| Period Ending: |
2027
12-30 |
2027
09-30 |
2027
06-30 |
2027
03-30 |
2026
12-30 |
2026
09-30 |
2026
06-30 |
2026
03-30 |
2025
12-30 |
2025
09-30 |
2025
06-30 |
2025
03-30 |
2024
12-30 |
2024
09-30 |
2024
06-30 |
2024
03-30 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
2018
12-29 |
2018
09-29 |
2018
06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
2 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 7 | 7 | 8 | 7 | 10 | 9 | 6 | 11 | 6 | 14 | 19 | 8 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
136.8 | 139.7 | 128.1 | 116.9 | 125.8 | 123.8 | 121.6 | 121 | 137.2 | 173.5 | 171 | 118.7 | 213.3 | 340.7 | 357.8 | 364.9 | 343.6 | 326.4 | 291.4 | 282.1 | 303 | 259 | 218.5 | 340.7 | 388.5 | 426.5 | 493.3 | 456 | 347.8 | 342.2 | 259.5 | |||||||
| Average |
1234
|
139.9 | 139.9 | 132.6 | 121.5 | 130.8 | 128.7 | 126.4 | 125.7 | 141.2 | 178.4 | 177.2 | 123 | 221 | 353 | 370.7 | 378 | 356 | 338.2 | 301.9 | 292.2 | 313.9 | 268.3 | 226.3 | 353 | 402.4 | 441.9 | 511.1 | 472.5 | 434.8 | 427.7 | 324.4 | |||||||
| High |
1234
|
143 | 140.2 | 138.3 | 126.1 | 135.8 | 133.6 | 131.2 | 130.5 | 145.2 | 187.4 | 183.8 | 127.6 | 229.2 | 366.1 | 384.5 | 392.1 | 369.3 | 350.8 | 313.2 | 303.1 | 325.6 | 278.3 | 234.8 | 366.1 | 417.4 | 458.3 | 530.1 | 490.1 | 521.8 | 513.3 | 389.2 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
32.24 | 32.91 | 30.19 | 27.54 | 29.65 | 29.16 | 28.65 | 28.5 | 32.33 | 40.88 | 137.4 | 27.97 | 138.1 | 136.4 | 124.9 | 123.9 | 125.6 | 124 | 48.02 | 119.8 | 140.2 | 120 | 52.71 | 156.9 | 160.7 | 197.3 | 243.5 | 219.2 | 182.6 | 204.7 | 118.7 | |||||||
| Average |
1234
|
32.97 | 32.97 | 31.25 | 28.63 | 30.82 | 30.32 | 29.79 | 29.62 | 33.27 | 42.05 | 171.7 | 28.98 | 172.7 | 170.5 | 156.1 | 154.8 | 157 | 155 | 60.02 | 149.7 | 175.3 | 150 | 65.89 | 196.1 | 200.9 | 246.7 | 304.3 | 274 | 228.2 | 255.9 | 148.4 | |||||||
| High |
1234
|
33.69 | 33.02 | 32.58 | 29.72 | 31.99 | 31.47 | 30.92 | 30.75 | 34.2 | 44.15 | 206.1 | 30.06 | 207.2 | 204.6 | 187.3 | 185.8 | 188.4 | 186 | 72.02 | 179.7 | 210.3 | 180 | 79.06 | 235.4 | 241 | 296 | 365.2 | 328.7 | 273.9 | 307 | 178.1 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
22.64 | 23.11 | 21.2 | 19.34 | 20.82 | 20.48 | 20.12 | 20.01 | 22.7 | 137.2 | 123.3 | 19.64 | 115.4 | 124.7 | 112 | 111.2 | 104.9 | 113.4 | 37.39 | 109.5 | 121.4 | 108.3 | 48.03 | 139.5 | 154.8 | 183.7 | 231.1 | 207.7 | 187.2 | 194.7 | 142.8 | |||||||
| Average |
1234
|
23.15 | 23.15 | 21.94 | 20.1 | 21.64 | 21.29 | 20.92 | 20.8 | 23.36 | 171.5 | 154.1 | 20.35 | 144.3 | 155.9 | 140.1 | 139 | 131.2 | 141.7 | 46.74 | 136.9 | 151.8 | 135.4 | 60.03 | 174.3 | 193.5 | 229.6 | 288.9 | 259.7 | 234.1 | 243.4 | 178.5 | |||||||
| High |
1234
|
23.66 | 23.19 | 22.88 | 20.87 | 22.47 | 22.1 | 21.71 | 21.59 | 24.02 | 205.8 | 184.9 | 21.11 | 173.2 | 187.1 | 168.1 | 166.8 | 157.4 | 170.1 | 56.09 | 164.3 | 182.2 | 162.5 | 72.04 | 209.2 | 232.2 | 275.6 | 346.7 | 311.6 | 280.9 | 292 | 214.2 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-353.2 | -328.8 | -325.3 | -423.1 | -331.2 | -320.9 | -276.9 | 109.3 | 110.9 | 104.7 | 98.84 | 99.35 | 100.8 | 95.21 | 89.86 | 90.31 | 91.63 | 86.55 | 20.22 | 79.04 | 97.57 | 75.39 | 33.4 | 103.9 | 124.7 | 143 | 169.8 | 155.6 | 142.3 | 149.4 | 105.2 | |||||||
| Average |
1234
|
-322.9 | -313.4 | -325.1 | -403.1 | -315.6 | -305.8 | -263.9 | 136.6 | 138.6 | 130.9 | 123.6 | 124.2 | 126 | 119 | 112.3 | 112.9 | 114.5 | 108.2 | 25.28 | 98.8 | 122 | 94.23 | 41.75 | 129.9 | 155.8 | 178.7 | 212.3 | 194.5 | 177.9 | 186.8 | 131.5 | |||||||
| High |
1234
|
-292.6 | -295.4 | -324.9 | -383.2 | -300 | -290.7 | -250.8 | 163.9 | 166.3 | 157.1 | 148.3 | 149 | 151.2 | 142.8 | 134.8 | 135.5 | 137.4 | 129.8 | 30.33 | 118.6 | 146.4 | 113.1 | 50.1 | 155.9 | 187 | 214.5 | 254.7 | 233.4 | 213.5 | 224.2 | 157.7 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
11.49 | 11.72 | 10.75 | 9.81 | 10.56 | 10.39 | 10.21 | 18.7 | 13.84 | 16.6 | 15.5 | 17 | 12.58 | 15.09 | 14.09 | 15.46 | 11.44 | 13.72 | 54.41 | 16.12 | 52.08 | 15.25 | 5.76 | 12.69 | 12.36 | 12.77 | 13.31 | 12 | 9.72 | 10.66 | 8.48 | |||||||
| Average |
1234
|
11.74 | 11.74 | 11.13 | 10.2 | 10.98 | 10.8 | 10.61 | 23.38 | 17.3 | 20.75 | 19.37 | 21.25 | 15.73 | 18.87 | 17.61 | 19.32 | 14.3 | 17.15 | 68.01 | 20.15 | 65.1 | 19.06 | 7.2 | 15.87 | 15.45 | 15.96 | 16.64 | 15 | 12.15 | 13.33 | 10.6 | |||||||
| High |
1234
|
12 | 11.76 | 11.61 | 10.59 | 11.4 | 11.21 | 11.01 | 28.06 | 20.77 | 24.9 | 23.25 | 25.5 | 18.88 | 22.64 | 21.13 | 23.19 | 17.16 | 20.58 | 81.61 | 24.18 | 78.12 | 22.87 | 8.64 | 19.04 | 18.54 | 19.15 | 19.97 | 18 | 14.58 | 16 | 12.72 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-1.36 | -1.27 | -1.26 | -1.63 | -1.28 | -1.24 | -1.07 | -1.47 | -1.52 | -0.548 | -0.132 | -0.182 | 2.11 | 3.37 | 4.04 | 4.2 | 4 | 4 | 3.58 | 3.5 | 3.84 | 3.31 | 2.12 | 4.57 | 0.529 | 0.601 | 0.705 | 0.644 | 0.44 | 0.47 | 0.31 | |||||||
| Average |
1234
|
-1.25 | -1.21 | -1.26 | -1.56 | -1.22 | -1.18 | -1.02 | -1.4 | -1.45 | -0.329 | -0.126 | -0.173 | 2.22 | 3.53 | 4.23 | 4.4 | 4.19 | 4.19 | 3.75 | 3.66 | 4.02 | 3.47 | 2.22 | 4.78 | 0.554 | 0.63 | 0.739 | 0.674 | 0.55 | 0.59 | 0.39 | |||||||
| High |
1234
|
-1.13 | -1.14 | -1.25 | -1.48 | -1.16 | -1.12 | -0.969 | -1.33 | -1.38 | -0.11 | -0.12 | -0.165 | 2.32 | 3.7 | 4.44 | 4.61 | 4.39 | 4.39 | 3.93 | 3.84 | 4.21 | 3.64 | 2.33 | 5.02 | 0.581 | 0.66 | 0.774 | 0.707 | 0.66 | 0.71 | 0.46 | |||||||
