| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 3 | 3 | 1 | 2 | 1 | 1 | 2 |
| Estimated Revenue | ||||||||||
| Low | 883 | 558 | 498 | 500 | 583 | 1,288 | 1,333 | 1,197 | 1,774 | 1,834 |
| Average | 946 | 658 | 534 | 535 | 624 | 1,307 | 1,337 | 1,200 | 1,779 | 1,840 |
| High | 992 | 722 | 560 | 561 | 655 | 1,319 | 1,340 | 1,203 | 1,783 | 1,844 |
| Estimated EBITDA | ||||||||||
| Low | 201 | 127 | 113 | 114 | 133 | 523 | 417 | 470 | 821 | 735 |
| Average | 215 | 150 | 122 | 122 | 142 | 654 | 522 | 587 | 1,026 | 737 |
| High | 226 | 164 | 127 | 128 | 149 | 785 | 626 | 705 | 1,231 | 739 |
| Estimated EBIT | ||||||||||
| Low | 139 | 87.8 | 78.5 | 78.7 | 91.8 | 463 | 365 | 417 | 777 | 636 |
| Average | 149 | 104 | 84.1 | 84.3 | 98.3 | 579 | 457 | 522 | 972 | 638 |
| High | 156 | 114 | 88.1 | 88.4 | 103 | 695 | 548 | 626 | 1,166 | 640 |
| Estimated Net Income | ||||||||||
| Low | 43.5 | -62.3 | -141 | -119 | -306 | 376 | 277 | 310 | 593 | 716 |
| Average | 47.7 | -51.4 | -131 | -110 | -255 | 470 | 347 | 388 | 741 | 718 |
| High | 50.6 | -40.5 | -121 | -102 | -204 | 564 | 416 | 465 | 890 | 721 |
| Estimated SGA Expenses | ||||||||||
| Low | 74.1 | 46.8 | 41.8 | 41.9 | 62.9 | 57.2 | 95.7 | 85.8 | 50.4 | 138 |
| Average | 79.4 | 55.3 | 44.8 | 44.9 | 78.7 | 71.5 | 120 | 107 | 63.1 | 138 |
| High | 83.3 | 60.6 | 47.0 | 47.1 | 94.4 | 85.8 | 144 | 129 | 75.7 | 138 |
| Estimated EPS | ||||||||||
| Low | 0.169 | -0.242 | -0.547 | -0.460 | -0.295 | 1.527 | 1.488 | 1.553 | 2.509 | 2.784 |
| Average | 0.185 | -0.200 | -0.515 | -0.433 | -0.278 | 1.556 | 1.493 | 1.559 | 2.518 | 2.795 |
| High | 0.196 | -0.157 | -0.470 | -0.396 | -0.254 | 1.574 | 1.498 | 1.564 | 2.526 | 2.804 |
