| 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 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 4 | 4 | 3 | 2 | 2 | 3 | 3 | 2 | 11 | 11 | 10 | 11 | 20 | 17 | 9 | 12 | 19 | 7 | 13 | 17 | 10 | 17 | 9 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 719.9 | 660.2 | 553.3 | 666.8 | 542.9 | 609.8 | 495.9 | 367.5 | 387.4 | 396.9 | 348.3 | 396 | 368.1 | 326.7 | 254.5 | 396.8 | 270.5 | 220 | 120.4 | 234.3 | 145.1 | 168.9 | 327.9 | 52.02 |
| Average | 722.9 | 668.7 | 555 | 670.2 | 555.1 | 619.9 | 504.1 | 373.6 | 393.8 | 403.5 | 354.1 | 402.6 | 374.3 | 408.3 | 318.1 | 496 | 338.1 | 275 | 150.5 | 292.9 | 181.3 | 211.2 | 409.9 | 65.02 |
| High | 726 | 677.1 | 556.7 | 674.6 | 565.4 | 629.1 | 511.6 | 379.2 | 399.7 | 409.5 | 359.4 | 408.6 | 379.8 | 490 | 381.7 | 595.2 | 405.7 | 330 | 180.7 | 351.5 | 217.6 | 253.4 | 491.9 | 78.02 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 48.31 | 44.31 | 37.13 | 44.76 | 36.44 | 54.78 | 41.07 | -15.71 | 8.57 | 26.64 | -111.6 | -117.2 | 24.71 | 10.62 | 50.32 | 21.82 | 43.39 | 24.58 | 0.946 | 3.36 | -46.75 | -140.3 | -1,469 | 5 |
| Average | 48.52 | 44.88 | 37.25 | 44.98 | 37.26 | 68.48 | 51.33 | -7 | 14.69 | 27.08 | -93.01 | -97.68 | 25.12 | 13.28 | 62.9 | 27.27 | 54.24 | 30.72 | 3.85 | 9.75 | -38.96 | -116.9 | -1,220 | 6.25 |
| High | 48.72 | 45.45 | 37.36 | 45.28 | 37.94 | 82.18 | 61.6 | 1.7 | 20.81 | 27.48 | -74.41 | -78.14 | 25.49 | 15.93 | 75.48 | 32.72 | 65.09 | 36.87 | 6.75 | 16.13 | -31.17 | -93.53 | -971.6 | 7.5 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 30.34 | 27.82 | 23.32 | 28.1 | 22.88 | 36.88 | 23.24 | -35.3 | -4.51 | 16.73 | -213.6 | -213.4 | 15.51 | -24.23 | -66.14 | -12.93 | 28.86 | 12.21 | -14.86 | -8.27 | 25.11 | -4.97 | -429 | 2.47 |
| Average | 30.47 | 28.18 | 23.39 | 28.24 | 23.39 | 46.1 | 30.33 | -25.69 | 3.55 | 17 | -178 | -177.8 | 15.77 | -20.2 | -55.11 | -9.99 | 36.08 | 15.26 | -11.08 | 0.831 | 44.44 | 22.51 | -354.4 | 3.11 |
| High | 30.59 | 28.54 | 23.46 | 28.43 | 23.83 | 55.32 | 37.42 | -16.08 | 11.62 | 17.26 | -142.4 | -142.3 | 16.01 | -16.16 | -44.09 | -7.05 | 43.3 | 18.32 | -7.31 | 9.93 | 63.77 | 50 | -279.8 | 3.76 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 92.78 | 79.62 | 49.48 | 80.68 | 57.33 | 25.02 | 6.29 | -62.5 | -21.84 | 15.24 | -287.7 | -248.9 | 10.06 | -56.92 | 18.51 | -15.48 | 48.33 | 14.99 | -10.37 | -36.29 | -87.2 | -185.6 | -1,830 | 2.74 |
| Average | 95.28 | 83.77 | 50.66 | 83.02 | 58.88 | 32.11 | 11.94 | -49.09 | -14.04 | 15.57 | -239.7 | -207.4 | 10.28 | -47.23 | 29.29 | -11.5 | 60.41 | 18.74 | -6.73 | -29.01 | -72.66 | -154.6 | -1,523 | 3.43 |
| High | 97.79 | 87.93 | 51.84 | 85.36 | 60.42 | 39.21 | 17.59 | -35.68 | -6.23 | 15.87 | -191.8 | -165.9 | 10.48 | -37.55 | 40.06 | -7.52 | 72.49 | 22.48 | -3.09 | -21.73 | -58.13 | -123.7 | -1,216 | 4.11 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 189.6 | 173.9 | 145.7 | 175.6 | 143 | 174.2 | 181 | 133.5 | 93.6 | 104.5 | 91.75 | 104.3 | 96.96 | 101.6 | 199.5 | 109.6 | 61.19 | 49.46 | 53.81 | 64.73 | 69.1 | 93.62 | 316.7 | 11.91 |
| Average | 190.4 | 176.1 | 146.2 | 176.5 | 146.2 | 217.8 | 226.3 | 166.9 | 117 | 106.3 | 93.27 | 106.1 | 98.58 | 127.1 | 249.3 | 137 | 76.48 | 61.82 | 67.26 | 80.92 | 86.37 | 117 | 395.9 | 14.89 |
| High | 191.2 | 178.4 | 146.6 | 177.7 | 148.9 | 261.4 | 271.6 | 200.3 | 140.4 | 107.8 | 94.66 | 107.6 | 100 | 152.5 | 299.2 | 164.4 | 91.78 | 74.19 | 80.71 | 97.1 | 103.6 | 140.4 | 475.1 | 17.87 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 0.79 | 0.678 | 0.421 | 0.687 | 0.488 | 0.509 | 0.307 | 0.018 | 0.235 | 0.13 | -0.336 | -0.057 | 0.086 | 0.09 | 0.14 | 0.2 | 0.48 | 0.3 | 0.03 | -0.51 | -0.72 | -1.5 | 0.41 | 0.11 |
| Average | 0.813 | 0.718 | 0.431 | 0.707 | 0.502 | 0.52 | 0.314 | 0.019 | 0.24 | 0.133 | -0.33 | -0.056 | 0.087 | 0.11 | 0.17 | 0.25 | 0.6 | 0.38 | 0.055 | -0.42 | -0.6 | -1.25 | 0.625 | 0.125 |
| High | 0.832 | 0.748 | 0.441 | 0.727 | 0.514 | 0.53 | 0.32 | 0.019 | 0.245 | 0.135 | -0.323 | -0.055 | 0.089 | 0.13 | 0.2 | 0.3 | 0.72 | 0.46 | 0.08 | -0.33 | -0.48 | -1 | 0.84 | 0.14 |
