| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 647.7 | 617.5 | 581.4 | 536.6 | 498 | 455.5 | 312.4 | 278.9 | 282.6 | 266.5 | 205.7 | 189.2 | 172.8 |
| Average | 647.7 | 617.5 | 581.4 | 536.6 | 498 | 455.5 | 312.4 | 278.9 | 282.6 | 266.5 | 205.7 | 189.2 | 172.8 |
| High | 647.7 | 617.5 | 581.4 | 536.6 | 498 | 455.5 | 312.4 | 278.9 | 282.6 | 266.5 | 205.7 | 189.2 | 172.8 |
| Estimated EBITDA | |||||||||||||
| Low | 526.6 | 502 | 472.7 | 436.3 | 404.9 | 361.5 | 247.9 | 221.3 | 224.3 | 211.5 | 163.2 | 150.1 | 137.2 |
| Average | 526.6 | 502 | 472.7 | 436.3 | 404.9 | 361.5 | 247.9 | 221.3 | 224.3 | 211.5 | 163.2 | 150.1 | 137.2 |
| High | 526.6 | 502 | 472.7 | 436.3 | 404.9 | 361.5 | 247.9 | 221.3 | 224.3 | 211.5 | 163.2 | 150.1 | 137.2 |
| Estimated EBIT | |||||||||||||
| Low | 526.1 | 501.5 | 472.2 | 435.8 | 404.5 | 361.1 | 247.6 | 221 | 224 | 211.2 | 163 | 149.9 | 137 |
| Average | 526.1 | 501.5 | 472.2 | 435.8 | 404.5 | 361.1 | 247.6 | 221 | 224 | 211.2 | 163 | 149.9 | 137 |
| High | 526.1 | 501.5 | 472.2 | 435.8 | 404.5 | 361.1 | 247.6 | 221 | 224 | 211.2 | 163 | 149.9 | 137 |
| Estimated Net Income | |||||||||||||
| Low | 353.2 | 374.9 | 369 | 364.3 | 383.1 | 329.6 | 231.7 | 206.5 | 219.8 | 224.3 | 191.3 | 188.8 | 199.6 |
| Average | 353.2 | 374.9 | 369 | 364.3 | 383.1 | 329.6 | 231.7 | 206.5 | 219.8 | 224.3 | 191.3 | 188.8 | 199.6 |
| High | 353.2 | 374.9 | 369 | 364.3 | 383.1 | 329.6 | 231.7 | 206.5 | 219.8 | 224.3 | 191.3 | 188.8 | 199.6 |
| Estimated SGA Expenses | |||||||||||||
| Low | 85.86 | 81.85 | 77.07 | 71.13 | 66.02 | 75.57 | 51.82 | 46.26 | 46.88 | 44.21 | 34.11 | 31.38 | 28.67 |
| Average | 85.86 | 81.85 | 77.07 | 71.13 | 66.02 | 75.57 | 51.82 | 46.26 | 46.88 | 44.21 | 34.11 | 31.38 | 28.67 |
| High | 85.86 | 81.85 | 77.07 | 71.13 | 66.02 | 75.57 | 51.82 | 46.26 | 46.88 | 44.21 | 34.11 | 31.38 | 28.67 |
| Estimated EPS | |||||||||||||
| Low | 1.87 | 1.98 | 1.95 | 1.93 | 2.03 | 2.04 | 1.43 | 1.28 | 1.36 | 1.39 | 1.18 | 1.17 | 1.24 |
| Average | 1.87 | 1.98 | 1.95 | 1.93 | 2.03 | 2.04 | 1.43 | 1.28 | 1.36 | 1.39 | 1.18 | 1.17 | 1.24 |
| High | 1.87 | 1.98 | 1.95 | 1.93 | 2.03 | 2.04 | 1.43 | 1.28 | 1.36 | 1.39 | 1.18 | 1.17 | 1.24 |
