| 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 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||
| Low | 1,940 | 1,848 | 1,725 | 1,712 | 1,600 | 1,489 | 1,473 | 1,408 |
| Average | 1,940 | 1,848 | 1,725 | 1,712 | 1,600 | 1,489 | 1,473 | 1,408 |
| High | 1,940 | 1,848 | 1,725 | 1,712 | 1,600 | 1,489 | 1,473 | 1,408 |
| Estimated EBITDA | ||||||||
| Low | 501.1 | 477.3 | 445.6 | 442.2 | 394.7 | 367.2 | 363.2 | 347.3 |
| Average | 501.1 | 477.3 | 445.6 | 442.2 | 394.7 | 367.2 | 363.2 | 347.3 |
| High | 501.1 | 477.3 | 445.6 | 442.2 | 394.7 | 367.2 | 363.2 | 347.3 |
| Estimated EBIT | ||||||||
| Low | 231.1 | 220.1 | 205.5 | 204 | 116.8 | 108.7 | 107.5 | 102.8 |
| Average | 231.1 | 220.1 | 205.5 | 204 | 116.8 | 108.7 | 107.5 | 102.8 |
| High | 231.1 | 220.1 | 205.5 | 204 | 116.8 | 108.7 | 107.5 | 102.8 |
| Estimated Net Income | ||||||||
| Low | 212.2 | 181 | 149.2 | 148.2 | 143 | 88.57 | -131.5 | 0 |
| Average | 212.2 | 181 | 149.2 | 148.2 | 143 | 88.57 | -131.5 | 0 |
| High | 212.2 | 181 | 149.2 | 148.2 | 143 | 88.57 | -131.5 | 0 |
| Estimated SGA Expenses | ||||||||
| Low | 128.5 | 122.4 | 114.3 | 113.4 | 0 | 0 | 0 | 0 |
| Average | 128.5 | 122.4 | 114.3 | 113.4 | 0 | 0 | 0 | 0 |
| High | 128.5 | 122.4 | 114.3 | 113.4 | 0 | 0 | 0 | 0 |
| Estimated EPS | ||||||||
| Low | 3.43 | 2.92 | 2.41 | 2.39 | 2.31 | 1.43 | -2.12 | 0 |
| Average | 3.43 | 2.92 | 2.41 | 2.39 | 2.31 | 1.43 | -2.12 | 0 |
| High | 3.43 | 2.92 | 2.41 | 2.39 | 2.31 | 1.43 | -2.12 | 0 |
