| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 6 | 5 | 4 | 5 | 2 | 2 | 3 | 5 | 2 | 5 | 5 | 4 | 5 | 10 | 12 | 9 |
| Estimated Revenue | ||||||||||||||||||
| Low | 1,195 | 1,152 | 1,107 | 1,060 | 1,024 | 1,162 | 1,262 | 1,876 | 1,669 | 1,452 | 1,317 | 1,124 | 725.5 | 321.6 | 342.8 | 210.3 | 200.3 | 222.1 |
| Average | 1,205 | 1,161 | 1,110 | 1,069 | 1,034 | 1,172 | 1,272 | 1,894 | 1,685 | 1,466 | 1,330 | 1,135 | 732.5 | 324.7 | 346.1 | 262.8 | 250.3 | 277.7 |
| High | 1,227 | 1,183 | 1,112 | 1,079 | 1,053 | 1,193 | 1,296 | 1,915 | 1,703 | 1,482 | 1,344 | 1,147 | 740.4 | 328.2 | 349.8 | 315.4 | 300.4 | 333.2 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 60.14 | 57.98 | 55.73 | 53.35 | 51.53 | 58.49 | 63.51 | -53.95 | -3.27 | 157.7 | 190.2 | 193.2 | -347.6 | 16.71 | 33.9 | -7.89 | -33.17 | -52.12 |
| Average | 60.62 | 58.43 | 55.84 | 53.77 | 52.03 | 58.95 | 64.01 | -43.5 | 11.36 | 197.1 | 237.8 | 241.5 | -283.9 | 28.3 | 45.87 | -1.81 | -26.04 | -38.99 |
| High | 61.74 | 59.52 | 55.94 | 54.28 | 52.99 | 60.05 | 65.2 | -33.06 | 25.99 | 236.5 | 285.3 | 289.8 | -220.1 | 39.88 | 57.84 | 4.26 | -18.91 | -25.86 |
| Estimated EBIT | ||||||||||||||||||
| Low | -15.01 | -14.47 | -13.6 | -13.2 | -12.89 | -14.6 | -15.85 | -154 | -108.9 | 18.02 | 27.31 | 46.78 | -428.1 | -5.42 | 22.19 | -12.17 | -37.64 | -56.79 |
| Average | -14.74 | -14.21 | -13.58 | -13.08 | -12.65 | -14.34 | -15.57 | -128.3 | -90.71 | 36.19 | 40.69 | 72.99 | -354 | 4.8 | 32.19 | -5.81 | -30.19 | -43.83 |
| High | -14.62 | -14.1 | -13.55 | -12.97 | -12.53 | -14.22 | -15.44 | -102.6 | -72.49 | 54.36 | 54.07 | 99.21 | -280 | 15.02 | 42.18 | 0.558 | -22.75 | -30.88 |
| Estimated Net Income | ||||||||||||||||||
| Low | 63.7 | 60.69 | 59.27 | 54.67 | 51.82 | 34.08 | 0.157 | -121 | -102.3 | 16.18 | 51.84 | 59.77 | -325.2 | -13.66 | 16.22 | -13.58 | -39.79 | -59.86 |
| Average | 64.35 | 61.74 | 73.96 | 65.72 | 53.28 | 36.98 | 0.159 | -100.9 | -84.07 | 30.17 | 64.9 | 86.71 | -269.5 | -3.95 | 25.19 | -7.15 | -32.15 | -46.97 |
| High | 65.9 | 62.79 | 119.6 | 85.55 | 63.09 | 39.89 | 0.162 | -80.68 | -65.8 | 44.17 | 77.96 | 113.6 | -213.7 | 5.77 | 34.15 | -0.725 | -24.51 | -34.08 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 937.1 | 903.3 | 868.3 | 831.3 | 802.9 | 911.4 | 989.6 | 1,300 | 1,308 | 1,139 | 1,032 | 880.9 | 568.8 | 252.1 | 268.7 | 144.3 | 170.5 | 196.5 |
| Average | 944.5 | 910.4 | 870 | 837.8 | 810.7 | 918.5 | 997.4 | 1,624 | 1,321 | 1,150 | 1,042 | 889.4 | 574.3 | 254.5 | 271.3 | 180.3 | 213.1 | 245.6 |
| High | 962 | 927.3 | 871.7 | 845.8 | 825.7 | 935.6 | 1,016 | 1,949 | 1,335 | 1,162 | 1,054 | 899 | 580.5 | 257.3 | 274.2 | 216.4 | 255.8 | 294.7 |
| Estimated EPS | ||||||||||||||||||
| Low | 1.26 | 1.2 | 1.17 | 1.08 | 1.02 | 0.673 | 0.003 | -1.93 | -1.59 | -0.091 | 0.645 | 1.11 | -1.83 | -1.95 | 0.191 | -0.17 | -0.63 | -1.28 |
| Average | 1.27 | 1.21 | 1.69 | 1.39 | 1.13 | 0.769 | 0.003 | -1.9 | -1.57 | -0.089 | 0.654 | 1.12 | -1.8 | -1.93 | 0.193 | -0.085 | -0.48 | -1.06 |
| High | 1.3 | 1.24 | 2.36 | 1.69 | 1.25 | 0.787 | 0.003 | -1.88 | -1.55 | -0.088 | 0.663 | 1.14 | -1.78 | -1.9 | 0.196 | -0 | -0.33 | -0.85 |
