| 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 |
2013 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 5 | 4 | 5 | 11 |
| Estimated Revenue | ||||||||||||||||
| Low | 840.9 | 807.5 | 678.3 | 728.9 | 724.5 | 667.2 | 683.1 | 598.3 | 385 | 268.3 | 254.6 | 156.9 | 133.4 | 167.1 | 159.7 | 111.4 |
| Average | 864 | 829.7 | 697 | 748.9 | 744.4 | 685.6 | 701.9 | 610.9 | 394.3 | 274.8 | 260.8 | 160.7 | 136.6 | 171.1 | 163.6 | 139.3 |
| High | 887.2 | 851.9 | 715.7 | 769 | 764.4 | 704 | 720.7 | 623.5 | 403.6 | 281.3 | 267 | 164.5 | 139.8 | 175.2 | 167.4 | 167.2 |
| Estimated EBITDA | ||||||||||||||||
| Low | 572.3 | 549.6 | 461.7 | 496.1 | 493.1 | 454.1 | 464.9 | 225 | 262 | 182.6 | 173.3 | 106.8 | 90.76 | 113.7 | 108.7 | 54.8 |
| Average | 588 | 564.7 | 474.4 | 509.7 | 506.6 | 466.6 | 477.7 | 281.2 | 268.4 | 187 | 177.5 | 109.4 | 92.95 | 116.5 | 111.3 | 68.51 |
| High | 603.8 | 579.8 | 487.1 | 523.4 | 520.2 | 479.1 | 490.5 | 337.5 | 274.7 | 191.5 | 181.7 | 112 | 95.15 | 119.2 | 114 | 82.21 |
| Estimated EBIT | ||||||||||||||||
| Low | 449 | 431.1 | 362.2 | 389.2 | 386.8 | 356.3 | 364.8 | 178.1 | 205.6 | 143.3 | 136 | 83.77 | 71.2 | 89.2 | 85.28 | 38.32 |
| Average | 461.3 | 443 | 372.2 | 399.9 | 397.5 | 366.1 | 374.8 | 222.6 | 210.5 | 146.7 | 139.3 | 85.8 | 72.93 | 91.36 | 87.34 | 47.9 |
| High | 473.7 | 454.9 | 382.1 | 410.6 | 408.1 | 375.9 | 384.8 | 267.1 | 215.5 | 150.2 | 142.5 | 87.83 | 74.65 | 93.52 | 89.4 | 57.48 |
| Estimated Net Income | ||||||||||||||||
| Low | 144.6 | 215.9 | 349.2 | 350 | 351.3 | 343 | 314.3 | 247.9 | 123.5 | 54.76 | 54.83 | 60.69 | 65.42 | 68.97 | 55.18 | 24.55 |
| Average | 149.9 | 223.7 | 361.8 | 357.9 | 364 | 344.4 | 322.5 | 309.8 | 127.4 | 56.5 | 56.57 | 62.62 | 67.5 | 71.16 | 56.92 | 30.69 |
| High | 155.1 | 231.5 | 374.4 | 375.3 | 376.6 | 345.8 | 336.9 | 371.8 | 131.3 | 58.23 | 58.31 | 64.54 | 69.57 | 73.34 | 58.67 | 36.82 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 24.34 | 23.37 | 19.63 | 21.1 | 20.97 | 19.31 | 19.77 | 9 | 11.14 | 7.77 | 7.37 | 4.54 | 3.86 | 4.84 | 4.62 | 4.13 |
| Average | 25.01 | 24.02 | 20.17 | 21.68 | 21.55 | 19.85 | 20.32 | 11.25 | 11.41 | 7.96 | 7.55 | 4.65 | 3.95 | 4.95 | 4.73 | 5.17 |
| High | 25.68 | 24.66 | 20.72 | 22.26 | 22.13 | 20.38 | 20.86 | 13.5 | 11.68 | 8.14 | 7.73 | 4.76 | 4.05 | 5.07 | 4.85 | 6.2 |
| Estimated EPS | ||||||||||||||||
| Low | 4.07 | 6.07 | 9.82 | 9.84 | 9.87 | 9.64 | 8.83 | 7.37 | 3.47 | 1.54 | 1.54 | 1.71 | 1.84 | 1.94 | 1.55 | 2.85 |
| Average | 4.21 | 6.29 | 10.17 | 10.19 | 10.23 | 9.68 | 9.15 | 7.61 | 3.58 | 1.59 | 1.59 | 1.76 | 1.9 | 2 | 1.6 | 3.57 |
| High | 4.36 | 6.51 | 10.52 | 10.55 | 10.59 | 9.72 | 9.47 | 7.84 | 3.69 | 1.64 | 1.64 | 1.81 | 1.96 | 2.06 | 1.65 | 4.29 |
