| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
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 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
2018
12-29 |
2018
09-29 |
2018
06-29 |
2018
03-29 |
2017
09-29 |
2017
06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
14 | 13 | 19 | 11 | 13 | 13 | 14 | 13 | 21 | 19 | 9 | 9 | 8 | 8 | 12 | 16 | 18 | 9 | 9 | 7 | 10 | 10 | 10 | 10 | 6 | 6 | 6 | 6 | 15 | 12 | 8 | 15 | 11 | 13 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
4,775 | 4,807 | 4,241 | 3,744 | 3,242 | 3,240 | 3,026 | 2,588 | 2,407 | 2,586 | 2,335 | 2,362 | 2,743 | 3,315 | 3,559 | 3,042 | 3,149 | 2,934 | 2,202 | 1,758 | 1,441 | 1,374 | 1,039 | 1,013 | 986.5 | 893.5 | 825.2 | 638.7 | 416.8 | 395.8 | 359.7 | 288.3 | 186.5 | 179.5 | |||||||||||
| Average |
1234
|
5,270 | 5,110 | 4,577 | 3,999 | 3,342 | 3,470 | 3,259 | 2,697 | 2,562 | 2,807 | 2,607 | 2,637 | 3,063 | 3,700 | 3,973 | 3,396 | 3,516 | 3,275 | 2,458 | 1,963 | 1,608 | 1,533 | 1,160 | 1,131 | 1,101 | 997.4 | 921.2 | 713 | 521 | 494.8 | 449.6 | 360.4 | 233.2 | 224.3 | |||||||||||
| High |
1234
|
5,755 | 5,637 | 4,842 | 4,275 | 3,513 | 3,680 | 3,432 | 3,024 | 2,831 | 3,087 | 2,968 | 3,002 | 3,486 | 4,212 | 4,522 | 3,866 | 4,001 | 3,728 | 2,798 | 2,234 | 1,831 | 1,745 | 1,320 | 1,287 | 1,253 | 1,135 | 1,049 | 811.5 | 625.2 | 593.8 | 539.5 | 432.5 | 279.8 | 269.2 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
147.9 | 148.9 | 131.4 | 116 | 100.4 | 100.4 | 93.72 | -582.8 | 1.26 | 26.14 | -51.7 | -529.8 | 1.43 | 23.76 | -47 | -481.6 | 1.64 | 21.6 | 173.2 | 0.917 | 13.19 | 38.76 | -5.3 | -13.93 | 10.7 | -5.82 | 1.33 | -5.19 | -10.32 | -4.36 | -0.614 | 0.882 | -0.547 | -12.1 | |||||||||||
| Average |
1234
|
163.2 | 158.3 | 141.8 | 123.9 | 103.5 | 107.5 | 101 | -485.7 | 1.34 | 32.67 | -43.08 | -441.5 | 1.6 | 29.7 | -39.17 | -401.4 | 1.83 | 27 | 216.5 | 1.02 | 16.49 | 48.45 | -4.42 | -11.61 | 13.38 | -4.85 | 1.67 | -4.33 | -8.6 | -3.63 | -0.512 | 1.1 | -0.456 | -10.08 | |||||||||||
| High |
1234
|
178.3 | 174.6 | 150 | 132.4 | 108.8 | 114 | 106.3 | -388.5 | 1.48 | 39.2 | -34.47 | -353.2 | 1.82 | 35.64 | -31.33 | -321.1 | 2.09 | 32.4 | 259.8 | 1.17 | 19.79 | 58.14 | -3.53 | -9.29 | 16.05 | -3.88 | 2 | -3.46 | -6.88 | -2.91 | -0.41 | 1.32 | -0.365 | -8.06 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
56.33 | 56.7 | 50.03 | 44.16 | 38.24 | 38.22 | 35.69 | -617.3 | -114.2 | -21.47 | -294.8 | -561.2 | -103.8 | -19.52 | -268 | -510.2 | -94.36 | -17.74 | 159.6 | -41.55 | -94.18 | -11.97 | -134.9 | -125.7 | -88.73 | -55.78 | -55.38 | -69.83 | -78.47 | -64.47 | -52.74 | -58.74 | -47.44 | -46.04 | |||||||||||
| Average |
1234
|
62.16 | 60.28 | 53.99 | 47.17 | 39.42 | 40.94 | 38.44 | -514.4 | -95.15 | -17.89 | -245.7 | -467.7 | -86.5 | -16.26 | -223.3 | -425.2 | -78.63 | -14.79 | 199.5 | -36.5 | -78.48 | -9.98 | -112.4 | -104.7 | -73.94 | -46.48 | -46.15 | -58.19 | -65.39 | -53.72 | -43.95 | -48.95 | -39.54 | -38.37 | |||||||||||
| High |
1234
|
67.88 | 66.49 | 57.11 | 50.43 | 41.44 | 43.41 | 40.48 | -411.6 | -76.12 | -14.31 | -196.5 | -374.1 | -69.2 | -13.01 | -178.7 | -340.1 | -62.91 | -11.83 | 239.4 | -32.7 | -62.79 | -7.98 | -89.94 | -83.79 | -59.16 | -37.19 | -36.92 | -46.55 | -52.31 | -42.98 | -35.16 | -39.16 | -31.63 | -30.7 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
186.8 | 253.2 | 221.7 | 120.2 | 14.55 | 17.84 | -58.32 | -374.1 | -97.71 | -29.87 | -215.9 | -340.1 | -88.83 | -27.15 | -196.3 | -309.2 | -80.75 | -24.69 | 42.81 | -117.3 | -60.37 | -12.91 | -61.39 | -54.83 | -18.34 | -30.9 | -33.45 | -29.89 | -30.23 | -17.69 | -11.27 | -8.45 | -5.43 | -18.61 | |||||||||||
| Average |
1234
|
257.5 | 292.9 | 263.2 | 165.3 | 69.86 | 68.37 | -9.96 | -311.8 | -81.42 | -24.89 | -179.9 | -283.4 | -74.02 | -22.63 | -163.5 | -257.7 | -67.29 | -20.57 | 53.51 | -99.4 | -50.31 | -10.76 | -51.16 | -45.69 | -15.28 | -25.75 | -27.88 | -24.9 | -25.19 | -14.74 | -9.4 | -7.04 | -4.53 | -15.51 | |||||||||||
| High |
1234
|
303.1 | 330.3 | 321 | 190.4 | 104.8 | 133.8 | 48.36 | -249.4 | -65.14 | -19.91 | -143.9 | -226.7 | -59.22 | -18.1 | -130.8 | -206.1 | -53.83 | -16.46 | 64.22 | -85.93 | -40.25 | -8.61 | -40.93 | -36.55 | -12.22 | -20.6 | -22.3 | -19.92 | -20.15 | -11.79 | -7.52 | -5.63 | -3.62 | -12.41 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
689 | 693.5 | 611.9 | 540.1 | 467.7 | 467.5 | 436.5 | 697.4 | 453.8 | 339.8 | 436 | 634 | 412.5 | 308.9 | 396.3 | 576.4 | 375 | 280.8 | 914.6 | 280.1 | 217.7 | 325.4 | 240.5 | 168.3 | 144.2 | 109.8 | 152.4 | 108.3 | 91.72 | 85.11 | 72.15 | 66.55 | 48.51 | 44.38 | |||||||||||
| Average |
1234
|
760.3 | 737.3 | 660.4 | 576.9 | 482.2 | 500.7 | 470.2 | 871.8 | 567.2 | 424.7 | 545 | 792.5 | 515.7 | 386.1 | 495.4 | 720.5 | 468.8 | 351 | 1,143 | 312.7 | 272.2 | 406.8 | 300.6 | 210.4 | 180.3 | 137.3 | 190.5 | 135.4 | 114.7 | 106.4 | 90.19 | 83.19 | 60.63 | 55.48 | |||||||||||
| High |
1234
|
830.3 | 813.3 | 698.6 | 616.8 | 506.8 | 531 | 495.1 | 1,046 | 680.7 | 509.7 | 654 | 951 | 618.8 | 463.3 | 594.5 | 864.6 | 562.5 | 421.2 | 1,372 | 355.9 | 326.6 | 488.1 | 360.8 | 252.4 | 216.3 | 164.7 | 228.6 | 162.5 | 137.6 | 127.7 | 108.2 | 99.82 | 72.76 | 66.57 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.829 | 1.12 | 0.983 | 0.533 | 0.065 | 0.079 | -0.259 | -1.28 | -2.07 | -1.27 | -1.39 | -2.51 | -2.57 | -2.25 | -2.28 | -1.86 | -0.931 | -0.324 | -0.465 | -0.802 | -0.574 | -0.34 | -0.962 | -0.744 | -0.732 | -0.463 | -0.513 | -0.561 | -0.52 | -0.41 | -0.4 | -0.48 | -0.37 | -0.38 | |||||||||||
| Average |
1234
|
1.14 | 1.3 | 1.17 | 0.733 | 0.31 | 0.303 | -0.044 | -0.672 | -0.847 | -0.702 | -1.18 | -2.13 | -2.18 | -1.9 | -1.93 | -1.58 | -0.789 | -0.275 | -0.394 | -0.68 | -0.487 | -0.288 | -0.815 | -0.63 | -0.621 | -0.393 | -0.435 | -0.475 | -0.43 | -0.34 | -0.33 | -0.4 | -0.31 | -0.32 | |||||||||||
| High |
1234
|
1.34 | 1.46 | 1.42 | 0.844 | 0.465 | 0.593 | 0.214 | -0.415 | -0.305 | -0.193 | -1.02 | -1.84 | -1.88 | -1.65 | -1.67 | -1.36 | -0.682 | -0.238 | -0.341 | -0.587 | -0.421 | -0.249 | -0.705 | -0.545 | -0.537 | -0.34 | -0.376 | -0.411 | -0.34 | -0.27 | -0.26 | -0.32 | -0.25 | -0.26 | |||||||||||
