| 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 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 1 | 4 | 1 | 1 | 1 | 1 | 1 | 11 | 11 | 10 | 11 | 20 | 13 | 17 | 8 | 13 | 11 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 356,866 | 376,830 | 375,511 | 371,992 | 327,421 | 306,617 | 255,577 | 287,267 | 251,965 | 288,338 | 232,686 | 236,030 | 215,926 | 206,622 | 10.27 | 19,290 | 8.89 | 10.31 | 10.01 | 9.87 |
| Average | 369,462 | 395,266 | 383,511 | 385,121 | 371,953 | 314,420 | 262,081 | 294,577 | 258,377 | 295,676 | 238,607 | 242,037 | 221,421 | 211,880 | 12.84 | 24,112 | 11.11 | 12.89 | 12.51 | 12.33 |
| High | 381,796 | 414,832 | 389,798 | 397,978 | 426,676 | 324,142 | 270,185 | 303,686 | 266,366 | 304,818 | 245,985 | 249,521 | 228,268 | 218,432 | 15.41 | 28,935 | 13.33 | 15.47 | 15.01 | 14.8 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 93,629 | 98,867 | 98,521 | 97,598 | 85,904 | 22,040 | 20,036 | 82,327 | 31,854 | 100,337 | -1,709 | 35,337 | 38,358 | 37,203 | 2.94 | 5,528 | 2.55 | 2.96 | 2.87 | 2.83 |
| Average | 96,934 | 103,704 | 100,620 | 101,043 | 97,588 | 47,519 | 43,199 | 84,422 | 71,479 | 125,422 | 11,715 | 44,171 | 47,947 | 46,503 | 3.68 | 6,910 | 3.18 | 3.69 | 3.59 | 3.53 |
| High | 100,170 | 108,838 | 102,270 | 104,416 | 111,945 | 72,997 | 66,361 | 87,032 | 111,105 | 150,506 | 25,139 | 53,005 | 57,537 | 55,804 | 4.41 | 8,292 | 3.82 | 4.43 | 4.3 | 4.24 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 80,861 | 85,384 | 85,085 | 84,288 | 74,189 | 12,502 | 11,366 | 71,384 | 62,612 | 71,651 | 57,821 | 58,652 | 53,657 | 51,345 | 2.55 | 4,793 | 2.21 | 2.56 | 2.49 | 2.45 |
| Average | 83,715 | 89,561 | 86,898 | 87,263 | 84,279 | 15,628 | 14,207 | 73,201 | 64,205 | 73,474 | 59,293 | 60,145 | 55,022 | 52,651 | 3.19 | 5,992 | 2.76 | 3.2 | 3.11 | 3.06 |
| High | 86,509 | 93,995 | 88,322 | 90,176 | 96,678 | 18,754 | 17,049 | 75,465 | 66,191 | 75,746 | 61,126 | 62,005 | 56,723 | 54,279 | 3.83 | 7,190 | 3.31 | 3.84 | 3.73 | 3.68 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 47,530 | 44,553 | 43,449 | 46,260 | 41,952 | -24,252 | -22,047 | 24,342 | 13,540 | 70,389 | -9,792 | 43,223 | 20,234 | 19,430 | 15,578 | 8,237 | 8,728 | 5,353 | 3,970 | 10,081 |
| Average | 49,735 | 46,473 | 44,523 | 46,315 | 42,772 | 195.6 | 177.8 | 25,153 | 43,402 | 87,987 | 494.6 | 54,029 | 25,292 | 24,288 | 19,472 | 10,296 | 10,911 | 7,640 | 4,962 | 12,601 |
| High | 51,893 | 48,324 | 45,597 | 46,369 | 43,276 | 24,643 | 22,403 | 26,164 | 73,263 | 105,584 | 10,781 | 64,835 | 30,351 | 29,145 | 23,366 | 12,355 | 13,093 | 9,927 | 5,955 | 15,121 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 29,551 | 31,205 | 31,095 | 30,804 | 27,113 | 20,781 | 18,892 | 25,471 | 19,573 | 19,826 | 16,220 | 16,902 | 15,299 | 12,580 | 0.911 | 1,710 | 0.788 | 0.914 | 0.887 | 0.875 |
| Average | 30,594 | 32,731 | 31,758 | 31,891 | 30,801 | 25,976 | 23,615 | 26,120 | 24,466 | 24,782 | 20,275 | 21,127 | 19,124 | 15,725 | 1.14 | 2,138 | 0.985 | 1.14 | 1.11 | 1.09 |
| High | 31,616 | 34,351 | 32,278 | 32,956 | 35,332 | 31,171 | 28,337 | 26,927 | 29,360 | 29,739 | 24,330 | 25,353 | 22,949 | 18,869 | 1.37 | 2,566 | 1.18 | 1.37 | 1.33 | 1.31 |
| Estimated EPS | ||||||||||||||||||||
| Low | 33,053 | 30,983 | 30,215 | 32,170 | 29,174 | 25,773 | 20,884 | 16,927 | 13,383 | 15,129 | 13,899 | 9,235 | 10,479 | 10,231 | 7,861 | 5,133 | 3,910 | 4,413 | 4,306 | 4,647 |
| Average | 34,586 | 32,318 | 30,962 | 32,208 | 29,744 | 25,896 | 21,580 | 17,492 | 13,829 | 15,633 | 14,363 | 9,542 | 10,828 | 10,572 | 9,826 | 6,417 | 4,887 | 5,516 | 5,383 | 5,809 |
| High | 36,087 | 33,605 | 31,708 | 32,246 | 30,095 | 26,020 | 22,448 | 18,195 | 14,385 | 16,261 | 14,940 | 9,926 | 11,263 | 10,997 | 11,791 | 7,700 | 5,865 | 6,619 | 6,459 | 6,970 |
