| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 5 | 5 | 7 | 10 | 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 | 294.4 | 267.4 | 250.3 | 233.9 | 220.7 | 212.1 | 189.4 | 179.3 | 163 | 160.5 | 157.2 | 143.3 | 134.8 | 127.5 | 123.1 | 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 | 302.8 | 275 | 250.3 | 241.6 | 225.9 | 220.7 | 212.5 | 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 | 315.6 | 286.6 | 250.3 | 252.9 | 234.4 | 229.2 | 264.5 | 213.6 | 253.1 | 249.1 | 244.1 | 222.5 | 209.3 | 197.9 | 191.1 | 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 | -39.14 | -35.55 | -31.05 | -31.36 | -29.07 | -28.43 | -32.81 | -7.75 | 99.42 | 97.85 | 95.89 | 87.38 | 30.4 | 77.74 | 75.06 | 74.65 | 71.64 | 67.61 | 66.19 | -65.26 | -1,518 | -205.8 | 29.58 | 28.39 | 6.81 | 0.324 | -4.79 | 6.66 | -9.54 | 20.59 |
| Average | -37.55 | -34.11 | -31.05 | -29.96 | -28.02 | -27.37 | -26.35 | -7.25 | 118.1 | 116.2 | 113.9 | 103.8 | 31.07 | 92.34 | 89.16 | 84.93 | 80.39 | 75.76 | 75.5 | -64.17 | -808.5 | -182.2 | 47.52 | 29.71 | 7.36 | 0.34 | -4.78 | 6.73 | -9.47 | 22.53 |
| High | -36.52 | -33.17 | -31.05 | -29.01 | -27.37 | -26.31 | -23.49 | -6.51 | 154.4 | 151.9 | 148.9 | 135.7 | 31.11 | 120.7 | 116.5 | 92.62 | 83.98 | 81.18 | 83.35 | -62.78 | -720 | -159 | 64.41 | 29.86 | 8.02 | 0.356 | -4.68 | 6.73 | -9.38 | 23.64 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | -39.79 | -36.14 | -31.57 | -31.88 | -29.56 | -28.91 | -33.36 | -8.03 | 98.85 | 97.29 | 95.34 | 86.88 | 93.31 | 77.29 | 74.63 | 74.22 | 71.22 | 67.22 | 65.81 | -4.37 | -1,164 | -63.5 | 29.41 | 28.23 | 33 | 36.58 | 34.71 | 37.15 | 34.46 | 20.47 |
| Average | -38.18 | -34.68 | -31.57 | -30.46 | -28.49 | -27.82 | -26.79 | -7.51 | 117.4 | 115.6 | 113.3 | 103.2 | 95.37 | 91.81 | 88.65 | 84.44 | 79.92 | 75.33 | 75.06 | -4.3 | -620 | -56.23 | 47.25 | 29.54 | 35.69 | 38.46 | 35.42 | 37.52 | 34.82 | 22.4 |
| High | -37.13 | -33.72 | -31.56 | -29.5 | -27.83 | -26.75 | -23.88 | -6.75 | 153.5 | 151 | 148 | 134.9 | 95.48 | 120 | 115.9 | 92.08 | 83.49 | 80.71 | 82.87 | -4.2 | -552.1 | -49.06 | 64.04 | 29.69 | 38.85 | 40.22 | 35.52 | 37.54 | 35.06 | 23.5 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 137.1 | 127.2 | 117.9 | 107.9 | 107.5 | 115.1 | -543.4 | 346.6 | 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 | 25.43 | 15.71 | 15.97 | 11.21 | 17.06 | 11.72 | 15.63 |
| Average | 142.2 | 132 | 123.2 | 116.9 | 113.7 | 115.9 | -476.4 | 363.2 | 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 | 18.76 |
| High | 150 | 139.2 | 128.6 | 126 | 119.9 | 115.9 | -399.7 | 365.2 | 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 | 22.31 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 46.1 | 41.87 | 39.19 | 36.62 | 34.55 | 33.21 | 41.76 | 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 | 7.39 | 6.11 | 7.44 | 6.14 | 6.26 | 6.45 | 5.36 |
| Average | 47.4 | 43.06 | 39.19 | 37.82 | 35.37 | 34.55 | 49.77 | 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 | 7.58 | 6.61 | 7.83 | 6.27 | 6.32 | 6.51 | 5.87 |
| High | 49.41 | 44.88 | 39.19 | 39.59 | 36.7 | 35.89 | 56.77 | 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 | 7.77 | 7.19 | 8.19 | 6.28 | 6.32 | 6.56 | 6.15 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 1.22 | 1.13 | 1.05 | 0.958 | 0.955 | 1.02 | 1 | 0.941 | 0.894 | 0.787 | 0.829 | 0.858 | 0.706 | 0.607 | 0.537 | 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 | 1.26 | 1.17 | 1.09 | 1.02 | 1.02 | 1.05 | 1.06 | 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 | 1.33 | 1.24 | 1.14 | 1.12 | 1.07 | 1.1 | 1.23 | 1.18 | 1.57 | 1.39 | 1.46 | 1.51 | 1.24 | 1.07 | 0.946 | 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 |
