| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 1,855 | 1,852 | 1,897 | 2,633 | 3,245 | 3,589 | 3,652 | 3,464 | 3,221 | 3,507 | 3,492 | 3,441 |
| Average | 1,855 | 1,852 | 1,897 | 2,633 | 3,245 | 3,589 | 3,652 | 3,464 | 3,221 | 3,507 | 3,492 | 3,441 |
| High | 1,855 | 1,852 | 1,897 | 2,633 | 3,245 | 3,589 | 3,652 | 3,464 | 3,221 | 3,507 | 3,492 | 3,441 |
| Estimated EBITDA | ||||||||||||
| Low | 130 | 129.7 | 133 | 184.5 | 227.4 | 251.5 | 255.9 | 242.8 | 225.7 | 245.8 | 244.7 | 241.1 |
| Average | 130 | 129.7 | 133 | 184.5 | 227.4 | 251.5 | 255.9 | 242.8 | 225.7 | 245.8 | 244.7 | 241.1 |
| High | 130 | 129.7 | 133 | 184.5 | 227.4 | 251.5 | 255.9 | 242.8 | 225.7 | 245.8 | 244.7 | 241.1 |
| Estimated EBIT | ||||||||||||
| Low | 38.52 | 38.45 | 39.4 | 54.67 | 67.38 | 74.53 | 75.83 | 71.94 | 66.88 | 72.84 | 72.51 | 71.46 |
| Average | 38.52 | 38.45 | 39.4 | 54.67 | 67.38 | 74.53 | 75.83 | 71.94 | 66.88 | 72.84 | 72.51 | 71.46 |
| High | 38.52 | 38.45 | 39.4 | 54.67 | 67.38 | 74.53 | 75.83 | 71.94 | 66.88 | 72.84 | 72.51 | 71.46 |
| Estimated Net Income | ||||||||||||
| Low | 294.3 | 251.9 | 236.7 | 69.36 | -0.913 | 39.55 | 67.53 | 47.09 | 120.1 | 211.1 | 253.3 | 316.1 |
| Average | 294.3 | 251.9 | 236.7 | 69.36 | -0.913 | 39.55 | 67.53 | 47.09 | 120.1 | 211.1 | 253.3 | 316.1 |
| High | 294.3 | 251.9 | 236.7 | 69.36 | -0.913 | 39.55 | 67.53 | 47.09 | 120.1 | 211.1 | 253.3 | 316.1 |
| Estimated SGA Expenses | ||||||||||||
| Low | 556.2 | 555.2 | 568.9 | 789.4 | 972.9 | 1,076 | 1,095 | 1,039 | 965.7 | 1,052 | 1,047 | 1,032 |
| Average | 556.2 | 555.2 | 568.9 | 789.4 | 972.9 | 1,076 | 1,095 | 1,039 | 965.7 | 1,052 | 1,047 | 1,032 |
| High | 556.2 | 555.2 | 568.9 | 789.4 | 972.9 | 1,076 | 1,095 | 1,039 | 965.7 | 1,052 | 1,047 | 1,032 |
| Estimated EPS | ||||||||||||
| Low | 1.61 | 1.38 | 1.3 | 0.38 | -0.005 | 0.217 | 0.37 | 0.258 | 0.658 | 1.16 | 1.39 | 1.73 |
| Average | 1.61 | 1.38 | 1.3 | 0.38 | -0.005 | 0.217 | 0.37 | 0.258 | 0.658 | 1.16 | 1.39 | 1.73 |
| High | 1.61 | 1.38 | 1.3 | 0.38 | -0.005 | 0.217 | 0.37 | 0.258 | 0.658 | 1.16 | 1.39 | 1.73 |
