| 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 | 188 | 185 | 189 | 226 | 185 | 163 | 72.0 | 37.0 | 44.4 | 109 | 50.6 | 9.20 | 5.00 | 21.4 | 6.19 | 17.4 |
| Average | 193 | 190 | 195 | 235 | 194 | 165 | 72.0 | 37.0 | 44.4 | 109 | 50.6 | 9.20 | 5.00 | 24.0 | 7.26 | 18.2 |
| High | 198 | 196 | 200 | 245 | 203 | 168 | 72.0 | 37.0 | 44.4 | 109 | 50.6 | 9.20 | 5.00 | 25.7 | 8.09 | 18.3 |
| Estimated EBITDA | ||||||||||||||||
| Low | 131 | 129 | 132 | 157 | 129 | 114 | 5.56 | 9.08 | 11.5 | 51.1 | 15.3 | -2.33 | 1.29 | 11.9 | 3.34 | 4.50 |
| Average | 135 | 133 | 136 | 164 | 135 | 115 | 7.82 | 9.82 | 11.5 | 52.7 | 16.4 | -2.17 | 1.29 | 12.4 | 3.75 | 4.71 |
| High | 138 | 136 | 139 | 171 | 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 | 48.5 | 47.8 | 48.9 | 58.1 | 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 | 49.8 | 49.1 | 50.2 | 60.7 | 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 | 51.1 | 50.4 | 51.5 | 63.2 | 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 | 26.6 | 28.4 | 28.8 | 49.5 | 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 | 27.0 | 31.4 | 31.6 | 51.4 | 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 | 28.5 | 35.8 | 35.7 | 53.2 | 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 | 5.21 | 5.14 | 5.26 | 6.25 | 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 | 5.35 | 5.28 | 5.40 | 6.53 | 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 | 5.50 | 5.42 | 5.54 | 6.80 | 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 | 5.320 | 5.680 | 5.760 | 9.898 | 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 | 5.510 | 6.415 | 6.445 | 10.26 | 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 | 5.700 | 7.150 | 7.130 | 10.62 | 18.61 | 12.92 | 3.040 | -3.960 | 0.410 | 2.740 | 2.100 | 0.020 | 4.120 | 5.838 | 1.018 | 2.510 |
