| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 2 | 3 | 2 | 1 | 2 | 1 | 1 | 2 |
| Estimated Revenue | ||||||||||
| Low | 603.4 | 576.6 | 591.3 | 607.2 | 607.8 | 320.3 | 66.63 | 39.03 | 67.95 | 87.22 |
| Average | 609.3 | 585.4 | 593.4 | 621 | 626 | 330.9 | 68.82 | 40.31 | 70.18 | 90.08 |
| High | 615.2 | 594.2 | 595.5 | 636.7 | 645.8 | 345.3 | 70.89 | 41.52 | 72.29 | 92.8 |
| Estimated EBITDA | ||||||||||
| Low | 393.6 | 376.2 | 385.8 | 396.1 | 396.5 | 202.7 | 52.12 | 30.52 | 53.15 | 68.22 |
| Average | 397.5 | 381.9 | 387.1 | 405.1 | 408.4 | 209.4 | 53.83 | 31.53 | 54.89 | 70.46 |
| High | 401.4 | 387.6 | 388.4 | 415.4 | 421.3 | 218.5 | 55.45 | 32.48 | 56.55 | 72.58 |
| Estimated EBIT | ||||||||||
| Low | 158.6 | 151.6 | 155.4 | 159.6 | 159.7 | 98.78 | 30.51 | 17.87 | 31.11 | 39.93 |
| Average | 160.2 | 153.9 | 156 | 163.2 | 164.5 | 102.1 | 31.51 | 18.45 | 32.13 | 41.24 |
| High | 161.7 | 156.2 | 156.5 | 167.4 | 169.7 | 106.5 | 32.46 | 19.01 | 33.1 | 42.48 |
| Estimated Net Income | ||||||||||
| Low | 28.98 | 21.61 | 21.63 | 43.21 | -17.55 | 149.4 | 69.2 | 26.84 | 113.5 | 259.5 |
| Average | 35.82 | 32.5 | 21.67 | 47.53 | -17.04 | 155.9 | 72.19 | 27.99 | 118.4 | 270.6 |
| High | 42.66 | 35.43 | 32.44 | 51.85 | -16.22 | 164.7 | 75.02 | 29.09 | 123.1 | 281.2 |
| Estimated SGA Expenses | ||||||||||
| Low | 70.91 | 67.76 | 69.49 | 71.36 | 71.42 | 45.76 | 9.52 | 5.58 | 9.71 | 12.46 |
| Average | 71.6 | 68.79 | 69.73 | 72.97 | 73.56 | 47.28 | 9.83 | 5.76 | 10.03 | 12.87 |
| High | 72.3 | 69.82 | 69.97 | 74.82 | 75.89 | 49.34 | 10.13 | 5.93 | 10.33 | 13.26 |
| Estimated EPS | ||||||||||
| Low | 0.358 | 0.267 | 0.267 | 0.534 | -0.217 | 1.84 | 0.852 | 0.33 | 1.4 | 3.19 |
| Average | 0.431 | 0.331 | 0.345 | 0.577 | -0.208 | 1.92 | 0.888 | 0.344 | 1.46 | 3.33 |
| High | 0.528 | 0.438 | 0.401 | 0.641 | -0.201 | 2.03 | 0.923 | 0.358 | 1.51 | 3.46 |
