| Period Ending: | 2028 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 5 | 6 | 6 | 6 | 2 | 3 | 5 | 2 | 9 | 14 | 8 | 9 | 19 | 19 | 18 |
| Estimated Revenue | |||||||||||||||||
| Low | 72,218 | 68,006 | 64,346 | 62,567 | 59,992 | 60,190 | 57,581 | 52,922 | 45,791 | 52,183 | 53,310 | 55,489 | 44,189 | 43,332 | 37,477 | 32,234 | 30,940 |
| Average | 73,480 | 69,195 | 65,470 | 62,998 | 61,040 | 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 | 74,938 | 70,568 | 66,769 | 63,369 | 61,494 | 60,772 | 59,749 | 54,915 | 47,515 | 54,149 | 55,317 | 57,579 | 45,853 | 44,964 | 56,215 | 48,351 | 46,410 |
| Estimated EBITDA | |||||||||||||||||
| Low | 24,526 | 23,096 | 21,852 | 21,248 | 20,374 | 11,050 | 10,045 | 9,693 | 5,056 | 17,722 | 10,865 | 18,845 | 15,007 | 10,098 | 11,173 | 14,441 | 5,217 |
| Average | 24,955 | 23,499 | 22,234 | 21,395 | 20,730 | 13,812 | 12,557 | 12,117 | 6,542 | 18,032 | 13,581 | 19,174 | 15,269 | 12,623 | 13,966 | 18,052 | 6,521 |
| High | 25,450 | 23,965 | 22,675 | 21,521 | 20,884 | 16,575 | 15,068 | 14,540 | 8,028 | 18,389 | 16,298 | 19,554 | 15,572 | 15,148 | 16,759 | 21,662 | 7,825 |
| Estimated EBIT | |||||||||||||||||
| Low | 17,975 | 16,927 | 16,016 | 15,573 | 14,932 | 13,744 | 12,494 | 11,687 | 3,864 | 12,988 | 15,572 | 13,811 | 10,999 | 10,263 | 12,007 | 14,462 | 9,973 |
| Average | 18,289 | 17,223 | 16,296 | 15,680 | 15,193 | 17,180 | 15,618 | 14,608 | 4,971 | 13,215 | 19,465 | 14,053 | 11,191 | 12,828 | 15,009 | 18,078 | 12,467 |
| High | 18,652 | 17,564 | 16,619 | 15,773 | 15,306 | 20,616 | 18,741 | 17,530 | 6,078 | 13,478 | 23,358 | 14,331 | 11,413 | 15,394 | 18,010 | 21,694 | 14,960 |
| Estimated Net Income | |||||||||||||||||
| Low | 10,661 | 9,878 | 8,586 | 7,422 | 6,674 | 4,109 | 3,735 | 3,802 | 872 | 8,745 | 3,853 | 8,197 | 6,903 | 6,316 | 7,183 | 10,982 | 5,595 |
| Average | 10,905 | 10,104 | 8,782 | 7,750 | 6,918 | 5,136 | 4,669 | 4,752 | 1,672 | 8,945 | 4,816 | 8,384 | 7,060 | 7,894 | 8,979 | 13,727 | 6,994 |
| High | 11,186 | 10,364 | 9,008 | 7,976 | 7,264 | 6,163 | 5,603 | 5,703 | 2,472 | 9,176 | 5,779 | 8,601 | 7,242 | 9,473 | 10,775 | 16,473 | 8,393 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 22,164 | 20,872 | 19,748 | 19,202 | 18,412 | 17,322 | 15,747 | 14,859 | 8,409 | 16,016 | 15,481 | 17,030 | 13,562 | 10,209 | 11,471 | 9,015 | 8,712 |
| Average | 22,552 | 21,237 | 20,093 | 19,335 | 18,734 | 21,652 | 19,684 | 18,574 | 10,511 | 16,295 | 19,351 | 17,328 | 13,799 | 12,761 | 14,339 | 11,269 | 10,890 |
| High | 22,999 | 21,658 | 20,492 | 19,448 | 18,873 | 25,983 | 23,620 | 22,289 | 12,614 | 16,619 | 23,221 | 17,671 | 14,073 | 15,314 | 17,207 | 13,523 | 13,067 |
| Estimated EPS | |||||||||||||||||
| Low | 5.191 | 4.809 | 4.180 | 3.614 | 3.249 | 2.850 | 2.953 | 2.782 | 2.078 | 4.258 | 3.534 | 3.991 | 3.361 | 4.976 | 4.210 | 3.420 | 3.510 |
| Average | 5.309 | 4.919 | 4.275 | 3.773 | 3.368 | 2.959 | 3.021 | 2.846 | 2.125 | 4.355 | 3.614 | 4.082 | 3.437 | 5.090 | 5.270 | 4.280 | 4.380 |
| High | 5.446 | 5.046 | 4.386 | 3.883 | 3.536 | 2.998 | 3.099 | 2.919 | 2.180 | 4.467 | 3.708 | 4.187 | 3.526 | 5.221 | 6.330 | 5.140 | 5.250 |
