| Period Ending: | 2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 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 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 18 | 9 | 16 | 17 | 13 | 11 | 15 | 8 | 15 | 17 | 10 | 13 | 18 | 8 | 16 | 18 |
| Estimated Revenue | |||||||||||||||||||
| Low | 549 | 511 | 533.2 | 156.3 | 155.7 | 148.6 | 66.04 | 1,308 | 947.2 | 693.9 | 811.5 | 6,061 | 1,471 | 350.5 | 1,153 | 1,374 | 1,139 | 883.6 | 637.3 |
| Average | 549 | 511 | 535.9 | 195.3 | 194.7 | 185.7 | 82.55 | 1,635 | 1,184 | 867.4 | 1,014 | 7,577 | 1,838 | 438.1 | 1,441 | 1,717 | 1,423 | 1,105 | 796.6 |
| High | 549 | 511 | 538.6 | 234.4 | 233.6 | 222.8 | 99.06 | 1,962 | 1,421 | 1,041 | 1,217 | 9,092 | 2,206 | 525.7 | 1,729 | 2,061 | 1,708 | 1,325 | 955.9 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 319.1 | 297 | 309.9 | 89.29 | 89.86 | 85.72 | 38.11 | 754.7 | 89.92 | 400.4 | 468.3 | 3,498 | 848.6 | 122 | 238.4 | 312.2 | 103.3 | 86.17 | 71.06 |
| Average | 319.1 | 297 | 311.4 | 111.6 | 112.3 | 107.1 | 47.63 | 943.4 | 112.4 | 500.5 | 585.3 | 4,372 | 1,061 | 152.5 | 298 | 390.3 | 129.1 | 107.7 | 88.83 |
| High | 319.1 | 297 | 313 | 133.9 | 134.8 | 128.6 | 57.16 | 1,132 | 134.9 | 600.6 | 702.4 | 5,246 | 1,273 | 182.9 | 357.6 | 468.3 | 154.9 | 129.3 | 106.6 |
| Estimated EBIT | |||||||||||||||||||
| Low | 106.9 | 99.5 | 103.8 | -15.42 | -36 | -34.34 | -15.27 | -302.4 | 46.42 | -160.4 | -187.6 | -1,401 | -340 | 81.88 | 251.2 | 156.6 | 161.4 | 105.4 | 97.29 |
| Average | 106.9 | 99.5 | 104.3 | -12.85 | -30 | -28.62 | -12.72 | -252 | 58.02 | -133.7 | -156.3 | -1,168 | -283.3 | 102.3 | 314 | 195.8 | 201.7 | 131.7 | 121.6 |
| High | 106.9 | 99.5 | 104.9 | -10.28 | -24 | -22.9 | -10.18 | -201.6 | 69.63 | -106.9 | -125.1 | -934.2 | -226.7 | 122.8 | 376.8 | 234.9 | 242.1 | 158 | 145.9 |
| Estimated Net Income | |||||||||||||||||||
| Low | 28.49 | 32.82 | -17.34 | -22.85 | -23.16 | -23.16 | 7.2 | 13.46 | 31.6 | 22.85 | 16.28 | 21.29 | 17.84 | 47.94 | -176.6 | -12.7 | 21.05 | 33.77 | 27.29 |
| Average | 28.49 | 32.82 | -17.34 | -15.96 | -16.12 | -15.81 | 11.43 | 17.06 | 39.5 | 28.17 | 20.35 | 26.61 | 22.38 | 59.92 | -147.2 | -10.58 | 26.31 | 42.21 | 34.11 |
| High | 28.49 | 32.82 | -17.34 | -9.08 | -9.08 | -8.45 | 15.65 | 20.66 | 47.4 | 33.49 | 24.42 | 31.93 | 26.92 | 71.9 | -117.8 | -8.46 | 31.57 | 50.66 | 40.94 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 60.72 | 56.52 | 58.97 | 15.82 | 15.76 | 15.04 | 6.68 | 132.4 | 40.71 | 70.23 | 82.14 | 613.5 | 148.8 | 49.73 | 311.5 | 317.9 | 166.2 | 133.1 | 127.8 |
| Average | 60.72 | 56.52 | 59.27 | 19.77 | 19.7 | 18.79 | 8.35 | 165.5 | 50.89 | 87.79 | 102.7 | 766.8 | 186.1 | 62.16 | 389.3 | 397.4 | 207.7 | 166.4 | 159.7 |
| High | 60.72 | 56.52 | 59.57 | 23.72 | 23.64 | 22.55 | 10.03 | 198.6 | 61.07 | 105.3 | 123.2 | 920.2 | 223.3 | 74.59 | 467.2 | 476.8 | 249.3 | 199.7 | 191.7 |
| Estimated EPS | |||||||||||||||||||
| Low | 0.92 | 1.06 | -0.56 | -0.73 | -0.74 | -0.74 | 0.23 | 0.43 | 0.64 | 0.73 | 0.52 | 0.68 | 0.57 | 0.5 | -0.22 | 0.84 | 1.19 | 1.3 | 1.18 |
| Average | 0.92 | 1.06 | -0.56 | -0.51 | -0.515 | -0.505 | 0.365 | 0.545 | 0.795 | 0.9 | 0.65 | 0.85 | 0.715 | 0.625 | -0.085 | 1.05 | 1.49 | 1.63 | 1.47 |
| High | 0.92 | 1.06 | -0.56 | -0.29 | -0.29 | -0.27 | 0.5 | 0.66 | 0.95 | 1.07 | 0.78 | 1.02 | 0.86 | 0.75 | 0.05 | 1.26 | 1.79 | 1.96 | 1.76 |
