| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2012 12-31 |
2011 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 3 | 2 |
| Estimated Revenue | ||||||||||||||||
| Low | 183.2 | 174.1 | 179.2 | 225.5 | 184.7 | 163.1 | 71.98 | 36.98 | 44.42 | 109.1 | 50.6 | 9.2 | 5 | 21.39 | 6.19 | 17.38 |
| Average | 189.2 | 180.4 | 184.3 | 235.4 | 194 | 165.4 | 71.98 | 36.98 | 44.42 | 109.1 | 50.6 | 9.2 | 5 | 23.98 | 7.26 | 18.19 |
| High | 195.1 | 186.8 | 189.5 | 245.3 | 203.3 | 167.7 | 71.98 | 36.98 | 44.42 | 109.1 | 50.6 | 9.2 | 5 | 25.7 | 8.09 | 18.28 |
| Estimated EBITDA | ||||||||||||||||
| Low | 127.7 | 121.4 | 124.9 | 157.2 | 128.8 | 113.7 | 5.56 | 9.08 | 11.49 | 51.15 | 15.32 | -2.33 | 1.29 | 11.91 | 3.34 | 4.5 |
| Average | 131.9 | 125.8 | 128.5 | 164.1 | 135.3 | 115.3 | 7.82 | 9.82 | 11.49 | 52.68 | 16.41 | -2.17 | 1.29 | 12.38 | 3.75 | 4.71 |
| High | 136.1 | 130.2 | 132.1 | 171 | 141.8 | 116.9 | 14.53 | 10.13 | 11.49 | 54.21 | 17.68 | -2.01 | 1.29 | 12.96 | 4.16 | 4.73 |
| Estimated EBIT | ||||||||||||||||
| Low | 47.24 | 44.89 | 46.2 | 58.14 | 47.63 | 42.05 | 3.4 | 5.54 | 17.21 | 12.64 | -2.7 | -1.24 | -0.673 | 9.9 | 2.78 | -2.46 |
| Average | 48.78 | 46.52 | 47.53 | 60.69 | 50.03 | 42.65 | 4.77 | 6 | 28.21 | 13.02 | -2.51 | -1.24 | -0.673 | 10.28 | 3.11 | -2.45 |
| High | 50.31 | 48.16 | 48.86 | 63.25 | 52.43 | 43.24 | 8.87 | 6.19 | 38.54 | 13.4 | -2.34 | -1.24 | -0.673 | 10.76 | 3.45 | -2.34 |
| Estimated Net Income | ||||||||||||||||
| Low | 27.58 | 27.48 | 26.31 | 49.55 | 83.58 | 56.91 | 0.163 | 0.266 | 5.98 | 11.43 | 0.443 | 4.25 | 2.72 | 13.7 | 3.85 | 11.72 |
| Average | 30 | 27.96 | 27.43 | 50.22 | 88.37 | 60.8 | 0.229 | 0.287 | 9.81 | 11.77 | 0.474 | 4.59 | 2.9 | 14.24 | 4.31 | 12.08 |
| High | 33.74 | 28.43 | 28.55 | 53.17 | 93.16 | 64.68 | 0.425 | 0.296 | 13.4 | 12.12 | 0.511 | 4.93 | 3.1 | 14.91 | 4.78 | 12.56 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 5.08 | 4.83 | 4.97 | 6.25 | 5.12 | 4.52 | 2.52 | 4.1 | 3.06 | 15.73 | 44.37 | 0.255 | 1.26 | 6.09 | 1.71 | 0.482 |
| Average | 5.25 | 5 | 5.11 | 6.53 | 5.38 | 4.59 | 3.53 | 4.44 | 5.02 | 16.2 | 47.53 | 0.255 | 1.35 | 6.33 | 1.92 | 0.505 |
| High | 5.41 | 5.18 | 5.26 | 6.8 | 5.64 | 4.65 | 6.57 | 4.58 | 6.86 | 16.67 | 51.21 | 0.255 | 1.44 | 6.62 | 2.12 | 0.507 |
| Estimated EPS | ||||||||||||||||
| Low | 5.51 | 5.49 | 5.26 | 9.9 | 16.7 | 11.37 | 3.04 | -3.96 | 0.41 | 2.74 | 2.1 | 0.02 | 4.12 | 4.84 | 0.813 | 2.34 |
| Average | 6.12 | 5.58 | 5.48 | 10.26 | 17.65 | 12.14 | 3.04 | -3.96 | 0.41 | 2.74 | 2.1 | 0.02 | 4.12 | 5.3 | 0.909 | 2.41 |
| High | 6.74 | 5.68 | 5.7 | 10.62 | 18.61 | 12.92 | 3.04 | -3.96 | 0.41 | 2.74 | 2.1 | 0.02 | 4.12 | 5.84 | 1.02 | 2.51 |
