| 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 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 2 | 7 | 7 | 12 | 9 | 14 | 15 | 19 | 18 | 9 | 19 | 13 | 10 | 15 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 2,323 | 1,939 | 900.8 | 822.7 | 610.2 | 749.4 | 944.4 | 745.8 | 897.6 | 392.8 | 471.7 | 450.6 | 312.9 | 156 | 123.3 | 108.5 | 30.19 | 58.3 | 50.42 | 25.78 | 58.53 | 63.3 | 63.72 | 89.62 |
| Average | 2,393 | 1,997 | 927.8 | 847.4 | 628.5 | 771.9 | 972.7 | 811.3 | 944.6 | 413.4 | 496.4 | 474.2 | 329.3 | 164.2 | 129.7 | 135.6 | 37.74 | 72.87 | 63.02 | 32.23 | 73.17 | 79.12 | 79.64 | 112 |
| High | 2,463 | 2,055 | 954.8 | 872 | 646.8 | 794.4 | 1,001 | 854.1 | 1,029 | 450.4 | 540.8 | 516.6 | 358.7 | 178.9 | 141.3 | 162.7 | 45.28 | 87.45 | 75.63 | 38.68 | 87.8 | 94.95 | 95.57 | 134.4 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 897.1 | 748.6 | 347.8 | 317.7 | 235.6 | 289.4 | 364.6 | 310.1 | 346.3 | -22.98 | 157.6 | 159.8 | 127.1 | -25.58 | -176.9 | 39.54 | 6.99 | -154.5 | 50 | 9.95 | 32.42 | 44.84 | 60.85 | 56.21 |
| Average | 924 | 771 | 358.2 | 327.2 | 242.6 | 298 | 375.6 | 388.9 | 364.5 | 19.76 | 197 | 199.8 | 158.8 | -7.91 | -147.4 | 49.42 | 10.16 | -121 | 62.49 | 12.44 | 40.53 | 56.05 | 76.06 | 70.26 |
| High | 950.8 | 793.5 | 368.6 | 336.7 | 249.7 | 306.7 | 386.5 | 467.6 | 397.1 | 62.5 | 236.3 | 239.7 | 190.6 | 9.76 | -117.9 | 59.31 | 13.32 | -87.36 | 74.99 | 14.92 | 48.63 | 67.26 | 91.27 | 84.31 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 571.8 | 477.1 | 221.7 | 202.5 | 150.2 | 184.4 | 232.4 | 218.1 | 222.7 | -90.56 | 80.29 | 90.31 | 39.12 | -78.28 | -319.7 | 14.86 | 5.54 | -160.1 | 31.69 | 6.4 | 19.65 | 33.63 | 53.55 | 43.24 |
| Average | 588.9 | 491.4 | 228.3 | 208.5 | 154.7 | 190 | 239.4 | 281.6 | 234.4 | -55.81 | 103.9 | 112.9 | 51.58 | -64.73 | -266.4 | 22.46 | 6.93 | -118.2 | 39.62 | 8 | 24.56 | 42.04 | 66.94 | 54.05 |
| High | 606.1 | 505.7 | 235 | 214.6 | 159.2 | 195.5 | 246.3 | 345.2 | 255.4 | -21.07 | 127.5 | 135.5 | 64.04 | -51.17 | -213.1 | 30.05 | 8.31 | -76.34 | 47.54 | 9.6 | 29.48 | 50.45 | 80.33 | 64.86 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 229.5 | 221.4 | 454.6 | 339.1 | 100.9 | 207.6 | 206.3 | 206.8 | 480.8 | -162.9 | 16.19 | 53.02 | -22.57 | -142 | -266.9 | 9.72 | -4.77 | -198.3 | 27.1 | 32.43 | 17.94 | 32.89 | 53.38 | 38.6 |
| Average | 238.5 | 230.1 | 472.5 | 352.4 | 104.9 | 215.7 | 214.1 | 277 | 514.1 | -118.7 | 40.51 | 66.27 | -11.47 | -116 | -222.4 | 17.35 | -2.62 | -162.6 | 33.87 | 40.53 | 22.42 | 41.11 | 66.73 | 48.25 |
| High | 247.5 | 238.8 | 490.4 | 365.8 | 108.9 | 223.9 | 222.5 | 347.2 | 573.9 | -74.53 | 64.84 | 79.53 | -0.358 | -89.94 | -177.9 | 24.98 | -0.474 | -126.9 | 40.64 | 48.64 | 26.91 | 49.34 | 80.07 | 57.9 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 47.46 | 39.61 | 18.4 | 16.81 | 12.46 | 15.31 | 19.29 | 9.27 | 17.42 | 9.98 | 11.57 | 9.42 | 12.48 | 9.91 | 9.36 | 5.47 | 3.53 | 5.06 | 2.91 | 2.61 | 1.29 | 1.09 | 1.07 | 1.27 |
| Average | 48.89 | 40.79 | 18.95 | 17.31 | 12.84 | 15.77 | 19.87 | 11.59 | 18.34 | 12.47 | 14.47 | 11.77 | 15.6 | 12.38 | 11.7 | 6.84 | 4.41 | 6.33 | 3.63 | 3.26 | 7.03 | 1.37 | 1.34 | 1.59 |
| High | 50.31 | 41.98 | 19.5 | 17.81 | 13.21 | 16.23 | 20.45 | 13.91 | 19.98 | 14.97 | 17.36 | 14.13 | 18.72 | 14.86 | 14.04 | 8.21 | 5.3 | 7.59 | 4.36 | 3.91 | 12.77 | 1.64 | 1.61 | 1.91 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 1.15 | 1.11 | 2.27 | 1.7 | 0.505 | 1.04 | 1.03 | 1.74 | 2.4 | -0.129 | 0.288 | 0.491 | -0.045 | -1.28 | -4.72 | -0.4 | 0.58 | 4.43 | 6.33 | 10.27 | 6.3 | 8.68 | 6.56 | 11.99 |
| Average | 1.19 | 1.15 | 2.36 | 1.76 | 0.524 | 1.08 | 1.07 | 1.95 | 2.56 | -0.116 | 0.308 | 0.525 | -0.041 | -1.14 | -4.23 | -0.21 | 0.785 | 5.54 | 7.93 | 12.83 | 7.87 | 10.85 | 8.21 | 14.99 |
| High | 1.24 | 1.19 | 2.45 | 1.83 | 0.544 | 1.12 | 1.11 | 2.08 | 2.86 | -0.108 | 0.344 | 0.586 | -0.038 | -1.07 | -3.96 | -0.02 | 0.99 | 6.64 | 9.53 | 15.39 | 9.44 | 13.02 | 9.85 | 17.99 |
