83 | 2 | 1.42 | 1.1 | 0.26 | -0.4 | 1.62 | 2.34 | 1.94 | 2.1 | 2.18 | 1.85 | 2.4 | 2.02 | 1.9 | 1.63 | 1.46 |
