| 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 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 4 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 5 | 5 | 4 | 5 | 10 | 13 | 19 | 14 | 20 | 16 | 19 | 20 | 8 | 14 | 7 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 862.9 | 867.3 | 815.5 | 995.8 | 1,095 | 892.6 | 639.7 | 465.6 | 328 | 431.9 | 399.5 | 264.1 | 296.3 | 261.6 | 203.1 | 173.2 | 343.5 | 412.3 | 402.3 | 525.5 | 408.7 | 276.3 | 414 | 269.5 |
| Average | 872.3 | 871.6 | 815.8 | 1,010 | 1,111 | 902.6 | 646.8 | 470.8 | 331.7 | 436.7 | 403.9 | 267 | 299.6 | 327 | 253.9 | 216.5 | 429.4 | 515.4 | 502.9 | 656.9 | 510.9 | 345.4 | 517.5 | 336.9 |
| High | 881.8 | 875.9 | 816 | 1,025 | 1,128 | 910.9 | 652.8 | 475.1 | 334.7 | 440.7 | 407.7 | 269.5 | 302.3 | 392.4 | 304.6 | 259.8 | 515.2 | 618.4 | 603.5 | 788.3 | 613.1 | 414.4 | 621 | 404.2 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 190.9 | 191.9 | 180.4 | 220.3 | 242.4 | 117 | 82.07 | 41.11 | 29.82 | 41.12 | 31.34 | 11.48 | 65.56 | -5.84 | -12.43 | -30.2 | 12.39 | 7.45 | 49.83 | 18.56 | 67.94 | -43.03 | -50.78 | -42.94 |
| Average | 193 | 192.9 | 180.5 | 223.6 | 245.9 | 146.2 | 102.6 | 51.39 | 37.28 | 51.41 | 39.17 | 14.36 | 66.29 | -2.78 | -9.55 | -24.17 | 15.49 | 13.62 | 62.29 | 23.2 | 84.92 | -34.24 | -40.02 | -27.16 |
| High | 195.1 | 193.8 | 180.6 | 226.9 | 249.6 | 175.4 | 123.1 | 61.67 | 44.73 | 61.69 | 47.01 | 17.23 | 66.89 | 0.283 | -6.66 | -18.15 | 18.59 | 19.78 | 74.75 | 27.84 | 101.9 | -25.45 | -29.27 | -11.39 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 177.6 | 178.6 | 167.9 | 205 | 225.5 | 114.1 | 76.85 | 33.38 | 17.52 | 37.65 | 27.74 | 9.33 | 60.99 | -14.7 | -17.37 | -37.53 | 2.93 | -29.56 | 18.15 | -27.33 | 341.6 | -65.87 | -85.19 | -84.65 |
| Average | 179.6 | 179.4 | 167.9 | 208 | 228.8 | 142.6 | 96.06 | 41.72 | 21.9 | 47.07 | 34.68 | 11.67 | 61.67 | -11.81 | -14 | -31.28 | 4.78 | -23.81 | 23.32 | -22.67 | 427.1 | -54.89 | -70.99 | -67.29 |
| High | 181.5 | 180.3 | 168 | 211.1 | 232.2 | 171.1 | 115.3 | 50.06 | 26.28 | 56.48 | 41.61 | 14 | 62.24 | -8.92 | -10.64 | -25.02 | 6.63 | -18.07 | 28.48 | -18.01 | 512.5 | -43.91 | -56.79 | -49.93 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 145.4 | 127.8 | 139.8 | 191.2 | 235.1 | 90.87 | 59.38 | 29.32 | 9.41 | 28.7 | 78.22 | 6.14 | 15.22 | -15.26 | -19.71 | -41.05 | 1.01 | -18.52 | 31.17 | -10.94 | 51.34 | -149.1 | -35.7 | -35.78 |
| Average | 148.1 | 144.8 | 144.6 | 193.2 | 239.4 | 113.6 | 74.22 | 36.65 | 11.77 | 35.88 | 97.77 | 7.67 | 15.44 | -12.53 | -16.15 | -34.21 | 2.93 | -12.34 | 38.96 | -8.51 | 64.17 | -123.6 | -29.62 | -24.88 |
| High | 151 | 161.7 | 149.5 | 195.2 | 244.2 | 136.3 | 89.06 | 43.97 | 14.12 | 43.06 | 117.3 | 9.21 | 15.62 | -9.79 | -12.59 | -27.37 | 4.85 | -6.15 | 46.75 | -6.07 | 77.01 | -97.97 | -23.55 | -13.98 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 117 | 117.6 | 110.5 | 135 | 148.5 | 62.36 | 55.51 | 46.11 | 89.4 | 41.4 | 34.38 | 27.41 | 40.16 | 51.62 | 39.33 | 49.04 | 53.42 | 88.79 | 77.53 | 88.14 | 64.67 | 67.78 | 100.6 | 88.66 |
| Average | 118.2 | 118.1 | 110.6 | 136.9 | 150.7 | 77.95 | 69.39 | 57.64 | 111.8 | 51.75 | 42.98 | 34.27 | 40.6 | 64.52 | 49.17 | 61.29 | 66.78 | 111 | 96.92 | 110.2 | 80.84 | 84.73 | 125.8 | 110.8 |
| High | 119.5 | 118.7 | 110.6 | 139 | 152.9 | 93.54 | 83.27 | 69.17 | 134.1 | 62.1 | 51.58 | 41.12 | 40.98 | 77.42 | 59 | 73.55 | 80.13 | 133.2 | 116.3 | 132.2 | 97 | 101.7 | 150.9 | 133 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 4.45 | 3.91 | 4.28 | 5.85 | 7.19 | 5.09 | 2.64 | 1.32 | 0.375 | 1.3 | 1.39 | 0.331 | 0.465 | -0.73 | -0.64 | -1.52 | -0.15 | -0.26 | 1.26 | -0.49 | 2.25 | -1.66 | -1.9 | -1.36 |
| Average | 4.53 | 4.5 | 4.5 | 5.86 | 7.33 | 5.16 | 2.68 | 1.34 | 0.38 | 1.31 | 1.41 | 0.336 | 0.472 | -0.59 | -0.49 | -1.26 | -0.065 | -0.04 | 1.58 | -0.335 | 2.82 | -1.36 | -1.59 | -0.92 |
| High | 4.62 | 4.95 | 4.57 | 5.97 | 7.47 | 5.22 | 2.71 | 1.35 | 0.385 | 1.33 | 1.43 | 0.34 | 0.478 | -0.45 | -0.34 | -1.01 | 0.02 | 0.18 | 1.9 | -0.18 | 3.39 | -1.06 | -1.28 | -0.48 |
