| Period Ending: | 2030 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 3 | 4 | 2 | 4 | 4 | 3 | 2 | 3 | 5 | 2 | 3 | 5 | 2 | 3 |
| Estimated Revenue | ||||||||||||||||
| Low | 902 | 855.2 | 733.4 | 754.1 | 738.4 | 738.3 | 763.1 | 809.9 | 744 | 532.5 | 397.5 | 367.6 | 312 | 254.9 | 186.1 | 126 |
| Average | 912.2 | 864.9 | 741.7 | 760.6 | 739.7 | 739.3 | 764.1 | 819.1 | 778.8 | 557.4 | 416.1 | 384.7 | 326.6 | 266.8 | 194.8 | 131.9 |
| High | 924.1 | 876.2 | 751.3 | 771.1 | 741.8 | 740.9 | 766.2 | 829.7 | 794.4 | 568.6 | 424.4 | 392.4 | 333.1 | 272.2 | 198.7 | 134.5 |
| Estimated EBITDA | ||||||||||||||||
| Low | 605.5 | 574.1 | 492.3 | 506.2 | 495.8 | 495.7 | 512.3 | 543.7 | 409.8 | 288.3 | 187.2 | 301.1 | 208.1 | 130.1 | 124.1 | 84.03 |
| Average | 612.4 | 580.6 | 497.9 | 510.6 | 496.6 | 496.3 | 513 | 549.9 | 512.3 | 360.3 | 234 | 376.4 | 217.8 | 162.7 | 129.9 | 87.96 |
| High | 620.4 | 588.2 | 504.4 | 517.6 | 498 | 497.4 | 514.4 | 557 | 614.8 | 432.4 | 280.8 | 451.6 | 222.2 | 195.2 | 132.5 | 89.72 |
| Estimated EBIT | ||||||||||||||||
| Low | 367.9 | 348.8 | 299.1 | 307.6 | 301.2 | 301.1 | 311.2 | 330.3 | 121.5 | 186.6 | 119 | 238 | 196.6 | 88.86 | 74.32 | 50.33 |
| Average | 372.1 | 352.8 | 302.5 | 310.2 | 301.7 | 301.5 | 311.7 | 334.1 | 151.8 | 233.2 | 148.7 | 297.5 | 245.8 | 111.1 | 77.8 | 52.68 |
| High | 376.9 | 357.4 | 306.5 | 314.5 | 302.6 | 302.2 | 312.5 | 338.4 | 182.2 | 279.8 | 178.5 | 357 | 295 | 133.3 | 79.36 | 53.74 |
| Estimated Net Income | ||||||||||||||||
| Low | 57.4 | 57.4 | 36.82 | 41.56 | 38.5 | 43.94 | 54.64 | 143 | 102.1 | 88.62 | 36.16 | -22.49 | 30.3 | 3.6 | 20.63 | 7.96 |
| Average | 58.24 | 58.24 | 40.17 | 42.39 | 39.58 | 44.14 | 55.1 | 145.3 | 127.6 | 110.8 | 45.2 | -5.11 | 46.12 | 5.12 | 21.9 | 8.45 |
| High | 59.23 | 59.23 | 43.52 | 43.22 | 40.66 | 44.34 | 55.56 | 147.6 | 153.1 | 132.9 | 54.24 | 12.27 | 61.94 | 6.64 | 22.47 | 8.67 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 67.26 | 63.77 | 54.69 | 56.23 | 55.07 | 55.06 | 56.9 | 60.39 | 58.42 | 43.55 | 70.21 | 282.6 | 248.3 | 120.3 | 15.11 | 10.23 |
| Average | 68.02 | 64.5 | 55.31 | 56.71 | 55.16 | 55.13 | 56.98 | 61.08 | 73.02 | 54.44 | 87.76 | 353.2 | 310.4 | 150.4 | 15.81 | 10.71 |
| High | 68.91 | 65.33 | 56.03 | 57.5 | 55.32 | 55.25 | 57.14 | 61.87 | 87.63 | 65.33 | 105.3 | 423.8 | 372.5 | 180.5 | 16.13 | 10.92 |
| Estimated EPS | ||||||||||||||||
| Low | 0.749 | 0.749 | 0.48 | 0.542 | 0.502 | 0.573 | 0.713 | 1.87 | 0.843 | 0.897 | 0.452 | -0.505 | 0.513 | 0.038 | 0.268 | 0.104 |
| Average | 0.76 | 0.76 | 0.524 | 0.55 | 0.519 | 0.576 | 0.719 | 1.89 | 0.895 | 0.952 | 0.48 | -0.492 | 0.545 | 0.04 | 0.285 | 0.11 |
| High | 0.773 | 0.773 | 0.568 | 0.564 | 0.531 | 0.579 | 0.725 | 1.93 | 0.919 | 0.977 | 0.492 | -0.464 | 0.559 | 0.041 | 0.292 | 0.113 |
