| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 9 | 6 | 7 | 14 | 14 | 12 | 8 | 2 | 3 | 5 | 2 | 9 | 14 | 8 | 9 | 19 | 19 | 18 |
| Estimated Revenue | ||||||||||||||||||
| Low | 71,941 | 68,501 | 63,559 | 62,337 | 57,791 | 58,235 | 59,978 | 57,513 | 52,859 | 45,737 | 52,122 | 53,247 | 55,424 | 44,137 | 43,281 | 37,477 | 32,234 | 30,940 |
| Average | 73,404 | 69,894 | 64,852 | 62,496 | 59,483 | 59,101 | 60,441 | 58,587 | 53,847 | 46,591 | 53,096 | 54,242 | 56,459 | 44,961 | 44,089 | 46,846 | 40,292 | 38,675 |
| High | 75,252 | 71,654 | 66,485 | 62,666 | 60,158 | 60,286 | 61,173 | 60,294 | 55,415 | 47,948 | 54,642 | 55,821 | 58,104 | 46,271 | 45,373 | 56,215 | 48,351 | 46,410 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 22,492 | 21,417 | 19,872 | 19,490 | 18,068 | 18,207 | 11,050 | 10,045 | 9,693 | 5,056 | 16,296 | 10,865 | 17,328 | 13,799 | 10,098 | 11,173 | 14,441 | 5,217 |
| Average | 22,950 | 21,852 | 20,276 | 19,540 | 18,597 | 18,478 | 13,812 | 12,557 | 12,117 | 6,542 | 16,600 | 13,581 | 17,652 | 14,057 | 12,623 | 13,966 | 18,052 | 6,521 |
| High | 23,528 | 22,403 | 20,787 | 19,593 | 18,809 | 18,849 | 16,575 | 15,068 | 14,540 | 8,028 | 17,084 | 16,298 | 18,166 | 14,467 | 15,148 | 16,759 | 21,662 | 7,825 |
| Estimated EBIT | ||||||||||||||||||
| Low | 15,764 | 15,010 | 13,927 | 13,659 | 12,663 | 12,761 | 13,744 | 12,494 | 11,687 | 3,864 | 11,421 | 15,572 | 12,145 | 9,671 | 10,263 | 12,007 | 14,462 | 9,973 |
| Average | 16,084 | 15,315 | 14,210 | 13,694 | 13,034 | 12,950 | 17,180 | 15,618 | 14,608 | 4,971 | 11,634 | 19,465 | 12,371 | 9,852 | 12,828 | 15,009 | 18,078 | 12,467 |
| High | 16,489 | 15,701 | 14,568 | 13,731 | 13,182 | 13,210 | 20,616 | 18,741 | 17,530 | 6,078 | 11,973 | 23,358 | 12,732 | 10,139 | 15,394 | 18,010 | 21,694 | 14,960 |
| Estimated Net Income | ||||||||||||||||||
| Low | 11,768 | 10,518 | 9,477 | 8,369 | 7,311 | 6,617 | 4,109 | 3,735 | 3,802 | 871.7 | 8,689 | 3,853 | 8,145 | 6,859 | 6,316 | 7,183 | 10,982 | 5,595 |
| Average | 12,081 | 10,798 | 9,729 | 8,577 | 7,537 | 6,819 | 5,136 | 4,669 | 4,752 | 1,672 | 8,902 | 4,816 | 8,344 | 7,026 | 7,894 | 8,979 | 13,727 | 6,994 |
| High | 12,477 | 11,151 | 10,047 | 8,807 | 7,620 | 7,184 | 6,163 | 5,603 | 5,703 | 2,472 | 9,239 | 5,779 | 8,659 | 7,292 | 9,473 | 10,775 | 16,473 | 8,393 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 22,563 | 21,484 | 19,934 | 19,551 | 18,125 | 18,264 | 17,322 | 15,747 | 14,859 | 8,409 | 16,347 | 15,481 | 17,383 | 13,843 | 10,209 | 11,471 | 9,015 | 8,712 |
| Average | 23,022 | 21,921 | 20,340 | 19,601 | 18,656 | 18,536 | 21,652 | 19,684 | 18,574 | 10,511 | 16,653 | 19,351 | 17,707 | 14,101 | 12,761 | 14,339 | 11,269 | 10,890 |
| High | 23,602 | 22,473 | 20,852 | 19,654 | 18,868 | 18,908 | 25,983 | 23,620 | 22,289 | 12,614 | 17,138 | 23,221 | 18,223 | 14,512 | 15,314 | 17,207 | 13,523 | 13,067 |
| Estimated EPS | ||||||||||||||||||
| Low | 5.76 | 5.15 | 4.64 | 4.09 | 3.58 | 3.24 | 2.8 | 2.95 | 2.78 | 2.07 | 4.25 | 3.53 | 3.98 | 3.36 | 4.97 | 4.21 | 3.42 | 3.51 |
| Average | 5.91 | 5.28 | 4.76 | 4.2 | 3.69 | 3.34 | 2.96 | 3.02 | 2.85 | 2.12 | 4.35 | 3.61 | 4.08 | 3.44 | 5.09 | 5.27 | 4.28 | 4.38 |
| High | 6.1 | 5.46 | 4.92 | 4.31 | 3.73 | 3.51 | 3.09 | 3.14 | 2.95 | 2.21 | 4.52 | 3.75 | 4.24 | 3.57 | 5.28 | 6.33 | 5.14 | 5.25 |
