| 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 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 17 | 8 | 15 | 18 | 13 | 20 | 7 | 20 | 19 | 12 | 8 | 9 | 10 | 15 | 9 | 12 | 17 | 13 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 256.5 | 252.8 | 245 | 242.2 | 245.5 | 276.7 | 248.4 | 220.2 | 199.4 | 175.2 | 155.7 | 146 | 139.8 | 136.6 | 80.9 | 164.3 | 137.8 | 97.13 | 64.58 | 186 | 125 | 112.4 | 92.66 | 72.88 | 43.28 | 25.03 | 36.33 | 52.38 |
| Average | 256.5 | 252.8 | 245 | 242.2 | 245.5 | 276.7 | 248.4 | 220.2 | 199.4 | 175.2 | 155.7 | 146 | 139.8 | 170.7 | 101.1 | 205.3 | 172.3 | 121.4 | 80.72 | 232.4 | 156.2 | 140.5 | 115.8 | 91.1 | 54.1 | 31.29 | 45.41 | 65.48 |
| High | 256.5 | 252.8 | 245 | 242.2 | 245.5 | 276.7 | 248.4 | 220.2 | 199.4 | 175.2 | 155.7 | 146 | 139.8 | 204.9 | 121.3 | 246.4 | 206.8 | 145.7 | 96.87 | 278.9 | 187.5 | 168.7 | 139 | 109.3 | 64.91 | 37.54 | 54.49 | 78.58 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 34.02 | 33.53 | 32.5 | 32.12 | 32.57 | 37.53 | 35.61 | 25.57 | -14.4 | 9.18 | 9.09 | 8.08 | 3.4 | 5.66 | 4.01 | -4.07 | 7.47 | 9.34 | 6.4 | -145 | 3.31 | 9.85 | 13.01 | 3.35 | -12.15 | -19.32 | -18.84 | 19.74 |
| Average | 34.02 | 33.53 | 32.5 | 32.12 | 32.57 | 46.92 | 44.51 | 31.96 | -7.69 | 11.47 | 11.37 | 10.1 | 4.74 | 7.08 | 5.02 | -2.89 | 9.34 | 11.68 | 8.88 | -117.7 | 4.49 | 12.31 | 16.26 | 4.22 | -10.12 | -16.1 | -14.7 | 24.68 |
| High | 34.02 | 33.53 | 32.5 | 32.12 | 32.57 | 56.3 | 53.42 | 38.35 | -0.981 | 13.77 | 13.64 | 12.12 | 6.08 | 8.49 | 6.02 | -1.7 | 11.21 | 14.01 | 11.37 | -90.39 | 5.68 | 14.77 | 19.52 | 5.1 | -8.1 | -12.88 | -10.55 | 29.61 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 31.07 | 30.62 | 29.68 | 29.34 | 29.75 | 35.73 | 33.75 | 25.08 | -14.82 | 7.94 | 12.93 | 5.98 | -1.81 | 3.02 | 1.89 | -10.97 | 4.56 | 6.69 | -4.24 | -149.5 | -5.48 | 3.08 | 9.98 | 1.4 | -14.27 | -23 | -26.23 | 13.9 |
| Average | 31.07 | 30.62 | 29.68 | 29.34 | 29.75 | 44.67 | 42.18 | 31.35 | -7.9 | 9.92 | 17.31 | 7.47 | -0.259 | 3.78 | 2.36 | -8.8 | 6 | 8.36 | -2.8 | -123.1 | -4.29 | 3.85 | 12.47 | 2.3 | -11.89 | -19.17 | -21.81 | 17.38 |
| High | 31.07 | 30.62 | 29.68 | 29.34 | 29.75 | 53.6 | 50.62 | 37.62 | -0.991 | 11.91 | 21.7 | 8.97 | 1.29 | 4.53 | 2.83 | -6.63 | 7.44 | 10.03 | -1.37 | -96.61 | -3.1 | 4.62 | 14.97 | 3.19 | -9.51 | -15.33 | -17.39 | 20.85 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 20.95 | 20.53 | 19 | 21.96 | 0 | 30.54 | 28.53 | 17.92 | -0.155 | 6.63 | 3.01 | 12.79 | -4.34 | -0.663 | 2.97 | -10.75 | 4.27 | 8.12 | -9.6 | -152.5 | -5.23 | 5.04 | 10.75 | 3.17 | -12.15 | -19.32 | -18.87 | 19.43 |
| Average | 20.95 | 20.53 | 19 | 21.96 | 0 | 38.18 | 35.66 | 22.4 | 3.17 | 8.28 | 3.77 | 16.1 | -3 | -0.237 | 3.71 | -8.78 | 5.78 | 10.15 | -7.77 | -125.7 | -4.3 | 6.3 | 13.44 | 4 | -10.12 | -16.1 | -14.73 | 24.29 |
| High | 20.95 | 20.53 | 19 | 21.96 | 0 | 45.81 | 42.8 | 26.88 | 6.5 | 9.94 | 4.52 | 19.41 | -1.66 | 0.189 | 4.46 | -6.82 | 7.29 | 12.18 | -5.93 | -98.8 | -3.36 | 7.56 | 16.12 | 4.83 | -8.1 | -12.88 | -10.59 | 29.14 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 84.63 | 83.4 | 80.84 | 79.9 | 81.01 | 76.84 | 67.07 | 43.35 | 41.22 | 28.36 | 43.34 | 39.63 | 53.2 | 46.86 | 31.55 | 69.25 | 43.68 | 27.15 | 56.16 | 42.39 | 39.02 | 35.47 | 25.56 | 20.31 | 18.1 | 16.32 | 18.84 | 10.3 |
| Average | 84.63 | 83.4 | 80.84 | 79.9 | 81.01 | 96.05 | 83.84 | 54.19 | 51.52 | 35.44 | 54.17 | 49.53 | 66.5 | 58.57 | 39.43 | 86.56 | 54.61 | 33.94 | 70.2 | 52.99 | 48.78 | 44.33 | 31.95 | 25.38 | 22.62 | 20.4 | 23.55 | 12.87 |
| High | 84.63 | 83.4 | 80.84 | 79.9 | 81.01 | 115.3 | 100.6 | 65.03 | 61.83 | 42.53 | 65.01 | 59.44 | 79.8 | 70.29 | 47.32 | 103.9 | 65.53 | 40.73 | 84.24 | 63.59 | 58.53 | 53.2 | 38.34 | 30.46 | 27.14 | 24.49 | 28.26 | 15.45 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 0.684 | 0.67 | 0.62 | 0.717 | 0 | 1.36 | 1.44 | 1.3 | 0.875 | 0.63 | 0.36 | 0.265 | 0.125 | 0.17 | 0.08 | -0.06 | 0.27 | 0.19 | 0.01 | 0.23 | 0.12 | 0.25 | 0.25 | 0.02 | -0.37 | -0.6 | -0.26 | 0.42 |
| Average | 0.684 | 0.67 | 0.62 | 0.717 | 0 | 1.36 | 1.44 | 1.3 | 0.875 | 0.63 | 0.36 | 0.265 | 0.125 | 0.21 | 0.09 | -0.04 | 0.335 | 0.235 | 0.03 | 0.28 | 0.155 | 0.33 | 0.31 | 0.035 | -0.3 | -0.5 | -0.185 | 0.52 |
| High | 0.684 | 0.67 | 0.62 | 0.717 | 0 | 1.36 | 1.44 | 1.3 | 0.875 | 0.63 | 0.36 | 0.265 | 0.125 | 0.25 | 0.1 | -0.02 | 0.4 | 0.28 | 0.05 | 0.33 | 0.19 | 0.41 | 0.37 | 0.05 | -0.23 | -0.4 | -0.11 | 0.62 |
