| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 4 | 7 | 7 | 5 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 1 | 2 |
| Estimated Revenue | ||||||||||||||
| Low | 882.8 | 810.9 | 733.3 | 661.2 | 604.1 | 642 | 506.5 | 415 | 217.2 | 154.2 | 119.9 | 151.7 | 250.5 | 219.9 |
| Average | 892.7 | 820.8 | 741.5 | 668.7 | 610.9 | 649.2 | 511.8 | 419.3 | 219.5 | 155.8 | 121.2 | 153.3 | 253.1 | 222.2 |
| High | 898.3 | 830.7 | 746.1 | 672.8 | 614.7 | 653.3 | 522.4 | 428 | 224 | 159.1 | 123.7 | 156.5 | 258.4 | 226.8 |
| Estimated EBITDA | ||||||||||||||
| Low | 133.2 | 122.3 | 110.6 | 99.75 | 91.12 | 96.84 | 38.17 | 42.98 | -20.35 | -0.844 | -28.9 | 22.88 | 37.79 | 12.14 |
| Average | 134.7 | 123.8 | 111.9 | 100.9 | 92.15 | 97.94 | 59.87 | 61.34 | -8.65 | 1.96 | -18.72 | 23.12 | 38.18 | 18.72 |
| High | 135.5 | 125.3 | 112.6 | 101.5 | 92.73 | 98.55 | 81.58 | 79.69 | 3.05 | 4.76 | -8.54 | 23.6 | 38.98 | 25.3 |
| Estimated EBIT | ||||||||||||||
| Low | -113.6 | -105 | -94.33 | -85.06 | -77.71 | -82.59 | -145.4 | -105.2 | -112.7 | -46.88 | -86.65 | -19.78 | -32.66 | -58.61 |
| Average | -112.9 | -103.8 | -93.74 | -84.53 | -77.23 | -82.07 | -119.9 | -86.54 | -92.2 | -38.86 | -72.21 | -19.38 | -32 | -45.7 |
| High | -111.6 | -102.5 | -92.7 | -83.59 | -76.37 | -81.16 | -94.35 | -67.83 | -71.7 | -30.83 | -57.77 | -19.18 | -31.67 | -32.79 |
| Estimated Net Income | ||||||||||||||
| Low | 54.32 | 88.65 | 146.6 | 125.6 | 104.2 | -5.75 | -385.4 | -21.33 | -108.7 | -43.98 | -83.7 | -173.3 | 137.8 | -45.16 |
| Average | 74.03 | 101.6 | 156.3 | 128.6 | 107.2 | -5.69 | -233.4 | -5.36 | -89.32 | -36.32 | -69.75 | -168.7 | 139.7 | -34.11 |
| High | 85.15 | 239.9 | 166.1 | 131.7 | 110.3 | -5.62 | -81.42 | 10.61 | -69.94 | -28.67 | -55.8 | -166.5 | 143.5 | -23.05 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 422 | 387.6 | 350.5 | 316.1 | 288.7 | 306.9 | 240.6 | 198.2 | 162.5 | 82.65 | 96.42 | 72.52 | 119.7 | 105.1 |
| Average | 426.7 | 392.4 | 354.5 | 319.6 | 292 | 310.3 | 300.8 | 247.7 | 203.1 | 103.3 | 120.5 | 73.27 | 121 | 106.2 |
| High | 429.4 | 397.1 | 356.7 | 321.6 | 293.8 | 312.3 | 360.9 | 297.2 | 243.7 | 124 | 144.6 | 74.79 | 123.5 | 108.4 |
| Estimated EPS | ||||||||||||||
| Low | 0.37 | 0.604 | 0.999 | 0.856 | 0.71 | -0.039 | 0.714 | 0.57 | -0.004 | -0.088 | -0.971 | -1.18 | 0.939 | 0.648 |
| Average | 0.475 | 1.15 | 1.07 | 0.876 | 0.73 | -0.039 | 0.724 | 0.578 | -0.004 | -0.086 | -0.945 | -1.15 | 0.952 | 0.657 |
| High | 0.58 | 1.63 | 1.13 | 0.897 | 0.751 | -0.038 | 0.743 | 0.593 | -0.004 | -0.085 | -0.932 | -1.13 | 0.977 | 0.675 |
