| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 7 | 7 | 12 | 9 | 14 | 12 | 11 |
| Estimated Revenue | ||||||||||||||||
| Low | 391.5 | 538 | 408.4 | 210.9 | -71.06 | 157.8 | 102.1 | 105.4 | 160 | 136.2 | 132.2 | 126.4 | 180.5 | 245.2 | 1,169 | 281.4 |
| Average | 485.6 | 667.3 | 506.6 | 261.5 | -59.34 | 188.5 | 122 | 126 | 191.2 | 162.8 | 158 | 151.1 | 215.7 | 306.5 | 1,461 | 351.7 |
| High | 581.4 | 799.1 | 606.6 | 313.2 | -47.84 | 219.3 | 141.9 | 146.6 | 222.5 | 189.4 | 183.8 | 175.8 | 250.9 | 367.8 | 1,753 | 422.1 |
| Estimated EBITDA | ||||||||||||||||
| Low | 299.7 | 411.9 | 312.7 | 161.4 | -54.4 | 115.1 | 78.15 | -322.7 | -23.16 | -31.2 | 101.2 | -162.2 | -152.7 | -187.6 | -348.5 | 188.4 |
| Average | 371.7 | 510.9 | 387.9 | 200.2 | -45.43 | 143.9 | 93.39 | -195 | 41.93 | 41.24 | 121 | -45.42 | -44.98 | -130.6 | -64.03 | 242.2 |
| High | 445.1 | 611.8 | 464.4 | 239.8 | -36.63 | 172.6 | 108.6 | -67.4 | 107 | 113.7 | 140.7 | 71.37 | 62.72 | -73.73 | 220.4 | 295.9 |
| Estimated EBIT | ||||||||||||||||
| Low | 208 | 285.8 | 217 | 112 | -37.75 | 83.81 | 54.23 | 56.02 | 85.01 | 72.38 | 70.23 | 67.17 | 95.88 | 130.3 | 621 | 148 |
| Average | 258 | 354.5 | 269.1 | 138.9 | -31.53 | 100.2 | 64.81 | 66.95 | 101.6 | 86.5 | 83.94 | 80.28 | 114.6 | 162.8 | 776.2 | 185.1 |
| High | 308.9 | 424.5 | 322.3 | 166.4 | -25.42 | 116.5 | 75.39 | 77.88 | 118.2 | 100.6 | 97.64 | 93.38 | 133.3 | 195.4 | 931.5 | 222.1 |
| Estimated Net Income | ||||||||||||||||
| Low | 146.2 | 157.2 | 162.7 | 201.7 | -170.2 | 126.1 | 199.4 | -405.6 | -325.5 | -165.9 | 135.2 | -232.1 | -203.3 | -265.8 | -437.6 | 188.4 |
| Average | 170.1 | 167.5 | 163.8 | 202.2 | -125.3 | 157.6 | 253.2 | -268.5 | -235.7 | -104.8 | 169 | -121.2 | -94.88 | -201.4 | -156.2 | 242.2 |
| High | 194 | 177.8 | 164.8 | 202.7 | -101.3 | 189.1 | 306.9 | -131.4 | -145.9 | -43.75 | 202.8 | -10.3 | 13.5 | -137.1 | 125.2 | 296 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 118 | 162.2 | 123.1 | 63.55 | -21.42 | 3.87 | 30.77 | 5.67 | 3.56 | 3.35 | 2.34 | 2.68 | 2 | 3.04 | 3.42 | -7.33 |
| Average | 146.3 | 201.1 | 152.7 | 78.83 | -17.89 | 4.84 | 36.77 | 7.08 | 4.44 | 4.19 | 2.92 | 3.35 | 2.5 | 3.8 | 4.27 | -0.643 |
| High | 175.2 | 240.8 | 182.8 | 94.4 | -14.42 | 5.81 | 42.77 | 8.5 | 5.33 | 5.03 | 3.51 | 4.02 | 3 | 4.57 | 5.13 | 6.04 |
| Estimated EPS | ||||||||||||||||
| Low | 2.8 | 3.01 | 3.12 | 3.87 | -3.26 | 4.65 | 3.82 | 6.06 | 9.17 | 10.09 | 10.74 | 10.52 | 14.77 | 3.84 | 5.19 | 7.86 |
| Average | 3.26 | 3.22 | 3.14 | 3.88 | -2.6 | 5.91 | 4.85 | 7.69 | 11.64 | 12.81 | 13.63 | 13.36 | 18.75 | 4.8 | 6.48 | 9.82 |
| High | 3.72 | 3.41 | 3.16 | 3.89 | -1.94 | 7.16 | 5.88 | 9.32 | 14.11 | 15.53 | 16.52 | 16.2 | 22.73 | 5.76 | 7.77 | 11.78 |
