| 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 | 6 | 6 | 11 | 12 | 11 | 6 | 2 | 3 | 5 | 2 | 9 | 14 | 8 | 9 | 19 | 19 | 18 |
| Estimated Revenue | |||||||||||||||||
| Low | 69,662 | 65,532 | 61,675 | 59,089 | 58,577 | 60,190 | 57,115 | 52,922 | 45,791 | 52,183 | 53,310 | 55,489 | 44,189 | 43,332 | 37,477 | 32,234 | 30,940 |
| Average | 71,457 | 67,221 | 63,264 | 60,896 | 59,716 | 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 | 75,361 | 70,893 | 66,721 | 62,403 | 61,290 | 60,772 | 61,788 | 54,915 | 47,515 | 54,149 | 55,317 | 57,579 | 45,853 | 44,964 | 56,215 | 48,351 | 46,410 |
| Estimated EBITDA | |||||||||||||||||
| Low | 22,746 | 21,397 | 20,138 | 19,293 | 19,126 | 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 | 23,332 | 21,949 | 20,657 | 19,884 | 19,498 | 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 | 24,607 | 23,148 | 21,786 | 20,376 | 20,012 | 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 | 16,427 | 15,453 | 14,543 | 13,934 | 13,813 | 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 | 16,850 | 15,851 | 14,918 | 14,360 | 14,081 | 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 | 17,771 | 16,717 | 15,733 | 14,715 | 14,453 | 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 | 10,242 | 9,401 | 8,213 | 7,064 | 6,623 | 4,109 | 3,735 | 3,802 | 872 | 8,745 | 3,853 | 8,197 | 6,903 | 6,316 | 7,183 | 10,982 | 5,595 |
| Average | 10,588 | 9,718 | 8,490 | 7,515 | 6,884 | 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 | 11,340 | 10,409 | 9,093 | 8,068 | 7,126 | 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 | 21,945 | 20,644 | 19,429 | 18,614 | 18,453 | 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 | 22,510 | 21,176 | 19,929 | 19,183 | 18,811 | 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 | 23,740 | 22,333 | 21,018 | 19,658 | 19,307 | 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 | 4.986 | 4.577 | 3.998 | 3.439 | 3.224 | 2.850 | 2.922 | 2.782 | 2.078 | 4.258 | 3.534 | 3.991 | 3.361 | 4.976 | 4.210 | 3.420 | 3.510 |
| Average | 5.155 | 4.731 | 4.133 | 3.659 | 3.352 | 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 | 5.521 | 5.068 | 4.427 | 3.928 | 3.469 | 2.998 | 3.235 | 2.919 | 2.180 | 4.467 | 3.708 | 4.187 | 3.526 | 5.221 | 6.330 | 5.140 | 5.250 |
