| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
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 |
2008 12-30 |
2007 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 5 | 5 | 3 | 3 | 2 | 2 | 3 | 5 | 2 | 6 | 6 | 11 | 9 | 13 | 18 | 16 | 8 | 16 | 7 | 16 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 642.5 | 762.7 | 677.9 | 589.1 | 633.4 | 585.7 | 565.6 | 815.4 | 567.5 | 597.3 | 668.5 | 892.6 | 903.8 | 1,170 | 1,371 | 1,316 | 846.9 | 1,007 | 687.9 | 1,249 | 407.4 | 198.4 | 169.5 |
| Average | 707.5 | 839.9 | 702 | 638 | 649.1 | 589.9 | 568.3 | 897.9 | 624.4 | 657.1 | 735.4 | 982 | 994.3 | 1,288 | 1,508 | 1,448 | 1,059 | 1,259 | 859.9 | 1,561 | 509.3 | 248 | 211.9 |
| High | 772.9 | 917.6 | 726 | 686.8 | 664.8 | 594.4 | 571 | 980.9 | 704 | 740.9 | 829.2 | 1,107 | 1,121 | 1,452 | 1,700 | 1,633 | 1,270 | 1,511 | 1,032 | 1,873 | 611.2 | 297.6 | 254.3 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 223.7 | 265.6 | 236.1 | 205.1 | 220.6 | 204 | 197 | 284 | 207.8 | 218.7 | 244.8 | 326.9 | 631.4 | 428.6 | 501.9 | 482 | 551.1 | 674.9 | 251.9 | 457.3 | 149.2 | 72.65 | 62.09 |
| Average | 246.4 | 292.5 | 244.5 | 222.2 | 226.1 | 205.4 | 197.9 | 312.7 | 228.6 | 240.6 | 269.3 | 359.6 | 789.2 | 471.5 | 552.2 | 530.3 | 688.9 | 843.6 | 314.9 | 571.6 | 186.5 | 90.81 | 77.61 |
| High | 269.2 | 319.6 | 252.8 | 239.2 | 231.5 | 207 | 198.8 | 341.6 | 257.8 | 271.3 | 303.6 | 405.5 | 947.1 | 531.6 | 622.6 | 597.9 | 826.7 | 1,012 | 377.9 | 685.9 | 223.8 | 109 | 93.13 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 51.62 | 61.29 | 54.47 | 47.33 | 50.89 | 47.06 | 45.45 | 65.51 | 50.07 | 52.69 | 334.1 | 582.6 | 765.2 | 103.2 | 1,066 | 116.1 | 338.8 | 538.2 | 226.6 | 484.5 | 35.94 | -272.9 | 14.96 |
| Average | 56.85 | 67.49 | 56.4 | 51.26 | 52.16 | 47.39 | 45.66 | 72.15 | 55.08 | 57.97 | 426.6 | 728.3 | 956.5 | 113.6 | 1,333 | 127.8 | 423.5 | 672.7 | 283.2 | 605.7 | 44.93 | -167.6 | 18.7 |
| High | 62.1 | 73.73 | 58.34 | 55.19 | 53.42 | 47.76 | 45.88 | 78.81 | 62.1 | 65.36 | 519.1 | 873.9 | 1,148 | 128.1 | 1,599 | 144.1 | 508.2 | 807.3 | 339.9 | 726.8 | 53.92 | -62.37 | 22.44 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 0 | -164.1 | -129.8 | -152.9 | -188.3 | -52.83 | -21.58 | -636.9 | 15,501 | 14,080 | 2,052 | 396.3 | -101.6 | 469 | 272.3 | 104.5 | 217.3 | 109.4 | 340.2 | 1,184 | 1,799 | 1,068 | 3,453 |
| Average | 0 | -146.5 | -110.6 | -145.7 | -182.4 | -52.69 | -21.09 | -515.5 | 19,459 | 17,667 | 2,564 | 495.4 | -11.34 | 586.2 | 340.4 | 118.6 | 271.6 | 136.7 | 425.3 | 1,480 | 2,248 | 1,335 | 4,317 |
| High | 0 | -129 | -91.39 | -138.5 | -176.6 | -52.56 | -20.6 | -500.6 | 23,418 | 21,255 | 3,077 | 594.4 | 78.92 | 703.5 | 408.5 | 138.2 | 325.9 | 164.1 | 510.3 | 1,776 | 2,698 | 1,602 | 5,180 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 85.77 | 101.8 | 90.5 | 78.64 | 84.55 | 78.18 | 75.51 | 108.8 | 64.65 | 68.04 | 76.16 | 393.1 | 103 | 133.3 | 1,018 | 150 | 215.5 | 347 | 356 | 1,014 | 46.42 | 22.6 | 19.32 |
| Average | 94.45 | 112.1 | 93.71 | 85.16 | 86.65 | 78.74 | 75.86 | 119.9 | 71.13 | 74.86 | 83.78 | 491.4 | 113.3 | 146.7 | 1,272 | 165 | 269.3 | 433.7 | 479 | 1,268 | 58.02 | 28.25 | 24.14 |
| High | 103.2 | 122.5 | 96.92 | 91.69 | 88.75 | 79.35 | 76.22 | 130.9 | 80.2 | 84.41 | 94.47 | 589.7 | 127.7 | 165.4 | 1,527 | 186 | 323.2 | 520.4 | 602 | 1,522 | 69.63 | 33.9 | 28.97 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 0 | -2.33 | -1.84 | -2.17 | -2.67 | -0.75 | -0.306 | -9.04 | -0.269 | 4.03 | 2.02 | 2.36 | 2.89 | 0.975 | 0.847 | 1.59 | 0.67 | 0.59 | 0.8 | 0.95 | 2.01 | 3.98 | 5.05 |
| Average | 0 | -2.08 | -1.57 | -2.08 | -2.62 | -0.749 | -0.303 | -8.07 | -0.231 | 4.57 | 2.29 | 2.67 | 3.27 | 1.11 | 0.96 | 1.8 | 0.835 | 0.73 | 1 | 1.19 | 2.51 | 4.98 | 6.31 |
| High | 0 | -1.83 | -1.3 | -1.97 | -2.51 | -0.746 | -0.292 | -7.11 | -0.203 | 5.33 | 2.67 | 3.12 | 3.82 | 1.29 | 1.12 | 2.1 | 1 | 0.87 | 1.21 | 1.42 | 3.01 | 5.98 | 7.57 |
