| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 2 | 3 | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||||
| Low | 120.3 | 100.9 | 6.06 | 5.74 | 2.73 | 4.03 | 10.33 | 6.33 | 6.64 | 5.3 | 6.35 | 5.46 | 5.98 | 7.17 | 6.38 |
| Average | 298.2 | 250 | 15.01 | 14.22 | 6.76 | 4.25 | 11.88 | 16.43 | 17.23 | 13.76 | 16.47 | 14.16 | 15.51 | 18.61 | 16.55 |
| High | 427.2 | 358.2 | 21.51 | 20.37 | 9.68 | 4.48 | 13.42 | 23.36 | 24.5 | 19.57 | 23.42 | 20.13 | 22.05 | 26.46 | 23.53 |
| Estimated EBITDA | |||||||||||||||
| Low | 36.75 | 30.82 | 1.85 | 1.75 | 0.833 | 1.23 | 3.16 | 1.93 | 2.03 | 1.62 | 1.94 | 1.67 | 1.83 | 2.19 | 1.95 |
| Average | 91.06 | 76.36 | 4.58 | 4.34 | 2.06 | 1.3 | 3.63 | 5.02 | 5.26 | 4.2 | 5.03 | 4.32 | 4.74 | 5.68 | 5.05 |
| High | 130.5 | 109.4 | 6.57 | 6.22 | 2.96 | 1.37 | 4.1 | 7.13 | 7.48 | 5.98 | 7.15 | 6.15 | 6.73 | 8.08 | 7.19 |
| Estimated EBIT | |||||||||||||||
| Low | 24.83 | 20.82 | 1.25 | 1.18 | 0.563 | 0.832 | 2.13 | 1.31 | 1.37 | 1.09 | 1.31 | 1.13 | 1.23 | 1.48 | 1.32 |
| Average | 61.52 | 51.59 | 3.1 | 2.93 | 1.39 | 0.878 | 2.45 | 3.39 | 3.55 | 2.84 | 3.4 | 2.92 | 3.2 | 3.84 | 3.41 |
| High | 88.13 | 73.91 | 4.44 | 4.2 | 2 | 0.924 | 2.77 | 4.82 | 5.06 | 4.04 | 4.83 | 4.15 | 4.55 | 5.46 | 4.86 |
| Estimated Net Income | |||||||||||||||
| Low | 20.19 | 10.63 | -83.17 | -73.42 | -179.2 | -65.01 | -82.54 | -14.33 | 1.08 | -40.67 | -52.05 | -51.15 | -51.4 | -36.35 | -124.4 |
| Average | 89.85 | 47.32 | -53.23 | -62.93 | -168 | -41.02 | 82.54 | -9.25 | 5.36 | -26.26 | -33.61 | -33.03 | -33.19 | -23.47 | -80.35 |
| High | 140.4 | 73.94 | -11.96 | -52.44 | -156.8 | -17.04 | 165.1 | -1.86 | 8.3 | -5.28 | -6.75 | -6.64 | -6.67 | -4.72 | -16.15 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 335.4 | 281.2 | 16.88 | 15.99 | 7.6 | 11.23 | 28.8 | 17.64 | 18.5 | 14.78 | 17.68 | 15.21 | 16.65 | 19.98 | 17.77 |
| Average | 830.9 | 696.8 | 41.83 | 39.62 | 18.83 | 11.86 | 33.09 | 45.78 | 48.02 | 38.36 | 45.89 | 39.46 | 43.22 | 51.85 | 46.12 |
| High | 1,190 | 998.3 | 59.93 | 56.77 | 26.98 | 12.48 | 37.39 | 65.1 | 68.28 | 54.55 | 65.26 | 56.11 | 61.46 | 73.73 | 65.58 |
| Estimated EPS | |||||||||||||||
| Low | 0.023 | 0.012 | -0.093 | -0.082 | -0.201 | -0.073 | -0.093 | -0.016 | 0.001 | -0.046 | -0.058 | -0.057 | -0.058 | -0.041 | -0.139 |
| Average | 0.101 | 0.053 | -0.06 | -0.071 | -0.188 | -0.046 | 0.093 | -0.01 | 0.006 | -0.029 | -0.038 | -0.037 | -0.037 | -0.026 | -0.09 |
| High | 0.157 | 0.083 | -0.013 | -0.059 | -0.176 | -0.019 | 0.185 | -0.002 | 0.009 | -0.006 | -0.008 | -0.007 | -0.007 | -0.005 | -0.018 |
