| Period Ending: | 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 |
2009 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
1996 12-30 |
1995 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 8 | 6 | 6 | 9 | 9 | 8 | 10 | 19 | 8 | 13 | 11 | 18 | 15 | 12 | 18 | 15 | 16 |
| Estimated Revenue | |||||||||||||||||||||||||
| Low | 187.1 | 168.6 | 192 | 197.7 | 177.6 | 170.3 | 176.3 | 178.2 | 172.9 | 163.6 | 160.5 | 121.5 | 121.6 | 128.6 | 108.5 | 101 | 101.6 | 94.24 | 108.3 | 98.51 | 81.91 | 88.15 | 85.91 | 77.64 | 81.22 |
| Average | 187.1 | 168.6 | 192 | 197.7 | 177.6 | 170.3 | 176.3 | 178.2 | 172.9 | 163.6 | 160.5 | 151.9 | 152 | 160.8 | 135.6 | 126.2 | 127 | 117.8 | 135.4 | 123.1 | 102.4 | 110.2 | 107.4 | 97.05 | 101.5 |
| High | 187.1 | 168.6 | 192 | 197.7 | 177.6 | 170.3 | 176.3 | 178.2 | 172.9 | 163.6 | 160.5 | 182.2 | 182.4 | 192.9 | 162.8 | 151.5 | 152.4 | 141.4 | 162.5 | 147.8 | 122.9 | 132.2 | 128.9 | 116.5 | 121.8 |
| Estimated EBITDA | |||||||||||||||||||||||||
| Low | 74.98 | 67.56 | 82.8 | 81.82 | 69.98 | 74.5 | 73.64 | 83.06 | 69.36 | 70.11 | 66.6 | 68.32 | 65.35 | 69.5 | 79.96 | 94.87 | 96.29 | 39.36 | 45.24 | 41.15 | 34.21 | 36.82 | 35.88 | 32.43 | 33.92 |
| Average | 74.98 | 67.56 | 103.5 | 102.3 | 87.48 | 93.13 | 73.64 | 103.8 | 86.69 | 87.63 | 83.25 | 85.4 | 81.69 | 86.88 | 99.95 | 118.6 | 120.4 | 49.2 | 56.55 | 51.43 | 42.77 | 46.02 | 44.85 | 40.53 | 42.4 |
| High | 74.98 | 67.56 | 124.2 | 122.7 | 105 | 111.8 | 73.64 | 124.6 | 104 | 105.2 | 99.9 | 102.5 | 98.03 | 104.3 | 119.9 | 142.3 | 144.4 | 59.04 | 67.86 | 61.72 | 51.32 | 55.23 | 53.82 | 48.64 | 50.88 |
| Estimated EBIT | |||||||||||||||||||||||||
| Low | 66.51 | 59.93 | 70.69 | 72.78 | 65.38 | 62.7 | 64.91 | 65.61 | 63.65 | 60.23 | 59.1 | 44.72 | 44.78 | 47.35 | 39.95 | 37.17 | 37.4 | 34.69 | 39.88 | 36.27 | 30.16 | 32.45 | 31.63 | 28.58 | 29.9 |
| Average | 66.51 | 59.93 | 70.69 | 72.78 | 65.38 | 62.7 | 64.91 | 65.61 | 63.65 | 60.23 | 59.1 | 55.9 | 55.97 | 59.19 | 49.94 | 46.47 | 46.75 | 43.37 | 49.85 | 45.34 | 37.7 | 40.56 | 39.54 | 35.73 | 37.38 |
| High | 66.51 | 59.93 | 70.69 | 72.78 | 65.38 | 62.7 | 64.91 | 65.61 | 63.65 | 60.23 | 59.1 | 67.09 | 67.17 | 71.02 | 59.93 | 55.76 | 56.1 | 52.04 | 59.82 | 54.4 | 45.24 | 48.68 | 47.44 | 42.87 | 44.85 |
| Estimated Net Income | |||||||||||||||||||||||||
| Low | 52.6 | 43.62 | 56.96 | 56.67 | 42.86 | 37.51 | 57.11 | 49.09 | 31.41 | 34.08 | 32.13 | 32.84 | 31.03 | 30.74 | 23.03 | 43.18 | 42.71 | 37.37 | 40.07 | 35.76 | 28.69 | 28.56 | 26.95 | 23.51 | 21.47 |
| Average | 52.6 | 43.62 | 71.2 | 70.84 | 53.57 | 46.89 | 57.11 | 61.37 | 39.26 | 42.6 | 40.16 | 41.05 | 38.79 | 38.43 | 28.79 | 53.98 | 53.38 | 46.71 | 50.09 | 44.69 | 35.86 | 35.7 | 33.68 | 29.39 | 26.83 |
| High | 52.6 | 43.62 | 85.44 | 85.01 | 64.29 | 56.26 | 57.11 | 73.64 | 47.11 | 51.12 | 48.19 | 49.25 | 46.54 | 46.11 | 34.55 | 64.77 | 64.06 | 56.05 | 60.11 | 53.63 | 43.04 | 42.84 | 40.42 | 35.27 | 32.2 |
| Estimated SGA Expenses | |||||||||||||||||||||||||
| Low | 45.35 | 40.87 | 34.92 | 33.42 | 43.5 | 41.34 | 43.45 | 44.32 | 39.38 | 40.96 | 35.9 | 33.33 | 34.61 | 36.1 | 35.81 | 15.88 | 16.51 | 17.01 | 22.81 | 19.87 | 18.79 | 19.19 | 19.37 | 17.54 | 16.79 |
| Average | 45.35 | 40.87 | 43.64 | 41.78 | 54.37 | 51.67 | 43.45 | 55.4 | 49.22 | 51.21 | 44.87 | 41.66 | 43.27 | 45.12 | 44.76 | 19.86 | 20.64 | 21.27 | 28.52 | 24.84 | 23.49 | 23.98 | 24.22 | 21.93 | 20.99 |
| High | 45.35 | 40.87 | 52.37 | 50.13 | 65.25 | 62 | 43.45 | 66.48 | 59.06 | 61.45 | 53.85 | 49.99 | 51.92 | 54.14 | 53.71 | 23.83 | 24.77 | 25.52 | 34.22 | 29.81 | 28.19 | 28.78 | 29.06 | 26.32 | 25.19 |
| Estimated EPS | |||||||||||||||||||||||||
| Low | 2.87 | 2.38 | 3.22 | 3.83 | 3.09 | 2.65 | 3 | 3.15 | 2.5 | 2.2 | 2.2 | 0.33 | 0.32 | 0.34 | 0.3 | 0.56 | 0.58 | 0.49 | 0.61 | 0.52 | 0.38 | 0.4 | 0.38 | 0.32 | 0.3 |
| Average | 2.87 | 2.38 | 3.22 | 3.83 | 3.09 | 2.65 | 3 | 3.15 | 2.5 | 2.2 | 2.2 | 0.41 | 0.4 | 0.42 | 0.38 | 0.69 | 0.72 | 0.61 | 0.77 | 0.65 | 0.47 | 0.49 | 0.47 | 0.4 | 0.38 |
| High | 2.87 | 2.38 | 3.22 | 3.83 | 3.09 | 2.65 | 3 | 3.15 | 2.5 | 2.2 | 2.2 | 0.49 | 0.48 | 0.5 | 0.46 | 0.82 | 0.86 | 0.73 | 0.93 | 0.78 | 0.56 | 0.58 | 0.56 | 0.48 | 0.46 |