| Period Ending: | 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 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 6 | 5 | 4 | 3 | 1 | 1 | 2 | 1 | 15 | 15 | 14 | 15 | 16 | 14 | 10 | 8 | 16 | 19 | 10 | 19 | 9 | 10 | 13 | 15 | 9 | 19 | 15 | 17 | 7 | 14 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 1,538 | 1,279 | 1,158 | 1,067 | 915.6 | 943.7 | 1,029 | 547.1 | 501.4 | 524 | 521.1 | 670.4 | 622.3 | 595.7 | 424.3 | 392.6 | 556.3 | 544.7 | 403.1 | 364.3 | 388.2 | 370.6 | 374.9 | 376.7 | 346.8 | 290.8 | 243.1 | 314.5 | 310.8 | 270.9 | 237 | 213.4 |
| Average | 1,548 | 1,287 | 1,165 | 1,074 | 918.7 | 950 | 1,034 | 550.1 | 504.1 | 526.8 | 524 | 674 | 625.7 | 599 | 530.3 | 490.8 | 695.4 | 680.9 | 503.9 | 455.4 | 485.3 | 463.2 | 468.7 | 470.9 | 433.5 | 363.5 | 303.8 | 393.1 | 388.5 | 338.6 | 296.3 | 266.8 |
| High | 1,564 | 1,300 | 1,177 | 1,085 | 921.9 | 959.3 | 1,039 | 552.3 | 506.1 | 528.9 | 526 | 676.7 | 628.1 | 601.3 | 636.4 | 589 | 834.5 | 817.1 | 604.6 | 546.5 | 582.3 | 555.8 | 562.4 | 565.1 | 520.3 | 436.2 | 364.6 | 471.7 | 466.2 | 406.3 | 355.6 | 320.2 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | -128.4 | -106.7 | -96.64 | -89.1 | -75.71 | -78.78 | -23.48 | -11.59 | -0.715 | -5.63 | -15.77 | 38.1 | 39.16 | 41.76 | 53.59 | 43.84 | 78.77 | 166.1 | 114.4 | 89.91 | 100.1 | 99.4 | 102.6 | 121.8 | 95.28 | 76 | 33.97 | 32.26 | 133.3 | 64.17 | 57.67 | 55.57 |
| Average | -127.2 | -105.7 | -95.7 | -88.24 | -75.46 | -78.02 | -18.1 | -4.26 | 5.84 | 4.02 | -5.55 | 47.62 | 48.95 | 52.2 | 66.99 | 54.8 | 98.46 | 207.7 | 143 | 112.4 | 125.2 | 124.3 | 128.2 | 152.3 | 119.1 | 95 | 42.46 | 40.32 | 166.6 | 80.22 | 72.08 | 69.46 |
| High | -126.3 | -105 | -95.08 | -87.66 | -75.2 | -77.51 | -12.72 | 3.07 | 12.39 | 13.68 | 4.66 | 57.14 | 58.74 | 62.63 | 80.39 | 65.76 | 118.2 | 249.2 | 171.6 | 134.9 | 150.2 | 149.1 | 153.9 | 182.7 | 142.9 | 114 | 50.95 | 48.39 | 199.9 | 96.26 | 86.5 | 83.36 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | -229.6 | -190.9 | -172.8 | -159.3 | -135.4 | -140.9 | -85.98 | -80.48 | -20.81 | -70.56 | -55.98 | 13.84 | 22.79 | 13.12 | 34.89 | 28.07 | 49.73 | 142.8 | 97.04 | 78.09 | 87.47 | 80.82 | 83.43 | 105.7 | 77.5 | 59.08 | 26.05 | 14.88 | 60.93 | 57.97 | 47.45 | 47.34 |
| Average | -227.4 | -189 | -171.1 | -157.8 | -134.9 | -139.5 | -70.25 | -65.98 | -16.46 | -58.63 | -46.65 | 21.41 | 28.49 | 16.39 | 43.61 | 35.09 | 62.17 | 178.5 | 121.3 | 97.62 | 109.3 | 101 | 104.3 | 132.1 | 96.88 | 73.85 | 32.57 | 18.6 | 76.16 | 72.46 | 59.32 | 59.17 |
| High | -225.9 | -187.8 | -170 | -156.8 | -134.5 | -138.6 | -54.51 | -51.47 | -12.1 | -46.7 | -37.32 | 28.98 | 34.19 | 19.67 | 52.33 | 42.1 | 74.6 | 214.2 | 145.6 | 117.1 | 131.2 | 121.2 | 125.1 | 158.6 | 116.3 | 88.62 | 39.08 | 22.32 | 91.39 | 86.95 | 71.18 | 71.01 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 0 | -6.31 | 35.02 | 11.65 | -31.71 | -572.2 | -66.47 | -54.74 | -10.19 | -68.71 | -21.05 | -7 | 21.98 | 19.82 | 30.85 | 25.38 | 41.78 | 104.5 | 71.61 | 55.59 | 60.47 | 59.05 | 62.06 | 74.09 | 57.14 | 44.96 | 17.29 | 13.7 | 82.15 | 37.2 | 33.39 | 31.73 |
| Average | 0 | 25.5 | 35.78 | 12.12 | -31.37 | -562.9 | -55.02 | -43.83 | -6.01 | -55.19 | -10.14 | 2.49 | 27.48 | 24.78 | 38.57 | 31.73 | 52.23 | 130.7 | 89.51 | 69.49 | 75.59 | 73.81 | 77.58 | 92.62 | 71.42 | 56.2 | 21.62 | 17.12 | 102.7 | 46.5 | 41.74 | 39.66 |
| High | 0 | 107.3 | 36.54 | 12.59 | -31.04 | -560.2 | -43.57 | -32.92 | -1.83 | -41.66 | 0.764 | 11.99 | 32.98 | 29.73 | 46.28 | 38.07 | 62.67 | 156.8 | 107.4 | 83.38 | 90.71 | 88.57 | 93.09 | 111.1 | 85.71 | 67.44 | 25.94 | 20.55 | 123.2 | 55.8 | 50.09 | 47.6 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 346.8 | 288.2 | 261 | 240.6 | 206.4 | 212.7 | 306.1 | 279.3 | 96.92 | 174.5 | 164.5 | 111.8 | 80.53 | 131.8 | 89.74 | 70.43 | 117.5 | 94.27 | 73.03 | 74.53 | 79.89 | 79.87 | 81.63 | 69.8 | 69.64 | 60.1 | 56.62 | 76.16 | 57.16 | 53.15 | 51.3 | 36.41 |
| Average | 349.1 | 290.1 | 262.7 | 242.2 | 207.1 | 214.2 | 382.7 | 349.1 | 121.1 | 218.1 | 205.6 | 139.8 | 100.7 | 164.8 | 112.2 | 88.04 | 146.8 | 117.8 | 91.28 | 93.16 | 99.86 | 99.84 | 102 | 87.25 | 87.05 | 75.13 | 70.77 | 95.2 | 71.45 | 66.43 | 64.13 | 45.51 |
| High | 352.5 | 293 | 265.3 | 244.6 | 207.8 | 216.2 | 459.2 | 418.9 | 145.4 | 261.8 | 246.7 | 167.7 | 120.8 | 197.7 | 134.6 | 105.6 | 176.2 | 141.4 | 109.5 | 111.8 | 119.8 | 119.8 | 122.4 | 104.7 | 104.5 | 90.15 | 84.92 | 114.2 | 85.74 | 79.72 | 76.95 | 54.61 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 0 | -0.08 | 0.444 | 0.148 | -0.402 | -7.25 | 0.623 | 0.238 | 0.216 | 0.077 | -0.221 | 0.891 | 0.798 | 0.283 | 0.51 | 0.35 | 0.71 | 1.52 | 0.93 | 0.83 | 0.92 | 0.81 | 0.83 | 0.88 | 0.68 | 0.53 | 0.27 | 0.21 | 0.47 | 0.45 | 0.45 | 0.43 |
| Average | 0 | 0.64 | 0.453 | 0.158 | -0.397 | -7.16 | 0.628 | 0.24 | 0.218 | 0.077 | -0.22 | 0.898 | 0.804 | 0.285 | 0.635 | 0.435 | 0.89 | 1.9 | 1.17 | 1.03 | 1.14 | 1.02 | 1.03 | 1.1 | 0.85 | 0.65 | 0.33 | 0.26 | 0.59 | 0.56 | 0.56 | 0.53 |
| High | 0 | 1.36 | 0.463 | 0.16 | -0.393 | -7.1 | 0.631 | 0.241 | 0.219 | 0.078 | -0.218 | 0.902 | 0.808 | 0.286 | 0.76 | 0.52 | 1.07 | 2.28 | 1.41 | 1.23 | 1.36 | 1.23 | 1.23 | 1.32 | 1.02 | 0.77 | 0.39 | 0.31 | 0.71 | 0.67 | 0.67 | 0.63 |
