| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 2 | 3 | 0 | 2 | 1 | 0 | 2 |
| Estimated Revenue | |||||||||
| Low | 785741943 | 604107247 | 506867403 | 553574074 | 1269465707 | 1231734288 | 1106136849 | 1639233998 | 1695162783 |
| Average | 809125000 | 622085000 | 521951375 | 570048000 | 1307244000 | 1336812000 | 1200500000 | 1779075000 | 1839775000 |
| High | 824551050 | 633945113 | 531902430 | 580916022 | 1332166739 | 1440526835 | 1293639244 | 1917102240 | 1982511571 |
| Estimated EBITDA | |||||||||
| Low | 313479625 | 241014642 | 202219832 | 220853926 | 523253733 | 417354581 | 469856160 | 820676788 | 676302187 |
| Average | 322808530 | 248187047 | 208237733 | 227426364 | 654067167 | 521693227 | 587320200 | 1025845985 | 733996680 |
| High | 328962907 | 252918758 | 212207807 | 231762270 | 784880601 | 626031873 | 704784240 | 1231015182 | 790942866 |
| Estimated EBIT | |||||||||
| Low | 271085235 | 208420279 | 174872005 | 190986060 | 463420722 | 365234638 | 417278290 | 777381093 | 571997516 |
| Average | 279152516 | 214622701 | 180076057 | 196669654 | 579275903 | 456543298 | 521597863 | 971726367 | 620793909 |
| High | 284474587 | 218714504 | 183509225 | 200419180 | 695131084 | 547851957 | 625917435 | 1166071641 | 668957404 |
| Estimated Net Income | |||||||||
| Low | -29254046 | -124285355 | -115730970 | -342781200 | 376167712 | 277437210 | 310289240 | 593064985 | 645041305 |
| Average | -9598060 | -94175580 | -112931773 | -285651000 | 470209641 | 346796514 | 387861550 | 741331232 | 718455312 |
| High | 10137769 | -59119854 | -108687996 | -228520798 | 564251570 | 416155817 | 465433860 | 889597477 | 790918260 |
| Estimated SGA Expenses | |||||||||
| Low | 57974810 | 44573161 | 37398463 | 62946923 | 57224477 | 95692949 | 85781980 | 50444776 | 125075084 |
| Average | 59700094 | 45899623 | 38511412 | 78683655 | 71530597 | 119616187 | 107227475 | 63055970 | 135745084 |
| High | 60838282 | 46774704 | 39245636 | 94420386 | 85836717 | 143539425 | 128672970 | 75667164 | 146276691 |
| Estimated EPS | |||||||||
| Low | -0.11 | -0.48 | -0.45 | -1.14 | 1.50 | 1.34 | 1.40 | 2.26 | 2.51 |
| Average | -0.04 | -0.36 | -0.44 | -1.11 | 1.56 | 1.49 | 1.56 | 2.52 | 2.80 |
| High | 0.04 | -0.23 | -0.42 | -1.07 | 1.59 | 1.64 | 1.72 | 2.77 | 3.08 |
