| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 4 | 6 | 1 | 2 | 2 | 1 | 2 | 2 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 264.3 | 258.8 | 262.8 | 307.4 | 305.1 | 258.8 | 199.7 | 114.9 | 39.94 | 14.37 | 6.23 | 0.211 |
| Average | 266 | 269 | 264.9 | 307.6 | 306.4 | 273.4 | 202.3 | 116.4 | 40.45 | 14.56 | 6.31 | 0.214 |
| High | 267.7 | 284.1 | 267.2 | 307.7 | 308.8 | 292.7 | 205.2 | 118.1 | 41.04 | 14.77 | 6.4 | 0.217 |
| Estimated EBITDA | ||||||||||||
| Low | 219.4 | 214.9 | 218.2 | 255.2 | 183.7 | 167 | 133.6 | 83.21 | 24.43 | 12.1 | 5.25 | 0.178 |
| Average | 220.8 | 223.3 | 219.9 | 255.3 | 229.7 | 208.8 | 167 | 104 | 30.54 | 12.25 | 5.31 | 0.18 |
| High | 222.3 | 235.9 | 221.9 | 255.5 | 275.6 | 250.5 | 200.4 | 124.8 | 36.65 | 12.43 | 5.39 | 0.183 |
| Estimated EBIT | ||||||||||||
| Low | 160.6 | 157.3 | 159.7 | 186.8 | 152.2 | 138.3 | 105.4 | 57.77 | 16.03 | 6.29 | 2.73 | 0.093 |
| Average | 161.7 | 163.5 | 161 | 186.9 | 190.2 | 172.9 | 131.8 | 72.21 | 20.03 | 6.38 | 2.76 | 0.094 |
| High | 162.7 | 172.7 | 162.4 | 187 | 228.3 | 207.5 | 158.1 | 86.66 | 24.04 | 6.47 | 2.8 | 0.095 |
| Estimated Net Income | ||||||||||||
| Low | 0 | 116.8 | 111.8 | 158.8 | 129.1 | 115.5 | 88.23 | 54.44 | 15.1 | 21.68 | -5.18 | 0 |
| Average | 0 | 120.2 | 113.4 | 159 | 161.4 | 144.3 | 110.3 | 68.05 | 18.88 | 22.04 | -5.09 | 0 |
| High | 0 | 129.2 | 114.4 | 159.2 | 193.7 | 173.2 | 132.3 | 81.66 | 22.65 | 22.46 | -5 | 0 |
| Estimated SGA Expenses | ||||||||||||
| Low | 33.45 | 32.75 | 33.26 | 38.9 | 27.69 | 25.17 | 24.25 | 27.02 | 12.25 | 2.1 | 0.911 | 0.031 |
| Average | 33.66 | 34.04 | 33.52 | 38.92 | 34.61 | 31.46 | 30.31 | 33.77 | 15.31 | 2.13 | 0.923 | 0.031 |
| High | 33.88 | 35.96 | 33.82 | 38.94 | 41.53 | 37.75 | 36.37 | 40.52 | 18.37 | 2.16 | 0.937 | 0.032 |
| Estimated EPS | ||||||||||||
| Low | 0 | 4.09 | 3.92 | 5.57 | 5.58 | 4.94 | 4.57 | 3.35 | 1.79 | 0.767 | -0.183 | 0 |
| Average | 0 | 4.29 | 3.95 | 5.57 | 5.75 | 5.31 | 4.65 | 3.4 | 1.82 | 0.78 | -0.18 | 0 |
| High | 0 | 4.53 | 4.01 | 5.58 | 6.05 | 5.8 | 4.74 | 3.47 | 1.85 | 0.795 | -0.177 | 0 |
