| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 4 | 3 | 0 | 1 | 1 | 1 | 8 | 16 | 11 | 8 | 17 |
| Estimated Revenue | ||||||||||||||
| Low | 197.1 | 178.4 | 168.5 | 180.4 | 136.1 | -76.44 | 197.1 | -351.1 | 311.5 | 124.5 | 105.9 | 91.4 | 117.2 | 219.3 |
| Average | 199.5 | 199.2 | 188.1 | 190.4 | 152 | -63.81 | 243.9 | -283.5 | 385.5 | 154 | 131 | 113.1 | 145 | 274.1 |
| High | 201.9 | 216.3 | 204.2 | 205.1 | 165 | -49.5 | 302 | -229.1 | 477.4 | 190.7 | 162.2 | 140.1 | 179.5 | 328.9 |
| Estimated EBITDA | ||||||||||||||
| Low | 115.4 | 104.5 | 98.65 | 105.6 | 79.73 | -984.3 | 78.28 | -6,534 | 123.7 | 49.43 | 42.05 | 36.3 | 46.53 | 87.09 |
| Average | 116.8 | 116.6 | 110.1 | 111.5 | 89.01 | -755.9 | 96.87 | -5,269 | 153.1 | 61.16 | 52.03 | 44.92 | 57.58 | 108.9 |
| High | 118.2 | 126.6 | 119.6 | 120.1 | 96.64 | -527.6 | 120 | -4,004 | 189.6 | 75.74 | 64.43 | 55.63 | 71.31 | 130.6 |
| Estimated EBIT | ||||||||||||||
| Low | 109.2 | 98.8 | 93.29 | 99.89 | 75.39 | -11.76 | 192.5 | 5.54 | 0 | -4.61 | -3.92 | -3.39 | -4.34 | -7.95 |
| Average | 110.5 | 110.3 | 104.2 | 105.5 | 84.17 | -9.81 | 240.6 | 6.85 | 0 | -3.72 | -3.17 | -2.73 | -3.51 | -6.63 |
| High | 111.8 | 119.8 | 113.1 | 113.6 | 91.39 | -7.61 | 288.7 | 8.49 | 0 | -3.01 | -2.56 | -2.21 | -2.83 | -5.3 |
| Estimated Net Income | ||||||||||||||
| Low | 76 | 69.09 | 40.83 | -62.12 | -176.4 | -2,522 | 169.3 | -9,285 | 135.2 | 64.63 | 58.61 | 59.68 | 74.59 | 85.66 |
| Average | 89.95 | 78.97 | 61.9 | -60.82 | -157.7 | -2,067 | 211.6 | -7,593 | 169 | 80.79 | 73.26 | 74.6 | 93.23 | 107.1 |
| High | 106.2 | 88.84 | 82.62 | -59.53 | -137.2 | -1,613 | 254 | -5,902 | 202.8 | 96.95 | 87.91 | 89.52 | 111.9 | 128.5 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 466.5 | 422.2 | 398.7 | 426.9 | 322.2 | -174.5 | 41.3 | -793.1 | 27.27 | 23.22 | 16.63 | 19.35 | 30.47 | 21.61 |
| Average | 472.2 | 471.4 | 445.1 | 450.7 | 359.7 | -145.7 | 51.63 | -640.4 | 34.09 | 29.03 | 20.79 | 24.19 | 38.09 | 27.01 |
| High | 477.8 | 511.8 | 483.3 | 485.3 | 390.6 | -113 | 61.95 | -517.6 | 40.91 | 34.83 | 24.95 | 29.02 | 45.71 | 32.41 |
| Estimated EPS | ||||||||||||||
| Low | 0.83 | 0.755 | 0.446 | -0.679 | -1.93 | -3.97 | 1.28 | -5.7 | 1.87 | 2.26 | 1.73 | 1.71 | 2.47 | 0.62 |
| Average | 0.995 | 0.873 | 0.68 | -0.665 | -1.73 | -3.16 | 1.71 | -4.35 | 2.49 | 3.01 | 2.31 | 2.28 | 3.29 | 0.77 |
| High | 1.16 | 0.971 | 0.903 | -0.651 | -1.5 | -2.24 | 2.23 | -3.26 | 3.26 | 3.94 | 3.02 | 2.99 | 4.32 | 0.92 |
