| 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 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 3 | 2 |
| Estimated Revenue | ||||||||||||||||
| Low | 215 | 196 | 197 | 215 | 185 | 163 | 72.0 | 37.0 | 44.4 | 109 | 50.6 | 9.20 | 5.00 | 21.4 | 6.19 | 17.4 |
| Average | 217 | 198 | 199 | 217 | 194 | 165 | 72.0 | 37.0 | 44.4 | 109 | 50.6 | 9.20 | 5.00 | 24.0 | 7.26 | 18.2 |
| High | 219 | 199 | 200 | 220 | 203 | 168 | 72.0 | 37.0 | 44.4 | 109 | 50.6 | 9.20 | 5.00 | 25.7 | 8.09 | 18.3 |
| Estimated EBITDA | ||||||||||||||||
| Low | 150 | 136 | 138 | 150 | 129 | 114 | 5.56 | 9.08 | 11.5 | 51.1 | 15.3 | -2.33 | 1.29 | 11.9 | 3.34 | 4.50 |
| Average | 152 | 138 | 139 | 152 | 135 | 115 | 7.82 | 9.82 | 11.5 | 52.7 | 16.4 | -2.17 | 1.29 | 12.4 | 3.75 | 4.71 |
| High | 153 | 139 | 140 | 153 | 142 | 117 | 14.5 | 10.1 | 11.5 | 54.2 | 17.7 | -2.01 | 1.29 | 13.0 | 4.16 | 4.73 |
| Estimated EBIT | ||||||||||||||||
| Low | 55.5 | 50.5 | 50.9 | 55.5 | 47.6 | 42.1 | 3.40 | 5.54 | 17.2 | 12.6 | -2.70 | -1.24 | -0.67 | 9.90 | 2.78 | -2.46 |
| Average | 56.0 | 50.9 | 51.3 | 56.1 | 50.0 | 42.6 | 4.77 | 6.00 | 28.2 | 13.0 | -2.51 | -1.24 | -0.67 | 10.3 | 3.11 | -2.45 |
| High | 56.5 | 51.4 | 51.7 | 56.6 | 52.4 | 43.2 | 8.87 | 6.19 | 38.5 | 13.4 | -2.34 | -1.24 | -0.67 | 10.8 | 3.45 | -2.34 |
| Estimated Net Income | ||||||||||||||||
| Low | 46.2 | 37.3 | 39.4 | 46.9 | 83.6 | 56.9 | 0.16 | 0.27 | 5.98 | 11.4 | 0.44 | 4.25 | 2.72 | 13.7 | 3.85 | 11.7 |
| Average | 46.8 | 40.3 | 39.8 | 47.2 | 88.4 | 60.8 | 0.23 | 0.29 | 9.81 | 11.8 | 0.47 | 4.59 | 2.90 | 14.2 | 4.31 | 12.1 |
| High | 47.3 | 44.1 | 40.9 | 47.5 | 93.2 | 64.7 | 0.43 | 0.30 | 13.4 | 12.1 | 0.51 | 4.93 | 3.10 | 14.9 | 4.78 | 12.6 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 5.97 | 5.43 | 5.48 | 5.97 | 5.12 | 4.52 | 2.52 | 4.10 | 3.06 | 15.7 | 44.4 | 0.26 | 1.26 | 6.09 | 1.71 | 0.48 |
| Average | 6.03 | 5.48 | 5.52 | 6.03 | 5.38 | 4.59 | 3.53 | 4.44 | 5.02 | 16.2 | 47.5 | 0.26 | 1.35 | 6.33 | 1.92 | 0.50 |
| High | 6.08 | 5.53 | 5.56 | 6.09 | 5.64 | 4.65 | 6.57 | 4.58 | 6.86 | 16.7 | 51.2 | 0.26 | 1.44 | 6.62 | 2.12 | 0.51 |
| Estimated EPS | ||||||||||||||||
| Low | 9.228 | 7.450 | 7.880 | 9.360 | 16.70 | 11.37 | 3.040 | -3.960 | 0.410 | 2.740 | 2.100 | 0.020 | 4.120 | 4.841 | 0.813 | 2.342 |
| Average | 9.340 | 8.130 | 8.025 | 9.425 | 17.65 | 12.14 | 3.040 | -3.960 | 0.410 | 2.740 | 2.100 | 0.020 | 4.120 | 5.302 | 0.909 | 2.414 |
| High | 9.452 | 8.810 | 8.170 | 9.490 | 18.61 | 12.92 | 3.040 | -3.960 | 0.410 | 2.740 | 2.100 | 0.020 | 4.120 | 5.838 | 1.018 | 2.510 |
