| 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 |
2012 12-30 |
2011 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 3 | 2 |
| Estimated Revenue | ||||||||||||||||
| Low | 169.6 | 172.2 | 186.4 | 225.5 | 222.1 | 163.1 | 70.2 | 36.06 | 43.32 | 106.4 | 49.35 | 8.97 | 4.88 | 21.39 | 6.19 | 17.38 |
| Average | 178.4 | 181.1 | 188 | 235.4 | 233.6 | 165.4 | 71.98 | 36.98 | 44.42 | 109.1 | 50.6 | 9.2 | 5 | 23.98 | 7.26 | 18.19 |
| High | 187.2 | 190.1 | 189.7 | 245.3 | 245.2 | 167.7 | 73.77 | 37.89 | 45.53 | 111.8 | 51.85 | 9.43 | 5.12 | 25.7 | 8.09 | 18.28 |
| Estimated EBITDA | ||||||||||||||||
| Low | 122.7 | 124.6 | 134.8 | 163.1 | 160.7 | 118 | 5.56 | 9.08 | 31.34 | 51.15 | 15.32 | -2.33 | 3.53 | 11.91 | 3.34 | 12.57 |
| Average | 129.1 | 131 | 136 | 170.3 | 169 | 119.7 | 7.82 | 9.82 | 32.14 | 52.68 | 16.41 | -2.17 | 3.62 | 12.38 | 3.75 | 13.16 |
| High | 135.5 | 137.5 | 137.2 | 177.5 | 177.4 | 121.3 | 14.53 | 10.13 | 32.93 | 54.21 | 17.68 | -2.01 | 3.71 | 12.96 | 4.16 | 13.22 |
| Estimated EBIT | ||||||||||||||||
| Low | 48.96 | 49.7 | 53.78 | 65.08 | 64.1 | 47.07 | 3.4 | 5.54 | 17.21 | 12.64 | -2.7 | 2.59 | 1.41 | 9.9 | 2.78 | 5.02 |
| Average | 51.5 | 52.28 | 54.26 | 67.94 | 67.43 | 47.73 | 4.77 | 6 | 28.21 | 13.02 | -2.51 | 2.66 | 1.44 | 10.28 | 3.11 | 5.25 |
| High | 54.04 | 54.86 | 54.75 | 70.79 | 70.76 | 48.4 | 8.87 | 6.19 | 38.54 | 13.4 | -2.34 | 2.72 | 1.48 | 10.76 | 3.45 | 5.28 |
| Estimated Net Income | ||||||||||||||||
| Low | 23.1 | 25.11 | 26.18 | 46.99 | 62.77 | 55.64 | 0.163 | 0.266 | 5.98 | 11.43 | 0.443 | 4.25 | 2.72 | 13.7 | 3.85 | 11.46 |
| Average | 24.47 | 26.62 | 26.45 | 50.22 | 68.53 | 59.44 | 0.229 | 0.287 | 9.81 | 11.77 | 0.474 | 4.59 | 2.9 | 14.24 | 4.31 | 11.81 |
| High | 26.72 | 29.12 | 26.72 | 53.44 | 71.38 | 63.24 | 0.425 | 0.296 | 13.4 | 12.12 | 0.511 | 4.93 | 3.1 | 14.91 | 4.78 | 12.28 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 5.02 | 5.1 | 5.52 | 6.68 | 6.58 | 4.83 | 2.52 | 4.1 | 3.06 | 15.73 | 44.37 | 0.266 | 1.26 | 6.09 | 1.71 | 0.515 |
| Average | 5.28 | 5.36 | 5.57 | 6.97 | 6.92 | 4.9 | 3.53 | 4.44 | 5.02 | 16.2 | 47.53 | 0.272 | 1.35 | 6.33 | 1.92 | 0.539 |
| High | 5.55 | 5.63 | 5.62 | 7.26 | 7.26 | 4.97 | 6.57 | 4.58 | 6.86 | 16.67 | 51.21 | 0.279 | 1.44 | 6.62 | 2.12 | 0.541 |
| Estimated EPS | ||||||||||||||||
| Low | 4.72 | 5.13 | 5.35 | 9.6 | 12.83 | 11.37 | 2.94 | -4.09 | 0.397 | 2.65 | 2.03 | 0.019 | 3.99 | 4.84 | 0.813 | 2.34 |
| Average | 5.09 | 5.54 | 5.41 | 10.26 | 13.71 | 12.14 | 3.04 | -3.96 | 0.41 | 2.74 | 2.1 | 0.02 | 4.12 | 5.3 | 0.909 | 2.41 |
| High | 5.46 | 5.95 | 5.46 | 10.92 | 14.58 | 12.92 | 3.14 | -3.83 | 0.423 | 2.83 | 2.17 | 0.02 | 4.25 | 5.84 | 1.02 | 2.51 |
