| Period Ending: | 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 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 20 | 20 | 14 | 15 | 15 | 13 | 9 | 8 | 18 | 10 | 9 | 8 | 20 | 19 | 8 | 8 | 13 | 7 | 11 | 16 | 8 |
| Estimated Revenue | |||||||||||||||||||||
| Low | 167.3 | 152.1 | 138.2 | 125.7 | 114.2 | 103.9 | 94.42 | 85.84 | 78.03 | 70.94 | 64.49 | 58.63 | 53.3 | 48.45 | 44.05 | 40.04 | 36.4 | 34.81 | 27.64 | 23.36 | 21.35 |
| Average | 209.1 | 190.1 | 172.8 | 157.1 | 142.8 | 129.8 | 118 | 107.3 | 97.54 | 88.67 | 80.61 | 73.28 | 66.62 | 60.57 | 55.06 | 50.05 | 45.5 | 43.51 | 34.55 | 29.2 | 26.68 |
| High | 250.9 | 228.1 | 207.4 | 188.5 | 171.4 | 155.8 | 141.6 | 128.8 | 117 | 106.4 | 96.73 | 87.94 | 79.95 | 72.68 | 66.07 | 60.06 | 54.6 | 52.22 | 41.46 | 35.04 | 32.02 |
| Estimated EBITDA | |||||||||||||||||||||
| Low | 152.1 | 138.3 | 125.7 | 114.3 | 103.9 | 94.44 | 85.85 | 78.05 | 70.95 | 64.5 | 58.64 | 53.31 | 48.46 | 44.06 | 40.05 | 36.41 | 33.1 | 30.56 | 22.03 | 16.67 | 16.88 |
| Average | 190.1 | 172.8 | 157.1 | 142.8 | 129.9 | 118 | 107.3 | 97.56 | 88.69 | 80.63 | 73.3 | 66.63 | 60.58 | 55.07 | 50.06 | 45.51 | 41.37 | 38.21 | 27.54 | 20.83 | 21.11 |
| High | 228.1 | 207.4 | 188.5 | 171.4 | 155.8 | 141.7 | 128.8 | 117.1 | 106.4 | 96.75 | 87.96 | 79.96 | 72.69 | 66.08 | 60.08 | 54.61 | 49.65 | 45.85 | 33.04 | 25 | 25.33 |
| Estimated EBIT | |||||||||||||||||||||
| Low | 60.12 | 54.65 | 49.68 | 45.17 | 41.06 | 37.33 | 33.93 | 30.85 | 28.04 | 25.49 | 23.18 | 21.07 | 19.15 | 17.41 | 15.83 | 14.39 | 13.08 | 12.51 | 9.93 | 8.4 | 7.67 |
| Average | 75.14 | 68.31 | 62.1 | 56.46 | 51.32 | 46.66 | 42.42 | 38.56 | 35.06 | 31.87 | 28.97 | 26.34 | 23.94 | 21.77 | 19.79 | 17.99 | 16.35 | 15.64 | 12.42 | 10.49 | 9.59 |
| High | 90.17 | 81.98 | 74.52 | 67.75 | 61.59 | 55.99 | 50.9 | 46.27 | 42.07 | 38.24 | 34.77 | 31.61 | 28.73 | 26.12 | 23.75 | 21.59 | 19.62 | 18.77 | 14.9 | 12.59 | 11.51 |
| Estimated Net Income | |||||||||||||||||||||
| Low | 51 | 46.37 | 42.15 | 38.32 | 34.84 | 31.67 | 28.79 | 26.17 | 23.79 | 21.63 | 19.66 | 17.88 | 16.25 | 14.77 | 13.43 | 12.21 | 11.1 | 10.93 | 8.51 | 6.61 | 5.97 |
| Average | 63.76 | 57.96 | 52.69 | 47.9 | 43.55 | 39.59 | 35.99 | 32.72 | 29.74 | 27.04 | 24.58 | 22.35 | 20.31 | 18.47 | 16.79 | 15.26 | 13.88 | 13.66 | 10.64 | 8.27 | 7.46 |
| High | 76.51 | 69.55 | 63.23 | 57.48 | 52.26 | 47.5 | 43.19 | 39.26 | 35.69 | 32.45 | 29.5 | 26.82 | 24.38 | 22.16 | 20.15 | 18.32 | 16.65 | 16.4 | 12.76 | 9.92 | 8.95 |
| Estimated SGA Expenses | |||||||||||||||||||||
| Low | 40.17 | 36.51 | 33.2 | 30.18 | 27.43 | 24.94 | 22.67 | 20.61 | 18.74 | 17.03 | 15.49 | 14.08 | 12.8 | 11.63 | 10.58 | 9.62 | 8.74 | 8.19 | 6.22 | 5.27 | 4.16 |
| Average | 50.21 | 45.64 | 41.49 | 37.72 | 34.29 | 31.17 | 28.34 | 25.76 | 23.42 | 21.29 | 19.36 | 17.6 | 16 | 14.54 | 13.22 | 12.02 | 10.93 | 10.24 | 7.78 | 6.59 | 5.2 |
| High | 60.25 | 54.77 | 49.79 | 45.27 | 41.15 | 37.41 | 34.01 | 30.92 | 28.11 | 25.55 | 23.23 | 21.12 | 19.2 | 17.45 | 15.87 | 14.42 | 13.11 | 12.28 | 9.33 | 7.91 | 6.24 |
| Estimated EPS | |||||||||||||||||||||
| Low | 3.3 | 2.99 | 2.72 | 2.46 | 2.24 | 2.02 | 1.84 | 1.66 | 1.52 | 1.38 | 1.25 | 1.12 | 1.03 | 0.94 | 0.85 | 0.76 | 0.68 | 0.71 | 0.52 | 0.42 | 0.44 |
| Average | 3.99 | 3.62 | 3.3 | 2.99 | 2.72 | 2.46 | 2.24 | 2.03 | 1.85 | 1.68 | 1.52 | 1.37 | 1.25 | 1.14 | 1.03 | 0.93 | 0.845 | 0.88 | 0.65 | 0.53 | 0.55 |
| High | 4.68 | 4.26 | 3.88 | 3.52 | 3.2 | 2.91 | 2.64 | 2.4 | 2.18 | 1.98 | 1.8 | 1.62 | 1.48 | 1.34 | 1.21 | 1.1 | 1.01 | 1.05 | 0.78 | 0.64 | 0.66 |
