| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 14 | 15 | 6 | 7 |
| Estimated Revenue | |||||||||
| Low | 2,065 | 2,071 | 2,547 | 2,275 | 2,017 | 3,049 | 3,123 | 2,184 | 2,030 |
| Average | 2,065 | 2,071 | 2,547 | 2,275 | 2,017 | 3,812 | 3,904 | 2,184 | 2,030 |
| High | 2,065 | 2,071 | 2,547 | 2,275 | 2,017 | 4,574 | 4,685 | 2,184 | 2,030 |
| Estimated EBITDA | |||||||||
| Low | 207.8 | 208.4 | 256.3 | 229 | 200.1 | 205.1 | 198 | 254.5 | 236.6 |
| Average | 207.8 | 208.4 | 256.3 | 229 | 250.1 | 256.4 | 247.5 | 254.5 | 236.6 |
| High | 207.8 | 208.4 | 256.3 | 229 | 300.2 | 307.7 | 297 | 254.5 | 236.6 |
| Estimated EBIT | |||||||||
| Low | 148.4 | 148.8 | 183 | 163.5 | 123.8 | 129 | 127.2 | 189.4 | 176.1 |
| Average | 148.4 | 148.8 | 183 | 163.5 | 154.7 | 161.2 | 159 | 189.4 | 176.1 |
| High | 148.4 | 148.8 | 183 | 163.5 | 185.7 | 193.4 | 190.8 | 189.4 | 176.1 |
| Estimated Net Income | |||||||||
| Low | 101.5 | 98.9 | 86.93 | 70.48 | 62.73 | 63.62 | 60.95 | -23.94 | -20.52 |
| Average | 101.5 | 98.9 | 86.93 | 70.48 | 78.42 | 79.53 | 76.19 | -23.94 | -20.52 |
| High | 101.5 | 98.9 | 86.93 | 70.48 | 94.1 | 95.43 | 91.42 | -23.94 | -20.52 |
| Estimated SGA Expenses | |||||||||
| Low | 293.2 | 294.1 | 361.7 | 323.1 | 278.1 | 286.7 | 283.6 | 316.2 | 293.9 |
| Average | 293.2 | 294.1 | 361.7 | 323.1 | 347.6 | 358.3 | 354.5 | 316.2 | 293.9 |
| High | 293.2 | 294.1 | 361.7 | 323.1 | 417.1 | 430 | 425.4 | 316.2 | 293.9 |
| Estimated EPS | |||||||||
| Low | 3.56 | 3.47 | 3.05 | 2.47 | -0.29 | 4.23 | 3.78 | -0.84 | -0.72 |
| Average | 3.56 | 3.47 | 3.05 | 2.47 | -0.29 | 4.23 | 3.78 | -0.84 | -0.72 |
| High | 3.56 | 3.47 | 3.05 | 2.47 | -0.29 | 4.23 | 3.78 | -0.84 | -0.72 |
