| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 4 | 7 | 7 | 7 | 6 | 3 | 4 | 4 | 3 | 4 | 8 | 6 | 6 |
| Estimated Revenue | ||||||||||||||
| Low | 326.5 | 337.9 | 306.5 | 281.6 | 284.3 | 297 | 2,171 | 2,447 | 3,707 | 3,411 | 2,131 | 1,657 | 1,111 | 786.4 |
| Average | 342.9 | 339 | 321.9 | 306.8 | 306.8 | 311.9 | 2,403 | 2,617 | 3,965 | 3,649 | 2,279 | 1,773 | 1,188 | 841.2 |
| High | 359.5 | 340.1 | 337.6 | 322.2 | 318 | 327 | 2,494 | 2,753 | 4,171 | 3,839 | 2,398 | 1,865 | 1,250 | 884.9 |
| Estimated EBITDA | ||||||||||||||
| Low | 33.77 | 34.96 | 31.71 | 29.13 | 29.4 | 30.72 | 318.9 | 55.06 | 83.41 | 76.77 | 47.95 | 37.29 | 24.99 | 17.7 |
| Average | 35.47 | 35.07 | 33.3 | 31.74 | 31.73 | 32.26 | 353 | 58.9 | 89.22 | 82.12 | 51.29 | 39.89 | 26.73 | 18.93 |
| High | 37.19 | 35.19 | 34.92 | 33.33 | 32.9 | 33.83 | 366.4 | 61.96 | 93.86 | 86.38 | 53.96 | 41.96 | 28.12 | 19.91 |
| Estimated EBIT | ||||||||||||||
| Low | 11.16 | 11.55 | 10.48 | 9.62 | 9.72 | 10.15 | 171.7 | -126.8 | -192 | -176.7 | -110.4 | -85.85 | -57.54 | -40.74 |
| Average | 11.72 | 11.59 | 11 | 10.49 | 10.49 | 10.66 | 190 | -120.5 | -182.5 | -168 | -104.9 | -81.62 | -54.7 | -38.73 |
| High | 12.29 | 11.63 | 11.54 | 11.01 | 10.87 | 11.18 | 197.3 | -112.7 | -170.7 | -157.1 | -98.11 | -76.3 | -51.13 | -36.21 |
| Estimated Net Income | ||||||||||||||
| Low | 0 | 16.31 | 11.63 | 13.45 | 11.79 | 11.77 | 933.6 | 188.9 | 1,800 | 1,795 | 3,358 | 2,788 | 1,783 | 1,287 |
| Average | 0 | 17.4 | 14.24 | 13.76 | 12.58 | 12.56 | 1,067 | 206.3 | 1,966 | 1,961 | 3,669 | 3,046 | 1,948 | 1,406 |
| High | 0 | 18.49 | 16.85 | 14.06 | 13.36 | 13.35 | 1,120 | 220.3 | 2,099 | 2,093 | 3,917 | 3,252 | 2,079 | 1,501 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 82.45 | 85.34 | 77.41 | 71.11 | 71.79 | 75 | 542.8 | 611.8 | 926.7 | 852.9 | 532.8 | 414.3 | 277.7 | 196.6 |
| Average | 86.6 | 85.62 | 81.31 | 77.48 | 77.48 | 78.77 | 600.7 | 654.4 | 991.3 | 912.4 | 569.9 | 443.2 | 297 | 210.3 |
| High | 90.8 | 85.9 | 85.25 | 81.37 | 80.32 | 82.59 | 623.7 | 688.4 | 1,043 | 959.7 | 599.5 | 466.2 | 312.4 | 221.2 |
| Estimated EPS | ||||||||||||||
| Low | 0 | 5.64 | 4.02 | 4.65 | 4.07 | 4.07 | 12.76 | 2.58 | 24.61 | 24.54 | 45.91 | 38.11 | 24.37 | 17.6 |
| Average | 0 | 6.01 | 5.22 | 4.76 | 4.34 | 4.34 | 14.59 | 2.82 | 26.88 | 26.81 | 50.16 | 41.64 | 26.63 | 19.23 |
| High | 0 | 6.39 | 5.82 | 4.86 | 4.62 | 4.61 | 15.32 | 3.01 | 28.7 | 28.62 | 53.54 | 44.45 | 28.42 | 20.53 |
