| 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 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
| Estimated Revenue | |||||||||||||||||
| Low | 1,102 | 1,069 | 1,067 | 1,059 | 1,191 | 1,079 | 985 | 988 | 1,115 | 1,158 | 1,031 | 915.3 | 872.9 | 535.5 | 486.2 | 384.1 | 361.2 |
| Average | 1,102 | 1,069 | 1,067 | 1,059 | 1,191 | 1,079 | 985 | 988 | 1,115 | 1,158 | 1,031 | 915.3 | 872.9 | 560.4 | 508.7 | 401.9 | 378 |
| High | 1,102 | 1,069 | 1,067 | 1,059 | 1,191 | 1,079 | 985 | 988 | 1,115 | 1,158 | 1,031 | 915.3 | 872.9 | 563.1 | 511.2 | 403.9 | 379.8 |
| Estimated EBITDA | |||||||||||||||||
| Low | 538.9 | 522.7 | 521.8 | 517.9 | 582.6 | 354.7 | 323.8 | 324.8 | 366.5 | 380.6 | 338.9 | 300.9 | 286.9 | 176 | 159.8 | 126.3 | 118.7 |
| Average | 538.9 | 522.7 | 521.8 | 517.9 | 582.6 | 354.7 | 323.8 | 324.8 | 366.5 | 380.6 | 338.9 | 300.9 | 286.9 | 369.7 | 167.2 | 129.5 | 124.2 |
| High | 538.9 | 522.7 | 521.8 | 517.9 | 582.6 | 354.7 | 323.8 | 324.8 | 366.5 | 380.6 | 338.9 | 300.9 | 286.9 | 369.7 | 168 | 132.8 | 124.9 |
| Estimated EBIT | |||||||||||||||||
| Low | 912.4 | 885 | 883.4 | 876.8 | 986.4 | -35.17 | -32.1 | -32.2 | -36.34 | -37.74 | -33.6 | -29.83 | -28.45 | -18.35 | -16.66 | -12.52 | -12.38 |
| Average | 912.4 | 885 | 883.4 | 876.8 | 986.4 | -35.17 | -32.1 | -32.2 | -36.34 | -37.74 | -33.6 | -29.83 | -28.45 | -17.9 | -16.58 | 390.9 | -12.32 |
| High | 912.4 | 885 | 883.4 | 876.8 | 986.4 | -35.17 | -32.1 | -32.2 | -36.34 | -37.74 | -33.6 | -29.83 | -28.45 | -17.45 | -15.84 | 390.9 | -11.77 |
| Estimated Net Income | |||||||||||||||||
| Low | 244 | 215.6 | 195.7 | 241.2 | 0 | 528.6 | 163.1 | -112.3 | 138.7 | 261.2 | 129.2 | 133.2 | 79.48 | 143 | 188 | 269.2 | 152 |
| Average | 244 | 215.6 | 195.7 | 241.2 | 0 | 528.6 | 163.1 | -112.3 | 138.7 | 261.2 | 208.4 | 133.2 | 79.48 | 302.2 | 194.7 | 278.8 | 156.6 |
| High | 244 | 215.6 | 195.7 | 241.2 | 0 | 528.6 | 163.1 | -112.3 | 138.7 | 261.2 | 208.4 | 133.2 | 79.48 | 302.2 | 201.4 | 288.4 | 162.8 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 116.3 | 112.8 | 112.6 | 111.8 | 125.8 | 126.4 | 115.4 | 115.7 | 130.6 | 135.6 | 120.8 | 107.2 | 102.3 | 62.73 | 56.95 | 45 | 42.31 |
| Average | 116.3 | 112.8 | 112.6 | 111.8 | 125.8 | 126.4 | 115.4 | 115.7 | 130.6 | 135.6 | 120.8 | 107.2 | 102.3 | 64.35 | 83.66 | 46.16 | 44.28 |
| High | 116.3 | 112.8 | 112.6 | 111.8 | 125.8 | 126.4 | 115.4 | 115.7 | 130.6 | 135.6 | 120.8 | 107.2 | 102.3 | 65.97 | 83.66 | 47.32 | 44.5 |
| Estimated EPS | |||||||||||||||||
| Low | 22.8 | 20.15 | 18.29 | 22.54 | 0 | 48.92 | 15.1 | -10.39 | 12.84 | 24.18 | 11.96 | 12.33 | 7.36 | 13.23 | 17.39 | 24.91 | 14.06 |
| Average | 22.8 | 20.15 | 18.29 | 22.54 | 0 | 48.92 | 15.1 | -10.39 | 12.84 | 24.18 | 11.96 | 12.33 | 7.36 | 13.78 | 17.93 | 25.67 | 14.49 |
| High | 22.8 | 20.15 | 18.29 | 22.54 | 0 | 48.92 | 15.1 | -10.39 | 12.84 | 24.18 | 11.96 | 12.33 | 7.36 | 14.48 | 18.64 | 26.69 | 15.07 |
