| 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 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||
| Low | 557.9 | 517.2 | 524.4 | 518.8 | 552.4 | 1,251 | 1,279 | 1,149 | 1,703 | 1,761 |
| Average | 585.3 | 520.3 | 527.1 | 535.3 | 570 | 1,307 | 1,337 | 1,200 | 1,779 | 1,840 |
| High | 612.8 | 523.5 | 529.9 | 548.7 | 584.3 | 1,355 | 1,386 | 1,244 | 1,844 | 1,907 |
| Estimated EBITDA | ||||||||||
| Low | 69.64 | 64.56 | 65.45 | 64.76 | 68.96 | 523.3 | 417.4 | 469.9 | 820.7 | 414.8 |
| Average | 73.07 | 64.95 | 65.8 | 66.83 | 71.16 | 654.1 | 521.7 | 587.3 | 1,026 | 433.5 |
| High | 76.49 | 65.35 | 66.15 | 68.49 | 72.93 | 784.9 | 626 | 704.8 | 1,231 | 449.3 |
| Estimated EBIT | ||||||||||
| Low | 22.59 | 20.95 | 21.24 | 21.01 | 22.37 | 463.4 | 365.2 | 417.3 | 777.4 | 291.3 |
| Average | 23.71 | 21.07 | 21.35 | 21.68 | 23.09 | 579.3 | 456.5 | 521.6 | 971.7 | 304.4 |
| High | 24.82 | 21.2 | 21.46 | 22.22 | 23.66 | 695.1 | 547.9 | 625.9 | 1,166 | 315.5 |
| Estimated Net Income | ||||||||||
| Low | -974.3 | -1,338 | -1,746 | -1,163 | -298 | 376.2 | 277.4 | 310.3 | 593.1 | 6,800 |
| Average | -951.4 | -1,272 | -1,703 | -1,122 | -285.7 | 470.2 | 346.8 | 387.9 | 741.3 | 7,202 |
| High | -928.6 | -1,206 | -1,659 | -1,081 | -277 | 564.3 | 416.2 | 465.4 | 889.6 | 7,544 |
| Estimated SGA Expenses | ||||||||||
| Low | 52.79 | 48.94 | 49.62 | 49.09 | 52.28 | 57.22 | 95.69 | 85.78 | 50.44 | 147.8 |
| Average | 55.39 | 49.24 | 49.88 | 50.66 | 53.94 | 71.53 | 119.6 | 107.2 | 63.06 | 154.4 |
| High | 57.99 | 49.54 | 50.14 | 51.92 | 55.29 | 85.84 | 143.5 | 128.7 | 75.67 | 160.1 |
| Estimated EPS | ||||||||||
| Low | -3.75 | -5.14 | -6.71 | -4.47 | -1.15 | 14.69 | 14.1 | 14.72 | 23.77 | 26.39 |
| Average | -3.66 | -4.9 | -6.55 | -4.33 | -1.11 | 15.56 | 14.93 | 15.59 | 25.18 | 27.95 |
| High | -3.57 | -4.64 | -6.38 | -4.16 | -1.07 | 16.3 | 15.64 | 16.33 | 26.38 | 29.28 |
