| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
2018
12-29 |
2018
09-29 |
2018
06-29 |
2018
03-29 |
2017
12-29 |
2017
09-29 |
2017
06-29 |
2016
12-29 |
2016
09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
21 | 21 | 35 | 21 | 21 | 18 | 18 | 25 | 22 | 15 | 10 | 10 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 4 | 4 | 7 | 4 | 4 | 3 | 5 | 3 | 3 | 9 | 12 | 16 | 18 | 10 | 9 | 16 | 16 | 18 | |||||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
839 | 717.3 | 679.4 | 561.1 | 756.9 | 618.1 | 575.6 | 477.8 | 565.1 | 485.5 | 438 | 350.5 | 472.3 | 371.9 | 351.4 | 293.4 | 374.9 | 273 | 251.9 | 208.9 | 281.5 | 174.1 | 130.4 | 150.1 | 205.6 | 157.7 | 149.4 | 112.7 | 94.22 | 73.12 | 65.9 | 20.16 | 65.39 | 50.82 | 21.28 | 40.37 | 36.31 | |||||||||||
| Average |
1234
|
840.6 | 719 | 685.5 | 575.3 | 758.9 | 620.2 | 578 | 480.1 | 582.1 | 486.9 | 454.8 | 363.9 | 490.5 | 386.2 | 364.9 | 304.7 | 389.3 | 283.5 | 261.6 | 216.9 | 292.4 | 180.8 | 135.4 | 155.9 | 213.5 | 163.7 | 155.2 | 117.1 | 117.8 | 91.4 | 82.38 | 25.2 | 81.74 | 63.53 | 26.6 | 50.47 | 45.39 | |||||||||||
| High |
1234
|
844.1 | 720.7 | 709.4 | 588.8 | 764.2 | 626.7 | 583.1 | 489.8 | 590.9 | 488.7 | 465.1 | 372.1 | 501.5 | 394.9 | 373.1 | 311.5 | 398 | 289.9 | 267.5 | 221.8 | 299 | 184.9 | 138.5 | 159.4 | 218.4 | 167.4 | 158.7 | 119.7 | 141.3 | 109.7 | 98.85 | 30.24 | 98.09 | 76.24 | 31.92 | 60.56 | 54.47 | |||||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
347.1 | 296.7 | 281.1 | 232.1 | 313.1 | 255.7 | 238.1 | -8.16 | -33.3 | 68.09 | 44.15 | -7.42 | -30.27 | 61.9 | 40.13 | -5.86 | -27.52 | 56.27 | 36.49 | 13.56 | 61.2 | 38.2 | -33.84 | 9.35 | 34.94 | 20.98 | 19.04 | 5.25 | 27.04 | 14.21 | 14.09 | 13.03 | 18.21 | 11.12 | 12.08 | 12.22 | 7.73 | |||||||||||
| Average |
1234
|
347.7 | 297.4 | 283.6 | 238 | 314 | 256.5 | 239.1 | -6.8 | -27.75 | 85.11 | 55.18 | -6.18 | -25.22 | 77.38 | 50.17 | -4.88 | -22.93 | 70.34 | 45.61 | 16.95 | 76.5 | 47.75 | -28.2 | 11.69 | 43.67 | 26.23 | 23.8 | 6.56 | 33.8 | 17.77 | 17.61 | 16.29 | 22.76 | 13.9 | 15.11 | 15.27 | 9.66 | |||||||||||
| High |
1234
|
349.2 | 298.1 | 293.5 | 243.6 | 316.1 | 259.2 | 241.2 | -5.44 | -22.2 | 102.1 | 66.22 | -4.94 | -20.18 | 92.85 | 60.2 | -3.91 | -18.34 | 84.41 | 54.73 | 20.34 | 91.8 | 57.3 | -22.56 | 14.03 | 52.4 | 31.48 | 28.56 | 7.87 | 40.56 | 21.32 | 21.14 | 19.55 | 27.32 | 16.68 | 18.13 | 18.32 | 11.59 | |||||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
311.8 | 266.5 | 252.5 | 208.5 | 281.3 | 229.7 | 213.9 | -35.59 | -58.92 | 62.3 | 37.69 | -32.36 | -53.56 | 56.63 | 34.27 | -25.58 | -48.69 | 51.49 | 31.15 | 5.83 | 56.73 | 32.63 | -58.12 | 6.4 | 30.6 | 15.45 | 15.93 | 3.04 | 24.97 | 12.47 | 13.32 | 11.12 | 17.45 | 11.04 | 11.61 | 11.96 | 10.32 | |||||||||||
| Average |
1234
|
312.4 | 267.2 | 254.7 | 213.8 | 282 | 230.5 | 214.8 | -29.66 | -49.1 | 77.87 | 47.12 | -26.97 | -44.64 | 70.79 | 42.83 | -21.32 | -40.58 | 64.36 | 38.94 | 7.29 | 70.91 | 40.79 | -48.43 | 8 | 38.25 | 19.31 | 19.91 | 3.8 | 31.22 | 15.58 | 16.65 | 13.9 | 21.82 | 13.81 | 14.51 | 14.94 | 12.9 | |||||||||||
| High |
1234
|
313.7 | 267.8 | 263.6 | 218.8 | 284 | 232.9 | 216.7 | -23.73 | -39.28 | 93.45 | 56.54 | -21.57 | -35.71 | 84.95 | 51.4 | -17.05 | -32.46 | 77.23 | 46.73 | 8.75 | 85.1 | 48.95 | -38.74 | 9.6 | 45.9 | 23.17 | 23.89 | 4.56 | 37.46 | 18.7 | 19.98 | 16.68 | 26.18 | 16.57 | 17.41 | 17.93 | 15.48 | |||||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
146.9 | 90.4 | 74.6 | 58.2 | 245.1 | 171.6 | 158 | -30.47 | 12.45 | 45.99 | 29.02 | -27.7 | 11.32 | 41.81 | 26.38 | -21.9 | 10.29 | 38.01 | 23.98 | 16.96 | 80.97 | 31.46 | 61.68 | 14.3 | 29.61 | 13.68 | 13.86 | 5.44 | 20.11 | 11.36 | 9.85 | 10.16 | 10.01 | 6.14 | 11.11 | 5.11 | 2.5 | |||||||||||
| Average |
1234
|
163.6 | 97.01 | 85.75 | 66.51 | 273.4 | 190.6 | 172.3 | -25.39 | 15.56 | 57.48 | 36.28 | -23.08 | 14.15 | 52.26 | 32.98 | -18.25 | 12.86 | 47.51 | 29.98 | 21.2 | 101.2 | 39.33 | 77.11 | 17.87 | 37.01 | 17.1 | 17.32 | 6.8 | 25.14 | 14.2 | 12.31 | 12.7 | 12.51 | 7.67 | 13.89 | 6.39 | 3.12 | |||||||||||
| High |
1234
|
183 | 108 | 99.47 | 72.75 | 296.9 | 214.5 | 196.3 | -20.31 | 18.68 | 68.98 | 43.53 | -18.47 | 16.98 | 62.71 | 39.57 | -14.6 | 15.43 | 57.01 | 35.98 | 25.44 | 121.5 | 47.19 | 92.53 | 21.45 | 44.41 | 20.52 | 20.79 | 8.16 | 30.17 | 17.05 | 14.77 | 15.24 | 15.01 | 9.21 | 16.67 | 7.67 | 3.75 | |||||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
404.4 | 345.8 | 327.5 | 270.5 | 364.9 | 298 | 277.5 | 273.4 | 451.1 | 86.27 | 69.17 | 248.6 | 228.9 | 78.42 | 62.88 | 196.5 | 181.7 | 71.29 | 57.16 | 80.61 | 60.29 | 66.69 | 63.2 | 43.33 | 48.37 | 51.54 | 31.5 | 30.2 | 26.6 | 24.97 | 20.41 | 9.77 | 20.94 | 18.26 | 15.22 | 12.68 | 13.85 | |||||||||||
| Average |
1234
|
405.2 | 346.6 | 330.4 | 277.3 | 365.8 | 298.9 | 278.6 | 341.8 | 563.9 | 107.8 | 86.46 | 310.7 | 237.7 | 98.03 | 78.6 | 245.6 | 188.6 | 89.12 | 71.45 | 100.8 | 75.36 | 83.36 | 65.63 | 54.16 | 60.46 | 64.42 | 39.38 | 37.75 | 33.25 | 31.22 | 25.51 | 12.21 | 26.17 | 22.82 | 19.03 | 15.85 | 17.31 | |||||||||||
| High |
1234
|
406.9 | 347.4 | 342 | 283.8 | 368.4 | 302.1 | 281.1 | 410.1 | 676.7 | 129.4 | 103.7 | 372.8 | 243.1 | 117.6 | 94.32 | 294.7 | 192.9 | 106.9 | 85.74 | 120.9 | 90.43 | 100 | 67.11 | 64.99 | 72.55 | 77.31 | 47.26 | 45.3 | 39.9 | 37.46 | 30.61 | 14.65 | 31.41 | 27.38 | 22.83 | 19.02 | 20.77 | |||||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.304 | 0.187 | 0.155 | 0.121 | 0.508 | 0.355 | 0.327 | 0.176 | 0.354 | 0.262 | 0.247 | 0.119 | 0.338 | 0.215 | 0.193 | 0.141 | 0.259 | 0.143 | 0.122 | 0.077 | 0.179 | 0.043 | 0.018 | 0.036 | 0.114 | 0.064 | 0.065 | 0.025 | 0.41 | 0.28 | 0.22 | 0.11 | 0.26 | 0.17 | 0.11 | 0.11 | 0.14 | |||||||||||
| Average |
1234
|
0.339 | 0.201 | 0.178 | 0.138 | 0.566 | 0.395 | 0.357 | 0.218 | 0.41 | 0.291 | 0.259 | 0.125 | 0.355 | 0.226 | 0.203 | 0.148 | 0.272 | 0.15 | 0.128 | 0.08 | 0.188 | 0.045 | 0.018 | 0.038 | 0.119 | 0.067 | 0.068 | 0.026 | 0.51 | 0.35 | 0.28 | 0.14 | 0.32 | 0.21 | 0.14 | 0.14 | 0.18 | |||||||||||
| High |
1234
|
0.379 | 0.224 | 0.206 | 0.151 | 0.615 | 0.444 | 0.407 | 0.269 | 0.476 | 0.3 | 0.267 | 0.129 | 0.365 | 0.232 | 0.209 | 0.152 | 0.28 | 0.154 | 0.132 | 0.083 | 0.193 | 0.046 | 0.019 | 0.039 | 0.123 | 0.069 | 0.07 | 0.027 | 0.61 | 0.42 | 0.34 | 0.17 | 0.38 | 0.25 | 0.17 | 0.17 | 0.22 | |||||||||||