| 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 |
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 | 1 | 4 | 3 | 2 | 3 | 1 | 1 | 2 | 1 | 3 | 3 | 5 | 3 | 7 | 19 | 14 | 7 | 11 | 17 |
| Estimated Revenue | |||||||||||||||||||
| Low | 1,046 | 837.8 | 851.4 | 889.7 | 923.4 | 1,062 | 1,301 | 743.2 | 560.5 | 609.7 | 580.4 | 675.3 | 577.4 | 672.4 | 658.7 | 615.1 | 667.9 | 937.1 | 637 |
| Average | 1,046 | 939.5 | 860.9 | 890.9 | 940 | 1,167 | 1,545 | 882.8 | 665.8 | 724.2 | 689.4 | 802.2 | 685.8 | 840.5 | 823.3 | 768.9 | 834.9 | 1,171 | 796.2 |
| High | 1,046 | 1,135 | 878 | 892 | 956.2 | 1,253 | 1,815 | 1,037 | 782.1 | 850.7 | 809.8 | 942.3 | 805.7 | 1,009 | 988 | 922.7 | 1,002 | 1,406 | 955.5 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 177 | 141.8 | 144.1 | 150.6 | 552.9 | 502.6 | 446.9 | 68.85 | 19.85 | 21.29 | 90.75 | 56.74 | 35.16 | 82.6 | 79.58 | 66.71 | 30.59 | 33.42 | 69.7 |
| Average | 177 | 159 | 145.7 | 150.8 | 691.1 | 628.3 | 558.6 | 86.06 | 25.08 | 26.61 | 107.8 | 70.93 | 43.96 | 103.2 | 99.48 | 83.38 | 38.24 | 55.37 | 87.12 |
| High | 177 | 192.2 | 148.6 | 151 | 829.3 | 753.9 | 670.4 | 103.3 | 30.31 | 31.93 | 126.6 | 85.11 | 52.75 | 123.9 | 119.4 | 100.1 | 45.88 | 77.31 | 104.5 |
| Estimated EBIT | |||||||||||||||||||
| Low | 156.3 | 125.2 | 127.3 | 133 | 528.5 | 480.4 | 427.5 | 41.02 | -25.4 | -1.14 | 77.28 | 43.31 | 19.47 | 58.18 | 61.68 | 55.15 | 15.6 | 14.65 | 59.76 |
| Average | 156.3 | 140.4 | 128.7 | 133.1 | 660.6 | 600.5 | 534.3 | 51.27 | -21.17 | 0.762 | 91.79 | 54.14 | 25.57 | 72.72 | 77.1 | 68.94 | 19.96 | 35.34 | 74.71 |
| High | 156.3 | 169.7 | 131.2 | 133.3 | 792.7 | 720.6 | 641.2 | 61.53 | -16.94 | 2.67 | 107.8 | 64.97 | 31.66 | 87.27 | 92.52 | 82.73 | 24.31 | 56.03 | 89.65 |
| Estimated Net Income | |||||||||||||||||||
| Low | 120.4 | 97.06 | 47.06 | 83.5 | 40.49 | 385 | 342.6 | 33.35 | -16.69 | 2.79 | 23.34 | 36.52 | 16.17 | 53.21 | 51.05 | 42.47 | 9.81 | 35.7 | 64.7 |
| Average | 130.7 | 104.1 | 70.59 | 87.24 | 50.62 | 481.2 | 428.3 | 41.69 | -13.13 | 5.38 | 29.38 | 45.66 | 21.37 | 66.51 | 63.81 | 53.09 | 12.27 | 55.19 | 80.88 |
| High | 152 | 104.8 | 85.29 | 90.99 | 60.74 | 577.4 | 513.9 | 50.03 | -9.57 | 7.96 | 36.06 | 54.79 | 26.56 | 79.82 | 76.58 | 63.7 | 14.72 | 74.67 | 97.06 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 47.82 | 38.31 | 38.94 | 40.69 | 51.31 | 46.64 | 41.31 | 42.42 | 47.36 | 31.63 | 25.68 | 32.3 | 27.04 | 33.36 | 32.97 | 27.61 | 34.08 | 57.42 | 14 |
| Average | 47.82 | 42.96 | 39.37 | 40.74 | 64.14 | 58.31 | 51.64 | 53.03 | 59.2 | 39.54 | 30.5 | 40.37 | 33.79 | 41.7 | 41.21 | 34.51 | 42.6 | 71.77 | 17.51 |
| High | 47.82 | 51.92 | 40.15 | 40.79 | 76.96 | 69.97 | 61.97 | 63.64 | 71.04 | 47.44 | 35.83 | 48.45 | 40.55 | 50.04 | 49.45 | 41.42 | 51.12 | 86.13 | 21.01 |
| Estimated EPS | |||||||||||||||||||
| Low | 0.688 | 0.555 | 0.269 | 0.385 | 0.238 | 1.16 | 1.97 | 0.205 | -0.141 | 0.024 | 0.134 | 0.275 | 0.112 | 0.34 | 0.32 | 0.25 | 0.1 | 0.41 | 0.26 |
| Average | 0.75 | 0.577 | 0.403 | 0.419 | 0.27 | 1.31 | 2.47 | 0.258 | -0.115 | 0.03 | 0.168 | 0.346 | 0.141 | 0.43 | 0.39 | 0.32 | 0.115 | 0.495 | 0.33 |
| High | 0.869 | 0.599 | 0.487 | 0.485 | 0.302 | 1.44 | 3.04 | 0.317 | -0.091 | 0.037 | 0.206 | 0.425 | 0.174 | 0.52 | 0.46 | 0.39 | 0.13 | 0.58 | 0.4 |
