| 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 | 3 | 4 | 4 | 3 | 2 | 3 | 4 | 2 | 3 |
| Estimated Revenue | |||||||||
| Low | 1,590 | 1,453 | 1,425 | 1,425 | 1,256 | 1,298 | 1,438 | 1,518 | 1,167 |
| Average | 1,615 | 1,620 | 1,515 | 1,425 | 1,347 | 1,390 | 1,539 | 1,625 | 1,249 |
| High | 1,640 | 1,787 | 1,635 | 1,425 | 1,437 | 1,486 | 1,646 | 1,738 | 1,336 |
| Estimated EBITDA | |||||||||
| Low | 1,103 | 1,008 | 988.5 | 988.3 | -4,846 | -4,408 | 908.4 | 289.2 | 809.6 |
| Average | 1,120 | 1,124 | 1,051 | 988.3 | -3,694 | -3,361 | 1,135 | 400.1 | 866.4 |
| High | 1,138 | 1,239 | 1,134 | 988.3 | -2,542 | -2,314 | 1,363 | 510.9 | 926.7 |
| Estimated EBIT | |||||||||
| Low | 740.3 | 676.4 | 663.4 | 663.3 | 745.4 | 677 | 610.9 | 98.8 | 543.3 |
| Average | 751.9 | 754.1 | 705.1 | 663.3 | 931.8 | 846.3 | 763.6 | 236.1 | 581.4 |
| High | 763.6 | 831.8 | 760.8 | 663.3 | 1,118 | 1,016 | 916.3 | 373.5 | 621.9 |
| Estimated Net Income | |||||||||
| Low | 205.9 | 249.3 | 301.9 | 392.9 | -4,683 | -4,306 | 333.5 | -160.8 | 1,605 |
| Average | 441 | 375.8 | 334.1 | 392.9 | -3,795 | -3,511 | 416.9 | -92.75 | 1,754 |
| High | 595.1 | 502.3 | 388.7 | 392.9 | -2,908 | -2,716 | 500.3 | -24.7 | 1,913 |
| Estimated SGA Expenses | |||||||||
| Low | 155.7 | 142.3 | 139.6 | 139.5 | 161.3 | 162.4 | 115.3 | 154.3 | 114.3 |
| Average | 158.2 | 158.6 | 148.3 | 139.5 | 201.6 | 202.9 | 144.1 | 192.9 | 122.3 |
| High | 160.6 | 175 | 160.1 | 139.5 | 241.9 | 243.5 | 172.9 | 231.5 | 130.8 |
| Estimated EPS | |||||||||
| Low | 0.472 | 0.572 | 0.692 | 0.901 | -0.822 | 0.509 | 1.14 | 1.34 | 3.68 |
| Average | 0.832 | 0.874 | 0.74 | 0.901 | -0.756 | 0.557 | 1.24 | 1.47 | 4.02 |
| High | 1.36 | 1.15 | 0.891 | 0.901 | -0.69 | 0.607 | 1.36 | 1.6 | 4.39 |
