| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 17 | 8 | 15 | 18 | 9 | 16 | 7 | 12 | 19 |
| Estimated Revenue | |||||||||||||||||||
| Low | 154.2 | 146.9 | 115.7 | 105.3 | 102.6 | 107 | 103.8 | 91.74 | 74.82 | 64.76 | 60.62 | 58.62 | 58.46 | 47.27 | 54.11 | 53.26 | 46.07 | 48.94 | 89.28 |
| Average | 154.2 | 146.9 | 115.7 | 105.3 | 102.6 | 107 | 103.8 | 91.74 | 74.82 | 64.76 | 60.62 | 58.62 | 58.46 | 59.09 | 67.64 | 66.58 | 57.59 | 61.18 | 111.6 |
| High | 154.2 | 146.9 | 115.7 | 105.3 | 102.6 | 107 | 103.8 | 91.74 | 74.82 | 64.76 | 60.62 | 58.62 | 58.46 | 70.91 | 81.17 | 79.9 | 69.11 | 73.42 | 133.9 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 42.43 | 40.42 | 31.83 | 28.97 | 28.24 | 37.11 | 35.15 | 25.24 | 20.59 | 23.8 | 20.72 | 20.94 | 22.78 | 24.54 | 28.55 | 33.82 | 34 | 38.51 | -364.5 |
| Average | 42.43 | 40.42 | 31.83 | 28.97 | 28.24 | 46.39 | 43.93 | 25.24 | 20.59 | 29.75 | 25.9 | 26.17 | 28.47 | 30.68 | 35.68 | 42.27 | 42.5 | 48.14 | -269.9 |
| High | 42.43 | 40.42 | 31.83 | 28.97 | 28.24 | 55.67 | 52.72 | 25.24 | 20.59 | 35.7 | 31.08 | 31.41 | 34.17 | 36.82 | 42.82 | 50.73 | 51 | 57.77 | -175.3 |
| Estimated EBIT | |||||||||||||||||||
| Low | 39.66 | 37.78 | 29.76 | 27.08 | 26.4 | 27.51 | 26.69 | 23.59 | 19.24 | 16.65 | 15.59 | 15.08 | 15.03 | 12.16 | 13.92 | 13.7 | 11.85 | 12.59 | 22.96 |
| Average | 39.66 | 37.78 | 29.76 | 27.08 | 26.4 | 27.51 | 26.69 | 23.59 | 19.24 | 16.65 | 15.59 | 15.08 | 15.03 | 15.2 | 17.4 | 17.12 | 14.81 | 15.73 | 28.7 |
| High | 39.66 | 37.78 | 29.76 | 27.08 | 26.4 | 27.51 | 26.69 | 23.59 | 19.24 | 16.65 | 15.59 | 15.08 | 15.03 | 18.24 | 20.87 | 20.55 | 17.77 | 18.88 | 34.44 |
| Estimated Net Income | |||||||||||||||||||
| Low | 42.89 | 39.54 | 30.07 | 25.76 | 24.23 | 24.37 | 23.11 | 25.34 | 26.56 | 16.04 | 10.68 | 12.5 | 13.25 | 14.03 | 16.19 | 18.16 | 16.56 | 15.7 | -380.8 |
| Average | 43.78 | 40.43 | 30.07 | 25.92 | 24.23 | 30.47 | 28.89 | 25.34 | 26.56 | 20.06 | 13.35 | 15.62 | 16.56 | 17.54 | 20.24 | 22.7 | 20.7 | 19.62 | -304.8 |
| High | 44.67 | 41.33 | 30.07 | 26.08 | 24.23 | 36.56 | 34.67 | 25.34 | 26.56 | 24.07 | 16.03 | 18.75 | 19.88 | 21.05 | 24.29 | 27.25 | 24.84 | 23.55 | -228.9 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 50.88 | 48.48 | 38.18 | 34.75 | 33.87 | 42.84 | 37.34 | 30.27 | 24.69 | 19.07 | 18.01 | 17.15 | 16.59 | 17.45 | 16.91 | 15.6 | 14.53 | 14.94 | 29.46 |
| Average | 50.88 | 48.48 | 38.18 | 34.75 | 33.87 | 53.55 | 46.67 | 30.27 | 24.69 | 23.84 | 22.52 | 21.44 | 20.74 | 21.82 | 21.14 | 19.5 | 18.16 | 18.68 | 36.83 |
| High | 50.88 | 48.48 | 38.18 | 34.75 | 33.87 | 64.26 | 56.01 | 30.27 | 24.69 | 28.61 | 27.02 | 25.73 | 24.89 | 26.18 | 25.37 | 23.4 | 21.79 | 22.41 | 44.19 |
| Estimated EPS | |||||||||||||||||||
| Low | 2.69 | 2.48 | 1.89 | 1.61 | 1.52 | 1.7 | 1.95 | 1.66 | 1.74 | 1.63 | 1.24 | 1.22 | 1.37 | 1.15 | 1.44 | 1.48 | 1.23 | 1.24 | -3.44 |
| Average | 2.75 | 2.54 | 1.89 | 1.62 | 1.52 | 1.7 | 1.95 | 1.66 | 1.74 | 1.63 | 1.24 | 1.22 | 1.37 | 1.44 | 1.8 | 1.85 | 1.53 | 1.55 | -2.52 |
| High | 2.8 | 2.59 | 1.89 | 1.64 | 1.52 | 1.7 | 1.95 | 1.66 | 1.74 | 1.63 | 1.24 | 1.22 | 1.37 | 1.73 | 2.16 | 2.22 | 1.83 | 1.86 | -1.6 |