| Period Ending: | 2028 12-31 |
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 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 4 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 2 | 9 | 14 | 8 | 9 | 19 | 14 | 18 | 16 | 15 | 13 | 12 | 17 | 20 | 11 | 12 | 8 | 18 | 14 | 19 | 9 | 8 | 11 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 785.4 | 789.4 | 723.6 | 813.8 | 1,007 | 1,060 | 924.5 | 600 | 635.7 | 581.9 | 599.8 | 613 | 607 | 724.2 | 731.6 | 462.2 | 449.3 | 413.4 | 370.9 | 357.3 | 454.4 | 467.6 | 422.3 | 399.9 | 333.7 | 303.2 | 266.5 | 216.7 | 201.8 | 208.4 | 208.4 | 186.6 |
| Average | 785.4 | 811.8 | 742.6 | 817.8 | 1,060 | 1,115 | 948.2 | 615.4 | 652 | 596.8 | 615.2 | 628.8 | 622.6 | 742.8 | 914.5 | 577.7 | 561.6 | 516.7 | 463.6 | 446.7 | 568 | 584.5 | 527.8 | 499.8 | 417.2 | 379 | 333.1 | 270.9 | 252.2 | 260.5 | 260.5 | 233.2 |
| High | 785.4 | 834.3 | 761.6 | 821.7 | 1,109 | 1,167 | 975.2 | 632.9 | 670.5 | 613.8 | 632.7 | 646.6 | 640.3 | 763.9 | 1,097 | 693.3 | 673.9 | 620.1 | 556.4 | 536 | 681.6 | 701.3 | 633.4 | 599.8 | 500.6 | 454.8 | 399.7 | 325.1 | 302.7 | 312.6 | 312.6 | 279.8 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 182.7 | 183.6 | 168.3 | 189.3 | 234.3 | 246.5 | 260.2 | 169.2 | 138.7 | 165.9 | 124.1 | 154.6 | 150.8 | 198.7 | 195.5 | 140.3 | 123.2 | 125.5 | 114 | 105.9 | 109 | 130 | 134.2 | 113.4 | 92.56 | 85.95 | 66.51 | 54.65 | 49.48 | 50.41 | 56 | 48.14 |
| Average | 182.7 | 188.8 | 172.7 | 190.2 | 246.6 | 259.5 | 325.3 | 211.5 | 173.4 | 207.3 | 155.1 | 193.2 | 188.5 | 248.3 | 244.3 | 175.4 | 154 | 156.9 | 142.5 | 132.4 | 136.2 | 162.5 | 167.7 | 141.8 | 115.7 | 107.4 | 83.13 | 68.32 | 61.85 | 63.02 | 70 | 60.17 |
| High | 182.7 | 194.1 | 177.1 | 191.1 | 258 | 271.4 | 390.4 | 253.8 | 208 | 248.8 | 186.2 | 231.9 | 226.2 | 298 | 293.2 | 210.4 | 184.8 | 188.2 | 171 | 158.8 | 163.4 | 195 | 201.2 | 170.1 | 138.8 | 128.9 | 99.76 | 81.98 | 74.22 | 75.62 | 84 | 72.2 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 50.03 | 50.28 | 46.09 | 51.84 | 64.17 | 67.5 | 169.6 | 84.25 | 63.26 | 77.03 | 58.41 | 55.9 | 67.32 | 100.6 | 105.4 | 85.57 | 75.94 | 80.54 | 67.32 | 72.13 | 94.71 | -220.1 | -169 | -197.5 | -179.5 | -175.4 | -253.5 | -238.9 | -260.4 | -310.2 | -360.5 | -351.5 |
| Average | 50.03 | 51.71 | 47.3 | 52.09 | 67.54 | 71.05 | 212 | 105.3 | 79.07 | 96.28 | 73.01 | 69.88 | 84.15 | 125.7 | 131.8 | 107 | 94.93 | 100.7 | 84.15 | 90.16 | 118.4 | -183.5 | -140.8 | -164.6 | -149.6 | -146.2 | -211.3 | -199.1 | -217 | -258.5 | -300.4 | -292.9 |
| High | 50.03 | 53.14 | 48.51 | 52.34 | 70.65 | 74.32 | 254.4 | 126.4 | 94.89 | 115.5 | 87.62 | 83.85 | 101 | 150.9 | 158.1 | 128.4 | 113.9 | 120.8 | 101 | 108.2 | 142.1 | -146.8 | -112.6 | -131.7 | -119.7 | -117 | -169 | -159.3 | -173.6 | -206.8 | -240.3 | -234.3 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 40.85 | 23.84 | -24.72 | -42.88 | -32.64 | -25.3 | 125.5 | 63.38 | 47.85 | 59.36 | 46.84 | 72.54 | 44.32 | 62.88 | 67.85 | 53.49 | 49.17 | 52.54 | 45.69 | 41.8 | 49.76 | 58.05 | 63.77 | 54.42 | 45.61 | 43.16 | 33.36 | 27.5 | 24.47 | 26.4 | 26.29 | 20.85 |
| Average | 43.33 | 27.2 | -23.22 | -38.03 | -29.86 | -24.19 | 156.9 | 79.22 | 59.81 | 74.2 | 58.54 | 90.67 | 55.4 | 78.6 | 84.81 | 66.87 | 61.46 | 65.68 | 57.11 | 52.25 | 62.2 | 72.56 | 79.71 | 68.02 | 57.01 | 53.95 | 41.71 | 34.37 | 30.58 | 33 | 32.86 | 26.06 |
| High | 46.3 | 30.55 | -4.36 | -33.17 | -27.07 | -22.32 | 188.3 | 95.07 | 71.77 | 89.04 | 70.25 | 108.8 | 66.48 | 94.31 | 101.8 | 80.24 | 73.75 | 78.81 | 68.53 | 62.7 | 74.63 | 87.08 | 95.65 | 81.62 | 68.41 | 64.74 | 50.05 | 41.25 | 36.7 | 39.6 | 39.43 | 31.27 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 38.46 | 38.66 | 35.43 | 39.86 | 49.33 | 51.9 | 23.35 | 20.35 | 18.4 | 18.55 | 14.77 | 23.54 | 22.55 | 24.86 | 20.5 | 14.48 | -23.95 | 148.4 | 147 | 151.3 | 173.6 | 173.6 | 192.8 | 210.5 | 45.97 | 91.77 | 143 | 117.7 | 111.7 | 125.1 | 125.6 | 111.7 |
| Average | 38.46 | 39.76 | 36.37 | 40.05 | 51.93 | 54.63 | 29.18 | 25.43 | 23 | 23.19 | 18.47 | 29.43 | 28.18 | 31.08 | 25.63 | 18.1 | 31.32 | 185.6 | 183.8 | 189.2 | 217 | 217 | 241 | 263.1 | 68 | 114.7 | 178.7 | 147.2 | 139.6 | 156.4 | 156.9 | 139.7 |
| High | 38.46 | 40.86 | 37.3 | 40.24 | 54.32 | 57.14 | 35.02 | 30.52 | 27.59 | 27.83 | 22.16 | 35.31 | 33.82 | 37.3 | 30.76 | 21.72 | 86.58 | 222.7 | 220.6 | 227 | 260.4 | 260.4 | 289.2 | 315.8 | 90.03 | 137.7 | 214.4 | 176.6 | 167.5 | 187.6 | 188.3 | 167.6 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 0.524 | 0.306 | -0.317 | -0.55 | -0.419 | -0.325 | 1.07 | 0.964 | 0.841 | 0.935 | 0.813 | 0.529 | 0.644 | 0.809 | 0.81 | 0.61 | 0.59 | 0.58 | 0.47 | 0.44 | 0.46 | 0.6 | 0.61 | 0.53 | 0.43 | 0.37 | 0.33 | 0.25 | 0.22 | 0.23 | 0.23 | 0.16 |
| Average | 0.561 | 0.354 | -0.187 | -0.488 | -0.388 | -0.306 | 1.11 | 0.997 | 0.869 | 0.967 | 0.84 | 0.546 | 0.666 | 0.836 | 1.01 | 0.77 | 0.73 | 0.72 | 0.58 | 0.56 | 0.58 | 0.74 | 0.76 | 0.67 | 0.53 | 0.46 | 0.41 | 0.32 | 0.28 | 0.28 | 0.28 | 0.2 |
| High | 0.594 | 0.392 | -0.056 | -0.426 | -0.347 | -0.286 | 1.15 | 1.03 | 0.901 | 1 | 0.872 | 0.567 | 0.691 | 0.867 | 1.21 | 0.93 | 0.87 | 0.86 | 0.69 | 0.68 | 0.7 | 0.88 | 0.91 | 0.81 | 0.63 | 0.55 | 0.49 | 0.39 | 0.34 | 0.33 | 0.33 | 0.24 |
