WTW
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
% of RevenueReverse MinReverse MaxLikely 2014% of Revenue
2
Revenue100%8008991335100%
3
Gross55%44049573455%
4
Marketing-15%-120-135-300-22%
5
G&A-12.5%-100-113-200-15.0%
6
EBIT27.5%22024723417.5%
7
Interest-100-100-100
8
Pre-tax income120147134
9
Tax38%38%38%
10
Net income749182.5
11
12
MinMax
13
EPS1.31.6
14
Shares56.556.5
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1