| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 375.9 | 340.2 | 299.5 | 279.6 | 278.3 | 595.8 | 912.7 | 319.1 | 31.94 | 21.07 | 19.14 | 18.03 |
| Average | 375.9 | 343.2 | 310.7 | 282 | 278.4 | 610.8 | 933 | 326.2 | 32.65 | 21.54 | 19.57 | 18.43 |
| High | 375.9 | 345.9 | 321.9 | 284.4 | 278.4 | 629 | 958.2 | 335 | 33.53 | 22.12 | 20.1 | 18.93 |
| Estimated EBITDA | ||||||||||||
| Low | 106.1 | 96.02 | 84.55 | 78.93 | 78.57 | 378.2 | 502.1 | 96.72 | 9.68 | -3.26 | -10.04 | 5.47 |
| Average | 106.1 | 96.88 | 87.7 | 79.6 | 78.58 | 472.8 | 627.6 | 98.87 | 9.9 | -2.71 | -7.96 | 5.59 |
| High | 106.1 | 97.63 | 90.86 | 80.27 | 78.59 | 567.3 | 753.1 | 101.5 | 10.16 | -2.17 | -5.88 | 5.74 |
| Estimated EBIT | ||||||||||||
| Low | 86.86 | 78.6 | 69.21 | 64.61 | 64.31 | 359 | 488.1 | 79.67 | 7.97 | -5.04 | -13.7 | 4.5 |
| Average | 86.86 | 79.3 | 71.79 | 65.15 | 64.33 | 448.8 | 610.1 | 81.45 | 8.15 | -4.2 | -11.32 | 4.6 |
| High | 86.86 | 79.92 | 74.37 | 65.7 | 64.33 | 538.6 | 732.1 | 83.64 | 8.37 | -3.36 | -8.95 | 4.73 |
| Estimated Net Income | ||||||||||||
| Low | -12.41 | -22.68 | -83.39 | 8.94 | -201.4 | 269.3 | 368.5 | 181.1 | 3.3 | -6.01 | -10.35 | 9.48 |
| Average | -11.67 | -17.26 | -16.68 | 9.69 | -167.8 | 336.6 | 460.6 | 186.4 | 3.4 | -5 | -8.53 | 9.75 |
| High | -10.93 | -11.85 | 50.03 | 10.44 | -134.3 | 403.9 | 552.7 | 192.9 | 3.51 | -4 | -6.71 | 10.09 |
| Estimated SGA Expenses | ||||||||||||
| Low | 96.18 | 87.04 | 76.64 | 71.55 | 98.3 | 84.77 | 52.82 | 77.81 | 7.79 | 7.4 | 4.67 | 4.4 |
| Average | 96.18 | 87.82 | 79.5 | 72.15 | 122.9 | 106 | 66.03 | 79.54 | 7.96 | 9.25 | 4.77 | 4.49 |
| High | 96.18 | 88.5 | 82.36 | 72.76 | 147.5 | 127.2 | 79.23 | 81.68 | 8.18 | 11.09 | 4.9 | 4.62 |
| Estimated EPS | ||||||||||||
| Low | -0.411 | -0.75 | -2.76 | 0.296 | -1.05 | 5.43 | 15.24 | 6.08 | 0.111 | -0.098 | 0.003 | 0.318 |
| Average | -0.386 | -0.627 | -0.552 | 0.325 | -0.976 | 5.61 | 15.68 | 6.26 | 0.114 | -0.095 | 0.003 | 0.327 |
| High | -0.361 | -0.392 | 1.65 | 0.345 | -0.907 | 5.83 | 16.23 | 6.48 | 0.118 | -0.092 | 0.003 | 0.339 |
