| Period Ending: | 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 |
2006 12-30 |
2005 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 8 | 8 | 7 | 6 | 2 | 5 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 3 | 3 |
| Estimated Revenue | |||||||||||||||||
| Low | 1,083 | 1,037 | 946.8 | 903.4 | 861 | 840.2 | 771.2 | 641.5 | 347.5 | 366.7 | 278.5 | 179.5 | 117.5 | 92.08 | 79.73 | 57.9 | 37.21 |
| Average | 1,083 | 1,037 | 966.5 | 909.7 | 867.9 | 857.7 | 788.6 | 656.2 | 355.4 | 375.1 | 284.9 | 183.6 | 120.2 | 94.18 | 83.87 | 61.25 | 39.23 |
| High | 1,083 | 1,037 | 989.5 | 915.4 | 873 | 878.2 | 806.1 | 667.3 | 361.4 | 381.5 | 289.7 | 186.7 | 122.2 | 95.78 | 85.17 | 62.22 | 39.71 |
| Estimated EBITDA | |||||||||||||||||
| Low | 158.8 | 152 | 138.8 | 132.4 | 126.2 | 123.2 | 35.33 | 37.71 | 37.15 | 43.06 | 39.52 | 28.58 | 18.91 | 11.96 | 9.87 | 7.19 | 5.45 |
| Average | 158.8 | 152 | 141.7 | 133.4 | 127.1 | 125.7 | 36.92 | 41.17 | 38.06 | 43.23 | 39.82 | 29.03 | 19.09 | 12.08 | 9.88 | 7.21 | 5.75 |
| High | 158.8 | 152 | 145.1 | 134.2 | 128 | 128.7 | 41.69 | 41.64 | 39.03 | 43.36 | 39.91 | 29.16 | 19.22 | 12.14 | 9.93 | 7.24 | 5.82 |
| Estimated EBIT | |||||||||||||||||
| Low | 92.8 | 88.82 | 81.12 | 77.4 | 73.77 | 71.99 | 33.08 | 35.32 | 34.79 | 34.98 | 34.8 | 26.16 | 14.51 | 9.9 | 7.91 | 5.76 | 3.19 |
| Average | 92.8 | 88.82 | 82.81 | 77.95 | 74.28 | 73.49 | 34.57 | 38.56 | 35.65 | 35.12 | 35.06 | 26.57 | 14.64 | 10 | 7.91 | 5.78 | 3.36 |
| High | 92.81 | 88.82 | 84.78 | 78.43 | 74.8 | 75.24 | 39.05 | 39 | 36.55 | 35.22 | 35.14 | 26.7 | 14.74 | 10.05 | 7.96 | 5.8 | 3.4 |
| Estimated Net Income | |||||||||||||||||
| Low | 119.9 | 109.6 | 85.87 | 81.64 | 55.8 | 45.17 | 35.09 | 24.43 | 24.07 | 23.24 | 29.59 | 18.44 | 11.38 | 7.22 | 5.56 | 4.05 | 8.43 |
| Average | 123.2 | 112.5 | 88.6 | 85.58 | 57.45 | 46.51 | 36.67 | 26.68 | 24.66 | 23.33 | 29.81 | 18.73 | 11.48 | 7.29 | 5.56 | 4.06 | 9.05 |
| High | 127 | 116 | 103.8 | 89.52 | 59.1 | 47.84 | 41.41 | 26.98 | 25.29 | 23.4 | 29.88 | 18.82 | 11.56 | 7.33 | 5.59 | 4.07 | 9.78 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 267.4 | 255.9 | 233.8 | 223 | 212.6 | 207.5 | 77.07 | 82.27 | 81.04 | 84.63 | 47.66 | 28.53 | 19.76 | 15.56 | 15.6 | 11.36 | 9.19 |
| Average | 267.4 | 255.9 | 238.6 | 224.6 | 214.1 | 211.8 | 80.54 | 89.83 | 83.04 | 84.96 | 48.02 | 28.98 | 19.95 | 15.73 | 15.61 | 11.4 | 9.68 |
| High | 267.4 | 255.9 | 244.3 | 226 | 215.5 | 216.8 | 90.96 | 90.85 | 85.16 | 85.22 | 48.13 | 29.12 | 20.08 | 15.8 | 15.7 | 11.44 | 9.81 |
| Estimated EPS | |||||||||||||||||
| Low | 1.67 | 1.53 | 1.2 | 1.14 | 0.779 | 0.63 | 0.558 | 0.565 | 0.539 | 0.5 | 0.419 | 0.411 | 0.346 | 0.252 | 0.216 | 0.069 | 0.118 |
| Average | 1.72 | 1.57 | 1.35 | 1.18 | 0.8 | 0.648 | 0.574 | 0.581 | 0.555 | 0.515 | 0.432 | 0.423 | 0.356 | 0.26 | 0.232 | 0.071 | 0.126 |
| High | 1.77 | 1.62 | 1.45 | 1.25 | 0.825 | 0.668 | 0.587 | 0.594 | 0.567 | 0.526 | 0.441 | 0.433 | 0.364 | 0.266 | 0.252 | 0.073 | 0.137 |
