| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 4 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 690.2 | 605 | 604.9 | 846.1 | 999.2 | 827 | 692 | 522.4 | 907.6 | 1,140 | 1,504 | 1,599 |
| Average | 758.9 | 665.3 | 623.5 | 864.1 | 1,051 | 869.6 | 727.7 | 549.4 | 954.4 | 1,199 | 1,582 | 1,681 |
| High | 806.9 | 707.3 | 630.8 | 879.9 | 1,085 | 898.2 | 751.6 | 567.5 | 985.8 | 1,239 | 1,634 | 1,737 |
| Estimated EBITDA | ||||||||||||
| Low | 42.3 | 37.08 | 37.07 | 51.85 | 61.24 | 50.68 | 42.41 | 32.02 | 55.62 | 69.9 | 92.17 | 97.99 |
| Average | 46.51 | 40.77 | 38.21 | 52.96 | 64.4 | 53.3 | 44.6 | 33.67 | 58.49 | 73.5 | 96.93 | 103 |
| High | 49.45 | 43.35 | 38.66 | 53.93 | 66.52 | 55.05 | 46.07 | 34.78 | 60.42 | 75.92 | 100.1 | 106.4 |
| Estimated EBIT | ||||||||||||
| Low | 22.01 | 19.29 | 19.29 | 26.98 | 31.86 | 26.37 | 22.07 | 16.66 | 28.94 | 36.37 | 47.96 | 50.98 |
| Average | 24.2 | 21.21 | 19.88 | 27.56 | 33.51 | 27.73 | 23.21 | 17.52 | 30.43 | 38.24 | 50.43 | 53.61 |
| High | 25.73 | 22.56 | 20.12 | 28.06 | 34.61 | 28.64 | 23.97 | 18.1 | 31.44 | 39.5 | 52.09 | 55.38 |
| Estimated Net Income | ||||||||||||
| Low | 9.09 | -0.675 | -36.39 | -14.23 | -42.56 | -34.82 | 8.32 | -44.95 | -443.3 | -1,538 | -3,044 | 597.3 |
| Average | 10.3 | -0.624 | -33.62 | -13.15 | -40.81 | -33.4 | 8.89 | -43.11 | -425.1 | -1,475 | -2,920 | 638 |
| High | 11.15 | -0.55 | -29.66 | -11.6 | -38.21 | -31.27 | 9.27 | -40.36 | -398 | -1,381 | -2,733 | 665.3 |
| Estimated SGA Expenses | ||||||||||||
| Low | 160 | 140.3 | 140.2 | 196.1 | 231.6 | 191.7 | 160.4 | 121.1 | 210.4 | 264.4 | 348.7 | 370.6 |
| Average | 175.9 | 154.2 | 144.6 | 200.3 | 243.6 | 201.6 | 168.7 | 127.4 | 221.3 | 278 | 366.6 | 389.8 |
| High | 187.1 | 164 | 146.2 | 204 | 251.6 | 208.2 | 174.2 | 131.6 | 228.5 | 287.2 | 378.7 | 402.6 |
| Estimated EPS | ||||||||||||
| Low | 0.099 | -0.007 | -0.397 | -0.155 | -0.464 | -0.38 | 0.091 | -0.49 | -4.83 | -16.77 | -33.19 | 6.51 |
| Average | 0.112 | -0.007 | -0.367 | -0.143 | -0.445 | -0.364 | 0.097 | -0.47 | -4.64 | -16.08 | -31.83 | 6.96 |
| High | 0.122 | -0.006 | -0.323 | -0.126 | -0.417 | -0.341 | 0.101 | -0.44 | -4.34 | -15.05 | -29.8 | 7.25 |
