| 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 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 5 | 5 | 5 | 2 | 3 | 4 | 4 | 3 | 4 | 8 | 6 | 6 | 9 | 7 | 14 |
| Estimated Revenue | ||||||||||||||||||
| Low | 768.9 | 770.8 | 893.8 | 893.1 | 902.2 | 1,226 | 1,335 | 1,399 | 512.8 | 870.4 | 678.3 | 544.6 | 489.6 | 494.3 | 710.2 | 434.7 | 111.9 | 58.76 |
| Average | 806 | 808 | 895.9 | 906.9 | 907.2 | 1,236 | 1,399 | 1,468 | 538 | 913.1 | 711.6 | 571.3 | 513.6 | 518.6 | 745.1 | 543.4 | 139.9 | 73.46 |
| High | 847.8 | 849.9 | 898.1 | 920.6 | 912.2 | 1,246 | 1,472 | 1,545 | 565.9 | 960.6 | 748.6 | 601 | 540.3 | 545.6 | 783.8 | 652.1 | 167.9 | 88.15 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 452.2 | 453.3 | 525.6 | 525.2 | 530.6 | 720.7 | 785.1 | 129.9 | 115.5 | 260.6 | -30.08 | -211.2 | 287.9 | -28.59 | 177 | 91.66 | -30.7 | -88 |
| Average | 474 | 475.2 | 526.9 | 533.3 | 533.5 | 726.7 | 823 | 162.3 | 144.4 | 325.8 | -9.44 | -176 | 302 | -11.02 | 221.2 | 114.6 | -25.58 | -72.48 |
| High | 498.6 | 499.8 | 528.1 | 541.4 | 536.4 | 732.6 | 865.7 | 194.8 | 173.3 | 390.9 | 11.2 | -140.8 | 317.7 | 6.54 | 265.4 | 137.5 | -20.46 | -56.96 |
| Estimated EBIT | ||||||||||||||||||
| Low | 276.1 | 276.8 | 320.9 | 320.7 | 324 | 440.1 | 479.4 | -124.3 | -106.2 | 186.9 | 113.5 | 7.63 | 175.8 | 47.67 | 232 | 37.75 | -25.84 | -96.98 |
| Average | 289.4 | 290.1 | 321.7 | 325.6 | 325.8 | 443.7 | 502.5 | -103.6 | -88.46 | 255.8 | 143.7 | 20.52 | 184.4 | 63.73 | 290 | 47.18 | -21.54 | -80.82 |
| High | 304.4 | 305.2 | 322.5 | 330.6 | 327.6 | 447.4 | 528.6 | -82.86 | -70.77 | 324.7 | 173.8 | 33.42 | 194 | 79.79 | 348 | 56.62 | -17.23 | -64.65 |
| Estimated Net Income | ||||||||||||||||||
| Low | 554.6 | 527.1 | 146.7 | 212.1 | 257.4 | 490.7 | 635.4 | 685 | -277.4 | 50.41 | -62.86 | -190.8 | -210.3 | -47.21 | 164.2 | 38.64 | -38.12 | -106.5 |
| Average | 589.9 | 560.6 | 274.4 | 264.1 | 298.1 | 523.6 | 662.8 | 856.2 | -231.1 | 110.6 | -42.84 | -159 | -197 | -29.68 | 205.2 | 48.31 | -31.77 | -88.74 |
| High | 629.7 | 598.4 | 463.4 | 414.8 | 310.8 | 556.6 | 721.5 | 1,027 | -184.9 | 170.9 | -22.82 | -127.2 | -185 | -12.15 | 246.3 | 57.97 | -25.41 | -70.99 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 61.93 | 62.09 | 71.99 | 71.93 | 72.67 | 98.71 | 107.5 | 47.57 | 41.78 | 51.01 | 51.84 | 38.04 | 39.43 | 40.29 | 50.05 | 73.83 | 19.07 | 30.13 |
| Average | 64.92 | 65.08 | 72.16 | 73.04 | 73.07 | 99.53 | 112.7 | 59.46 | 52.22 | 63.77 | 64.8 | 47.55 | 41.37 | 50.36 | 62.56 | 92.29 | 29.25 | 37.67 |
| High | 68.29 | 68.46 | 72.34 | 74.15 | 73.47 | 100.3 | 118.6 | 71.36 | 62.66 | 76.52 | 77.76 | 57.06 | 43.52 | 60.43 | 75.07 | 110.7 | 39.43 | 45.2 |
| Estimated EPS | ||||||||||||||||||
| Low | 10.9 | 10.36 | 2.88 | 4.17 | 5.06 | 9.64 | 12.49 | 11.11 | -4.44 | 1.83 | -0.708 | -5.09 | -4.13 | -0.989 | 11.54 | 1.67 | -6.31 | -5.86 |
| Average | 11.6 | 11.02 | 6.14 | 6.05 | 5.53 | 10.06 | 13.29 | 11.83 | -4.15 | 1.95 | -0.663 | -4.76 | -3.87 | -0.926 | 12.29 | 2.08 | -5.25 | -4.88 |
| High | 12.38 | 11.76 | 9.11 | 8.15 | 6.11 | 10.94 | 14.18 | 12.63 | -3.9 | 2.08 | -0.623 | -4.47 | -3.64 | -0.87 | 13.12 | 2.5 | -4.19 | -3.9 |
