| Period Ending: |
2028
12-30 |
2028
09-30 |
2028
06-30 |
2028
03-30 |
2027
12-30 |
2027
09-30 |
2027
06-30 |
2027
03-30 |
2026
12-30 |
2026
09-30 |
2026
06-30 |
2026
03-30 |
2025
12-30 |
2025
09-30 |
2025
06-30 |
2025
03-30 |
2024
12-30 |
2024
09-30 |
2024
06-30 |
2024
03-30 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
21 | 21 | 31 | 21 | 21 | 21 | 18 | 19 | 24 | 24 | 22 | 12 | 11 | 17 | 11 | 17 | 14 | 12 | 14 | 12 | 22 | 12 | 22 | 12 | 11 | 17 | 11 | 17 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,319 | 1,039 | 968.6 | 826.4 | 1,113 | 892 | 842.9 | 697.3 | 907 | 722.2 | 683.6 | 583.3 | 871.4 | 654.5 | 652.6 | 562.8 | 811.9 | 619.5 | 552 | 463.1 | 633.6 | 376.5 | 245.9 | 264.6 | 361.4 | 276.2 | 231.5 | 197 | |||||||||||
| Average |
1234
|
1,329 | 1,049 | 974.9 | 846.5 | 1,140 | 896.9 | 848.8 | 700.3 | 991.3 | 743.9 | 696.3 | 594.2 | 887.5 | 666.7 | 664.7 | 573.3 | 827 | 631 | 562.2 | 471.7 | 645.4 | 383.5 | 250.4 | 269.5 | 368.1 | 281.3 | 235.8 | 200.7 | |||||||||||
| High |
1234
|
1,339 | 1,059 | 995.4 | 869.9 | 1,158 | 906.8 | 854.5 | 705.2 | 1,017 | 754.5 | 706.9 | 603.2 | 901 | 676.8 | 674.8 | 582 | 839.5 | 640.6 | 570.8 | 478.9 | 655.2 | 389.3 | 254.2 | 273.6 | 373.7 | 285.6 | 239.4 | 203.7 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
22.63 | 17.81 | 16.61 | 14.17 | 19.08 | 15.29 | 14.45 | 3.27 | 190.1 | 12.38 | -34.29 | 2.58 | 172.9 | 11.22 | -36.67 | 2.04 | 136.6 | 10.62 | 171.5 | -8.28 | 112.8 | -214.7 | -144.9 | -135.7 | -17.66 | -283.3 | -1,729 | -38.26 | |||||||||||
| Average |
1234
|
22.8 | 17.98 | 16.72 | 14.52 | 19.55 | 15.38 | 14.55 | 4.09 | 237.7 | 12.76 | -28.58 | 3.23 | 216.1 | 11.43 | -30.56 | 2.55 | 170.8 | 10.82 | 214.4 | -6.9 | 141 | -178.9 | -120.8 | -113.1 | -14.71 | -236.1 | -1,441 | -31.88 | |||||||||||
| High |
1234
|
22.97 | 18.15 | 17.07 | 14.92 | 19.85 | 15.55 | 14.65 | 4.9 | 285.2 | 12.94 | -22.86 | 3.88 | 259.3 | 11.61 | -24.45 | 3.06 | 205 | 10.98 | 257.3 | -5.52 | 169.2 | -143.1 | -96.63 | -90.45 | -11.77 | -188.9 | -1,153 | -25.51 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
6.27 | 4.94 | 4.6 | 3.93 | 5.29 | 4.24 | 4.01 | -3.87 | 182 | 3.43 | -53.77 | -3.06 | 165.5 | 3.11 | -57.51 | -2.42 | 130.8 | 2.94 | 153.8 | -12.96 | 107.7 | -244.5 | -165 | -155.8 | -28.5 | -324.9 | -1,751 | -48.9 | |||||||||||
| Average |
1234
|
6.32 | 4.98 | 4.63 | 4.02 | 5.42 | 4.26 | 4.03 | -3.23 | 227.5 | 3.53 | -44.81 | -2.55 | 206.8 | 3.17 | -47.92 | -2.02 | 163.5 | 3 | 192.2 | -10.8 | 134.6 | -203.8 | -137.5 | -129.9 | -23.75 | -270.8 | -1,459 | -40.75 | |||||||||||
| High |
1234
|
6.36 | 5.03 | 4.73 | 4.13 | 5.5 | 4.31 | 4.06 | -2.58 | 273 | 3.59 | -35.85 | -2.04 | 248.2 | 3.22 | -38.34 | -1.61 | 196.2 | 3.04 | 230.7 | -8.64 | 161.6 | -163 | -110 | -103.9 | -19 | -216.6 | -1,167 | -32.6 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
432.1 | 267.5 | 195.6 | 146.4 | 411.3 | 217.4 | 180.7 | -5.58 | 177.2 | 1,130 | -67.13 | -4.41 | 161.1 | 1,027 | -71.79 | -3.49 | 127.3 | 812.1 | 149.9 | -12.26 | 109.1 | -237.4 | -159 | -150.6 | -23.57 | -303.1 | -1,739 | -45.19 | |||||||||||
| Average |
1234
|
467 | 289.2 | 245.7 | 177.2 | 446.8 | 238.5 | 194.6 | -4.65 | 221.5 | 1,413 | -55.94 | -3.67 | 201.4 | 1,284 | -59.83 | -2.9 | 159.2 | 1,015 | 187.4 | -10.22 | 136.4 | -197.9 | -132.5 | -125.5 | -19.64 | -252.6 | -1,449 | -37.65 | |||||||||||
| High |
1234
|
550.6 | 332.5 | 272.4 | 208 | 482.2 | 252.5 | 208.5 | -3.72 | 265.8 | 1,695 | -44.75 | -2.94 | 241.6 | 1,541 | -47.86 | -2.32 | 191 | 1,218 | 224.9 | -8.17 | 163.7 | -158.3 | -106 | -100.4 | -15.72 | -202.1 | -1,160 | -30.12 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
567.9 | 447.1 | 416.9 | 355.7 | 478.9 | 383.9 | 362.8 | 166.8 | 289.2 | 310.9 | 313.8 | 131.9 | 262.9 | 281.7 | 335.6 | 104.3 | 207.8 | 266.7 | 237.6 | 76.54 | 109.1 | 162.1 | 139.1 | 123.1 | 79.98 | 118.9 | 99.67 | 73.16 | |||||||||||
| Average |
1234
|
572.3 | 451.4 | 419.7 | 364.4 | 490.7 | 386.1 | 365.3 | 208.5 | 361.5 | 320.2 | 392.2 | 164.8 | 328.6 | 287 | 419.5 | 130.3 | 259.8 | 271.6 | 242 | 95.67 | 136.3 | 165.1 | 173.8 | 153.9 | 99.98 | 121.1 | 101.5 | 91.45 | |||||||||||
| High |
1234
|
576.6 | 455.7 | 428.5 | 374.4 | 498.4 | 390.3 | 367.8 | 250.2 | 433.7 | 324.8 | 470.7 | 197.8 | 394.3 | 291.3 | 503.4 | 156.4 | 311.7 | 275.7 | 245.7 | 114.8 | 163.6 | 167.6 | 208.6 | 184.6 | 120 | 122.9 | 103.1 | 109.7 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.622 | 0.385 | 0.282 | 0.211 | 0.592 | 0.313 | 0.26 | 0.096 | 0.317 | 0.142 | 0.116 | 0.005 | 0.27 | 0.058 | 0.178 | 0.03 | 0.444 | 0.228 | 0.13 | 0.061 | 0.334 | 0.04 | -0.143 | -0.091 | 0.076 | -0.043 | -0.081 | -0.092 | |||||||||||
| Average |
1234
|
0.672 | 0.416 | 0.354 | 0.255 | 0.643 | 0.343 | 0.28 | 0.135 | 0.514 | 0.202 | 0.119 | 0.005 | 0.277 | 0.06 | 0.182 | 0.03 | 0.455 | 0.233 | 0.133 | 0.063 | 0.343 | 0.041 | -0.14 | -0.089 | 0.078 | -0.042 | -0.08 | -0.091 | |||||||||||
| High |
1234
|
0.793 | 0.479 | 0.392 | 0.3 | 0.694 | 0.364 | 0.3 | 0.154 | 0.59 | 0.233 | 0.121 | 0.005 | 0.282 | 0.061 | 0.185 | 0.031 | 0.464 | 0.238 | 0.135 | 0.064 | 0.349 | 0.042 | -0.137 | -0.087 | 0.08 | -0.041 | -0.078 | -0.089 | |||||||||||
