| 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 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 6 | 4 | 3 | 5 | 1 | 2 | 2 | 1 | 2 | 13 | 8 | 9 | 19 | 18 | 20 |
| Estimated Revenue | ||||||||||||||||||
| Low | 2,806 | 2,461 | 1,840 | 1,660 | 1,638 | 1,262 | 1,013 | 813 | 777 | 702 | 636 | 609 | 506 | 449 | 318 | 159 | 129 | 61.2 |
| Average | 2,892 | 2,536 | 1,885 | 1,764 | 1,648 | 1,300 | 1,023 | 823 | 826 | 747 | 677 | 648 | 538 | 478 | 338 | 198 | 161 | 76.5 |
| High | 3,098 | 2,717 | 1,930 | 2,016 | 1,658 | 1,310 | 1,096 | 835 | 885 | 800 | 725 | 694 | 576 | 512 | 362 | 238 | 193 | 91.7 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 1,199 | 1,052 | 786 | 710 | 700 | 539 | 25.9 | 23.5 | 88.1 | 218 | 231 | 105 | 103 | 207 | 147 | -162 | 72.7 | 28.2 |
| Average | 1,236 | 1,084 | 805 | 754 | 704 | 556 | 118 | 107 | 181 | 273 | 288 | 145 | 132 | 221 | 156 | -116 | 108 | 35.3 |
| High | 1,324 | 1,161 | 825 | 862 | 708 | 560 | 210 | 191 | 274 | 327 | 346 | 184 | 161 | 236 | 167 | -70.0 | 143 | 42.3 |
| Estimated EBIT | ||||||||||||||||||
| Low | 649 | 569 | 425 | 384 | 379 | 292 | -158 | -144 | -67.5 | 134 | 98.4 | -34.8 | 61.1 | 111 | 78.2 | 61.3 | 121 | 15.0 |
| Average | 669 | 586 | 436 | 408 | 381 | 301 | -82.9 | -75.4 | 7.49 | 167 | 123 | -17.8 | 76.4 | 118 | 83.2 | 76.6 | 151 | 18.8 |
| High | 716 | 628 | 446 | 466 | 383 | 303 | -7.57 | -6.88 | 82.5 | 201 | 148 | -0.86 | 91.7 | 126 | 89.1 | 91.9 | 181 | 22.6 |
| Estimated Net Income | ||||||||||||||||||
| Low | 1,376 | 769 | 591 | 438 | 473 | 319 | 129 | -206 | -138 | 95.7 | 73.2 | -95.7 | 21.4 | -10.1 | -76.8 | -204 | 24.6 | 118 |
| Average | 1,431 | 800 | 606 | 567 | 505 | 331 | 210 | -148 | -79.0 | 122 | 91.5 | -77.2 | 29.8 | -9.27 | -70.3 | -161 | 42.0 | 147 |
| High | 1,563 | 874 | 621 | 748 | 515 | 344 | 291 | -91.4 | -19.5 | 149 | 110 | -58.7 | 38.3 | -8.54 | -64.8 | -118 | 59.3 | 176 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 142 | 124 | 92.9 | 83.9 | 82.7 | 63.7 | 41.9 | 38.1 | 30.6 | 19.2 | 23.4 | 21.9 | 23.1 | 20.6 | 14.6 | 16.6 | 16.1 | 23.3 |
| Average | 146 | 128 | 95.2 | 89.1 | 83.2 | 65.7 | 52.3 | 47.6 | 38.2 | 24.0 | 29.3 | 27.4 | 28.8 | 22.0 | 15.5 | 20.7 | 20.2 | 29.2 |
| High | 156 | 137 | 97.5 | 102 | 83.7 | 66.2 | 62.8 | 57.1 | 45.9 | 28.8 | 35.2 | 32.9 | 34.6 | 23.5 | 16.6 | 24.8 | 24.2 | 35.0 |
| Estimated EPS | ||||||||||||||||||
| Low | 3.299 | 1.844 | 1.416 | 1.050 | 1.134 | 0.765 | 0.507 | 0.267 | 0.383 | 0.361 | 0.191 | 0.040 | 0.132 | -0.025 | -0.193 | 0.310 | 0.740 | 0.450 |
| Average | 3.430 | 1.918 | 1.452 | 1.271 | 1.184 | 0.794 | 0.537 | 0.271 | 0.416 | 0.392 | 0.207 | 0.044 | 0.143 | -0.023 | -0.177 | 0.380 | 0.920 | 0.570 |
| High | 3.748 | 2.095 | 1.489 | 1.793 | 1.234 | 0.824 | 0.568 | 0.276 | 0.454 | 0.428 | 0.227 | 0.048 | 0.156 | -0.021 | -0.163 | 0.450 | 1.100 | 0.690 |
