| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 5 | 4 | 4 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | |||||||||||||
| Low | 657.5 | 627.9 | 611.5 | 561.4 | 525 | 435.5 | 386.5 | 332.9 | 276 | 226.2 | 221.6 | 249 | 240.5 |
| Average | 674 | 643.7 | 613.8 | 564.5 | 525.8 | 441.9 | 392.1 | 337.8 | 280 | 229.5 | 224.9 | 252.6 | 244 |
| High | 688.1 | 657.1 | 615 | 566.7 | 526.8 | 447 | 396.7 | 341.7 | 283.3 | 232.1 | 227.5 | 255.5 | 246.9 |
| Estimated EBITDA | |||||||||||||
| Low | 465.4 | 444.4 | 432.8 | 397.3 | 371.6 | 308.3 | 273.6 | 235.6 | 195.4 | 160.1 | 156.9 | 176.2 | 170.2 |
| Average | 477 | 455.6 | 434.5 | 399.6 | 372.2 | 312.7 | 277.5 | 239.1 | 198.2 | 162.4 | 159.2 | 178.8 | 172.7 |
| High | 487 | 465.1 | 435.3 | 401.1 | 372.9 | 316.4 | 280.8 | 241.9 | 200.5 | 164.3 | 161 | 180.9 | 174.7 |
| Estimated EBIT | |||||||||||||
| Low | 464.3 | 443.4 | 431.8 | 396.4 | 370.7 | 307.5 | 272.9 | 235.1 | 194.9 | 159.7 | 156.5 | 175.8 | 169.8 |
| Average | 475.9 | 454.5 | 433.4 | 398.6 | 371.3 | 312 | 276.9 | 238.5 | 197.7 | 162 | 158.8 | 178.4 | 172.3 |
| High | 485.9 | 464 | 434.3 | 400.1 | 372 | 315.7 | 280.1 | 241.3 | 200 | 163.9 | 160.6 | 180.4 | 174.3 |
| Estimated Net Income | |||||||||||||
| Low | 406.8 | 388.4 | 299 | 351.6 | 178.6 | 333.2 | 1,009 | 346.2 | 360.6 | 361.3 | 220.9 | 160.6 | 158.4 |
| Average | 420.2 | 401.2 | 308.8 | 363.2 | 182 | 339.5 | 1,028 | 352.8 | 367.5 | 368.2 | 225.1 | 163.6 | 161.4 |
| High | 431.6 | 412.1 | 317.2 | 373 | 184.8 | 344.7 | 1,044 | 358.2 | 373 | 373.8 | 228.5 | 166.1 | 163.8 |
| Estimated SGA Expenses | |||||||||||||
| Low | 51.67 | 49.34 | 48.06 | 44.11 | 41.26 | 34.22 | 30.37 | 26.16 | 21.69 | 17.77 | 17.42 | 19.56 | 18.9 |
| Average | 52.96 | 50.58 | 48.23 | 44.36 | 41.32 | 34.72 | 30.81 | 26.54 | 22 | 18.03 | 17.67 | 19.85 | 19.17 |
| High | 54.07 | 51.64 | 48.33 | 44.53 | 41.4 | 35.13 | 31.17 | 26.85 | 22.26 | 18.24 | 17.88 | 20.08 | 19.4 |
| Estimated EPS | |||||||||||||
| Low | 6.44 | 6.15 | 4.73 | 5.56 | 2.83 | 5.27 | 15.97 | 5.48 | 5.71 | 5.72 | 3.49 | 2.54 | 2.51 |
| Average | 6.65 | 6.35 | 4.89 | 5.75 | 2.88 | 5.37 | 16.27 | 5.58 | 5.81 | 5.83 | 3.56 | 2.59 | 2.55 |
| High | 6.83 | 6.52 | 5.02 | 5.9 | 2.92 | 5.45 | 16.52 | 5.67 | 5.9 | 5.91 | 3.62 | 2.63 | 2.59 |
