| Period Ending: | 2026 06-30 |
2025 06-30 |
2024 06-30 |
2023 06-30 |
2022 06-30 |
2021 06-30 |
2020 06-30 |
2019 06-30 |
2018 06-30 |
2017 06-30 |
2016 06-30 |
2015 06-30 |
2014 06-30 |
2013 06-30 |
2012 06-30 |
2011 06-30 |
2010 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 7 | 8 | 8 | 7 | 8 | 16 | 14 | 9 | 19 | 14 |
| Estimated Revenue | |||||||||||||||||
| Low | 1,291 | 1,063 | 921.6 | 690.5 | 586.6 | 558.6 | 545.9 | 605 | 529.4 | 446.2 | 548.9 | 563.6 | 354.1 | 259 | 223.2 | 165.1 | 110.8 |
| Average | 1,291 | 1,063 | 921.6 | 690.5 | 586.6 | 558.6 | 545.9 | 605 | 529.4 | 446.2 | 548.9 | 563.6 | 442.6 | 323.7 | 279.1 | 206.4 | 138.5 |
| High | 1,291 | 1,063 | 921.6 | 690.5 | 586.6 | 558.6 | 545.9 | 605 | 529.4 | 446.2 | 548.9 | 563.6 | 531.1 | 388.4 | 334.9 | 247.7 | 166.2 |
| Estimated EBITDA | |||||||||||||||||
| Low | 275.8 | 227 | 104.9 | 147.4 | 125.3 | 119.3 | 113.1 | 118.5 | 93.02 | 76.41 | 108 | 78.64 | 65.43 | 56.47 | 39.23 | 32.47 | 4.18 |
| Average | 275.8 | 227 | 131.2 | 147.4 | 125.3 | 119.3 | 141.4 | 148.1 | 116.3 | 95.51 | 135 | 98.3 | 81.79 | 70.59 | 49.04 | 40.58 | 9.87 |
| High | 275.8 | 227 | 157.4 | 147.4 | 125.3 | 119.3 | 169.7 | 177.8 | 139.5 | 114.6 | 162 | 118 | 98.14 | 84.71 | 58.85 | 48.7 | 15.56 |
| Estimated EBIT | |||||||||||||||||
| Low | 275.3 | 226.7 | 75.16 | 147.2 | 125.1 | 119.1 | 83.28 | 100.6 | 66.35 | 54.19 | 103.8 | 73.07 | 57.43 | 44.45 | 34.76 | 26.66 | 2.91 |
| Average | 275.3 | 226.7 | 93.95 | 147.2 | 125.1 | 119.1 | 104.1 | 125.8 | 82.94 | 67.73 | 129.8 | 91.34 | 71.79 | 55.56 | 43.45 | 33.33 | 8.82 |
| High | 275.3 | 226.7 | 112.7 | 147.2 | 125.1 | 119.1 | 124.9 | 151 | 99.52 | 81.28 | 155.7 | 109.6 | 86.14 | 66.67 | 52.14 | 39.99 | 14.74 |
| Estimated Net Income | |||||||||||||||||
| Low | 209.7 | 140.9 | 60.33 | 102.6 | 129.7 | 104.9 | 90.66 | 93.85 | 67.15 | 62.33 | 79.18 | 54.44 | 45.29 | 40.27 | 30.63 | 22.65 | -1.18 |
| Average | 209.7 | 140.9 | 75.41 | 102.6 | 129.7 | 104.9 | 113.3 | 117.3 | 83.94 | 77.91 | 98.97 | 68.05 | 56.61 | 50.34 | 38.29 | 28.32 | 4.34 |
| High | 209.7 | 140.9 | 90.49 | 102.6 | 129.7 | 104.9 | 136 | 140.8 | 100.7 | 93.5 | 118.8 | 81.66 | 67.94 | 60.41 | 45.95 | 33.98 | 9.86 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 199.1 | 163.9 | 75.54 | 106.4 | 90.43 | 86.1 | 39.28 | 37.8 | 34.44 | 33.02 | 27.7 | 36.43 | 33.22 | 40.47 | 37.38 | 13.06 | 21.35 |
| Average | 199.1 | 163.9 | 94.43 | 106.4 | 90.43 | 86.1 | 49.1 | 47.25 | 43.04 | 41.28 | 34.63 | 45.53 | 41.53 | 50.59 | 46.73 | 16.32 | 26.69 |
| High | 199.1 | 163.9 | 113.3 | 106.4 | 90.43 | 86.1 | 58.92 | 56.7 | 51.65 | 49.54 | 41.56 | 54.64 | 49.83 | 60.71 | 56.07 | 19.59 | 32.03 |
| Estimated EPS | |||||||||||||||||
| Low | 3.38 | 2.27 | 2.06 | 1.65 | 2.09 | 1.69 | 1.69 | 2.06 | 1.82 | 1.38 | 1.83 | 1.72 | 0.95 | 0.74 | 0.47 | 0.41 | 0.31 |
| Average | 3.38 | 2.27 | 2.06 | 1.65 | 2.09 | 1.69 | 1.69 | 2.06 | 1.82 | 1.38 | 1.83 | 1.72 | 1.19 | 0.93 | 0.585 | 0.515 | 0.395 |
| High | 3.38 | 2.27 | 2.06 | 1.65 | 2.09 | 1.69 | 1.69 | 2.06 | 1.82 | 1.38 | 1.83 | 1.72 | 1.42 | 1.12 | 0.7 | 0.62 | 0.48 |
