| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 3 | 2 | 2 | 5 | 3 | 3 | 8 | 8 | 12 | 9 | 17 | 10 | 13 | 8 | 8 | 15 | 20 | 16 | 9 | 8 | 17 | 20 | 14 | 9 | 19 | 18 | 18 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 2,396 | 2,352 | 2,201 | 2,181 | 2,174 | 1,978 | 1,737 | 1,449 | 1,864 | 1,819 | 1,523 | 1,625 | 3,426 | 3,672 | 3,048 | 8,743 | 2,619 | 8,931 | 2,639 | 3,728 | 2,853 | 2,145 | 1,638 | 1,503 | 1,197 | 904.2 | 688.6 | 609.7 | 540.7 | 413.7 |
| Average | 2,396 | 2,352 | 2,201 | 2,181 | 2,174 | 1,978 | 1,737 | 1,449 | 1,864 | 1,819 | 1,523 | 1,625 | 3,426 | 4,590 | 3,811 | 10,929 | 3,274 | 11,163 | 3,298 | 4,660 | 3,567 | 2,682 | 2,047 | 1,879 | 1,496 | 1,130 | 860.8 | 762.2 | 675.9 | 517.2 |
| High | 2,396 | 2,352 | 2,201 | 2,191 | 2,174 | 1,978 | 1,737 | 1,449 | 1,864 | 1,819 | 1,523 | 1,625 | 3,426 | 5,508 | 4,573 | 13,114 | 3,929 | 13,396 | 3,958 | 5,592 | 4,280 | 3,218 | 2,457 | 2,255 | 1,796 | 1,356 | 1,033 | 914.6 | 811.1 | 620.6 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 203.7 | 199.9 | 187.1 | 185.4 | 184.8 | 209 | 297.4 | 81.61 | 74.85 | 73.07 | 110.9 | -210.6 | 206.3 | 324.1 | 277.4 | 332.4 | 273 | 295.7 | -45.09 | -89.76 | 385.7 | 230.4 | 102.5 | 80.12 | 54.68 | 91.51 | 90.64 | 93.2 | 75.05 | 52.68 |
| Average | 203.7 | 199.9 | 187.1 | 185.4 | 184.8 | 261.2 | 371.8 | 102 | 74.85 | 73.07 | 144.8 | -169.9 | 257.8 | 405.2 | 346.8 | 415.5 | 341.3 | 369.6 | 148.1 | 37.96 | 482.2 | 288 | 128.1 | 100.2 | 77.49 | 114.4 | 113.3 | 116.5 | 93.81 | 65.84 |
| High | 203.7 | 199.9 | 187.1 | 186.3 | 184.8 | 313.4 | 446.2 | 122.4 | 74.85 | 73.07 | 178.8 | -129.3 | 309.4 | 486.2 | 416.1 | 498.6 | 409.5 | 443.5 | 341.2 | 165.7 | 578.6 | 345.6 | 153.7 | 120.2 | 100.3 | 137.3 | 136 | 139.8 | 112.6 | 79.01 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 137.1 | 134.6 | 125.9 | 124.8 | 124.4 | 55.35 | 137 | 44.56 | 22.56 | 22.02 | 34.55 | -157.8 | 115.7 | 276 | 231.8 | 239.1 | 256.9 | 237.6 | -246.4 | 422.1 | 349.2 | 219.1 | 93.21 | 81.91 | 93.2 | 95.77 | 88.93 | 89.9 | 72.1 | 49.02 |
| Average | 137.1 | 134.6 | 125.9 | 124.8 | 124.4 | 69.18 | 171.2 | 56.65 | 22.56 | 22.02 | 54.3 | -128.9 | 144.6 | 345 | 289.8 | 298.9 | 321.1 | 297 | -99.91 | 527.7 | 436.5 | 273.9 | 116.5 | 102.4 | 116.5 | 119.7 | 111.2 | 112.4 | 90.13 | 61.27 |
| High | 137.1 | 134.6 | 125.9 | 125.4 | 124.4 | 83.02 | 205.4 | 68.74 | 22.56 | 22.02 | 74.04 | -100 | 173.6 | 413.9 | 347.7 | 358.7 | 385.3 | 356.4 | 46.55 | 633.2 | 523.8 | 328.7 | 139.8 | 122.9 | 139.8 | 143.7 | 133.4 | 134.8 | 108.2 | 73.53 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 24.18 | 16.74 | 11.84 | 15.12 | 8.82 | -10.94 | 19.23 | -38.87 | 66.04 | 17.44 | 27.65 | -442.5 | 49.81 | 129.6 | 88.15 | 72.03 | -231.2 | -145.9 | -649.9 | -152.5 | 233.4 | 120.4 | 46.51 | 29.73 | -1.25 | 36.83 | 47.58 | 50.51 | 40.03 | 27.53 |
| Average | 24.4 | 26.1 | 11.84 | 15.3 | 8.82 | -1.06 | 41.09 | -31.84 | 66.04 | 17.44 | 51.43 | -368.8 | 64.58 | 167 | 110.2 | 90.04 | -178.9 | -116.9 | -541.6 | -55.19 | 291.8 | 150.5 | 58.14 | 37.17 | 13.09 | 46.04 | 59.47 | 63.14 | 50.04 | 34.41 |
| High | 43.85 | 33.49 | 11.84 | 15.47 | 8.82 | 8.82 | 62.94 | -24.81 | 66.04 | 17.44 | 75.22 | -295 | 79.34 | 204.4 | 132.2 | 108.1 | -126.7 | -87.83 | -433.3 | 42.12 | 350.1 | 180.6 | 69.76 | 44.6 | 27.42 | 55.24 | 71.36 | 75.77 | 60.05 | 41.29 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 353.6 | 347 | 324.7 | 321.8 | 320.8 | 636.9 | 830.6 | 388.5 | 271.9 | 265.4 | 492.4 | 202.4 | 462.9 | 591.6 | 430.5 | 552.6 | 824.5 | 674.8 | 931 | 371.6 | 201.9 | 175.1 | 197.4 | 205 | 169.7 | 126.4 | 90.61 | 80.63 | 76.05 | 62.92 |
| Average | 353.6 | 347 | 324.7 | 321.8 | 320.8 | 796.1 | 1,038 | 485.6 | 271.9 | 265.4 | 615.5 | 253 | 578.6 | 739.5 | 538.1 | 690.8 | 1,031 | 843.6 | 1,164 | 464.5 | 252.4 | 218.9 | 246.8 | 256.3 | 212.1 | 157.9 | 113.3 | 100.8 | 95.07 | 78.65 |
| High | 353.6 | 347 | 324.7 | 323.3 | 320.8 | 955.3 | 1,246 | 582.7 | 271.9 | 265.4 | 738.6 | 303.6 | 694.3 | 887.4 | 645.8 | 829 | 1,237 | 1,012 | 1,396 | 557.4 | 302.8 | 262.6 | 296.1 | 307.5 | 254.6 | 189.5 | 135.9 | 120.9 | 114.1 | 94.39 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 0.67 | 0.464 | 0.328 | 0.419 | 0.244 | 0.58 | 0.631 | -0.457 | 1.85 | 0.488 | -0.151 | -1.76 | 1.88 | 2.98 | 2.88 | 2.93 | 2.12 | 0.66 | 1.36 | 9.41 | 6.59 | 3.73 | 1.51 | 1.06 | 1.68 | 1.63 | 1.87 | 1.83 | 1.5 | 1.04 |
| Average | 0.943 | 0.701 | 0.328 | 0.429 | 0.244 | 0.58 | 0.631 | -0.457 | 1.85 | 0.488 | -0.151 | -1.76 | 1.88 | 3.73 | 3.6 | 3.65 | 2.65 | 0.93 | 1.7 | 11.76 | 8.24 | 4.66 | 1.88 | 1.33 | 2.1 | 2.03 | 2.34 | 2.29 | 1.87 | 1.29 |
| High | 1.22 | 0.928 | 0.328 | 0.429 | 0.244 | 0.58 | 0.631 | -0.457 | 1.85 | 0.488 | -0.151 | -1.76 | 1.88 | 4.48 | 4.32 | 4.38 | 3.18 | 1.2 | 2.04 | 14.11 | 9.89 | 5.59 | 2.25 | 1.6 | 2.52 | 2.43 | 2.81 | 2.75 | 2.24 | 1.54 |
