| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 13 | 12 | 11 | 13 | 5 | 6 | 10 | 6 | 7 | 7 | 11 | 8 | 14 | 16 | 12 | 17 | 13 | 9 | 13 | 12 | 10 | 7 | 7 | 9 | 17 | 9 | 12 | 7 | 20 | 15 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 118,614 | 110,938 | 105,876 | 101,803 | 99,982 | 92,636 | 88,402 | 85,093 | 90,327 | 90,135 | 87,696 | 83,693 | 83,310 | 204,873 | 65,531 | 69,393 | 78,600 | 101,959 | 59,706 | 103,335 | 82,829 | 54,623 | 43,446 | 39,553 | 28,380 | 27,441 | 27,295 | 25,753 | 25,369 | 25,626 | 20,650 |
| Average | 118,901 | 114,039 | 108,401 | 102,054 | 100,542 | 94,750 | 89,402 | 86,056 | 91,350 | 91,155 | 88,689 | 84,641 | 84,253 | 256,092 | 81,914 | 86,741 | 98,250 | 127,449 | 74,632 | 129,168 | 103,536 | 68,279 | 54,307 | 49,442 | 35,475 | 34,302 | 34,119 | 32,191 | 31,711 | 32,032 | 25,813 |
| High | 119,187 | 116,501 | 109,673 | 102,365 | 101,373 | 99,582 | 90,549 | 87,160 | 92,521 | 92,324 | 89,826 | 85,726 | 85,334 | 307,310 | 98,297 | 104,089 | 117,900 | 152,938 | 89,559 | 155,002 | 124,243 | 81,935 | 65,169 | 59,330 | 42,570 | 41,162 | 40,943 | 38,629 | 38,053 | 38,439 | 30,975 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 37,688 | 35,249 | 33,641 | 32,347 | 39,597 | 35,997 | 24,975 | 21,760 | 42,247 | 41,041 | 31,972 | 25,421 | 25,516 | 20,924 | 22,163 | 22,139 | 13,709 | 21,482 | 20,794 | 71,237 | 69,616 | 19,024 | 41,201 | 29,015 | 19,611 | 19,791 | 23,216 | 8,969 | 8,836 | 19,246 | 11,358 |
| Average | 37,779 | 36,235 | 34,443 | 32,426 | 49,496 | 44,996 | 31,219 | 27,200 | 52,809 | 51,301 | 39,965 | 31,777 | 31,895 | 26,155 | 27,704 | 27,674 | 20,234 | 26,852 | 25,993 | 89,047 | 87,020 | 23,780 | 51,502 | 36,269 | 24,513 | 24,739 | 29,021 | 11,211 | 11,044 | 24,057 | 14,198 |
| High | 37,870 | 37,017 | 34,847 | 32,525 | 59,395 | 53,996 | 37,462 | 32,640 | 63,371 | 61,562 | 47,958 | 38,132 | 38,274 | 31,387 | 33,245 | 33,209 | 26,759 | 32,222 | 31,192 | 106,856 | 104,424 | 28,536 | 61,802 | 43,523 | 29,416 | 29,687 | 34,825 | 13,454 | 13,253 | 28,869 | 17,037 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 35,683 | 33,373 | 31,851 | 30,625 | 7,194 | 6,540 | 28,878 | 27,798 | 29,507 | 29,445 | 28,648 | 27,340 | 27,215 | 66,927 | 21,407 | 22,669 | 25,677 | 33,307 | 19,504 | 33,757 | 27,058 | 17,844 | 14,193 | 12,921 | 9,271 | 8,964 | 8,917 | 8,413 | 8,287 | 8,371 | 6,746 |
| Average | 35,769 | 34,306 | 32,610 | 30,701 | 8,993 | 8,175 | 29,205 | 28,112 | 29,841 | 29,778 | 28,972 | 27,650 | 27,523 | 83,658 | 26,759 | 28,336 | 32,096 | 41,634 | 24,380 | 42,196 | 33,822 | 22,305 | 17,741 | 16,151 | 11,589 | 11,205 | 11,146 | 10,516 | 10,359 | 10,464 | 8,432 |
| High | 35,855 | 35,047 | 32,993 | 30,794 | 10,792 | 9,810 | 29,580 | 28,473 | 30,224 | 30,160 | 29,344 | 28,004 | 27,876 | 100,390 | 32,111 | 34,003 | 38,515 | 49,961 | 29,257 | 50,635 | 40,587 | 26,766 | 21,289 | 19,382 | 13,906 | 13,447 | 13,375 | 12,619 | 12,431 | 12,557 | 10,119 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 31,912 | 30,738 | 27,521 | 25,927 | 19,893 | 26,867 | 19,483 | 13,209 | 20,394 | 20,648 | 13,144 | 11,929 | 11,593 | 4,350 | 7,815 | 3,045 | -4,732 | -3,737 | 21,800 | -10,963 | 12,393 | 15,810 | 12,343 | 10,996 | 7,810 | 7,220 | 5,276 | 5,847 | 6,135 | 2,751 | 2,437 |
| Average | 37,515 | 33,389 | 28,607 | 26,351 | 24,866 | 33,583 | 24,354 | 16,511 | 25,493 | 25,810 | 16,430 | 14,911 | 14,491 | 5,786 | 9,768 | 3,806 | -1,502 | -1,131 | 27,713 | -7,264 | 15,491 | 19,763 | 15,429 | 13,744 | 9,762 | 9,025 | 6,596 | 7,308 | 7,669 | 3,439 | 3,046 |
| High | 43,117 | 36,040 | 30,002 | 26,775 | 29,839 | 40,300 | 29,225 | 19,814 | 30,592 | 30,972 | 19,716 | 17,893 | 17,389 | 7,223 | 11,722 | 4,567 | 1,729 | 1,474 | 33,626 | -3,564 | 18,589 | 23,715 | 18,515 | 16,493 | 11,715 | 10,830 | 7,915 | 8,770 | 9,202 | 4,127 | 3,656 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 58,087 | 54,327 | 51,849 | 49,854 | 36,450 | 33,136 | 27,682 | 30,090 | 31,185 | 33,700 | 33,882 | 33,973 | 34,417 | 68,685 | 38,236 | 55,684 | 45,397 | 48,104 | 34,973 | 60,529 | 30,001 | 21,129 | 12,385 | 11,520 | 8,269 | 8,149 | 8,164 | 7,816 | 7,663 | 6,370 | 12,096 |
| Average | 58,227 | 55,846 | 53,085 | 49,977 | 45,562 | 41,420 | 34,603 | 37,613 | 38,981 | 42,125 | 42,353 | 42,466 | 43,021 | 85,856 | 47,795 | 69,605 | 56,746 | 60,130 | 43,716 | 75,661 | 37,502 | 26,412 | 15,481 | 14,400 | 10,337 | 10,186 | 10,205 | 9,769 | 9,579 | 7,963 | 15,120 |
| High | 58,367 | 57,052 | 53,708 | 50,129 | 54,675 | 49,704 | 41,524 | 45,136 | 46,778 | 50,550 | 50,823 | 50,959 | 51,626 | 103,027 | 57,354 | 83,526 | 68,095 | 72,156 | 52,460 | 90,793 | 45,002 | 31,694 | 18,577 | 17,280 | 12,404 | 12,223 | 12,246 | 11,723 | 11,494 | 9,555 | 18,144 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 4.07 | 3.92 | 3.51 | 3.12 | 3.15 | 3.03 | 3.45 | 1.79 | 2.67 | 2.51 | 1.78 | 1.44 | 1.35 | 0.45 | 0.64 | 0.02 | -0.6 | 0.48 | -0.3 | 1.93 | 3.06 | 3.32 | 3.05 | 2.8 | 2.36 | 2.26 | 1.87 | 1.81 | 1.79 | 1.63 | 1.63 |
| Average | 4.82 | 4.25 | 3.65 | 3.2 | 3.27 | 3.12 | 3.5 | 1.81 | 2.71 | 2.54 | 1.81 | 1.46 | 1.37 | 0.635 | 0.81 | 0.1 | -0.305 | 0.6 | -0.065 | 2.42 | 3.83 | 4.15 | 3.82 | 3.5 | 2.96 | 2.83 | 2.33 | 2.26 | 2.24 | 2.03 | 2.04 |
| High | 5.5 | 4.59 | 3.83 | 3.26 | 3.39 | 3.33 | 3.56 | 1.84 | 2.76 | 2.58 | 1.84 | 1.49 | 1.39 | 0.82 | 0.98 | 0.18 | -0.01 | 0.72 | 0.17 | 2.92 | 4.59 | 4.98 | 4.59 | 4.2 | 3.56 | 3.4 | 2.79 | 2.71 | 2.69 | 2.43 | 2.45 |
