Period Ending: | 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 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Analysts | 3 | 5 | 4 | 5 | 1 | 2 | 2 | 1 | 5 | 5 | 4 | 5 | 10 | 13 | 19 | 14 | 20 | 16 | 19 | 20 | 8 | 14 | 7 |
Estimated Revenue | |||||||||||||||||||||||
Low | 835 | 925 | 914 | 1,011 | 872 | 631 | 459 | 324 | 426 | 394 | 261 | 292 | 262 | 203 | 173 | 344 | 412 | 402 | 526 | 409 | 276 | 414 | 269 |
Average | 923 | 944 | 1,010 | 1,118 | 903 | 647 | 471 | 332 | 437 | 404 | 267 | 300 | 327 | 254 | 216 | 429 | 515 | 503 | 657 | 511 | 345 | 517 | 337 |
High | 964 | 964 | 1,056 | 1,168 | 921 | 662 | 482 | 340 | 447 | 414 | 273 | 307 | 392 | 305 | 260 | 515 | 618 | 603 | 788 | 613 | 414 | 621 | 404 |
Estimated EBITDA | |||||||||||||||||||||||
Low | 160 | 177 | 175 | 133 | 117 | 82.1 | 41.1 | 29.8 | 41.1 | 31.3 | 11.5 | 50.8 | -5.84 | -12.4 | -30.2 | 12.4 | 7.45 | 49.8 | 18.6 | 67.9 | -43.0 | -50.8 | -42.9 |
Average | 177 | 181 | 194 | 166 | 146 | 103 | 51.4 | 37.3 | 51.4 | 39.2 | 14.4 | 52.1 | -2.78 | -9.55 | -24.2 | 15.5 | 13.6 | 62.3 | 23.2 | 84.9 | -34.2 | -40.0 | -27.2 |
High | 185 | 185 | 202 | 200 | 175 | 123 | 61.7 | 44.7 | 61.7 | 47.0 | 17.2 | 53.3 | 0.28 | -6.66 | -18.2 | 18.6 | 19.8 | 74.7 | 27.8 | 102 | -25.5 | -29.3 | -11.4 |
Estimated EBIT | |||||||||||||||||||||||
Low | 146 | 162 | 160 | 130 | 114 | 76.9 | 33.4 | 17.5 | 37.7 | 27.7 | 9.33 | 45.9 | -14.7 | -17.4 | -37.5 | 2.93 | -29.6 | 18.2 | -27.3 | 342 | -65.9 | -85.2 | -84.7 |
Average | 161 | 165 | 177 | 162 | 143 | 96.1 | 41.7 | 21.9 | 47.1 | 34.7 | 11.7 | 47.0 | -11.8 | -14.0 | -31.3 | 4.78 | -23.8 | 23.3 | -22.7 | 427 | -54.9 | -71.0 | -67.3 |
High | 169 | 168 | 185 | 195 | 171 | 115 | 50.1 | 26.3 | 56.5 | 41.6 | 14.0 | 48.2 | -8.92 | -10.6 | -25.0 | 6.63 | -18.1 | 28.5 | -18.0 | 512 | -43.9 | -56.8 | -49.9 |
Estimated Net Income | |||||||||||||||||||||||
Low | 88.9 | 148 | 194 | 197 | 90.9 | 59.4 | 29.3 | 9.41 | 28.7 | 78.2 | 6.14 | 15.2 | -15.3 | -19.7 | -41.1 | 1.01 | -18.5 | 31.2 | -10.9 | 51.3 | -149 | -35.7 | -35.8 |
Average | 139 | 150 | 200 | 246 | 114 | 74.2 | 36.6 | 11.8 | 35.9 | 97.8 | 7.67 | 15.7 | -12.5 | -16.1 | -34.2 | 2.93 | -12.3 | 39.0 | -8.51 | 64.2 | -124 | -29.6 | -24.9 |
High | 209 | 162 | 206 | 296 | 136 | 89.1 | 44.0 | 14.1 | 43.1 | 117 | 9.21 | 16.1 | -9.79 | -12.6 | -27.4 | 4.85 | -6.15 | 46.8 | -6.07 | 77.0 | -98.0 | -23.5 | -14.0 |
Estimated SGA Expenses | |||||||||||||||||||||||
Low | 123 | 136 | 134 | 70.7 | 62.4 | 55.5 | 46.1 | 89.4 | 41.4 | 34.4 | 27.4 | 42.9 | 51.6 | 39.3 | 49.0 | 53.4 | 88.8 | 77.5 | 88.1 | 64.7 | 67.8 | 101 | 88.7 |
Average | 136 | 139 | 148 | 88.4 | 77.9 | 69.4 | 57.6 | 112 | 51.7 | 43.0 | 34.3 | 44.0 | 64.5 | 49.2 | 61.3 | 66.8 | 111 | 96.9 | 110 | 80.8 | 84.7 | 126 | 111 |
High | 142 | 142 | 155 | 106 | 93.5 | 83.3 | 69.2 | 134 | 62.1 | 51.6 | 41.1 | 45.1 | 77.4 | 59.0 | 73.6 | 80.1 | 133 | 116 | 132 | 97.0 | 102 | 151 | 133 |
Estimated EPS | |||||||||||||||||||||||
Low | 2.680 | 4.469 | 5.846 | 7.233 | 4.931 | 2.592 | 1.294 | 0.368 | 1.274 | 1.370 | 0.326 | 0.457 | -0.730 | -0.640 | -1.520 | -0.150 | -0.260 | 1.260 | -0.490 | 2.250 | -1.660 | -1.900 | -1.360 |
Average | 4.940 | 4.704 | 5.856 | 7.293 | 5.160 | 2.676 | 1.336 | 0.380 | 1.315 | 1.414 | 0.336 | 0.472 | -0.590 | -0.490 | -1.265 | -0.065 | -0.040 | 1.580 | -0.335 | 2.820 | -1.360 | -1.590 | -0.920 |
High | 6.290 | 4.882 | 6.199 | 7.313 | 5.294 | 2.760 | 1.378 | 0.392 | 1.356 | 1.458 | 0.347 | 0.487 | -0.450 | -0.340 | -1.010 | 0.020 | 0.180 | 1.900 | -0.180 | 3.390 | -1.060 | -1.280 | -0.480 |