| Period Ending: | 2029 12-31 |
2028 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 4 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||||
| Low | 610.6 | 642.5 | 502.4 | 399.1 | 359.6 | 455.6 | 454.5 | 349.3 | 185.1 | 100.8 | 82.98 | 82.33 | 78.03 | 56.71 | 79.58 |
| Average | 648 | 672.9 | 502.4 | 423.5 | 381.6 | 480.2 | 482.4 | 354.3 | 189.6 | 103.3 | 85 | 84.34 | 79.93 | 58.09 | 81.52 |
| High | 713.1 | 703.4 | 502.4 | 466.1 | 419.9 | 504.8 | 530.8 | 359.3 | 193.9 | 105.6 | 86.93 | 86.25 | 81.75 | 59.41 | 83.37 |
| Estimated EBITDA | |||||||||||||||
| Low | 503.1 | 529.3 | 413.9 | 328.8 | 296.3 | 375.4 | 374.5 | 166.6 | 88.29 | 48.1 | 39.58 | 39.27 | 37.22 | 27.05 | 37.96 |
| Average | 533.9 | 554.4 | 413.9 | 348.9 | 314.4 | 395.6 | 397.4 | 169 | 90.44 | 49.28 | 40.55 | 40.23 | 38.13 | 27.71 | 38.88 |
| High | 587.5 | 579.5 | 414 | 384 | 346 | 415.9 | 437.3 | 171.4 | 92.5 | 50.4 | 41.47 | 41.14 | 39 | 28.34 | 39.77 |
| Estimated EBIT | |||||||||||||||
| Low | 179.3 | 188.6 | 147.5 | 117.2 | 105.6 | 133.8 | 133.4 | 102.6 | 54.34 | 29.61 | 24.36 | 24.17 | 22.91 | 16.65 | 23.36 |
| Average | 190.2 | 197.6 | 147.5 | 124.3 | 112 | 141 | 141.6 | 104 | 55.66 | 30.33 | 24.95 | 24.76 | 23.47 | 17.06 | 23.93 |
| High | 209.3 | 206.5 | 147.5 | 136.8 | 123.3 | 148.2 | 155.8 | 105.5 | 56.93 | 31.02 | 25.52 | 25.32 | 24 | 17.44 | 24.48 |
| Estimated Net Income | |||||||||||||||
| Low | 121.9 | 112.3 | 43.16 | 36.95 | 8.32 | 41.75 | 78.03 | 136.2 | 10.05 | -71.56 | 25.13 | 0 | -19.23 | -65.15 | -34.18 |
| Average | 131.8 | 121.4 | 53.95 | 41.05 | 9.24 | 46.38 | 85.04 | 140.5 | 10.37 | -69.51 | 25.94 | 0 | -18.67 | -63.29 | -33.2 |
| High | 149 | 137.2 | 64.74 | 45.16 | 10.17 | 51.02 | 95.37 | 144.7 | 10.68 | -67.36 | 26.7 | 0 | -18.1 | -61.33 | -32.17 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 43.37 | 45.63 | 35.68 | 28.35 | 25.54 | 32.36 | 32.28 | 24.81 | 13.15 | 7.16 | 5.89 | 5.85 | 5.54 | 4.03 | 5.65 |
| Average | 46.03 | 47.8 | 35.69 | 30.08 | 27.11 | 34.11 | 34.26 | 25.17 | 13.47 | 7.34 | 6.04 | 5.99 | 5.68 | 4.13 | 5.79 |
| High | 50.65 | 49.96 | 35.69 | 33.1 | 29.83 | 35.85 | 37.7 | 25.52 | 13.77 | 7.5 | 6.17 | 6.13 | 5.81 | 4.22 | 5.92 |
| Estimated EPS | |||||||||||||||
| Low | 1.17 | 1.08 | 0.416 | 0.356 | 0.08 | 0.402 | 0.752 | 1.31 | 0.097 | -0.69 | 0.242 | 0 | -0.185 | -0.628 | -0.329 |
| Average | 1.27 | 1.17 | 0.52 | 0.385 | 0.087 | 0.435 | 0.813 | 1.35 | 0.1 | -0.67 | 0.25 | 0 | -0.18 | -0.61 | -0.32 |
| High | 1.44 | 1.32 | 0.624 | 0.435 | 0.098 | 0.492 | 0.919 | 1.4 | 0.103 | -0.649 | 0.257 | 0 | -0.174 | -0.591 | -0.31 |
