| Period Ending: | 2029 12-31 |
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 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 5 | 6 | 6 | 7 | 6 | 4 | 5 | 5 | 4 | 15 | 15 | 14 | 15 | 16 | 15 | 18 | 17 | 17 | 15 | 10 | 5 | 4 | 5 | 5 | 5 | 6 | 6 | 5 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 216.9 | 189.7 | 211.7 | 195.4 | 191.3 | 212.1 | 250.6 | 178 | 172.6 | 169.9 | 166.5 | 151.7 | 142.7 | 134.9 | 130.3 | 122.4 | 117.5 | 110.9 | 108.5 | 103 | 110.3 | 49.47 | 48.5 | 46.56 | 44.96 | 43.75 | 40.55 | 40.64 | 40.26 | 33.76 |
| Average | 241.1 | 210.9 | 223 | 217.2 | 216.3 | 220.7 | 278.6 | 199.8 | 193.7 | 190.6 | 186.8 | 170.2 | 160.2 | 151.4 | 146.2 | 139.3 | 131.8 | 124.2 | 123.8 | 116.6 | 122.2 | 102.9 | 77.93 | 48.72 | 47.05 | 49.83 | 43.92 | 44.15 | 43.31 | 36.95 |
| High | 264.3 | 231.1 | 234.4 | 238.1 | 230 | 229.2 | 305.4 | 215.5 | 208.9 | 205.6 | 201.5 | 183.6 | 172.8 | 163.4 | 157.7 | 151.9 | 137.7 | 133.1 | 136.7 | 126.8 | 130.6 | 123.5 | 105.6 | 48.96 | 47.28 | 54.15 | 45.65 | 46.82 | 45.9 | 38.76 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | -32.79 | -28.67 | -29.07 | -29.54 | -28.53 | -28.43 | -37.88 | -26.73 | -25.91 | -25.5 | -24.99 | -22.78 | 30.4 | -20.26 | -19.56 | -18.84 | -17.08 | -16.51 | -16.95 | -65.26 | -1,518 | -205.8 | -13.1 | -6.07 | 6.81 | 0.324 | -4.79 | 6.66 | -9.54 | -4.81 |
| Average | -29.91 | -26.15 | -27.66 | -26.94 | -26.83 | -27.37 | -34.56 | -24.78 | -24.02 | -23.64 | -23.17 | -21.11 | 31.07 | -18.78 | -18.13 | -17.27 | -16.35 | -15.41 | -15.35 | -64.17 | -808.5 | -182.2 | -9.67 | -6.04 | 7.36 | 0.34 | -4.78 | 6.73 | -9.47 | -4.58 |
| High | -26.91 | -23.53 | -26.25 | -24.24 | -23.73 | -26.31 | -31.09 | -22.08 | -21.41 | -21.07 | -20.65 | -18.81 | 31.11 | -16.74 | -16.16 | -15.18 | -14.57 | -13.75 | -13.46 | -62.78 | -720 | -159 | -6.02 | -5.77 | 8.02 | 0.356 | -4.68 | 6.73 | -9.38 | -4.19 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | -33.33 | -29.14 | -29.55 | -30.03 | -29.01 | -28.91 | -38.51 | -27.17 | -26.35 | -25.93 | -25.41 | -23.16 | 93.31 | -20.6 | -19.89 | -19.15 | -17.36 | -16.78 | -17.23 | -4.37 | -1,164 | -63.5 | -13.32 | -6.17 | 33 | 36.58 | 34.71 | 37.15 | 34.46 | -4.89 |
| Average | -30.41 | -26.59 | -28.12 | -27.39 | -27.28 | -27.82 | -35.13 | -25.19 | -24.42 | -24.03 | -23.55 | -21.46 | 95.37 | -19.09 | -18.44 | -17.56 | -16.62 | -15.67 | -15.61 | -4.3 | -620 | -56.23 | -9.83 | -6.14 | 35.69 | 38.46 | 35.42 | 37.52 | 34.82 | -4.66 |
| High | -27.35 | -23.92 | -26.69 | -24.64 | -24.13 | -26.75 | -31.6 | -22.45 | -21.76 | -21.42 | -20.99 | -19.13 | 95.48 | -17.02 | -16.43 | -15.44 | -14.81 | -13.98 | -13.69 | -4.2 | -552.1 | -49.06 | -6.12 | -5.87 | 38.85 | 40.22 | 35.52 | 37.54 | 35.06 | -4.26 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 107.9 | 99.96 | 113.6 | 107 | 109.4 | 103.2 | -407 | -562.2 | 317.5 | 283.9 | 222.8 | 340.6 | 61.75 | 793.9 | 786.2 | 475.8 | 234.7 | 222.3 | 364.7 | -26.03 | -1,307 | 98.94 | 189.8 | 25.5 | 15.71 | 15.97 | 11.21 | 17.06 | 11.72 | 15.67 |
| Average | 124.1 | 115 | 118.2 | 110.9 | 112.8 | 237.9 | -360.7 | -559 | 322.3 | 301.8 | 232.7 | 342 | 63.11 | 794.6 | 806 | 482.4 | 240.4 | 229.1 | 367.4 | -25.59 | -696.3 | 113.4 | 291.4 | 120.9 | 16.99 | 16.79 | 11.44 | 17.23 | 11.84 | 18.82 |
| High | 139.6 | 129.3 | 122.7 | 114.8 | 116.3 | 237.9 | -314.5 | -533.5 | 326.4 | 318.1 | 233.4 | 352.1 | 63.18 | 820.3 | 865.9 | 503.6 | 240.7 | 233.2 | 373.2 | -25.04 | -620.1 | 128 | 393.1 | 120.9 | 18.5 | 17.56 | 11.47 | 17.24 | 11.93 | 22.37 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 33.96 | 29.7 | 33.14 | 30.6 | 29.96 | 33.21 | 39.24 | 45.25 | 41.45 | 37.06 | 32.37 | 30.59 | 32.51 | 31.08 | 29.95 | 27.51 | 25.34 | 22.11 | 22.02 | 18.68 | 19.35 | 19.89 | 10.52 | 7.29 | 6.11 | 7.44 | 6.14 | 6.26 | 6.45 | 5.29 |
| Average | 37.76 | 33.01 | 34.92 | 34.01 | 33.87 | 34.55 | 43.62 | 47.41 | 42.08 | 39.41 | 33.81 | 30.71 | 33.22 | 31.11 | 30.7 | 27.89 | 25.96 | 22.78 | 22.18 | 19.1 | 21.73 | 22.8 | 16.15 | 7.48 | 6.61 | 7.83 | 6.27 | 6.32 | 6.51 | 5.78 |
| High | 41.39 | 36.19 | 36.69 | 37.28 | 36.02 | 35.89 | 47.81 | 47.69 | 42.62 | 41.54 | 33.91 | 31.62 | 33.26 | 32.12 | 32.98 | 29.12 | 25.99 | 23.19 | 22.53 | 19.42 | 40.8 | 25.74 | 21.79 | 7.67 | 7.19 | 8.19 | 6.28 | 6.32 | 6.56 | 6.07 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 0.958 | 0.888 | 1.01 | 0.95 | 0.972 | 0.916 | -3.61 | 0.932 | 0.967 | 0.851 | 0.896 | 0.927 | 0.763 | 0.656 | 0.581 | 0.515 | 0.504 | 0.431 | 0.462 | 0.384 | 0.377 | 0.172 | 0.203 | 0.226 | 0.233 | 0.269 | 0.244 | 0.218 | 0.199 | 0.139 |
| Average | 1.1 | 1.02 | 1.05 | 0.996 | 0.996 | 1.05 | -3.21 | 1.09 | 1.13 | 0.991 | 1.04 | 1.08 | 0.889 | 0.764 | 0.676 | 0.603 | 0.556 | 0.521 | 0.535 | 0.497 | 0.513 | 0.34 | 0.239 | 0.277 | 0.271 | 0.293 | 0.27 | 0.243 | 0.232 | 0.167 |
| High | 1.24 | 1.15 | 1.09 | 1.02 | 1.03 | 1.19 | -2.79 | 1.2 | 1.24 | 1.09 | 1.15 | 1.19 | 0.98 | 0.843 | 0.746 | 0.68 | 0.658 | 0.592 | 0.601 | 0.556 | 0.591 | 0.42 | 0.275 | 0.308 | 0.295 | 0.315 | 0.289 | 0.259 | 0.264 | 0.199 |
