| Period Ending: |
2024
12-31 |
2023
12-30 |
2021
12-29 |
2020
12-29 |
2019
12-29 |
2018
12-29 |
2017
12-29 |
2016
12-29 |
2015
12-29 |
2014
12-29 |
2014
09-29 |
2014
06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Estimated Revenue | ||||||||||||
| Low | 290 | 1,093 | 1,100 | 1,035 | 1,142 | 1,123 | 1,071 | 887.8 | 846.7 | 535.5 | 114.4 | 115.7 |
| Average | 290 | 1,093 | 1,151 | 1,083 | 1,195 | 1,175 | 1,121 | 929 | 886 | 560.4 | 119.7 | 121 |
| High | 290 | 1,093 | 1,157 | 1,088 | 1,201 | 1,181 | 1,126 | 933.6 | 890.4 | 563.1 | 120.3 | 121.6 |
| Estimated EBITDA | ||||||||||||
| Low | 141.8 | 359.3 | 361.6 | 340.2 | 375.3 | 369.2 | 352 | 291.8 | 278.3 | 384.8 | 37.61 | 38.01 |
| Average | 141.8 | 359.3 | 370.9 | 349 | 384.9 | 378.7 | 769.4 | 299.4 | 608.3 | 384.8 | 38.58 | 39.78 |
| High | 141.8 | 359.3 | 380.2 | 357.7 | 394.6 | 388.3 | 769.4 | 306.9 | 608.3 | 384.8 | 39.55 | 39.97 |
| Estimated EBIT | ||||||||||||
| Low | 240.1 | -35.62 | -37.7 | -35.47 | -39.13 | -38.49 | -34.9 | -30.43 | -27.59 | 378.7 | -3.92 | -3.96 |
| Average | 240.1 | -35.62 | -36.77 | -34.6 | -38.17 | -37.55 | 757.2 | -29.68 | 598.7 | 378.7 | -3.82 | -3.94 |
| High | 240.1 | -35.62 | -35.85 | -33.73 | -37.21 | -36.61 | 757.2 | -28.94 | 598.7 | 378.7 | -3.73 | -3.77 |
| Estimated Net Income | ||||||||||||
| Low | 76.24 | 0 | 105 | 47.3 | 126.9 | 255.4 | 125.4 | 102.9 | 65.17 | 286 | 49.87 | 49.87 |
| Average | 76.24 | 0 | 150.5 | 47.3 | 139.7 | 264.6 | 571.9 | 134.8 | 452.2 | 286 | 51.63 | 51.36 |
| High | 76.24 | 0 | 196 | 47.3 | 152.5 | 273.7 | 571.9 | 166.7 | 452.2 | 286 | 53.4 | 53.4 |
| Estimated SGA Expenses | ||||||||||||
| Low | 30.61 | 128 | 128.9 | 121.2 | 133.7 | 131.6 | 125.4 | 104 | 99.18 | 62.73 | 13.4 | 13.55 |
| Average | 30.61 | 128 | 132.2 | 124.4 | 137.2 | 135 | 149.8 | 106.7 | 101.7 | 64.35 | 13.75 | 14.18 |
| High | 30.61 | 128 | 135.5 | 127.5 | 140.6 | 138.4 | 149.8 | 109.4 | 104.3 | 65.97 | 14.09 | 14.25 |
| Estimated EPS | ||||||||||||
| Low | 7.14 | 0 | 9.81 | 4.42 | 11.86 | 23.87 | 11.72 | 9.62 | 6.09 | 13.23 | 4.66 | 4.66 |
| Average | 7.14 | 0 | 13.87 | 4.42 | 12.96 | 24.6 | 15.75 | 12.45 | 7.43 | 13.78 | 4.8 | 4.8 |
| High | 7.14 | 0 | 18.32 | 4.42 | 14.25 | 25.58 | 20.19 | 15.58 | 8.93 | 14.48 | 4.99 | 4.99 |
