| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 4 | 11 | 22 | 17 | 15 | 11 | 7 | 15 | 11 |
| Estimated Revenue | ||||||||||
| Low | 1,346 | 1,277 | 1,311 | 1,147 | 1,166 | 1,120 | 1,148 | 1,074 | 718 | 458.2 |
| Average | 1,445 | 1,371 | 1,315 | 1,232 | 1,196 | 1,203 | 1,232 | 1,097 | 734.7 | 468.8 |
| High | 1,513 | 1,435 | 1,319 | 1,290 | 1,237 | 1,259 | 1,290 | 1,160 | 753.5 | 480.8 |
| Estimated EBITDA | ||||||||||
| Low | 352.7 | 334.6 | 343.5 | 300.6 | 305.5 | 293.6 | 300.7 | 157.1 | 162.2 | 137.8 |
| Average | 378.6 | 359.2 | 344.6 | 322.7 | 313.5 | 315.1 | 322.7 | 196.4 | 202.8 | 141 |
| High | 396.4 | 376.1 | 345.7 | 337.9 | 324.1 | 330 | 337.9 | 235.7 | 243.3 | 144.6 |
| Estimated EBIT | ||||||||||
| Low | 240.9 | 228.5 | 234.6 | 205.3 | 208.7 | 200.5 | 205.4 | 82.16 | 74.17 | 91.01 |
| Average | 258.6 | 245.3 | 235.4 | 220.4 | 214.1 | 215.2 | 220.4 | 102.7 | 92.71 | 93.13 |
| High | 270.8 | 256.9 | 236.1 | 230.8 | 221.4 | 225.4 | 230.8 | 123.2 | 111.2 | 95.5 |
| Estimated Net Income | ||||||||||
| Low | 409.2 | 379.5 | 266.5 | 319.6 | 323.5 | 333.5 | 13.25 | 62.14 | 54.97 | 123.6 |
| Average | 449.1 | 416.5 | 389.7 | 357.6 | 358.9 | 337.1 | 15.4 | 102.8 | 91.56 | 127.4 |
| High | 476.6 | 442 | 512.9 | 395.6 | 394.2 | 340.7 | 15.44 | 143.4 | 128.1 | 131.6 |
| Estimated SGA Expenses | ||||||||||
| Low | 666.7 | 632.5 | 649.3 | 568.2 | 577.4 | 554.9 | 568.3 | 281.4 | 234.9 | 212.5 |
| Average | 715.7 | 678.9 | 651.4 | 609.9 | 592.5 | 595.6 | 610 | 351.7 | 293.7 | 217.5 |
| High | 749.4 | 710.8 | 653.4 | 638.6 | 612.6 | 623.7 | 638.8 | 422 | 352.4 | 223 |
| Estimated EPS | ||||||||||
| Low | 1.13 | 1.05 | 0.736 | 0.882 | 0.893 | 0.921 | 0.037 | 0.82 | 0.502 | 0.311 |
| Average | 1.24 | 1.15 | 1.06 | 1.01 | 0.965 | 0.931 | 0.04 | 0.843 | 0.518 | 0.32 |
| High | 1.32 | 1.22 | 1.42 | 1.09 | 1.09 | 0.941 | 0.043 | 0.906 | 0.535 | 0.331 |
