| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
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 |
2018
03-29 |
2017
12-29 |
2017
09-29 |
2017
06-29 |
2017
03-29 |
2016
12-29 |
2016
09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
3 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 10 | 13 | 15 | 17 | 8 | 7 | 17 | 9 | 20 | 16 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
83.1 | 81.18 | 75.7 | 69.83 | 72.47 | 70.99 | 68.25 | 64.17 | 64.68 | 63.51 | 61.25 | 58.87 | 58.4 | 89.56 | 120.3 | 265.5 | 187.3 | 258.8 | 193.5 | 315.2 | 195.5 | 47.51 | 9.82 | 7.59 | 8.34 | 8.27 | 6.29 | 5.47 | 4.54 | 3.71 | 12.96 | 2.48 | 0.571 | 3.6 | 3.71 | 7.07 | 3.12 | 2.86 | |||||||||||
| Average |
1234
|
85.38 | 81.43 | 76.21 | 71.26 | 74.86 | 71.72 | 69.07 | 65.36 | 66.32 | 64.42 | 62.48 | 60.05 | 59.57 | 91.36 | 122.7 | 270.9 | 191.1 | 264 | 197.3 | 321.5 | 199.5 | 48.46 | 10.02 | 7.74 | 8.51 | 8.44 | 6.42 | 5.58 | 5.67 | 4.64 | 16.2 | 3.1 | 0.714 | 4.5 | 4.64 | 8.84 | 3.9 | 3.58 | |||||||||||
| High |
1234
|
87.13 | 81.68 | 76.85 | 72.69 | 77.25 | 72.43 | 69.88 | 67.3 | 67.19 | 65.33 | 63.51 | 61.04 | 60.55 | 92.87 | 124.7 | 275.3 | 194.3 | 268.4 | 200.6 | 326.8 | 202.8 | 49.26 | 10.19 | 7.87 | 8.65 | 8.58 | 6.53 | 5.67 | 6.81 | 5.57 | 19.44 | 3.72 | 0.856 | 5.4 | 5.57 | 10.61 | 4.68 | 4.3 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3.64 | 3.56 | 3.32 | 3.06 | 3.18 | 3.11 | 2.99 | 2.81 | 13.66 | 13.42 | 24.28 | 12.44 | 12.34 | 18.92 | 19.2 | 113.3 | 89.33 | 134 | 87.48 | 191.3 | 41.3 | 10.04 | 2.07 | -4.2 | 1.76 | 3.89 | 1.33 | -1.63 | -0.752 | -0.242 | -1.06 | -1.21 | -7.55 | -3.47 | 0.216 | 0.756 | 0.764 | -0.332 | |||||||||||
| Average |
1234
|
3.74 | 3.57 | 3.34 | 3.12 | 3.28 | 3.14 | 3.03 | 2.86 | 14.01 | 13.61 | 30.35 | 12.69 | 12.58 | 19.3 | 23.99 | 141.7 | 111.7 | 167.5 | 109.4 | 239.1 | 42.13 | 10.24 | 2.12 | -3.5 | 1.8 | 4.86 | 1.36 | -1.36 | -0.627 | -0.201 | -0.88 | -1.01 | -6.29 | -2.89 | 0.27 | 0.945 | 0.955 | -0.276 | |||||||||||
| High |
1234
|
3.82 | 3.58 | 3.37 | 3.19 | 3.39 | 3.17 | 3.06 | 2.95 | 14.19 | 13.8 | 36.42 | 12.89 | 12.79 | 19.62 | 28.79 | 170 | 134 | 201 | 131.2 | 286.9 | 42.83 | 10.41 | 2.15 | -2.8 | 1.83 | 5.83 | 1.38 | -1.09 | -0.502 | -0.161 | -0.704 | -0.804 | -5.03 | -2.31 | 0.324 | 1.13 | 1.15 | -0.221 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-1.7 | -1.6 | -1.5 | -1.42 | -1.51 | -1.42 | -1.37 | -1.32 | 10.44 | 10.25 | 12.06 | 9.5 | 9.43 | 14.46 | 9.53 | 110.5 | 86.93 | 130.4 | 81.3 | 189.5 | 31.56 | 7.67 | 1.59 | -7.23 | 1.35 | 2.9 | 1.02 | -2.19 | -1.23 | -0.558 | -1.8 | -1.45 | -8.94 | -4.8 | -0.18 | 0.221 | 0.554 | -0.596 | |||||||||||
| Average |
1234
|
-1.67 | -1.59 | -1.49 | -1.39 | -1.46 | -1.4 | -1.35 | -1.28 | 10.7 | 10.4 | 15.08 | 9.69 | 9.61 | 14.75 | 11.92 | 138.1 | 108.7 | 162.9 | 101.6 | 236.9 | 32.19 | 7.82 | 1.62 | -6.03 | 1.37 | 3.62 | 1.04 | -1.82 | -1.03 | -0.465 | -1.5 | -1.21 | -7.45 | -4 | -0.15 | 0.276 | 0.692 | -0.496 | |||||||||||
| High |
1234
|
-1.63 | -1.59 | -1.48 | -1.37 | -1.42 | -1.39 | -1.34 | -1.26 | 10.84 | 10.54 | 18.09 | 9.85 | 9.77 | 14.99 | 14.3 | 165.7 | 130.4 | 195.5 | 121.9 | 284.2 | 32.72 | 7.95 | 1.64 | -4.82 | 1.4 | 4.35 | 1.05 | -1.46 | -0.823 | -0.372 | -1.2 | -0.965 | -5.96 | -3.2 | -0.12 | 0.331 | 0.83 | -0.397 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.918 | -7.76 | -7.08 | -11.59 | -4.72 | -4.7 | -10.08 | 101.9 | 72.75 | 121.3 | 10.88 | 92.67 | 66.14 | 110.3 | 8.6 | 84.25 | 60.12 | 100.3 | 65.61 | 142.5 | 118 | 59.83 | 25.11 | -7.39 | 0.591 | 2.81 | 0 | -2.29 | -2.46 | -0.393 | -1.89 | -1.26 | -7.02 | -3.54 | -0.03 | 0.234 | 0.358 | -0.949 | |||||||||||
| Average |
1234
|
0.918 | -6.9 | -5.69 | -5.52 | -3.78 | -4.59 | -9.19 | 127.4 | 90.94 | 151.7 | 13.59 | 115.8 | 82.67 | 137.9 | 10.75 | 105.3 | 75.16 | 125.3 | 82.01 | 178.1 | 121.1 | 74.79 | 31.38 | -6.16 | 0.606 | 3.51 | 0 | -1.91 | -2.05 | -0.327 | -1.57 | -1.05 | -5.85 | -2.95 | -0.025 | 0.292 | 0.447 | -0.791 | |||||||||||
| High |
1234
|
2.14 | -6.04 | -3.22 | 1.1 | -2.83 | -4.49 | -8.3 | 152.9 | 109.1 | 182 | 16.31 | 139 | 99.21 | 165.5 | 12.9 | 126.4 | 90.19 | 150.4 | 98.41 | 213.7 | 123.7 | 89.75 | 37.66 | -4.93 | 0.619 | 4.21 | 0 | -1.53 | -1.64 | -0.262 | -1.26 | -0.84 | -4.68 | -2.36 | -0.02 | 0.351 | 0.537 | -0.633 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
28.32 | 27.66 | 25.8 | 23.8 | 24.69 | 24.19 | 23.26 | 22.32 | 21.13 | 18.13 | 38.75 | 20.29 | 19.21 | 16.49 | 30.63 | 18.45 | 17.46 | 14.99 | 11.14 | 9.24 | 50.03 | 11.23 | 2.51 | 1.94 | 2.13 | 6.16 | 1.61 | 2.24 | 2.01 | 1.07 | 3.17 | 1.15 | 0.146 | 0.922 | 1.59 | 2.4 | 0.842 | 1.17 | |||||||||||
| Average |
1234
|
29.09 | 27.75 | 25.97 | 24.28 | 25.51 | 24.44 | 23.53 | 27.9 | 26.41 | 22.67 | 48.44 | 25.36 | 24.01 | 20.61 | 38.29 | 23.06 | 21.83 | 18.73 | 13.92 | 11.54 | 51.04 | 14.04 | 2.56 | 1.98 | 2.18 | 7.7 | 1.64 | 2.8 | 2.51 | 1.33 | 3.97 | 1.44 | 0.183 | 1.15 | 1.99 | 3 | 1.05 | 1.46 | |||||||||||
| High |
1234
|
29.69 | 27.83 | 26.19 | 24.77 | 26.32 | 24.68 | 23.81 | 33.48 | 31.69 | 27.2 | 58.13 | 30.44 | 28.81 | 24.73 | 45.95 | 27.67 | 26.19 | 22.48 | 16.71 | 13.85 | 51.88 | 16.85 | 2.61 | 2.01 | 2.21 | 9.24 | 1.67 | 3.36 | 3.01 | 1.6 | 4.76 | 1.73 | 0.219 | 1.38 | 2.39 | 3.59 | 1.26 | 1.75 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.03 | -0.252 | -0.23 | -0.377 | -0.153 | -0.153 | -0.328 | -0.349 | -0.365 | -0.339 | -0.335 | -0.436 | -0.572 | 0.052 | 0.711 | 3.76 | 2.54 | 3.17 | 2.69 | 5.71 | 3.84 | 0.537 | -0.043 | 0.021 | 0.019 | 0.029 | 0 | -0.041 | -0.01 | -0.01 | -0.049 | -0.03 | -0.039 | 0.04 | 0.019 | 0.05 | 0.019 | 0.04 | |||||||||||
| Average |
1234
|
0.03 | -0.224 | -0.185 | -0.179 | -0.123 | -0.149 | -0.299 | -0.319 | -0.286 | -0.32 | -0.328 | -0.426 | -0.56 | 0.053 | 0.73 | 3.86 | 2.61 | 3.25 | 2.76 | 5.86 | 3.94 | 0.551 | -0.042 | 0.021 | 0.02 | 0.03 | 0 | -0.04 | -0.01 | -0.01 | -0.044 | -0.025 | -0.034 | 0.05 | 0.02 | 0.06 | 0.02 | 0.05 | |||||||||||
| High |
1234
|
0.07 | -0.196 | -0.104 | 0.036 | -0.092 | -0.146 | -0.27 | -0.299 | -0.227 | -0.301 | -0.32 | -0.416 | -0.546 | 0.054 | 0.746 | 3.94 | 2.66 | 3.32 | 2.82 | 5.98 | 4.02 | 0.563 | -0.041 | 0.022 | 0.02 | 0.031 | 0 | -0.039 | -0.01 | -0.01 | -0.04 | -0.02 | -0.03 | 0.06 | 0.02 | 0.08 | 0.03 | 0.06 | |||||||||||
