| 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 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2008 12-31 |
2007 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 2 | 3 | 1 | 1 | 2 | 1 | 3 | 3 | 5 | 3 | 7 | 19 | 14 | 7 | 11 | 17 |
| Estimated Revenue | ||||||||||||||||||
| Low | 1,099 | 725 | 890 | 923 | 1,062 | 1,301 | 743 | 561 | 610 | 580 | 675 | 577 | 672 | 659 | 615 | 668 | 937 | 637 |
| Average | 1,137 | 843 | 891 | 940 | 1,167 | 1,545 | 883 | 666 | 724 | 689 | 802 | 686 | 841 | 823 | 769 | 835 | 1,171 | 796 |
| High | 1,179 | 913 | 892 | 956 | 1,253 | 1,815 | 1,037 | 782 | 851 | 810 | 942 | 806 | 1,009 | 988 | 923 | 1,002 | 1,406 | 955 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 186 | 123 | 151 | 553 | 503 | 447 | 68.8 | 19.8 | 21.3 | 90.8 | 56.7 | 35.2 | 82.6 | 79.6 | 66.7 | 30.6 | 33.4 | 69.7 |
| Average | 193 | 143 | 151 | 691 | 628 | 559 | 86.1 | 25.1 | 26.6 | 108 | 70.9 | 44.0 | 103 | 99.5 | 83.4 | 38.2 | 55.4 | 87.1 |
| High | 200 | 155 | 151 | 829 | 754 | 670 | 103 | 30.3 | 31.9 | 127 | 85.1 | 52.7 | 124 | 119 | 100 | 45.9 | 77.3 | 105 |
| Estimated EBIT | ||||||||||||||||||
| Low | 164 | 108 | 133 | 528 | 480 | 427 | 41.0 | -25.4 | -1.14 | 77.3 | 43.3 | 19.5 | 58.2 | 61.7 | 55.2 | 15.6 | 14.7 | 59.8 |
| Average | 170 | 126 | 133 | 661 | 601 | 534 | 51.3 | -21.2 | 0.76 | 91.8 | 54.1 | 25.6 | 72.7 | 77.1 | 68.9 | 20.0 | 35.3 | 74.7 |
| High | 176 | 136 | 133 | 793 | 721 | 641 | 61.5 | -16.9 | 2.67 | 108 | 65.0 | 31.7 | 87.3 | 92.5 | 82.7 | 24.3 | 56.0 | 89.6 |
| Estimated Net Income | ||||||||||||||||||
| Low | 300 | 71.6 | 131 | 40.5 | 385 | 343 | 33.4 | -16.7 | 2.79 | 23.3 | 36.5 | 16.2 | 53.2 | 51.1 | 42.5 | 9.81 | 35.7 | 64.7 |
| Average | 348 | 97.5 | 144 | 50.6 | 481 | 428 | 41.7 | -13.1 | 5.38 | 29.4 | 45.7 | 21.4 | 66.5 | 63.8 | 53.1 | 12.3 | 55.2 | 80.9 |
| High | 397 | 138 | 158 | 60.7 | 577 | 514 | 50.0 | -9.57 | 7.96 | 36.1 | 54.8 | 26.6 | 79.8 | 76.6 | 63.7 | 14.7 | 74.7 | 97.1 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 50.3 | 33.1 | 40.7 | 51.3 | 46.6 | 41.3 | 42.4 | 47.4 | 31.6 | 25.7 | 32.3 | 27.0 | 33.4 | 33.0 | 27.6 | 34.1 | 57.4 | 14.0 |
| Average | 52.0 | 38.6 | 40.7 | 64.1 | 58.3 | 51.6 | 53.0 | 59.2 | 39.5 | 30.5 | 40.4 | 33.8 | 41.7 | 41.2 | 34.5 | 42.6 | 71.8 | 17.5 |
| High | 53.9 | 41.7 | 40.8 | 77.0 | 70.0 | 62.0 | 63.6 | 71.0 | 47.4 | 35.8 | 48.4 | 40.6 | 50.0 | 49.5 | 41.4 | 51.1 | 86.1 | 21.0 |
| Estimated EPS | ||||||||||||||||||
| Low | 0.857 | 0.205 | 0.374 | 0.238 | 1.157 | 1.966 | 0.205 | -0.141 | 0.024 | 0.134 | 0.275 | 0.112 | 0.340 | 0.320 | 0.250 | 0.100 | 0.410 | 0.260 |
| Average | 1.000 | 0.300 | 0.419 | 0.270 | 1.311 | 2.475 | 0.258 | -0.115 | 0.030 | 0.168 | 0.346 | 0.141 | 0.430 | 0.390 | 0.320 | 0.115 | 0.495 | 0.330 |
| High | 1.134 | 0.395 | 0.450 | 0.302 | 1.437 | 3.037 | 0.317 | -0.091 | 0.037 | 0.206 | 0.425 | 0.174 | 0.520 | 0.460 | 0.390 | 0.130 | 0.580 | 0.400 |
