| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||
| Low | 656.7 | 554 | 524.4 | 505 | 537.7 | 1,251 | 1,279 | 1,149 | 1,703 | 1,761 |
| Average | 656.7 | 585.7 | 527.1 | 535.3 | 570 | 1,307 | 1,337 | 1,200 | 1,779 | 1,840 |
| High | 656.7 | 617.4 | 529.9 | 559.1 | 595.4 | 1,355 | 1,386 | 1,244 | 1,844 | 1,907 |
| Estimated EBITDA | ||||||||||
| Low | 154.7 | 130.5 | 123.5 | 119 | 126.7 | 523.3 | 417.4 | 469.9 | 820.7 | 414.8 |
| Average | 154.7 | 138 | 124.2 | 126.1 | 134.3 | 654.1 | 521.7 | 587.3 | 1,026 | 433.5 |
| High | 154.7 | 145.5 | 124.9 | 131.7 | 140.3 | 784.9 | 626 | 704.8 | 1,231 | 449.3 |
| Estimated EBIT | ||||||||||
| Low | 108.6 | 91.67 | 86.76 | 83.56 | 88.97 | 463.4 | 365.2 | 417.3 | 777.4 | 291.3 |
| Average | 108.6 | 96.91 | 87.22 | 88.58 | 94.32 | 579.3 | 456.5 | 521.6 | 971.7 | 304.4 |
| High | 108.6 | 102.1 | 87.68 | 92.51 | 98.51 | 695.1 | 547.9 | 625.9 | 1,166 | 315.5 |
| Estimated Net Income | ||||||||||
| Low | -2,582 | -1,217 | -1,736 | -1,180 | -302.5 | 376.2 | 277.4 | 310.3 | 593.1 | 6,800 |
| Average | -16.17 | -1,054 | -1,689 | -1,107 | -285.7 | 470.2 | 346.8 | 387.9 | 741.3 | 7,202 |
| High | 3,064 | -890.8 | -1,641 | -1,034 | -264.9 | 564.3 | 416.2 | 465.4 | 889.6 | 7,544 |
| Estimated SGA Expenses | ||||||||||
| Low | 55.12 | 46.5 | 44.01 | 42.39 | 45.14 | 57.22 | 95.69 | 85.78 | 50.44 | 147.8 |
| Average | 55.12 | 49.16 | 44.25 | 44.94 | 47.85 | 71.53 | 119.6 | 107.2 | 63.06 | 154.4 |
| High | 55.12 | 51.82 | 44.48 | 46.93 | 49.97 | 85.84 | 143.5 | 128.7 | 75.67 | 160.1 |
| Estimated EPS | ||||||||||
| Low | -10.02 | -4.72 | -6.74 | -4.58 | -1.17 | 14.69 | 14.1 | 14.72 | 23.77 | 26.39 |
| Average | -2.63 | -4.09 | -6.55 | -4.33 | -1.11 | 15.56 | 14.93 | 15.59 | 25.18 | 27.95 |
| High | 11.89 | -3.46 | -6.37 | -4.01 | -1.03 | 16.3 | 15.64 | 16.33 | 26.38 | 29.28 |
