| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
141.5 | 137 | 128.9 | 125.4 | 126.5 | 128.1 | 127.5 | 121.9 | 117.5 | 112.6 | 108.5 | 101.8 | 90.9 | 80.44 | 72.36 | 69.17 | 70.37 | 71.35 | 70.03 | 68.45 | 70.68 | 69.37 | 69.39 | 70.96 | |||||||||||
| Average |
1234
|
141.5 | 137 | 128.9 | 125.4 | 126.5 | 128.1 | 127.5 | 121.9 | 117.5 | 112.6 | 108.5 | 101.8 | 90.9 | 80.44 | 72.36 | 69.17 | 70.37 | 71.35 | 70.03 | 68.45 | 70.68 | 69.37 | 69.39 | 70.96 | |||||||||||
| High |
1234
|
141.5 | 137 | 128.9 | 125.4 | 126.5 | 128.1 | 127.5 | 121.9 | 117.5 | 112.6 | 108.5 | 101.8 | 90.9 | 80.44 | 72.36 | 69.17 | 70.37 | 71.35 | 70.03 | 68.45 | 70.68 | 69.37 | 69.39 | 70.96 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
115.1 | 111.3 | 104.8 | 102 | 102.9 | 104.2 | 103.7 | 99.07 | 93.23 | 89.33 | 86.12 | 80.8 | 72.13 | 63.83 | 57.42 | 54.89 | 55.84 | 56.62 | 55.57 | 54.32 | 56.09 | 55.05 | 55.06 | 56.31 | |||||||||||
| Average |
1234
|
115.1 | 111.3 | 104.8 | 102 | 102.9 | 104.2 | 103.7 | 99.07 | 93.23 | 89.33 | 86.12 | 80.8 | 72.13 | 63.83 | 57.42 | 54.89 | 55.84 | 56.62 | 55.57 | 54.32 | 56.09 | 55.05 | 55.06 | 56.31 | |||||||||||
| High |
1234
|
115.1 | 111.3 | 104.8 | 102 | 102.9 | 104.2 | 103.7 | 99.07 | 93.23 | 89.33 | 86.12 | 80.8 | 72.13 | 63.83 | 57.42 | 54.89 | 55.84 | 56.62 | 55.57 | 54.32 | 56.09 | 55.05 | 55.06 | 56.31 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
114.9 | 111.2 | 104.7 | 101.9 | 102.8 | 104.1 | 103.6 | 98.98 | 93.11 | 89.22 | 86.01 | 80.71 | 72.05 | 63.76 | 57.35 | 54.82 | 55.78 | 56.55 | 55.5 | 54.25 | 56.02 | 54.98 | 55 | 56.24 | |||||||||||
| Average |
1234
|
114.9 | 111.2 | 104.7 | 101.9 | 102.8 | 104.1 | 103.6 | 98.98 | 93.11 | 89.22 | 86.01 | 80.71 | 72.05 | 63.76 | 57.35 | 54.82 | 55.78 | 56.55 | 55.5 | 54.25 | 56.02 | 54.98 | 55 | 56.24 | |||||||||||
| High |
1234
|
114.9 | 111.2 | 104.7 | 101.9 | 102.8 | 104.1 | 103.6 | 98.98 | 93.11 | 89.22 | 86.01 | 80.71 | 72.05 | 63.76 | 57.35 | 54.82 | 55.78 | 56.55 | 55.5 | 54.25 | 56.02 | 54.98 | 55 | 56.24 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
92.98 | 90.67 | 88.91 | 87.7 | 94.99 | 96.54 | 96.64 | 93.6 | 97.96 | 94.43 | 94.49 | 89.53 | 80.56 | 69.37 | 63.68 | 60.87 | 63.06 | 63.37 | 62.05 | 58.66 | 64.14 | 62.58 | 63.75 | 69.32 | |||||||||||
| Average |
1234
|
92.98 | 90.67 | 88.91 | 87.7 | 94.99 | 96.54 | 96.64 | 93.6 | 97.96 | 94.43 | 94.49 | 89.53 | 80.56 | 69.37 | 63.68 | 60.87 | 63.06 | 63.37 | 62.05 | 58.66 | 64.14 | 62.58 | 63.75 | 69.32 | |||||||||||
| High |
1234
|
92.98 | 90.67 | 88.91 | 87.7 | 94.99 | 96.54 | 96.64 | 93.6 | 97.96 | 94.43 | 94.49 | 89.53 | 80.56 | 69.37 | 63.68 | 60.87 | 63.06 | 63.37 | 62.05 | 58.66 | 64.14 | 62.58 | 63.75 | 69.32 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
18.76 | 18.16 | 17.09 | 16.63 | 16.77 | 16.98 | 16.9 | 16.15 | 19.49 | 18.67 | 18 | 16.89 | 15.08 | 13.34 | 12 | 11.47 | 11.67 | 11.84 | 11.62 | 11.35 | 11.72 | 11.51 | 11.51 | 11.77 | |||||||||||
| Average |
1234
|
18.76 | 18.16 | 17.09 | 16.63 | 16.77 | 16.98 | 16.9 | 16.15 | 19.49 | 18.67 | 18 | 16.89 | 15.08 | 13.34 | 12 | 11.47 | 11.67 | 11.84 | 11.62 | 11.35 | 11.72 | 11.51 | 11.51 | 11.77 | |||||||||||
| High |
1234
|
18.76 | 18.16 | 17.09 | 16.63 | 16.77 | 16.98 | 16.9 | 16.15 | 19.49 | 18.67 | 18 | 16.89 | 15.08 | 13.34 | 12 | 11.47 | 11.67 | 11.84 | 11.62 | 11.35 | 11.72 | 11.51 | 11.51 | 11.77 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.492 | 0.48 | 0.471 | 0.464 | 0.503 | 0.511 | 0.512 | 0.496 | 0.504 | 0.486 | 0.486 | 0.461 | 0.415 | 0.357 | 0.328 | 0.313 | 0.324 | 0.326 | 0.319 | 0.302 | 0.33 | 0.322 | 0.328 | 0.357 | |||||||||||
| Average |
1234
|
0.492 | 0.48 | 0.471 | 0.464 | 0.503 | 0.511 | 0.512 | 0.496 | 0.504 | 0.486 | 0.486 | 0.461 | 0.415 | 0.357 | 0.328 | 0.313 | 0.324 | 0.326 | 0.319 | 0.302 | 0.33 | 0.322 | 0.328 | 0.357 | |||||||||||
| High |
1234
|
0.492 | 0.48 | 0.471 | 0.464 | 0.503 | 0.511 | 0.512 | 0.496 | 0.504 | 0.486 | 0.486 | 0.461 | 0.415 | 0.357 | 0.328 | 0.313 | 0.324 | 0.326 | 0.319 | 0.302 | 0.33 | 0.322 | 0.328 | 0.357 | |||||||||||