| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 6 | 7 | 7 | 5 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 1 | 2 | 2 |
| Estimated Revenue | ||||||||||||||||
| Low | 2,095 | 2,008 | 1,872 | 1,762 | 1,669 | 1,544 | 1,514 | 1,279 | 896.9 | 1,943 | 2,046 | 2,043 | 2,027 | 1,883 | 1,913 | 2,087 |
| Average | 2,120 | 2,008 | 1,872 | 1,782 | 1,689 | 1,563 | 1,532 | 1,288 | 903.1 | 1,957 | 2,060 | 2,057 | 2,041 | 1,896 | 1,926 | 2,101 |
| High | 2,141 | 2,008 | 1,873 | 1,792 | 1,706 | 1,578 | 1,547 | 1,296 | 908.3 | 1,968 | 2,072 | 2,069 | 2,053 | 1,907 | 1,937 | 2,114 |
| Estimated EBITDA | ||||||||||||||||
| Low | 400.8 | 384.3 | 358.2 | 337.2 | 319.4 | 295.4 | 289.7 | 244.8 | 171.6 | 371.9 | 391.5 | 391 | 387.9 | 360.3 | 366.1 | 399.4 |
| Average | 405.7 | 384.3 | 358.3 | 341 | 323.3 | 299 | 293.2 | 246.5 | 172.8 | 374.5 | 394.2 | 393.7 | 390.6 | 362.8 | 368.6 | 402.1 |
| High | 409.6 | 384.3 | 358.4 | 342.9 | 326.4 | 301.9 | 296 | 248 | 173.8 | 376.6 | 396.5 | 396 | 392.9 | 364.9 | 370.7 | 404.5 |
| Estimated EBIT | ||||||||||||||||
| Low | 249.8 | 239.5 | 223.3 | 210.1 | 199.1 | 184.1 | 180.5 | 152.6 | 107 | 231.8 | 244 | 243.7 | 241.8 | 224.5 | 228.2 | 248.9 |
| Average | 252.9 | 239.5 | 223.3 | 212.5 | 201.5 | 186.4 | 182.8 | 153.7 | 107.7 | 233.4 | 245.7 | 245.4 | 243.5 | 226.1 | 229.7 | 250.6 |
| High | 255.3 | 239.5 | 223.4 | 213.7 | 203.4 | 188.2 | 184.5 | 154.6 | 108.3 | 234.7 | 247.1 | 246.8 | 244.9 | 227.4 | 231.1 | 252.1 |
| Estimated Net Income | ||||||||||||||||
| Low | 392 | 354.2 | 299.7 | 284.6 | 258.7 | 213 | 114.6 | 166.5 | 232.6 | 146.9 | 159.8 | 151 | 113 | 108.3 | 115.7 | 125.4 |
| Average | 398.2 | 359.8 | 316.4 | 288.9 | 261.6 | 215.5 | 115.6 | 168 | 234.7 | 148.3 | 161.2 | 152.4 | 114 | 109.3 | 116.7 | 126.5 |
| High | 403.2 | 364.3 | 333.2 | 293.2 | 264.5 | 218.1 | 117.9 | 169.2 | 236.5 | 149.4 | 162.4 | 153.5 | 114.9 | 110.1 | 117.6 | 127.4 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 531.2 | 509.3 | 474.7 | 446.8 | 423.3 | 391.5 | 383.9 | 324.5 | 227.4 | 492.8 | 518.8 | 518.1 | 514.1 | 477.4 | 485.1 | 529.2 |
| Average | 537.7 | 509.3 | 474.9 | 451.9 | 428.5 | 396.3 | 388.6 | 326.7 | 229 | 496.3 | 522.4 | 521.7 | 517.6 | 480.8 | 488.5 | 532.9 |
| High | 542.8 | 509.3 | 475 | 454.4 | 432.6 | 400.1 | 392.3 | 328.6 | 230.4 | 499.1 | 525.4 | 524.8 | 520.6 | 483.6 | 491.3 | 536 |
| Estimated EPS | ||||||||||||||||
| Low | 2.24 | 2.03 | 1.72 | 1.63 | 1.48 | 1.22 | 0.656 | 0.953 | 1.33 | 0.841 | 0.915 | 0.864 | 0.647 | 0.62 | 0.662 | 0.718 |
| Average | 2.28 | 2.06 | 1.82 | 1.66 | 1.5 | 1.24 | 0.667 | 0.962 | 1.34 | 0.849 | 0.923 | 0.872 | 0.653 | 0.626 | 0.668 | 0.724 |
| High | 2.31 | 2.09 | 1.91 | 1.68 | 1.51 | 1.25 | 0.675 | 0.969 | 1.35 | 0.855 | 0.93 | 0.879 | 0.658 | 0.63 | 0.673 | 0.73 |
