| Period Ending: |
2027
12-30 |
2027
09-30 |
2027
06-30 |
2027
03-30 |
2026
12-30 |
2026
09-30 |
2026
06-30 |
2026
03-30 |
2025
12-30 |
2025
09-30 |
2025
06-30 |
2025
03-30 |
2024
12-30 |
2024
09-30 |
2024
06-30 |
2024
03-30 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
2 | 2 | 4 | 2 | 2 | 2 | 2 | 2 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low |
1234
|
480.9 | 459.8 | 458.6 | 455.8 | 339.1 | 338 | 330.7 | 313.5 | 458.5 | 486.9 | 483.2 | 491 | 773.3 | 787 | 801.9 | 775.2 | 401.8 | 406.7 | 202.2 | 189.6 | 164.4 | |||||||
| Average |
1234
|
492.7 | 471.1 | 468.3 | 466.9 | 347.4 | 346.3 | 338.8 | 321.2 | 474 | 494.6 | 490.8 | 498.7 | 785.5 | 799.5 | 814.6 | 787.4 | 408.1 | 413.1 | 205.4 | 192.6 | 167 | |||||||
| High |
1234
|
507.4 | 485.2 | 482.5 | 480.9 | 357.8 | 356.7 | 348.9 | 330.9 | 492.5 | 502 | 498.1 | 506.2 | 797.2 | 811.4 | 826.8 | 799.2 | 414.2 | 419.3 | 208.4 | 195.5 | 169.4 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low |
1234
|
-94.52 | -90.37 | -89.87 | -89.58 | -66.65 | -66.43 | -64.99 | -100.7 | -245.3 | -102.3 | -149.2 | -107.7 | -193.9 | -80.87 | -117.9 | -115.2 | -153.3 | -63.93 | -245.6 | -36.41 | -31.56 | |||||||
| Average |
1234
|
-91.76 | -87.74 | -87.22 | -86.97 | -64.71 | -64.5 | -63.1 | -83.95 | -204.4 | -85.25 | -124.3 | -89.79 | -161.6 | -67.39 | -98.29 | -96.03 | -127.7 | -53.27 | -204.6 | -35.87 | -31.1 | |||||||
| High |
1234
|
-89.57 | -85.64 | -85.43 | -84.89 | -63.16 | -62.95 | -61.59 | -67.16 | -163.5 | -68.2 | -99.47 | -71.83 | -129.2 | -53.91 | -78.63 | -76.82 | -102.2 | -42.62 | -163.7 | -35.31 | -30.61 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low |
1234
|
-95.1 | -90.93 | -90.42 | -90.13 | -67.06 | -66.84 | -65.39 | -118.7 | -246.4 | -449.3 | -148.3 | -127 | -194.8 | -355.2 | -117.2 | -135.8 | -154 | -280.8 | -141.2 | -36.63 | -31.75 | |||||||
| Average |
1234
|
-92.33 | -88.28 | -87.76 | -87.5 | -65.11 | -64.89 | -63.48 | -98.93 | -205.3 | -374.4 | -123.5 | -105.8 | -162.3 | -296 | -97.66 | -113.2 | -128.3 | -234 | -117.7 | -36.09 | -31.29 | |||||||
| High |
1234
|
-90.12 | -86.17 | -85.95 | -85.41 | -63.55 | -63.34 | -61.96 | -79.15 | -164.2 | -299.5 | -98.83 | -84.65 | -129.8 | -236.8 | -78.13 | -90.53 | -102.6 | -187.2 | -94.14 | -35.53 | -30.8 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low |
1234
|
-54.4 | -15.98 | -4.92 | -21.8 | -35.09 | -21.81 | -25.85 | -102.4 | -246.9 | -103.9 | -150.6 | -109.5 | -195.2 | -82.17 | -119.1 | -117.1 | -154.3 | -64.96 | -246.6 | -57.14 | -446.9 | |||||||
| Average |
1234
|
-52.36 | -15.38 | -4.73 | -20.99 | -33.77 | -20.99 | -24.88 | -85.34 | -205.8 | -86.62 | -125.5 | -91.28 | -162.7 | -68.47 | -99.22 | -97.62 | -128.6 | -54.13 | -205.5 | -56.05 | -438.4 | |||||||
| High |
1234
|
-50.73 | -14.9 | -4.58 | -20.33 | -32.72 | -20.33 | -24.11 | -68.28 | -164.6 | -69.3 | -100.4 | -73.02 | -130.1 | -54.78 | -79.38 | -78.1 | -102.9 | -43.3 | -164.4 | -54.92 | -429.5 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low |
1234
|
161.2 | 154.1 | 153.7 | 152.7 | 113.6 | 113.3 | 110.8 | 114.9 | 100.4 | 239.1 | 45.34 | 122.9 | 79.39 | 189 | 35.84 | 131.5 | 62.76 | 149.4 | 55.8 | 63.54 | 55.08 | |||||||
| Average |
1234
|
165.1 | 157.9 | 156.9 | 156.5 | 116.4 | 116.1 | 113.5 | 143.7 | 125.5 | 298.8 | 56.67 | 153.7 | 99.23 | 236.2 | 44.8 | 164.4 | 78.45 | 186.7 | 69.75 | 64.55 | 55.95 | |||||||
| High |
1234
|
170.1 | 162.6 | 161.7 | 161.2 | 119.9 | 119.5 | 116.9 | 172.4 | 150.6 | 358.6 | 68.01 | 184.4 | 119.1 | 283.5 | 53.76 | 197.2 | 94.13 | 224.1 | 83.7 | 65.51 | 56.79 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||
| Low |
1234
|
-0.106 | -0.031 | -0.01 | -0.043 | -0.068 | -0.043 | -0.05 | -0.075 | -0.179 | -0.108 | -0.141 | -0.17 | -0.244 | -0.229 | -0.201 | -0.274 | -0.264 | -0.233 | -0.139 | -0.111 | -0.872 | |||||||
| Average |
1234
|
-0.102 | -0.03 | -0.009 | -0.041 | -0.066 | -0.041 | -0.049 | -0.072 | -0.139 | -0.106 | -0.139 | -0.166 | -0.239 | -0.224 | -0.197 | -0.268 | -0.259 | -0.229 | -0.137 | -0.109 | -0.855 | |||||||
| High |
1234
|
-0.099 | -0.029 | -0.009 | -0.04 | -0.064 | -0.04 | -0.047 | -0.07 | -0.1 | -0.103 | -0.136 | -0.163 | -0.235 | -0.22 | -0.193 | -0.263 | -0.253 | -0.224 | -0.134 | -0.107 | -0.838 | |||||||
