| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 10 | 23 | 18 | 18 | 14 | 13 | 2 | 3 | 3 | 2 | 11 | 11 | 10 | 11 | 20 | 18 | 10 | 13 | 10 | 10 | 15 | 17 | 20 | 10 | 7 | 14 | 14 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 72,079 | 70,107 | 66,174 | 61,382 | 57,381 | 52,591 | 47,126 | 44,416 | 34,622 | 25,082 | 23,165 | 20,882 | 21,012 | 21,668 | 23,206 | 20,707 | 20,161 | 20,731 | 26,501 | 24,292 | 23,404 | 22,263 | 20,893 | 20,017 | 17,536 | 16,932 | 13,449 | 12,996 |
| Average | 75,148 | 70,460 | 66,454 | 62,325 | 58,661 | 53,118 | 49,133 | 44,439 | 36,411 | 26,378 | 24,362 | 21,961 | 22,098 | 22,788 | 24,405 | 25,883 | 25,201 | 25,914 | 33,126 | 30,365 | 29,256 | 27,829 | 26,117 | 25,022 | 21,920 | 21,164 | 16,811 | 16,246 |
| High | 77,599 | 70,813 | 66,733 | 63,408 | 59,421 | 53,485 | 50,736 | 44,462 | 37,290 | 27,014 | 24,950 | 22,491 | 22,631 | 23,337 | 24,993 | 31,060 | 30,241 | 31,096 | 39,751 | 36,438 | 35,107 | 33,395 | 31,340 | 30,026 | 26,304 | 25,397 | 20,173 | 19,495 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 17,640 | 17,158 | 16,195 | 15,023 | 14,043 | 12,871 | 11,534 | 6,059 | 5,821 | 6,610 | 5,410 | 5,986 | 4,157 | 5,885 | 5,664 | 4,230 | 6,536 | 8,272 | 12,503 | 10,696 | 9,922 | 8,653 | 7,491 | 7,740 | 5,575 | 5,041 | 3,469 | 3,631 |
| Average | 18,392 | 17,244 | 16,264 | 15,253 | 14,357 | 13,000 | 12,025 | 7,574 | 7,276 | 8,263 | 6,762 | 7,482 | 5,196 | 7,357 | 7,081 | 5,288 | 8,169 | 10,341 | 15,629 | 13,370 | 12,402 | 10,817 | 9,364 | 9,675 | 6,969 | 6,301 | 4,336 | 4,538 |
| High | 18,992 | 17,331 | 16,332 | 15,519 | 14,543 | 13,090 | 12,417 | 9,089 | 8,731 | 9,915 | 8,115 | 8,978 | 6,236 | 8,828 | 8,497 | 6,345 | 9,803 | 12,409 | 18,755 | 16,044 | 14,883 | 12,980 | 11,237 | 11,610 | 8,363 | 7,561 | 5,204 | 5,446 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 9,881 | 9,611 | 9,071 | 8,415 | 7,866 | 7,210 | 6,460 | -1,106 | -338.2 | 4,093 | 2,227 | 2,823 | 2,496 | 3,919 | 3,391 | 1,384 | 2,688 | 6,056 | 10,092 | 8,297 | 8,083 | 6,416 | 5,759 | 6,195 | 4,314 | -823.6 | 2,596 | 2,922 |
| Average | 10,302 | 9,659 | 9,110 | 8,544 | 8,042 | 7,282 | 6,735 | -184.7 | 666.5 | 5,116 | 2,783 | 3,528 | 3,120 | 4,899 | 4,239 | 1,925 | 3,651 | 7,569 | 12,615 | 10,371 | 10,104 | 8,020 | 7,198 | 7,743 | 5,393 | 400 | 3,245 | 3,653 |
| High | 10,638 | 9,707 | 9,148 | 8,692 | 8,146 | 7,332 | 6,955 | 737 | 1,671 | 6,139 | 3,340 | 4,234 | 3,744 | 5,879 | 5,087 | 2,466 | 4,614 | 9,083 | 15,137 | 12,446 | 12,125 | 9,624 | 8,638 | 9,292 | 6,471 | 1,624 | 3,894 | 4,383 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 42,942 | 36,896 | 26,872 | 31,853 | 27,973 | 25,293 | 12,306 | 3,073 | -1,072 | 2,553 | 1,043 | 1,768 | 1,867 | 2,836 | 2,309 | 713 | 1,806 | 4,666 | 7,863 | 5,786 | 5,274 | 4,280 | 3,988 | 4,555 | 3,129 | 2,995 | 1,921 | 2,068 |
| Average | 45,350 | 40,636 | 33,996 | 32,199 | 28,691 | 25,946 | 12,927 | 6,163 | -238.1 | 3,192 | 1,303 | 2,210 | 2,333 | 3,546 | 2,887 | 1,070 | 2,515 | 5,832 | 9,828 | 7,233 | 6,593 | 5,350 | 4,985 | 5,694 | 3,912 | 3,744 | 2,401 | 2,585 |
| High | 47,273 | 44,377 | 41,121 | 32,545 | 29,409 | 26,598 | 13,547 | 9,253 | 595.6 | 3,830 | 1,564 | 2,652 | 2,800 | 4,257 | 3,464 | 1,428 | 3,225 | 6,998 | 11,794 | 8,679 | 7,912 | 6,420 | 5,982 | 6,833 | 4,694 | 4,492 | 2,881 | 3,102 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 29,420 | 28,615 | 27,010 | 25,054 | 23,421 | 21,466 | 19,236 | 15,820 | 12,961 | 10,545 | 8,038 | 8,700 | 14,969 | 10,936 | 18,231 | 8,452 | 19,394 | 7,303 | 9,081 | 7,922 | 8,367 | 7,916 | 7,468 | 7,065 | 5,960 | 6,415 | 4,590 | 4,527 |
| Average | 30,673 | 28,760 | 27,124 | 25,439 | 23,944 | 21,681 | 20,055 | 19,776 | 16,202 | 13,181 | 10,048 | 10,875 | 18,712 | 13,670 | 22,789 | 10,565 | 24,243 | 9,129 | 11,352 | 9,903 | 10,459 | 9,895 | 9,335 | 8,831 | 7,449 | 8,019 | 5,738 | 5,659 |
| High | 31,674 | 28,904 | 27,239 | 25,882 | 24,254 | 21,831 | 20,709 | 23,731 | 19,442 | 15,818 | 12,057 | 13,050 | 22,454 | 16,403 | 27,347 | 12,678 | 29,091 | 10,955 | 13,622 | 11,883 | 12,550 | 11,873 | 11,202 | 10,597 | 8,939 | 9,623 | 6,885 | 6,791 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 13.74 | 11.8 | 8.6 | 10.19 | 8.95 | 8.09 | 3.94 | 3.14 | 2.43 | 1.96 | 1.68 | 1.58 | 1.77 | 1.97 | 1.99 | 1.67 | 1.95 | 2.25 | 2.85 | 2.24 | 2.03 | 1.61 | 1.39 | 1.39 | 0.85 | 0.83 | 0.49 | 0.64 |
| Average | 14.51 | 13 | 11.57 | 10.28 | 9.17 | 8.21 | 4.16 | 3.36 | 2.59 | 2.09 | 1.79 | 1.69 | 1.89 | 2.11 | 2.12 | 2.09 | 2.44 | 2.8 | 3.56 | 2.8 | 2.54 | 2.02 | 1.74 | 1.74 | 1.07 | 1.05 | 0.61 | 0.8 |
| High | 15.12 | 14.2 | 13.15 | 10.41 | 9.41 | 8.51 | 4.33 | 3.46 | 2.67 | 2.16 | 1.85 | 1.74 | 1.95 | 2.17 | 2.19 | 2.51 | 2.93 | 3.35 | 4.27 | 3.36 | 3.05 | 2.43 | 2.09 | 2.09 | 1.29 | 1.27 | 0.73 | 0.96 |