| Period Ending: | 2030 12-31 |
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 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 4 | 9 | 16 | 16 | 16 | 16 | 15 | 12 | 9 | 11 | 8 | 6 | 6 | 11 | 9 | 13 | 13 | 14 | 7 | 10 | 8 | 17 | 13 | 12 | 16 | 9 | 10 | 15 | 13 | 8 | 19 | 17 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 159,586 | 137,311 | 92,916 | 84,539 | 78,594 | 71,905 | 65,850 | 56,313 | 51,961 | 41,048 | 35,444 | 42,767 | 39,693 | 32,708 | 31,443 | 32,197 | 28,319 | 26,197 | 26,242 | 24,443 | 22,727 | 26,430 | 27,498 | 24,204 | 20,231 | 21,307 | 22,082 | 19,714 | 18,043 | 18,559 | 16,597 | 14,904 | 13,708 |
| Average | 164,669 | 141,684 | 93,032 | 86,079 | 79,055 | 72,165 | 65,940 | 58,107 | 52,936 | 41,818 | 36,109 | 43,569 | 40,438 | 33,322 | 32,033 | 32,801 | 35,398 | 32,746 | 32,803 | 30,554 | 28,408 | 33,037 | 34,373 | 30,255 | 25,289 | 26,634 | 27,603 | 24,642 | 22,554 | 23,199 | 20,746 | 18,629 | 17,134 |
| High | 166,869 | 143,578 | 93,147 | 87,122 | 79,427 | 72,296 | 66,030 | 58,883 | 53,660 | 42,390 | 36,603 | 44,165 | 40,992 | 33,778 | 32,471 | 33,250 | 42,478 | 39,295 | 39,363 | 36,665 | 34,090 | 39,645 | 41,247 | 36,306 | 30,347 | 31,961 | 33,123 | 29,571 | 27,065 | 27,839 | 24,895 | 22,355 | 20,561 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 33,946 | 29,208 | 19,765 | 17,983 | 16,718 | 15,295 | 14,007 | 11,979 | 9,197 | 7,804 | 10,249 | 10,307 | 9,563 | 8,448 | 8,006 | 8,061 | 9,530 | 8,509 | 7,471 | 7,716 | 6,995 | 4,532 | 6,136 | 7,833 | 6,933 | 5,070 | 5,085 | 4,550 | 4,468 | 4,497 | 3,560 | 2,931 | 3,022 |
| Average | 35,028 | 30,138 | 19,789 | 18,310 | 16,816 | 15,351 | 14,027 | 12,360 | 11,497 | 9,756 | 12,811 | 12,884 | 11,954 | 10,560 | 10,007 | 10,076 | 11,913 | 10,636 | 9,338 | 9,646 | 8,744 | 5,666 | 7,670 | 9,792 | 8,666 | 6,338 | 6,356 | 5,688 | 5,585 | 5,621 | 4,450 | 3,664 | 3,777 |
| High | 35,496 | 30,541 | 19,814 | 18,532 | 16,895 | 15,378 | 14,046 | 12,525 | 13,796 | 11,707 | 15,373 | 15,461 | 14,345 | 12,672 | 12,009 | 12,091 | 14,296 | 12,763 | 11,206 | 11,575 | 10,493 | 6,799 | 9,204 | 11,750 | 10,400 | 7,605 | 7,627 | 6,825 | 6,702 | 6,746 | 5,340 | 4,397 | 4,533 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 30,293 | 26,064 | 17,637 | 16,047 | 14,919 | 13,649 | 12,500 | 10,689 | 8,883 | 7,018 | 6,060 | 7,311 | 6,786 | 5,592 | 5,375 | 5,504 | 4,841 | 4,479 | 4,486 | 4,179 | 3,885 | 4,518 | 4,701 | 4,138 | 3,459 | 3,643 | 3,775 | 3,370 | 3,085 | 3,173 | 2,837 | 2,548 | 2,343 |
| Average | 31,257 | 26,894 | 17,659 | 16,339 | 15,006 | 13,698 | 12,517 | 11,030 | 9,050 | 7,149 | 6,173 | 7,449 | 6,913 | 5,697 | 5,476 | 5,608 | 6,052 | 5,598 | 5,608 | 5,224 | 4,857 | 5,648 | 5,876 | 5,172 | 4,323 | 4,553 | 4,719 | 4,213 | 3,856 | 3,966 | 3,547 | 3,185 | 2,929 |
| High | 31,675 | 27,254 | 17,681 | 16,537 | 15,077 | 13,723 | 12,534 | 11,177 | 9,174 | 7,247 | 6,258 | 7,550 | 7,008 | 5,775 | 5,551 | 5,684 | 7,262 | 6,718 | 6,730 | 6,268 | 5,828 | 6,778 | 7,052 | 6,207 | 5,188 | 5,464 | 5,663 | 5,055 | 4,627 | 4,759 | 4,256 | 3,822 | 3,515 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 18,005 | 16,615 | 14,806 | 13,649 | 12,057 | 10,626 | 9,639 | 8,961 | 5,373 | 4,592 | 2,962 | 5,326 | 5,379 | 1,664 | 3,969 | 3,927 | 4,790 | 4,195 | 3,456 | 3,720 | 3,056 | 1,513 | 2,143 | 3,055 | 2,894 | 2,934 | 2,694 | 2,337 | 2,070 | 2,236 | 1,958 | 1,692 | 1,558 |
| Average | 18,757 | 17,310 | 15,734 | 14,000 | 12,228 | 10,701 | 10,017 | 9,229 | 6,716 | 5,741 | 3,703 | 6,657 | 6,724 | 2,663 | 4,961 | 4,908 | 5,987 | 5,244 | 4,320 | 4,650 | 3,820 | 1,891 | 2,678 | 3,819 | 3,618 | 3,667 | 3,368 | 2,921 | 2,587 | 2,795 | 2,447 | 2,115 | 1,947 |
| High | 19,083 | 17,610 | 16,662 | 14,352 | 12,399 | 10,849 | 10,164 | 9,497 | 8,059 | 6,889 | 4,443 | 7,989 | 8,069 | 3,662 | 5,953 | 5,890 | 7,185 | 6,293 | 5,184 | 5,580 | 4,584 | 2,270 | 3,214 | 4,583 | 4,341 | 4,401 | 4,041 | 3,505 | 3,105 | 3,355 | 2,936 | 2,538 | 2,337 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 33,321 | 28,670 | 19,401 | 17,651 | 16,410 | 15,013 | 13,749 | 11,758 | 10,169 | 8,892 | 17,370 | 10,265 | 9,097 | 6,601 | 6,648 | 6,146 | 14,018 | 12,891 | 12,859 | 12,203 | 10,608 | 8,755 | 11,413 | 10,121 | 7,822 | 11,386 | 10,588 | 11,150 | 9,180 | 9,625 | 8,811 | 7,606 | 7,412 |
| Average | 34,382 | 29,583 | 19,425 | 17,973 | 16,506 | 15,068 | 13,768 | 12,133 | 12,712 | 11,115 | 21,713 | 12,831 | 11,371 | 8,251 | 8,310 | 7,683 | 17,523 | 16,114 | 16,074 | 15,254 | 13,260 | 10,944 | 14,267 | 12,651 | 9,778 | 14,232 | 13,236 | 13,937 | 11,475 | 12,032 | 11,013 | 9,507 | 9,266 |
| High | 34,842 | 29,979 | 19,449 | 18,191 | 16,584 | 15,095 | 13,787 | 12,295 | 15,254 | 13,338 | 26,055 | 15,398 | 13,645 | 9,901 | 9,972 | 9,219 | 21,027 | 19,337 | 19,288 | 18,305 | 15,912 | 13,133 | 17,120 | 15,182 | 11,734 | 17,079 | 15,883 | 16,725 | 13,770 | 14,438 | 13,216 | 11,408 | 11,119 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 25.87 | 23.87 | 21.27 | 19.61 | 17.32 | 15.27 | 13.85 | 12.87 | 9.76 | 9.45 | 3.26 | 7.77 | 7.21 | 5.77 | 5.6 | 5.15 | 4.42 | 3.78 | 3.3 | 2.91 | 2.46 | 1 | 2.03 | 2.46 | 2.3 | 2.2 | 2.09 | 1.77 | 1.51 | 1.64 | 1.42 | 1.25 | 1.06 |
| Average | 26.95 | 24.87 | 22.97 | 20.11 | 17.57 | 15.42 | 14.03 | 13.41 | 10 | 9.68 | 3.34 | 7.96 | 7.38 | 5.91 | 5.74 | 5.28 | 5.53 | 4.72 | 4.14 | 3.64 | 3.07 | 1.25 | 2.55 | 3.07 | 2.88 | 2.75 | 2.62 | 2.21 | 1.89 | 2.04 | 1.77 | 1.56 | 1.33 |
| High | 27.42 | 25.3 | 23.94 | 20.62 | 17.81 | 15.59 | 14.6 | 13.65 | 10.17 | 9.85 | 3.4 | 8.1 | 7.52 | 6.02 | 5.84 | 5.37 | 6.64 | 5.66 | 4.98 | 4.37 | 3.68 | 1.51 | 3.07 | 3.68 | 3.46 | 3.3 | 3.15 | 2.65 | 2.27 | 2.44 | 2.12 | 1.87 | 1.6 |