| 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 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2003 12-30 |
2002 12-30 |
1995 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 4 | 4 | 4 | 4 | 3 | 1 | 1 | 2 | 1 | 5 | 5 | 4 | 5 | 10 | 16 | 14 | 11 | 18 | 12 | 7 | 10 | 15 | 9 | 7 | 20 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 579.6 | 569.2 | 556.9 | 541.1 | 510.6 | 507.7 | 474.2 | 379.4 | 185.2 | 246.6 | 235.5 | 231.3 | 213.9 | 197.1 | 153.5 | 134.9 | 149.4 | 140.6 | 104.3 | 175.7 | 128.5 | 32,640,016 | 106.4 | 94.42 | 79.17 | 45.61 |
| Average | 579.6 | 572.7 | 560.4 | 544.5 | 516.4 | 511 | 478.5 | 382.8 | 186.9 | 248.8 | 237.6 | 233.4 | 215.9 | 198.9 | 191.8 | 168.6 | 186.7 | 175.8 | 130.4 | 219.6 | 160.6 | 40,800,019 | 133 | 118 | 98.96 | 57.02 |
| High | 579.7 | 576.2 | 563.9 | 547.8 | 520 | 514.1 | 488.1 | 390.5 | 190.6 | 253.8 | 242.4 | 238.1 | 220.2 | 202.9 | 230.2 | 202.3 | 224 | 210.9 | 156.5 | 263.5 | 192.8 | 48,960,023 | 159.6 | 141.6 | 118.7 | 68.42 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | 183 | 179.7 | 175.9 | 170.9 | 161.2 | 160.3 | 91.87 | 84.3 | 52.4 | 69.78 | 46.68 | 45.72 | 41.03 | 29.99 | 30.75 | 27.99 | 26.85 | 19.44 | 26.3 | 22.38 | 35.73 | 34.24 | 31.33 | 21.39 | 19.44 | 8.99 |
| Average | 183 | 180.9 | 177 | 172 | 163.1 | 161.3 | 114.8 | 105.4 | 52.87 | 70.41 | 58.34 | 57.14 | 51.28 | 37.49 | 38.44 | 34.99 | 33.57 | 24.3 | 32.87 | 27.98 | 44.66 | 42.8 | 39.16 | 26.73 | 24.29 | 11.24 |
| High | 183.1 | 182 | 178.1 | 173 | 164.2 | 162.3 | 137.8 | 126.5 | 53.94 | 71.82 | 70.01 | 68.57 | 61.54 | 44.99 | 46.13 | 41.99 | 40.28 | 29.16 | 39.44 | 33.58 | 53.59 | 51.36 | 46.99 | 32.08 | 29.15 | 13.49 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | 127.3 | 125 | 122.3 | 118.9 | 112.2 | 111.5 | 77.37 | 58.7 | 34.82 | 46.37 | 34.75 | 33.14 | 29.51 | 19.99 | 17.08 | 17.79 | 12.6 | 7.61 | 13.38 | 12.51 | 27.7 | 26.93 | 25.05 | 14.01 | 12.09 | 5.5 |
| Average | 127.3 | 125.8 | 123.1 | 119.6 | 113.4 | 112.2 | 96.71 | 73.38 | 35.13 | 46.79 | 43.43 | 41.43 | 36.88 | 24.99 | 21.35 | 22.23 | 15.75 | 9.51 | 16.73 | 15.64 | 34.62 | 33.66 | 31.31 | 17.51 | 15.11 | 6.98 |
| High | 127.3 | 126.6 | 123.9 | 120.3 | 114.2 | 112.9 | 116 | 88.05 | 35.84 | 47.73 | 52.12 | 49.71 | 44.26 | 29.98 | 25.62 | 26.68 | 18.9 | 11.41 | 20.07 | 18.77 | 41.55 | 40.39 | 37.57 | 21.01 | 18.13 | 8.45 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | 111.8 | 113.6 | 109.1 | 103.9 | 86.55 | 81.05 | 60.57 | 44.69 | 18.56 | 33.3 | 27.67 | 20.65 | 18.81 | 12.67 | 10.48 | 10.35 | 6.88 | 4.3 | 7.82 | 8 | 19.03 | 17.75 | 15.92 | 7.82 | 6.05 | 1.13 |
| Average | 123 | 114.8 | 110.2 | 104 | 87.66 | 81.71 | 75.71 | 55.86 | 18.77 | 33.69 | 34.59 | 25.81 | 23.51 | 15.83 | 13.1 | 12.94 | 8.6 | 5.38 | 9.77 | 10.01 | 23.79 | 22.19 | 19.9 | 9.77 | 7.56 | 1.81 |
| High | 134.1 | 115.9 | 111.2 | 104.2 | 88.77 | 82.37 | 90.85 | 67.03 | 19.26 | 34.57 | 41.51 | 30.98 | 28.21 | 19 | 15.72 | 15.52 | 10.32 | 6.45 | 11.73 | 12.01 | 28.55 | 26.63 | 23.87 | 11.73 | 9.07 | 2.49 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 120.2 | 118 | 115.5 | 112.2 | 105.9 | 105.3 | 69.37 | 56.16 | 43.1 | 57.39 | 53.75 | 52.3 | 44.68 | 33.84 | 40.24 | 34.53 | 48.77 | 44.76 | 46.59 | 47.95 | 39.88 | 37.44 | 29.5 | 26.6 | 21.78 | 12.57 |
| Average | 120.2 | 118.8 | 116.2 | 112.9 | 107.1 | 106 | 86.71 | 70.19 | 43.49 | 57.91 | 67.19 | 65.37 | 55.85 | 42.3 | 50.31 | 43.16 | 60.97 | 55.95 | 58.24 | 59.93 | 49.85 | 46.81 | 36.88 | 33.25 | 27.22 | 15.71 |
| High | 120.2 | 119.5 | 116.9 | 113.6 | 107.8 | 106.6 | 104.1 | 84.23 | 44.36 | 59.08 | 80.63 | 78.44 | 67.02 | 50.76 | 60.37 | 51.79 | 73.16 | 67.14 | 69.88 | 71.92 | 59.83 | 56.17 | 44.26 | 39.9 | 32.66 | 18.85 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | 5.97 | 6.07 | 5.83 | 5.54 | 4.62 | 4.33 | 4.48 | 3.36 | 0.978 | 1.76 | 1.86 | 1.54 | 1.35 | 1.09 | 0.72 | 0.57 | 0.46 | 0.44 | 0.39 | 0.61 | 0.98 | 0.97 | 0.8 | 0.44 | 0.3 | 0.12 |
| Average | 6.56 | 6.13 | 5.88 | 5.55 | 4.68 | 4.36 | 4.53 | 3.4 | 0.99 | 1.78 | 1.88 | 1.56 | 1.36 | 1.1 | 0.895 | 0.71 | 0.58 | 0.55 | 0.485 | 0.755 | 1.22 | 1.21 | 1 | 0.55 | 0.37 | 0.14 |
| High | 7.16 | 6.19 | 5.93 | 5.56 | 4.74 | 4.4 | 4.65 | 3.49 | 1.02 | 1.82 | 1.93 | 1.6 | 1.4 | 1.13 | 1.07 | 0.85 | 0.7 | 0.66 | 0.58 | 0.9 | 1.46 | 1.45 | 1.2 | 0.66 | 0.44 | 0.16 |
