| 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 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 945.6 | 885.8 | 843.7 | 792.5 | 766.4 | 645.4 | 629.8 | 580.1 | 495.2 | 482.9 | 404.6 | 440.5 | 390.8 |
| Average | 947.7 | 887.8 | 844.6 | 806.6 | 768.1 | 645.8 | 630.2 | 580.4 | 495.4 | 483.1 | 404.9 | 440.7 | 391 |
| High | 949.8 | 889.8 | 845.5 | 820.7 | 769.8 | 646.2 | 630.5 | 580.7 | 495.7 | 483.4 | 405.1 | 441 | 391.3 |
| Estimated EBITDA | |||||||||||||
| Low | 618.3 | 579.2 | 551.7 | 518.2 | 501.1 | -22.75 | -8.13 | -7.49 | 44.94 | -6.23 | -5.22 | -5.69 | -5.04 |
| Average | 619.7 | 580.5 | 552.3 | 527.4 | 502.3 | -0.874 | -8.12 | -7.48 | 56.18 | -6.23 | -5.22 | -5.68 | -5.04 |
| High | 621 | 581.8 | 552.9 | 536.6 | 503.4 | 21 | -8.12 | -7.48 | 67.42 | -6.23 | -5.22 | -5.68 | -5.04 |
| Estimated EBIT | |||||||||||||
| Low | 607.1 | 568.7 | 541.7 | 508.8 | 492.1 | -16.49 | -16.09 | -14.82 | -12.65 | -12.34 | -10.34 | -11.26 | -9.99 |
| Average | 608.4 | 570 | 542.3 | 517.8 | 493.2 | -16.48 | -16.08 | -14.81 | -12.65 | -12.33 | -10.33 | -11.25 | -9.98 |
| High | 609.8 | 571.3 | 542.8 | 526.9 | 494.2 | -16.47 | -16.07 | -14.81 | -12.64 | -12.32 | -10.33 | -11.24 | -9.97 |
| Estimated Net Income | |||||||||||||
| Low | 134.3 | 133.8 | 167.8 | 55.42 | 60.94 | -38.74 | -23.26 | -18.45 | 20.46 | 26.98 | 23.43 | 33.67 | 92.05 |
| Average | 152.8 | 143.8 | 180.1 | 58.75 | 61.12 | -24.22 | -23.24 | -18.44 | 25.57 | 27 | 23.45 | 33.69 | 92.12 |
| High | 165.6 | 152 | 192.5 | 62.07 | 61.3 | -9.69 | -23.22 | -18.43 | 30.69 | 27.02 | 23.46 | 33.72 | 92.19 |
| Estimated SGA Expenses | |||||||||||||
| Low | 100.3 | 93.92 | 89.45 | 84.02 | 81.26 | 108.1 | 70.26 | 64.71 | 65.27 | 53.87 | 45.14 | 49.14 | 43.6 |
| Average | 100.5 | 94.13 | 89.55 | 85.52 | 81.44 | 135.1 | 70.3 | 64.75 | 81.59 | 53.9 | 45.17 | 49.17 | 43.62 |
| High | 100.7 | 94.34 | 89.64 | 87.01 | 81.62 | 162.1 | 70.34 | 64.79 | 97.91 | 53.93 | 45.19 | 49.19 | 43.65 |
| Estimated EPS | |||||||||||||
| Low | 4.34 | 4.32 | 5.42 | 1.79 | 1.97 | -3.03 | -0.759 | -0.602 | 0.839 | 0.88 | 0.764 | 1.1 | 3 |
| Average | 4.85 | 4.62 | 5.82 | 1.9 | 1.97 | -3.02 | -0.758 | -0.602 | 0.839 | 0.881 | 0.765 | 1.1 | 3.01 |
| High | 5.35 | 4.91 | 6.22 | 2.01 | 1.98 | -3.02 | -0.758 | -0.601 | 0.84 | 0.882 | 0.765 | 1.1 | 3.01 |
