| Period Ending: | 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 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2005 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 7 | 6 | 5 | 7 | 6 | 2 | 3 | 5 | 2 | 3 | 3 | 5 | 3 | 7 | 11 | 16 | 9 | 20 | 8 | 14 | 17 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 1,051 | 1,041 | 1,151 | 1,078 | 994.4 | 857 | 932.5 | 778.6 | 867.6 | 683.3 | 730.5 | 718.9 | 828 | 837.8 | 688.7 | 399.1 | 313.3 | 264.2 | 326.2 | 259.3 | 161.4 | 161.9 | 136.6 |
| Average | 1,102 | 1,081 | 1,166 | 1,103 | 1,003 | 865.2 | 977.4 | 836.1 | 931.6 | 733.7 | 784.4 | 771.9 | 889.1 | 899.6 | 739.5 | 498.9 | 391.6 | 330.3 | 407.8 | 324.1 | 201.8 | 202.3 | 170.7 |
| High | 1,141 | 1,120 | 1,180 | 1,128 | 1,011 | 873.5 | 1,012 | 931.7 | 1,038 | 817.6 | 874 | 860.2 | 990.8 | 1,002 | 824.1 | 598.7 | 470 | 396.3 | 489.3 | 388.9 | 242.1 | 242.8 | 204.9 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 944.3 | 935.4 | 1,034 | 968.4 | 893 | 769.7 | 837.5 | 699.3 | 729.2 | 613.6 | 656 | 645.6 | 549.5 | 644.6 | 577.1 | 372.2 | 294.4 | 257.4 | 248.8 | 236.6 | 134.8 | 130.7 | 74.24 |
| Average | 989.8 | 970.5 | 1,047 | 990.7 | 900.6 | 777.1 | 877.8 | 750.9 | 911.5 | 658.9 | 704.4 | 693.3 | 701.1 | 805.7 | 721.4 | 465.3 | 367.9 | 321.7 | 310.9 | 295.8 | 168.5 | 163.4 | 92.81 |
| High | 1,024 | 1,006 | 1,060 | 1,013 | 908.2 | 784.5 | 908.6 | 836.8 | 1,094 | 734.3 | 785 | 772.5 | 852.7 | 966.9 | 865.7 | 558.3 | 441.5 | 386.1 | 373.1 | 355 | 202.2 | 196.1 | 111.4 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 617.2 | 611.3 | 675.6 | 632.9 | 583.7 | 503 | 547.4 | 420.5 | 411.2 | 279.2 | 402.9 | 438 | -2.82 | 405.7 | 380.9 | 272.7 | 199 | 162 | 134.3 | 149.2 | 94.12 | 88.06 | 84.79 |
| Average | 646.9 | 634.3 | 684.2 | 647.5 | 588.6 | 507.9 | 573.7 | 525.6 | 514 | 403.2 | 503.6 | 547.5 | 133.7 | 507.1 | 476.2 | 340.8 | 248.8 | 202.5 | 167.9 | 186.5 | 117.7 | 110.1 | 106 |
| High | 669.6 | 657.2 | 692.7 | 662.1 | 593.6 | 512.7 | 593.8 | 630.7 | 616.8 | 527.2 | 604.3 | 657 | 270.3 | 608.5 | 571.4 | 409 | 298.6 | 243 | 201.5 | 223.9 | 141.2 | 132.1 | 127.2 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 0 | 501 | 531.3 | 537.1 | 519 | 411.8 | 337.9 | 307.4 | 274.1 | -86.72 | 235.9 | 242 | -279 | 280.1 | 205.8 | 174.2 | 128.2 | 90.71 | 33.52 | 53.15 | 66.14 | 63.77 | 39.65 |
| Average | 0 | 529 | 553.8 | 542 | 521.5 | 414.7 | 356.8 | 384.2 | 342.6 | 17.01 | 294.9 | 302.5 | -144 | 350.2 | 257.2 | 217.7 | 160.2 | 113.4 | 48.94 | 66.44 | 82.68 | 79.71 | 49.56 |
| High | 0 | 557.1 | 576.2 | 547 | 524.1 | 417.6 | 375.7 | 461 | 411.1 | 120.7 | 353.9 | 363 | -8.92 | 420.2 | 308.7 | 261.2 | 192.3 | 136.1 | 64.36 | 79.73 | 99.22 | 95.65 | 59.48 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 79.16 | 78.41 | 86.65 | 81.18 | 74.87 | 64.52 | 70.21 | 57.91 | 51.5 | 72.53 | 45.43 | 56.07 | 62.82 | 37.88 | 36.1 | 20.5 | 16.1 | 16.11 | 22.29 | 14.74 | 29.11 | 9.83 | 10.71 |
| Average | 82.97 | 81.36 | 87.76 | 83.05 | 75.5 | 65.14 | 73.59 | 72.38 | 64.38 | 90.66 | 56.78 | 70.08 | 78.52 | 47.35 | 45.13 | 25.62 | 20.13 | 20.13 | 27.86 | 18.43 | 36.39 | 12.29 | 13.39 |
| High | 85.89 | 84.3 | 88.86 | 84.93 | 76.14 | 65.76 | 76.17 | 86.86 | 77.26 | 108.8 | 68.14 | 84.1 | 94.22 | 56.82 | 54.16 | 30.75 | 24.15 | 24.16 | 33.43 | 22.11 | 43.66 | 14.75 | 16.07 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 0 | 1.85 | 1.96 | 1.99 | 1.92 | 1.52 | 1.25 | 1.9 | 1.88 | 0.628 | 1.56 | 1.35 | 0.588 | 1.55 | 1.25 | 1.37 | 1 | 0.8 | 0.85 | 0.79 | 0.73 | 0.85 | 0.65 |
| Average | 0 | 1.97 | 2.06 | 2 | 1.93 | 1.53 | 1.33 | 2.08 | 2.06 | 0.69 | 1.71 | 1.48 | 0.645 | 1.71 | 1.37 | 1.71 | 1.24 | 0.99 | 1.07 | 0.985 | 0.92 | 1.05 | 0.81 |
| High | 0 | 2.06 | 2.13 | 2.02 | 1.94 | 1.54 | 1.39 | 2.39 | 2.37 | 0.793 | 1.96 | 1.7 | 0.741 | 1.96 | 1.58 | 2.05 | 1.48 | 1.18 | 1.3 | 1.18 | 1.11 | 1.25 | 0.97 |
