| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 4 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 3 | 3 | 2 |
| Estimated Revenue | ||||||||||||
| Low | 274.6 | 261.5 | 263.7 | 307.4 | 308.3 | 267.4 | 197.8 | 113.8 | 39.55 | 14.23 | 6.17 | 0.209 |
| Average | 277.8 | 264.2 | 265 | 307.6 | 312.2 | 273.4 | 202.3 | 116.4 | 40.45 | 14.56 | 6.31 | 0.214 |
| High | 281 | 267.9 | 266.9 | 307.7 | 317.3 | 284.5 | 210.5 | 121.1 | 42.09 | 15.15 | 6.57 | 0.223 |
| Estimated EBITDA | ||||||||||||
| Low | 224 | 213.3 | 215.1 | 250.7 | 251.5 | 167 | 133.6 | 83.21 | 24.43 | 11.82 | 5.12 | 0.174 |
| Average | 226.6 | 215.5 | 216.1 | 250.9 | 254.7 | 208.8 | 167 | 104 | 30.54 | 12.09 | 5.24 | 0.178 |
| High | 229.2 | 218.5 | 217.7 | 251 | 258.8 | 250.5 | 200.4 | 124.8 | 36.65 | 12.58 | 5.45 | 0.185 |
| Estimated EBIT | ||||||||||||
| Low | 160.8 | 153.1 | 154.4 | 180 | 180.5 | 138.3 | 105.4 | 57.77 | 16.03 | 8.65 | 3.75 | 0.127 |
| Average | 162.6 | 154.7 | 155.1 | 180.1 | 182.8 | 172.9 | 131.8 | 72.21 | 20.03 | 8.85 | 3.84 | 0.13 |
| High | 164.5 | 156.8 | 156.2 | 180.1 | 185.8 | 207.5 | 158.1 | 86.66 | 24.04 | 9.21 | 3.99 | 0.135 |
| Estimated Net Income | ||||||||||||
| Low | 133.7 | 119.9 | 111.2 | 158 | 160.4 | 115.5 | 88.23 | 54.44 | 15.1 | 21.61 | -5.41 | 0 |
| Average | 136.2 | 121.7 | 111.4 | 158.1 | 161.4 | 144.3 | 110.3 | 68.05 | 18.88 | 22.25 | -5.14 | 0 |
| High | 138.8 | 132.6 | 113.8 | 158.3 | 166.5 | 173.2 | 132.3 | 81.66 | 22.65 | 23.43 | -4.99 | 0 |
| Estimated SGA Expenses | ||||||||||||
| Low | 35.05 | 33.38 | 33.66 | 39.24 | 39.35 | 25.17 | 24.25 | 27.02 | 12.25 | 1.8 | 0.781 | 0.026 |
| Average | 35.46 | 33.73 | 33.82 | 39.26 | 39.86 | 31.46 | 30.31 | 33.77 | 15.31 | 1.84 | 0.799 | 0.027 |
| High | 35.87 | 34.2 | 34.06 | 39.28 | 40.5 | 37.75 | 36.37 | 40.52 | 18.37 | 1.92 | 0.831 | 0.028 |
| Estimated EPS | ||||||||||||
| Low | 4.71 | 4.22 | 3.92 | 5.57 | 5.65 | 5.16 | 4.52 | 3.31 | 1.77 | 0.757 | -0.19 | 0 |
| Average | 4.79 | 4.43 | 3.95 | 5.57 | 5.75 | 5.31 | 4.65 | 3.4 | 1.82 | 0.78 | -0.18 | 0 |
| High | 4.89 | 4.67 | 4.01 | 5.58 | 5.87 | 5.59 | 4.9 | 3.58 | 1.92 | 0.821 | -0.175 | 0 |
