| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 17 | 19 | 19 | 17 | 8 | 16 | 13 | 13 | 20 | 13 | 15 | 24 | 13 |
| Estimated Revenue | |||||||||||||||
| Low | 62,228 | 65,163 | 62,722 | 56,662 | 58,185 | 64,442 | 60,977 | 83,121 | 73,357 | 55,440 | 58,109 | 59,299 | 60,841 | 53,930 | 67,321 |
| Average | 66,608 | 65,343 | 62,833 | 60,650 | 60,584 | 65,176 | 65,269 | 87,515 | 77,235 | 58,370 | 61,181 | 62,433 | 64,057 | 56,780 | 70,880 |
| High | 75,233 | 65,523 | 62,943 | 68,504 | 65,407 | 66,145 | 73,721 | 94,582 | 83,472 | 63,084 | 66,121 | 67,475 | 69,230 | 61,366 | 76,604 |
| Estimated EBITDA | |||||||||||||||
| Low | 6,526 | 6,834 | 6,578 | 5,942 | 6,102 | 6,758 | 6,395 | 8,717 | 7,693 | 5,814 | 6,094 | 6,219 | 6,381 | 5,656 | 7,060 |
| Average | 6,985 | 6,853 | 6,589 | 6,361 | 6,354 | 6,835 | 6,845 | 9,178 | 8,100 | 6,121 | 6,416 | 6,548 | 6,718 | 5,955 | 7,433 |
| High | 7,890 | 6,872 | 6,601 | 7,184 | 6,859 | 6,937 | 7,731 | 9,919 | 8,754 | 6,616 | 6,934 | 7,076 | 7,260 | 6,436 | 8,034 |
| Estimated EBIT | |||||||||||||||
| Low | 2,975 | 3,115 | 2,999 | 2,709 | 2,782 | 3,081 | 2,915 | 3,974 | 3,507 | 2,651 | 2,778 | 2,835 | 2,909 | 2,578 | 3,219 |
| Average | 3,185 | 3,124 | 3,004 | 2,900 | 2,897 | 3,116 | 3,121 | 4,184 | 3,693 | 2,791 | 2,925 | 2,985 | 3,063 | 2,715 | 3,389 |
| High | 3,597 | 3,133 | 3,009 | 3,275 | 3,127 | 3,162 | 3,525 | 4,522 | 3,991 | 3,016 | 3,161 | 3,226 | 3,310 | 2,934 | 3,663 |
| Estimated Net Income | |||||||||||||||
| Low | 3,585 | 2,893 | 2,110 | 1,952 | 1,986 | 2,857 | -45.69 | 5,425 | 5,522 | 2,389 | 3,144 | 4,701 | 5,284 | 3,990 | 4,096 |
| Average | 3,920 | 3,414 | 2,407 | 2,909 | 2,591 | 3,253 | -39 | 5,803 | 5,908 | 2,556 | 3,364 | 5,030 | 5,653 | 4,269 | 4,382 |
| High | 4,580 | 3,934 | 4,224 | 3,030 | 3,197 | 3,650 | -35.76 | 6,413 | 6,528 | 2,824 | 3,717 | 5,558 | 6,247 | 4,717 | 4,842 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 8,791 | 9,206 | 8,861 | 8,005 | 8,220 | 9,104 | 8,615 | 11,743 | 10,364 | 7,832 | 8,210 | 8,378 | 8,596 | 7,619 | 9,511 |
| Average | 9,410 | 9,232 | 8,877 | 8,569 | 8,559 | 9,208 | 9,221 | 12,364 | 10,912 | 8,246 | 8,644 | 8,820 | 9,050 | 8,022 | 10,014 |
| High | 10,629 | 9,257 | 8,892 | 9,678 | 9,241 | 9,345 | 10,415 | 13,363 | 11,793 | 8,912 | 9,342 | 9,533 | 9,781 | 8,670 | 10,822 |
| Estimated EPS | |||||||||||||||
| Low | 4.01 | 3.23 | 2.36 | 2.18 | 2.22 | 3.19 | -0.051 | 6.06 | 6.17 | 2.67 | 3.51 | 5.25 | 5.9 | 4.46 | 4.58 |
| Average | 4.38 | 3.91 | 3.3 | 2.62 | 2.78 | 3.49 | -0.044 | 6.48 | 6.6 | 2.86 | 3.76 | 5.62 | 6.32 | 4.77 | 4.9 |
| High | 5.12 | 4.4 | 4.72 | 3.39 | 3.57 | 4.08 | -0.04 | 7.17 | 7.29 | 3.16 | 4.15 | 6.21 | 6.98 | 5.27 | 5.41 |
