| Period Ending: | 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 |
2007 12-30 |
2006 12-30 |
1996 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 15 | 15 | 14 | 15 | 16 | 11 | 14 | 17 | 14 |
| Estimated Revenue | |||||||||||||||||
| Low | 530.6 | 448.8 | 390.6 | 308.9 | 276.8 | 258.8 | 276.4 | 344.5 | 393 | 437.3 | 423.4 | 354 | 227.2 | 206.6 | 275.4 | 126.4 | 8.38 |
| Average | 530.6 | 448.8 | 390.6 | 308.9 | 276.8 | 258.8 | 276.4 | 344.5 | 393 | 437.3 | 423.4 | 354 | 284 | 258.3 | 344.3 | 158 | 10.48 |
| High | 530.6 | 448.8 | 390.6 | 308.9 | 276.8 | 258.8 | 276.4 | 344.5 | 393 | 437.3 | 423.4 | 354 | 340.9 | 310 | 413.1 | 189.6 | 12.57 |
| Estimated EBITDA | |||||||||||||||||
| Low | 99.52 | 84.17 | 73.25 | 132.1 | 115.4 | 101.1 | 51.84 | 64.61 | 100.6 | 102 | 97.65 | 89.26 | 77.52 | 75.61 | 137.4 | 69.26 | 6.48 |
| Average | 99.52 | 84.17 | 73.25 | 165.1 | 144.2 | 126.4 | 51.84 | 64.61 | 125.8 | 127.4 | 122.1 | 111.6 | 96.89 | 94.52 | 171.7 | 86.57 | 8.1 |
| High | 99.52 | 84.17 | 73.25 | 198.2 | 173.1 | 151.7 | 51.84 | 64.61 | 151 | 152.9 | 146.5 | 133.9 | 116.3 | 113.4 | 206 | 103.9 | 9.71 |
| Estimated EBIT | |||||||||||||||||
| Low | 97.15 | 82.16 | 71.5 | 56.55 | 50.68 | 47.39 | 50.61 | 63.07 | 71.95 | 26.1 | 37.22 | 45.76 | 29.28 | 29.55 | 14.18 | 8.78 | 4.19 |
| Average | 97.15 | 82.16 | 71.5 | 56.55 | 50.68 | 47.39 | 50.61 | 63.07 | 71.95 | 32.62 | 46.52 | 57.19 | 36.6 | 36.94 | 17.73 | 10.97 | 5.24 |
| High | 97.15 | 82.16 | 71.5 | 56.55 | 50.68 | 47.39 | 50.61 | 63.07 | 71.95 | 39.14 | 55.83 | 68.63 | 43.92 | 44.33 | 21.27 | 13.17 | 6.29 |
| Estimated Net Income | |||||||||||||||||
| Low | 59.6 | 28.46 | 20.68 | 33.69 | 29.25 | 25.5 | 15.41 | 7.46 | 12.3 | 2.06 | 21.96 | 25.85 | 22.22 | 16.71 | 10.71 | 8.78 | 10.57 |
| Average | 59.6 | 28.46 | 20.68 | 42.11 | 36.56 | 31.87 | 15.41 | 7.46 | 15.38 | 6.67 | 27.45 | 32.31 | 27.77 | 20.88 | 13.39 | 10.97 | 13.21 |
| High | 59.6 | 28.46 | 20.68 | 50.53 | 43.87 | 38.24 | 15.41 | 7.46 | 18.46 | 11.28 | 32.94 | 38.78 | 33.32 | 25.06 | 16.07 | 13.17 | 15.85 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 243.3 | 205.8 | 179.1 | 126.6 | 110.7 | 97.06 | 126.8 | 158 | 106.7 | 93.81 | 81.05 | 72.41 | 64.41 | 57.53 | 50.1 | 34.71 | 1.68 |
| Average | 243.3 | 205.8 | 179.1 | 158.3 | 138.3 | 121.3 | 126.8 | 158 | 133.4 | 117.3 | 101.3 | 90.51 | 80.51 | 71.91 | 62.62 | 43.39 | 2.1 |
| High | 243.3 | 205.8 | 179.1 | 190 | 166 | 145.6 | 126.8 | 158 | 160.1 | 140.7 | 121.6 | 108.6 | 96.61 | 86.3 | 75.15 | 52.06 | 2.51 |
| Estimated EPS | |||||||||||||||||
| Low | 2.45 | 1.17 | 0.85 | 1 | 0.83 | 1.32 | 0.633 | 0.307 | 0.51 | 0.665 | 0.983 | 1.08 | 0.66 | 0.48 | 0.46 | 0.22 | 0.67 |
| Average | 2.45 | 1.17 | 0.85 | 1 | 0.83 | 1.32 | 0.633 | 0.307 | 0.51 | 0.665 | 0.983 | 1.08 | 0.82 | 0.61 | 0.58 | 0.275 | 0.83 |
| High | 2.45 | 1.17 | 0.85 | 1 | 0.83 | 1.32 | 0.633 | 0.307 | 0.51 | 0.665 | 0.983 | 1.08 | 0.98 | 0.74 | 0.7 | 0.33 | 0.99 |
