| Period Ending: |
2025
12-30 |
2025
09-30 |
2025
06-30 |
2025
03-30 |
2024
12-30 |
2024
09-30 |
2024
06-30 |
2024
03-30 |
2023
12-30 |
2023
09-30 |
2023
06-30 |
2023
03-31 |
2022
12-31 |
2022
09-30 |
2022
06-30 |
2022
03-31 |
2021
12-31 |
2021
09-30 |
2021
06-30 |
2021
03-31 |
2020
12-31 |
2020
09-30 |
2020
06-30 |
2020
03-31 |
2019
12-31 |
2019
09-30 |
2019
06-30 |
2019
03-31 |
2018
12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 4 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 10 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 425.3 | 400.8 | 405.5 | 410.6 | 395.2 | 355 | 329.8 | 324.5 | 361.9 | 331.5 | 330 | 363 | 341.2 | 336.4 | 337.3 | 384.2 | 330.9 | 363.7 | 354.7 | 386 | 380.1 | 367 | 356.3 | 366.6 | 419.8 | 409.3 | 402 | 400.6 | 113.6 |
| Average | 425.3 | 400.8 | 405.5 | 410.6 | 410.2 | 385 | 345.6 | 345.8 | 366.9 | 331.5 | 330 | 363 | 341.2 | 336.4 | 337.3 | 384.2 | 330.9 | 363.7 | 354.7 | 386 | 380.1 | 367 | 356.3 | 366.6 | 419.8 | 409.3 | 402 | 400.6 | 142 |
| High | 425.3 | 400.8 | 405.5 | 410.6 | 420.4 | 426.2 | 369.4 | 357.3 | 374.6 | 331.5 | 330 | 363 | 341.2 | 336.4 | 337.3 | 384.2 | 330.9 | 363.7 | 354.7 | 386 | 380.1 | 367 | 356.3 | 366.6 | 419.8 | 409.3 | 402 | 400.6 | 170.4 |
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low | 295 | 278 | 281.3 | 284.8 | 274.1 | 246.2 | 228.7 | 225.1 | -6,241 | 229.9 | 228.9 | 251.8 | -5,674 | 233.3 | 234 | 286.7 | 229.5 | 252.3 | 246 | 248.2 | 263.7 | 254.5 | 247.1 | 84.32 | 291.2 | 283.9 | 278.8 | 232.3 | 0.584 |
| Average | 295 | 278 | 281.3 | 284.8 | 284.5 | 267 | 239.7 | 239.8 | -5,201 | 229.9 | 228.9 | 251.8 | -4,728 | 233.3 | 234 | 358.4 | 229.5 | 252.3 | 246 | 310.3 | 263.7 | 254.5 | 247.1 | 105.4 | 291.2 | 283.9 | 278.8 | 290.4 | 0.73 |
| High | 295 | 278 | 281.3 | 284.8 | 291.6 | 295.6 | 256.2 | 247.8 | -4,161 | 229.9 | 228.9 | 251.8 | -3,782 | 233.3 | 234 | 430.1 | 229.5 | 252.3 | 246 | 372.4 | 263.7 | 254.5 | 247.1 | 126.5 | 291.2 | 283.9 | 278.8 | 348.4 | 0.876 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 197.9 | 186.6 | 188.8 | 191.1 | 183.9 | 165.3 | 153.5 | 242 | 200.9 | 154.3 | 153.6 | 220 | 182.7 | 156.6 | 157 | 200 | 154 | 169.3 | 165.1 | 205.1 | 176.9 | 170.8 | 165.9 | 88.15 | 195.4 | 190.5 | 187.1 | 286.8 | -50.62 |
| Average | 197.9 | 186.6 | 188.8 | 191.1 | 190.9 | 179.2 | 160.8 | 302.5 | 251.2 | 154.3 | 153.6 | 275 | 228.3 | 156.6 | 157 | 250 | 154 | 169.3 | 165.1 | 256.3 | 176.9 | 170.8 | 165.9 | 110.2 | 195.4 | 190.5 | 187.1 | 358.5 | -42.19 |
| High | 197.9 | 186.6 | 188.8 | 191.1 | 195.7 | 198.4 | 171.9 | 363 | 301.4 | 154.3 | 153.6 | 330 | 274 | 156.6 | 157 | 300 | 154 | 169.3 | 165.1 | 307.6 | 176.9 | 170.8 | 165.9 | 132.2 | 195.4 | 190.5 | 187.1 | 430.2 | -33.75 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 88.43 | 91.62 | 86.29 | 109.1 | 72.45 | 63.7 | 20.22 | 123.7 | -5,435 | 25.81 | 40.12 | 112.4 | -4,941 | 60.81 | 51.43 | 102.2 | 48.17 | 69.46 | 65.82 | 66.08 | 149.9 | 142 | 129.4 | 25.39 | 201.9 | 185.4 | 174.6 | 62.1 | -122.9 |
| Average | 88.43 | 91.62 | 86.29 | 109.1 | 100.8 | 86.19 | 55.6 | 154.6 | -4,529 | 25.81 | 40.12 | 140.5 | -4,118 | 60.81 | 51.43 | 127.7 | 48.17 | 69.46 | 65.82 | 82.59 | 149.9 | 142 | 129.4 | 31.74 | 201.9 | 185.4 | 174.6 | 77.62 | -102.4 |
| High | 88.43 | 91.62 | 86.29 | 109.1 | 141.8 | 104.9 | 80.88 | 185.5 | -3,623 | 25.81 | 40.12 | 168.6 | -3,294 | 60.81 | 51.43 | 153.3 | 48.17 | 69.46 | 65.82 | 99.11 | 149.9 | 142 | 129.4 | 38.09 | 201.9 | 185.4 | 174.6 | 93.14 | -81.92 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low | 41.64 | 39.25 | 39.71 | 40.21 | 38.69 | 34.77 | 32.29 | 34.39 | 78.35 | 32.46 | 32.31 | 31.26 | 71.22 | 32.94 | 33.03 | 28.42 | 32.4 | 35.61 | 34.73 | 32.27 | 37.22 | 35.93 | 34.89 | 24.82 | 41.11 | 40.08 | 39.37 | 70.98 | 19.55 |
| Average | 41.64 | 39.25 | 39.71 | 40.21 | 40.17 | 37.7 | 33.84 | 42.99 | 97.93 | 32.46 | 32.31 | 39.08 | 89.03 | 32.94 | 33.03 | 35.53 | 32.4 | 35.61 | 34.73 | 40.33 | 37.22 | 35.93 | 34.89 | 31.03 | 41.11 | 40.08 | 39.37 | 88.73 | 24.44 |
| High | 41.64 | 39.25 | 39.71 | 40.21 | 41.17 | 41.74 | 36.17 | 51.59 | 117.5 | 32.46 | 32.31 | 46.9 | 106.8 | 32.94 | 33.03 | 42.63 | 32.4 | 35.61 | 34.73 | 48.4 | 37.22 | 35.93 | 34.89 | 37.23 | 41.11 | 40.08 | 39.37 | 106.5 | 29.33 |
| Estimated EPS | |||||||||||||||||||||||||||||
| Low | 0.2 | 0.207 | 0.195 | 0.247 | 0.164 | 0.144 | 0.046 | 0.138 | 0.054 | 0.058 | 0.091 | 0.144 | 0.156 | 0.138 | 0.116 | 0.188 | 0.109 | 0.157 | 0.149 | 0.196 | 0.339 | 0.321 | 0.293 | 0.239 | 0.457 | 0.42 | 0.395 | 0.473 | 0.18 |
| Average | 0.2 | 0.207 | 0.195 | 0.247 | 0.228 | 0.195 | 0.126 | 0.23 | 0.161 | 0.058 | 0.091 | 0.144 | 0.156 | 0.138 | 0.116 | 0.188 | 0.109 | 0.157 | 0.149 | 0.196 | 0.339 | 0.321 | 0.293 | 0.239 | 0.457 | 0.42 | 0.395 | 0.473 | 0.22 |
| High | 0.2 | 0.207 | 0.195 | 0.247 | 0.321 | 0.238 | 0.183 | 0.38 | 0.451 | 0.058 | 0.091 | 0.144 | 0.156 | 0.138 | 0.116 | 0.188 | 0.109 | 0.157 | 0.149 | 0.196 | 0.339 | 0.321 | 0.293 | 0.239 | 0.457 | 0.42 | 0.395 | 0.473 | 0.26 |