| Period Ending: | 2029 12-31 |
2028 12-31 |
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 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 8 | 9 | 9 | 8 | 7 | 2 | 5 | 3 | 3 | 8 | 8 | 12 | 9 | 17 | 9 | 20 | 7 | 18 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 334.1 | 315.5 | 294.5 | 266.1 | 248 | 219.8 | 201.3 | 159 | 152.1 | 125.3 | 115.6 | 101.4 | 99.36 | 88.01 | 76.7 | 61.1 | 44.91 | 57.2 | 71.27 | 37.19 |
| Average | 341.2 | 317.8 | 294.5 | 270.7 | 248.3 | 220 | 205.6 | 161.7 | 154.6 | 127.4 | 117.5 | 103.1 | 101 | 89.47 | 77.98 | 76.37 | 56.14 | 71.5 | 89.09 | 46.49 |
| High | 347 | 320.1 | 294.5 | 274.4 | 248.9 | 220.6 | 209.1 | 164.1 | 156.9 | 129.3 | 119.2 | 104.6 | 102.5 | 90.78 | 79.13 | 91.65 | 67.37 | 85.8 | 106.9 | 55.79 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 91.41 | 86.32 | 80.58 | 72.82 | 67.86 | 60.14 | 55.08 | 40.58 | 37.3 | 92.29 | 20.5 | 23.38 | 15.83 | 14.35 | 7.3 | 5.58 | 4.79 | 5.16 | 5.59 | 2.71 |
| Average | 93.37 | 86.96 | 80.58 | 74.08 | 67.93 | 60.21 | 56.26 | 50.73 | 46.63 | 115.4 | 25.62 | 29.22 | 19.79 | 17.93 | 9.13 | 6.98 | 5.99 | 6.45 | 6.99 | 3.81 |
| High | 94.95 | 87.59 | 80.59 | 75.08 | 68.1 | 60.37 | 57.22 | 60.87 | 55.95 | 138.4 | 30.74 | 35.07 | 23.75 | 21.52 | 10.96 | 8.38 | 7.19 | 7.74 | 8.39 | 4.92 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 72.94 | 68.88 | 64.3 | 58.11 | 54.15 | 47.99 | 43.95 | 33.35 | 28.43 | 70.11 | 15.97 | 20.13 | 13.28 | 11.83 | 5.72 | 3.18 | 3.04 | 3.49 | 3.59 | 1.69 |
| Average | 74.5 | 69.39 | 64.3 | 59.11 | 54.2 | 48.04 | 44.89 | 41.68 | 35.54 | 87.64 | 19.96 | 25.16 | 16.6 | 14.78 | 7.15 | 4.12 | 3.8 | 4.36 | 4.5 | 2.7 |
| High | 75.76 | 69.89 | 64.31 | 59.91 | 54.34 | 48.17 | 45.66 | 50.02 | 42.65 | 105.2 | 23.95 | 30.19 | 19.92 | 17.74 | 8.58 | 5.07 | 4.56 | 5.23 | 5.42 | 3.72 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 0 | 66.7 | 60.62 | 56.86 | 53.26 | 43.01 | 37.37 | 21.52 | 20.98 | 50.77 | 13.5 | 16.31 | 10.66 | 7.66 | 3.86 | 1.8 | 2.13 | 2.11 | 2.04 | 3.83 |
| Average | 0 | 69.8 | 68.68 | 61.25 | 54.95 | 43.84 | 37.68 | 26.9 | 26.23 | 63.46 | 16.88 | 20.39 | 13.32 | 9.58 | 4.83 | 2.39 | 2.66 | 2.64 | 2.55 | 4.79 |
| High | 0 | 70.07 | 71.33 | 62.86 | 56.63 | 44.67 | 39.26 | 32.28 | 31.47 | 76.16 | 20.25 | 24.47 | 15.99 | 11.5 | 5.79 | 2.98 | 3.2 | 3.17 | 3.07 | 5.74 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 122.7 | 115.9 | 108.2 | 97.78 | 91.12 | 80.75 | 73.96 | 55.92 | 42.05 | 46.04 | 37.84 | 32.63 | 26.76 | 29.49 | 17.81 | 25.31 | 23.27 | 27.4 | 29.1 | 18.91 |
| Average | 125.4 | 116.8 | 108.2 | 99.47 | 91.21 | 80.85 | 75.55 | 69.9 | 52.56 | 46.81 | 47.3 | 40.79 | 33.44 | 36.87 | 22.26 | 31.63 | 29.09 | 34.24 | 36.38 | 23.64 |
| High | 127.5 | 117.6 | 108.2 | 100.8 | 91.44 | 81.06 | 76.83 | 83.87 | 63.08 | 47.49 | 56.76 | 48.94 | 40.13 | 44.24 | 26.71 | 37.96 | 34.91 | 41.09 | 43.65 | 28.36 |
| Estimated EPS | ||||||||||||||||||||
| Low | 0 | 2.93 | 2.66 | 2.5 | 2.34 | 1.89 | 1.64 | 0.91 | 1.26 | 0.964 | 0.867 | 1.02 | 0.829 | 0.56 | 0.365 | 0.12 | 0.11 | 0.14 | 0.24 | 0.16 |
| Average | 0 | 3.01 | 2.82 | 2.58 | 2.45 | 1.94 | 1.69 | 0.93 | 1.28 | 0.985 | 0.886 | 1.04 | 0.847 | 0.572 | 0.373 | 0.145 | 0.145 | 0.18 | 0.31 | 0.2 |
| High | 0 | 3.08 | 3.13 | 2.76 | 2.49 | 1.96 | 1.72 | 0.948 | 1.31 | 1 | 0.903 | 1.06 | 0.863 | 0.583 | 0.38 | 0.17 | 0.18 | 0.22 | 0.38 | 0.24 |
