| Period Ending: | 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 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2006 12-30 |
2005 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 |
1994 12-30 |
1993 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 10 | 16 | 7 | 11 | 14 | 14 | 7 | 18 | 9 | 18 | 12 | 17 | 19 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 791.2 | 732.4 | 525.2 | 434.6 | 353.5 | 375.1 | 383.9 | 358 | 285.1 | 259.2 | 265.1 | 252.5 | 252.5 | 819.5 | 179.6 | 112.1 | 117.9 | 366.9 | 209.2 | 160 | 159.5 | 131.7 | 125.1 | 116.1 | 84.55 | 62.59 |
| Average | 825 | 763.8 | 547.6 | 453.2 | 353.9 | 391.1 | 396.8 | 370.1 | 294.8 | 267.9 | 274 | 261 | 261 | 1,024 | 224.4 | 140.1 | 147.3 | 458.6 | 261.6 | 200 | 199.3 | 164.6 | 156.4 | 145.2 | 105.7 | 78.24 |
| High | 902.6 | 835.6 | 599.2 | 495.8 | 354.4 | 427.9 | 404 | 376.8 | 300.1 | 272.8 | 278.9 | 265.7 | 265.7 | 1,229 | 269.3 | 168.1 | 176.8 | 550.4 | 313.9 | 240.1 | 239.2 | 197.6 | 187.7 | 174.2 | 126.8 | 93.89 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | 136.3 | 126.1 | 90.44 | 74.85 | 60.88 | 64.6 | 46.04 | 53 | 38.44 | 34.94 | 35.73 | 34.04 | 34.04 | -740.9 | 24.57 | -1.2 | -2.73 | 25.96 | 55.08 | 36.98 | 32.46 | 39.78 | 41.73 | 44.09 | 31.62 | 23.06 |
| Average | 142.1 | 131.5 | 94.31 | 78.05 | 60.95 | 67.36 | 57.55 | 66.25 | 39.73 | 36.12 | 36.93 | 35.18 | 35.18 | -611.5 | 30.72 | -0.65 | -1.53 | 32.45 | 68.85 | 46.23 | 40.57 | 49.72 | 52.17 | 55.11 | 39.52 | 28.82 |
| High | 155.4 | 143.9 | 103.2 | 85.39 | 61.03 | 73.7 | 69.05 | 79.5 | 40.45 | 36.77 | 37.6 | 35.82 | 35.82 | -482 | 36.86 | -0.102 | -0.328 | 38.94 | 82.63 | 55.47 | 48.69 | 59.67 | 62.6 | 66.13 | 47.43 | 34.58 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | 102.6 | 95.01 | 68.12 | 56.38 | 45.85 | 48.65 | 35.6 | 41.57 | 27.1 | 24.63 | 25.19 | 24 | 24 | -832.4 | 2.76 | -25.27 | -26.62 | -10.12 | 37.18 | 20.57 | 17.43 | 29 | 31.41 | 34.08 | 24.42 | 15.97 |
| Average | 107 | 99.07 | 71.04 | 58.79 | 45.91 | 50.73 | 44.5 | 51.96 | 28.01 | 25.46 | 26.04 | 24.8 | 24.8 | -692.3 | 3.6 | -21.06 | -22.19 | -7.27 | 46.48 | 25.72 | 21.79 | 36.25 | 39.26 | 42.6 | 30.53 | 19.97 |
| High | 117.1 | 108.4 | 77.72 | 64.32 | 45.97 | 55.51 | 53.4 | 62.35 | 28.52 | 25.92 | 26.51 | 25.25 | 25.25 | -552.1 | 4.43 | -16.84 | -17.75 | -4.43 | 55.77 | 30.86 | 26.14 | 43.5 | 47.11 | 51.12 | 36.64 | 23.96 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | 255.2 | 203 | 101.3 | 93.7 | 17.44 | 26.7 | 36.77 | 42.77 | 16.4 | 19.25 | 15.57 | 12.11 | 12.11 | -832.3 | 3.35 | -17.23 | -17.1 | -2.16 | 27.39 | 16.15 | 14.87 | 21.19 | 21.98 | 23.66 | 16.17 | 11.3 |
| Average | 262.2 | 213.5 | 115.2 | 96.89 | 19.06 | 27.88 | 45.96 | 53.46 | 17.13 | 20.1 | 16.26 | 12.65 | 12.65 | -690.9 | 4.18 | -14.29 | -14.25 | -0.633 | 34.24 | 20.18 | 18.59 | 26.49 | 27.47 | 29.58 | 20.21 | 14.12 |
| High | 302.6 | 240.7 | 137.7 | 100.1 | 20.67 | 31.66 | 55.16 | 64.16 | 17.53 | 20.57 | 16.64 | 12.94 | 12.94 | -549.6 | 5.02 | -11.35 | -11.4 | 0.894 | 41.09 | 24.22 | 22.31 | 31.79 | 32.97 | 35.49 | 24.25 | 16.95 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 179.4 | 166.1 | 119.1 | 98.56 | 80.16 | 85.06 | 52.19 | 57.49 | 62.96 | 57.23 | 58.52 | 55.75 | 55.75 | 211.4 | 45.98 | 27.87 | 31.19 | 59.07 | 34.9 | 31.08 | 31.84 | 24.64 | 23.43 | 17.48 | 18.17 | 14.83 |
| Average | 187.1 | 173.2 | 124.2 | 102.8 | 80.26 | 88.69 | 65.24 | 71.87 | 65.08 | 59.15 | 60.5 | 57.62 | 57.62 | 264.3 | 57.47 | 34.84 | 38.98 | 73.84 | 43.63 | 38.85 | 39.8 | 30.79 | 29.29 | 21.85 | 22.71 | 18.54 |
| High | 204.7 | 189.5 | 135.9 | 112.4 | 80.37 | 97.04 | 78.29 | 86.24 | 66.25 | 60.22 | 61.59 | 58.66 | 58.66 | 317.1 | 68.96 | 41.81 | 46.78 | 88.61 | 52.35 | 46.63 | 47.76 | 36.95 | 35.15 | 26.22 | 27.25 | 22.25 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | 5.68 | 4.52 | 2.26 | 2.09 | 0.388 | 0.594 | 0.833 | 1.56 | 0.363 | 0.426 | 0.345 | 0.268 | 0.268 | 0.9 | 0.05 | -0.47 | -0.39 | 0.16 | 0.66 | 0.41 | 0.44 | 0.49 | 0.56 | 0.56 | 0.35 | 0.25 |
| Average | 6 | 4.77 | 2.67 | 2.16 | 0.41 | 0.628 | 0.87 | 1.63 | 0.379 | 0.445 | 0.36 | 0.28 | 0.28 | 1.12 | 0.075 | -0.395 | -0.33 | 0.27 | 0.82 | 0.51 | 0.55 | 0.62 | 0.71 | 0.71 | 0.44 | 0.31 |
| High | 6.73 | 5.36 | 3.07 | 2.23 | 0.46 | 0.705 | 0.89 | 1.67 | 0.388 | 0.455 | 0.368 | 0.287 | 0.287 | 1.34 | 0.1 | -0.32 | -0.27 | 0.38 | 0.98 | 0.61 | 0.66 | 0.75 | 0.86 | 0.86 | 0.53 | 0.37 |
