| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 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 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 12 | 18 | 10 | 14 | 16 | 11 | 13 | 19 | 12 | 14 | 11 | 17 | 20 | 20 | 10 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 573 | 523 | 450 | 414 | 382 | 300.3 | 273 | 248.2 | 225.6 | 205.1 | 186.5 | 169.5 | 154.1 | 140.1 | 127.4 | 115.8 | 105.3 | 95.68 | 86.99 | 77.35 |
| Average | 573 | 523 | 450 | 414 | 382 | 375.4 | 341.2 | 310.2 | 282 | 256.4 | 233.1 | 211.9 | 192.6 | 175.1 | 159.2 | 144.7 | 131.6 | 119.6 | 108.7 | 96.69 |
| High | 573 | 523 | 450 | 414 | 382 | 450.4 | 409.5 | 372.3 | 338.4 | 307.7 | 279.7 | 254.3 | 231.2 | 210.1 | 191 | 173.7 | 157.9 | 143.5 | 130.5 | 116 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 214.9 | 196.1 | 168.7 | 155.2 | 143.2 | 53.17 | 48.33 | 43.94 | 39.95 | 36.31 | 33.01 | 30.01 | 27.28 | 24.8 | 22.55 | 20.5 | 18.63 | 16.94 | 15.4 | 11.83 |
| Average | 214.9 | 196.1 | 168.7 | 155.2 | 143.2 | 66.46 | 60.42 | 54.92 | 49.93 | 45.39 | 41.27 | 37.51 | 34.1 | 31 | 28.19 | 25.62 | 23.29 | 21.18 | 19.25 | 14.78 |
| High | 214.9 | 196.1 | 168.7 | 155.2 | 143.2 | 79.75 | 72.5 | 65.91 | 59.92 | 54.47 | 49.52 | 45.02 | 40.92 | 37.2 | 33.82 | 30.75 | 27.95 | 25.41 | 23.1 | 17.74 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 159 | 145.1 | 124.9 | 114.9 | 106 | 53.21 | 48.38 | 43.98 | 39.98 | 36.35 | 33.04 | 30.04 | 27.31 | 24.82 | 22.57 | 20.52 | 18.65 | 16.96 | 15.41 | 11.77 |
| Average | 159 | 145.1 | 124.9 | 114.9 | 106 | 66.52 | 60.47 | 54.97 | 49.98 | 45.43 | 41.3 | 37.55 | 34.13 | 31.03 | 28.21 | 25.65 | 23.31 | 21.19 | 19.27 | 14.71 |
| High | 159 | 145.1 | 124.9 | 114.9 | 106 | 79.82 | 72.56 | 65.97 | 59.97 | 54.52 | 49.56 | 45.06 | 40.96 | 37.24 | 33.85 | 30.77 | 27.98 | 25.43 | 23.12 | 17.66 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 180.7 | 163.5 | 150.6 | 138.8 | 131.7 | 34.14 | 31.03 | 28.21 | 25.65 | 23.32 | 21.2 | 19.27 | 17.52 | 15.92 | 14.48 | 13.16 | 11.96 | 10.88 | 9.89 | 7.7 |
| Average | 180.7 | 163.5 | 150.6 | 138.8 | 131.7 | 42.67 | 38.79 | 35.26 | 32.06 | 29.14 | 26.49 | 24.09 | 21.9 | 19.91 | 18.1 | 16.45 | 14.96 | 13.6 | 12.36 | 9.62 |
| High | 180.7 | 163.5 | 150.6 | 138.8 | 131.7 | 51.2 | 46.55 | 42.32 | 38.47 | 34.97 | 31.79 | 28.9 | 26.28 | 23.89 | 21.72 | 19.74 | 17.95 | 16.32 | 14.83 | 11.55 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 37.98 | 34.67 | 29.83 | 27.44 | 25.32 | 14.82 | 13.47 | 12.25 | 11.14 | 10.12 | 9.2 | 8.37 | 7.61 | 6.91 | 6.29 | 5.71 | 5.19 | 4.72 | 4.29 | 4.27 |
| Average | 37.98 | 34.67 | 29.83 | 27.44 | 25.32 | 18.53 | 16.84 | 15.31 | 13.92 | 12.65 | 11.5 | 10.46 | 9.51 | 8.64 | 7.86 | 7.14 | 6.49 | 5.9 | 5.37 | 5.34 |
| High | 37.98 | 34.67 | 29.83 | 27.44 | 25.32 | 22.23 | 20.21 | 18.37 | 16.7 | 15.19 | 13.8 | 12.55 | 11.41 | 10.37 | 9.43 | 8.57 | 7.79 | 7.08 | 6.44 | 6.4 |
| Estimated EPS | ||||||||||||||||||||
| Low | 6.3 | 5.7 | 5.25 | 4.84 | 4.59 | 3.91 | 3.56 | 3.23 | 2.93 | 2.67 | 2.42 | 2.2 | 1.99 | 1.8 | 1.64 | 1.49 | 1.35 | 1.23 | 1.12 | 0.87 |
| Average | 6.3 | 5.7 | 5.25 | 4.84 | 4.59 | 4.82 | 4.38 | 3.98 | 3.62 | 3.29 | 2.99 | 2.71 | 2.46 | 2.23 | 2.03 | 1.84 | 1.67 | 1.51 | 1.38 | 1.07 |
| High | 6.3 | 5.7 | 5.25 | 4.84 | 4.59 | 5.72 | 5.2 | 4.73 | 4.3 | 3.91 | 3.56 | 3.23 | 2.93 | 2.67 | 2.42 | 2.2 | 1.99 | 1.8 | 1.64 | 1.28 |
