| Period Ending: | 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 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 7 | 7 | 12 | 9 | 14 | 10 | 20 | 8 | 12 | 11 |
| Estimated Revenue | |||||||||||||||||||
| Low | 366.1 | 339 | 310.9 | 294.7 | 309.1 | 276.4 | 282.2 | 303.1 | 335.5 | 359.8 | 347.1 | 379.5 | 390.2 | 288.7 | 239.6 | 273.9 | 187.3 | 226.5 | 184.4 |
| Average | 366.1 | 339 | 310.9 | 294.8 | 309.1 | 276.9 | 282.7 | 303.6 | 336.1 | 360.5 | 347.7 | 380.2 | 390.9 | 360.8 | 299.5 | 342.4 | 234.2 | 283.1 | 230.5 |
| High | 366.1 | 339 | 310.9 | 294.8 | 309.1 | 277.4 | 283.2 | 304.2 | 336.7 | 361.1 | 348.4 | 380.9 | 391.6 | 433 | 359.4 | 410.9 | 281 | 339.7 | 276.6 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 66.15 | 61.25 | 56.17 | 53.25 | 55.85 | 37.07 | 49.55 | 52.18 | 73.17 | 55.66 | 69.54 | 76.98 | 68.06 | 56.22 | 36.67 | 26.2 | 43.19 | 58.25 | 30.62 |
| Average | 66.15 | 61.25 | 56.17 | 53.26 | 55.85 | 46.33 | 61.94 | 65.23 | 91.46 | 69.57 | 86.93 | 96.23 | 85.08 | 70.28 | 45.84 | 32.74 | 53.98 | 72.81 | 38.28 |
| High | 66.15 | 61.25 | 56.17 | 53.27 | 55.85 | 55.6 | 74.32 | 78.27 | 109.8 | 83.48 | 104.3 | 115.5 | 102.1 | 84.33 | 55.01 | 39.29 | 64.78 | 87.37 | 45.94 |
| Estimated EBIT | |||||||||||||||||||
| Low | 64.81 | 60.01 | 55.04 | 52.18 | 54.73 | 56.09 | 57.26 | 61.5 | 68.07 | 73.01 | 70.43 | 77.01 | 79.18 | 58.58 | 48.62 | 55.58 | 38.02 | 45.95 | 37.42 |
| Average | 64.81 | 60.01 | 55.04 | 52.19 | 54.73 | 56.19 | 57.37 | 61.61 | 68.2 | 73.15 | 70.56 | 77.16 | 79.33 | 73.23 | 60.77 | 69.48 | 47.52 | 57.44 | 46.77 |
| High | 64.81 | 60.01 | 55.04 | 52.2 | 54.73 | 56.29 | 57.47 | 61.73 | 68.32 | 73.28 | 70.69 | 77.3 | 79.47 | 87.87 | 72.92 | 83.37 | 57.02 | 68.93 | 56.13 |
| Estimated Net Income | |||||||||||||||||||
| Low | 38.97 | 41.26 | 45.37 | 47.49 | 56.91 | 31.82 | 41.77 | 41.84 | 58.25 | 45.05 | 37.31 | 52.36 | 46.97 | 40.33 | 26.77 | 19.81 | 28.06 | 36.9 | 20.07 |
| Average | 41.13 | 42.27 | 45.47 | 47.49 | 56.91 | 39.78 | 52.21 | 52.29 | 72.82 | 56.31 | 46.64 | 65.45 | 58.71 | 50.41 | 33.47 | 24.76 | 35.08 | 46.13 | 25.08 |
| High | 44.1 | 43.28 | 45.57 | 47.49 | 56.91 | 47.73 | 62.65 | 62.75 | 87.38 | 67.57 | 55.97 | 78.54 | 70.45 | 60.49 | 40.16 | 29.72 | 42.09 | 55.36 | 30.1 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 26.59 | 24.62 | 22.58 | 21.41 | 22.45 | 21.74 | 20.06 | 14.29 | 17.15 | 16.42 | 21.8 | 17.47 | 16.64 | 18.76 | 15.59 | 16.62 | 22.98 | 13.7 | 6.86 |
| Average | 26.59 | 24.62 | 22.58 | 21.41 | 22.45 | 27.17 | 25.07 | 17.86 | 21.44 | 20.52 | 27.25 | 21.84 | 20.8 | 23.45 | 19.49 | 24.46 | 28.72 | 17.13 | 8.58 |
| High | 26.59 | 24.62 | 22.58 | 21.41 | 22.45 | 32.61 | 30.09 | 21.43 | 25.72 | 24.62 | 32.7 | 26.21 | 24.96 | 28.14 | 23.39 | 32.3 | 34.46 | 20.55 | 10.3 |
| Estimated EPS | |||||||||||||||||||
| Low | 2.04 | 2.16 | 2.38 | 2.49 | 2.98 | 2.99 | 3.73 | 3.89 | 3.71 | 3.66 | 3.2 | 4.01 | 3.46 | 2.03 | 1.36 | 1.14 | 1.34 | 1.73 | 0.69 |
| Average | 2.18 | 2.22 | 2.39 | 2.49 | 2.98 | 3 | 3.74 | 3.9 | 3.72 | 3.67 | 3.21 | 4.02 | 3.47 | 2.54 | 1.7 | 1.41 | 1.69 | 2.16 | 0.865 |
| High | 2.31 | 2.27 | 2.39 | 2.49 | 2.98 | 3.01 | 3.75 | 3.91 | 3.73 | 3.68 | 3.21 | 4.03 | 3.48 | 3.05 | 2.04 | 1.68 | 2.03 | 2.59 | 1.04 |
