| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 4 | 4 | 5 | 5 | 2 | 2 | 5 | 3 | 3 | 3 | 3 |
| Estimated Revenue | ||||||||||||
| Low | 982.3 | 894 | 810.6 | 712.7 | 614.3 | 577.9 | 462.8 | 357.9 | 295.5 | 264.4 | 221.2 | 167.1 |
| Average | 982.3 | 894.9 | 810.6 | 713.4 | 614.5 | 578.7 | 465.1 | 359.6 | 296.9 | 265.7 | 222.2 | 167.9 |
| High | 982.3 | 895.8 | 810.7 | 713.8 | 614.8 | 580.1 | 468.7 | 362.5 | 299.2 | 267.8 | 224 | 169.3 |
| Estimated EBITDA | ||||||||||||
| Low | 318.4 | 289.8 | 262.7 | 231 | 199.1 | 187.3 | -171.1 | -99.73 | -43.58 | -59.59 | -68.25 | -28.82 |
| Average | 318.4 | 290 | 262.7 | 231.2 | 199.2 | 187.6 | -142.5 | -83.11 | -36.31 | -49.66 | -56.88 | -28.59 |
| High | 318.4 | 290.3 | 262.7 | 231.4 | 199.3 | 188 | -114 | -66.49 | -29.05 | -39.73 | -45.5 | -28.45 |
| Estimated EBIT | ||||||||||||
| Low | 307.2 | 279.6 | 253.5 | 222.9 | 192.1 | 180.7 | -168.4 | -102 | -65.79 | -67.87 | -68.11 | -31.66 |
| Average | 307.2 | 279.9 | 253.5 | 223.1 | 192.2 | 181 | -140.3 | -85.04 | -54.82 | -56.56 | -56.76 | -31.41 |
| High | 307.2 | 280.1 | 253.5 | 223.2 | 192.3 | 181.4 | -112.3 | -68.03 | -43.86 | -45.24 | -45.41 | -31.26 |
| Estimated Net Income | ||||||||||||
| Low | 109.5 | 80.05 | 64.76 | 38.11 | -27.38 | -111.6 | -179.9 | -108.5 | -56.26 | -67.82 | -71.81 | -28.48 |
| Average | 109.7 | 86.09 | 67.02 | 41.04 | -26.27 | -111.3 | -149.9 | -90.42 | -46.88 | -56.52 | -59.84 | -28.19 |
| High | 110.1 | 92.13 | 69.28 | 43.97 | -25.16 | -111 | -119.9 | -72.33 | -37.51 | -45.21 | -47.88 | -28.01 |
| Estimated SGA Expenses | ||||||||||||
| Low | 619.8 | 564.1 | 511.5 | 449.7 | 387.6 | 364.6 | 292.7 | 213.4 | 213.8 | 144.8 | 139.4 | 109.3 |
| Average | 619.8 | 564.7 | 511.5 | 450.1 | 387.8 | 365.2 | 365.8 | 266.7 | 267.2 | 181 | 174.3 | 109.8 |
| High | 619.8 | 565.2 | 511.5 | 450.4 | 388 | 366.1 | 439 | 320.1 | 320.7 | 217.2 | 209.1 | 110.7 |
| Estimated EPS | ||||||||||||
| Low | 1.47 | 1.07 | 0.868 | 0.51 | -0.367 | -1.49 | -1.35 | -0.752 | -0.411 | -0.553 | -0.555 | -0.39 |
| Average | 1.47 | 1.16 | 0.888 | 0.53 | -0.357 | -1.49 | -1.34 | -0.744 | -0.407 | -0.548 | -0.549 | -0.386 |
| High | 1.47 | 1.23 | 0.928 | 0.589 | -0.337 | -1.49 | -1.33 | -0.74 | -0.405 | -0.544 | -0.545 | -0.384 |
