| 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 |
2007 12-30 |
2006 12-30 |
2004 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 3 | 2 | 2 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 10 | 9 | 17 |
| Estimated Revenue | ||||||||||||||||||
| Low | 542.5 | 510.7 | 420.3 | 364.9 | 326.6 | 277.8 | 239.7 | 695.9 | 435.7 | 38.84 | 35.4 | 5.99 | 1.1 | 5.15 | 4.65 | 10.81 | 3.33 | 14.11 |
| Average | 565 | 515 | 430.7 | 380.1 | 340.1 | 277.9 | 249.7 | 717.8 | 449.4 | 40.06 | 36.51 | 6.18 | 1.13 | 5.31 | 4.8 | 13.52 | 4.16 | 17.63 |
| High | 582.2 | 519.3 | 441 | 391.7 | 350.5 | 278 | 257.3 | 734.4 | 459.8 | 40.99 | 37.35 | 6.32 | 1.16 | 5.43 | 4.91 | 16.22 | 4.99 | 21.16 |
| Estimated EBITDA | ||||||||||||||||||
| Low | -17.45 | -15.56 | -13.22 | -11.74 | -10.51 | -8.33 | -7.71 | 279.6 | 99.5 | -40.85 | -1.12 | -142.7 | -0.035 | -0.163 | -0.147 | -68.58 | -47.46 | -15.89 |
| Average | -16.94 | -15.44 | -12.91 | -11.39 | -10.2 | -8.33 | -7.48 | 360.5 | 134.4 | -26.82 | -1.09 | -118.9 | -0.034 | -0.159 | -0.144 | -57.15 | -39.55 | -13.24 |
| High | -16.26 | -15.31 | -12.6 | -10.94 | -9.79 | -8.33 | -7.19 | 441.4 | 169.2 | -12.79 | -1.06 | -95.12 | -0.033 | -0.154 | -0.139 | -45.72 | -31.64 | -10.59 |
| Estimated EBIT | ||||||||||||||||||
| Low | -27.43 | -24.46 | -20.77 | -18.45 | -16.51 | -13.1 | -12.12 | 287.3 | 151.8 | -102.5 | -1.76 | -162.1 | -0.055 | -0.256 | -0.231 | -82.11 | -62.24 | -21.55 |
| Average | -26.61 | -24.26 | -20.29 | -17.9 | -16.02 | -13.09 | -11.76 | 359.1 | 189.7 | -85.39 | -1.72 | -135 | -0.053 | -0.25 | -0.226 | -68.42 | -51.87 | -17.96 |
| High | -25.55 | -24.06 | -19.8 | -17.19 | -15.38 | -13.09 | -11.29 | 430.9 | 227.7 | -68.31 | -1.67 | -108 | -0.052 | -0.242 | -0.219 | -54.74 | -41.49 | -14.36 |
| Estimated Net Income | ||||||||||||||||||
| Low | 163.9 | 145.6 | 51.19 | 62.3 | -42.64 | 21.5 | 16.72 | 264.8 | 73.41 | -81.08 | -280.2 | -168.1 | -235.7 | -440.1 | -451.9 | -69.17 | -50.02 | -20.39 |
| Average | 172.9 | 146.9 | 81.44 | 64.9 | -40.77 | 27.54 | 17.18 | 343.5 | 103.1 | -64.66 | -272 | -140.1 | -228.8 | -427.3 | -438.7 | -57.64 | -41.68 | -16.99 |
| High | 179.7 | 148.3 | 111.7 | 67.49 | -38.89 | 33.59 | 18.34 | 422.2 | 132.9 | -48.24 | -261.2 | -112.1 | -219.7 | -410.3 | -421.3 | -46.11 | -33.35 | -13.59 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 367.3 | 345.8 | 284.6 | 247.1 | 221.1 | 188.1 | 162.3 | 122.7 | 123.1 | 26.3 | 23.97 | 4.06 | 0.744 | 3.48 | 3.15 | 7.32 | 2.25 | 7 |
| Average | 382.5 | 348.7 | 291.6 | 257.3 | 230.3 | 188.2 | 169.1 | 153.4 | 153.9 | 27.13 | 24.72 | 4.18 | 0.768 | 3.59 | 3.25 | 9.15 | 2.82 | 8.75 |
| High | 394.2 | 351.6 | 298.6 | 265.2 | 237.3 | 188.2 | 174.2 | 184 | 184.7 | 27.75 | 25.29 | 4.28 | 0.785 | 3.68 | 3.32 | 10.98 | 3.38 | 10.5 |
| Estimated EPS | ||||||||||||||||||
| Low | 1.23 | 1.09 | 0.384 | 0.467 | -0.32 | 0.161 | 0.125 | 1.83 | 0.432 | -0.896 | -2.1 | -2.59 | -1.77 | -3.3 | -3.39 | -13.11 | -13.96 | -9.5 |
| Average | 1.3 | 1.1 | 0.669 | 0.491 | -0.308 | 0.202 | 0.132 | 1.91 | 0.45 | -0.87 | -2.04 | -2.52 | -1.72 | -3.2 | -3.29 | -10.92 | -11.63 | -7.92 |
| High | 1.35 | 1.11 | 0.838 | 0.506 | -0.292 | 0.252 | 0.138 | 1.97 | 0.464 | -0.835 | -1.96 | -2.42 | -1.65 | -3.08 | -3.16 | -8.73 | -9.3 | -6.33 |
