| Period Ending: | 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 | 5 | 3 | 3 | 4 | 2 | 3 | 3 | 2 | 7 | 7 | 12 | 9 | 14 | 15 | 19 | 18 | 9 | 19 | 13 | 10 | 15 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 1,902 | 889 | 771 | 656 | 735 | 602 | 746 | 898 | 393 | 472 | 451 | 313 | 156 | 123 | 108 | 30.2 | 58.3 | 50.4 | 25.8 | 58.5 | 63.3 | 63.7 | 89.6 |
| Average | 1,997 | 918 | 832 | 688 | 772 | 632 | 811 | 945 | 413 | 496 | 474 | 329 | 164 | 130 | 136 | 37.7 | 72.9 | 63.0 | 32.2 | 73.2 | 79.1 | 79.6 | 112 |
| High | 2,101 | 946 | 903 | 724 | 812 | 665 | 854 | 1,029 | 450 | 541 | 517 | 359 | 179 | 141 | 163 | 45.3 | 87.4 | 75.6 | 38.7 | 87.8 | 94.9 | 95.6 | 134 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 734 | 343 | 298 | 253 | 284 | 314 | 310 | 346 | -23.0 | 158 | 160 | 127 | -25.6 | -177 | 39.5 | 6.99 | -155 | 50.0 | 9.95 | 32.4 | 44.8 | 60.8 | 56.2 |
| Average | 771 | 354 | 321 | 266 | 298 | 394 | 389 | 364 | 19.8 | 197 | 200 | 159 | -7.91 | -147 | 49.4 | 10.2 | -121 | 62.5 | 12.4 | 40.5 | 56.0 | 76.1 | 70.3 |
| High | 811 | 365 | 349 | 280 | 314 | 474 | 468 | 397 | 62.5 | 236 | 240 | 191 | 9.76 | -118 | 59.3 | 13.3 | -87.4 | 75.0 | 14.9 | 48.6 | 67.3 | 91.3 | 84.3 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 468 | 219 | 190 | 161 | 181 | 224 | 218 | 223 | -90.6 | 80.3 | 90.3 | 39.1 | -78.3 | -320 | 14.9 | 5.54 | -160 | 31.7 | 6.40 | 19.7 | 33.6 | 53.6 | 43.2 |
| Average | 491 | 226 | 205 | 169 | 190 | 289 | 282 | 234 | -55.8 | 104 | 113 | 51.6 | -64.7 | -266 | 22.5 | 6.93 | -118 | 39.6 | 8.00 | 24.6 | 42.0 | 66.9 | 54.1 |
| High | 517 | 233 | 222 | 178 | 200 | 353 | 345 | 255 | -21.1 | 127 | 135 | 64.0 | -51.2 | -213 | 30.1 | 8.31 | -76.3 | 47.5 | 9.60 | 29.5 | 50.4 | 80.3 | 64.9 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 263 | 368 | 281 | 124 | 202 | 84.3 | 207 | 481 | -163 | 16.2 | 53.0 | -22.6 | -142 | -267 | 9.72 | -4.77 | -198 | 27.1 | 32.4 | 17.9 | 32.9 | 53.4 | 38.6 |
| Average | 280 | 393 | 315 | 132 | 223 | 112 | 277 | 514 | -119 | 40.5 | 66.3 | -11.5 | -116 | -222 | 17.3 | -2.62 | -163 | 33.9 | 40.5 | 22.4 | 41.1 | 66.7 | 48.2 |
| High | 299 | 419 | 348 | 141 | 230 | 140 | 347 | 574 | -74.5 | 64.8 | 79.5 | -0.36 | -89.9 | -178 | 25.0 | -0.47 | -127 | 40.6 | 48.6 | 26.9 | 49.3 | 80.1 | 57.9 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 38.9 | 18.2 | 15.7 | 13.4 | 15.0 | 9.15 | 9.27 | 17.4 | 9.98 | 11.6 | 9.42 | 12.5 | 9.91 | 9.36 | 5.47 | 3.53 | 5.06 | 2.91 | 2.61 | 1.29 | 1.09 | 1.07 | 1.27 |
| Average | 40.8 | 18.7 | 17.0 | 14.1 | 15.8 | 11.4 | 11.6 | 18.3 | 12.5 | 14.5 | 11.8 | 15.6 | 12.4 | 11.7 | 6.84 | 4.41 | 6.33 | 3.63 | 3.26 | 7.03 | 1.37 | 1.34 | 1.59 |
| High | 42.9 | 19.3 | 18.4 | 14.8 | 16.6 | 13.7 | 13.9 | 20.0 | 15.0 | 17.4 | 14.1 | 18.7 | 14.9 | 14.0 | 8.21 | 5.30 | 7.59 | 4.36 | 3.91 | 12.8 | 1.64 | 1.61 | 1.91 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 1.313 | 1.839 | 1.405 | 0.619 | 1.012 | 0.485 | 1.742 | 2.398 | -0.129 | 0.288 | 0.491 | -0.045 | -1.276 | -4.722 | -0.400 | 0.580 | 4.430 | 6.330 | 10.27 | 6.300 | 8.680 | 6.560 | 11.99 |
| Average | 1.400 | 1.961 | 1.618 | 0.660 | 1.079 | 0.517 | 1.946 | 2.564 | -0.116 | 0.308 | 0.525 | -0.041 | -1.143 | -4.230 | -0.210 | 0.785 | 5.535 | 7.930 | 12.83 | 7.870 | 10.85 | 8.205 | 14.99 |
| High | 1.495 | 2.093 | 1.742 | 0.705 | 1.152 | 0.552 | 2.080 | 2.863 | -0.108 | 0.344 | 0.586 | -0.038 | -1.069 | -3.956 | -0.020 | 0.990 | 6.640 | 9.530 | 15.39 | 9.440 | 13.02 | 9.850 | 17.99 |
