| Period Ending: | 2030 12-31 |
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 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 5 | 6 | 12 | 13 | 11 | 11 | 9 | 7 | 7 | 6 | 4 | 7 | 11 | 6 | 7 | 15 | 13 | 10 | 13 | 14 | 18 | 11 | 10 | 20 | 7 | 13 | 12 | 7 | 19 | 19 | 8 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 102,222 | 98,550 | 97,773 | 91,119 | 88,109 | 85,604 | 80,618 | 68,213 | 72,785 | 68,693 | 72,162 | 71,422 | 71,027 | 69,075 | 67,996 | 73,375 | 64,153 | 60,807 | 54,042 | 56,427 | 53,771 | 80,705 | 44,582 | 61,847 | 68,691 | 67,337 | 62,729 | 59,871 | 64,449 | 55,675 | 60,309 | 41,058 |
| Average | 104,527 | 100,772 | 97,867 | 94,260 | 90,683 | 86,414 | 81,007 | 69,751 | 75,151 | 70,927 | 74,508 | 73,745 | 73,336 | 71,320 | 70,206 | 75,761 | 80,192 | 76,009 | 67,552 | 70,534 | 67,214 | 100,881 | 55,728 | 77,309 | 85,863 | 84,171 | 78,412 | 74,838 | 80,561 | 69,594 | 75,386 | 51,323 |
| High | 106,114 | 102,301 | 97,962 | 95,932 | 91,571 | 86,844 | 81,357 | 70,810 | 76,213 | 71,929 | 75,561 | 74,787 | 74,372 | 72,328 | 71,198 | 76,832 | 96,230 | 91,211 | 81,062 | 84,641 | 80,657 | 121,057 | 66,874 | 92,771 | 103,036 | 101,005 | 94,094 | 89,806 | 96,673 | 83,513 | 90,464 | 61,587 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 20,414 | 19,681 | 19,526 | 18,197 | 17,596 | 17,096 | 16,100 | 13,623 | 21,686 | 21,807 | 17,352 | 41,082 | 38,688 | 30,742 | 27,080 | 28,911 | 23,191 | 29,749 | 22,353 | 26,921 | 11,389 | 39,684 | 6,291 | 13,100 | 14,550 | 59,455 | 36,317 | 35,149 | 38,141 | 46,162 | 45,148 | 31,292 |
| Average | 20,875 | 20,125 | 19,545 | 18,824 | 18,110 | 17,257 | 16,178 | 13,930 | 27,107 | 27,259 | 21,690 | 51,353 | 48,359 | 38,427 | 33,850 | 36,139 | 28,989 | 37,186 | 27,942 | 33,652 | 14,237 | 52,977 | 14,221 | 16,375 | 18,187 | 74,319 | 45,396 | 43,936 | 47,677 | 57,702 | 56,435 | 39,115 |
| High | 21,192 | 20,430 | 19,564 | 19,158 | 18,287 | 17,343 | 16,247 | 14,141 | 32,529 | 32,710 | 26,028 | 61,623 | 58,031 | 46,112 | 40,620 | 43,367 | 34,787 | 44,623 | 33,530 | 40,382 | 17,084 | 66,270 | 22,150 | 19,650 | 21,824 | 89,183 | 54,475 | 52,724 | 57,212 | 69,243 | 67,722 | 46,938 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 17,017 | 16,405 | 16,276 | 15,168 | 14,667 | 14,250 | 13,420 | 11,355 | 2,411 | 11,925 | 12,527 | 12,399 | 12,330 | 11,991 | 11,804 | 12,738 | 11,137 | 10,556 | 9,381 | 9,796 | 9,334 | 14,010 | 7,739 | 10,737 | 11,925 | 11,689 | 10,890 | 10,393 | 11,188 | 9,665 | 10,469 | 7,128 |
| Average | 17,400 | 16,775 | 16,292 | 15,691 | 15,096 | 14,385 | 13,485 | 11,611 | 3,014 | 12,313 | 12,934 | 12,802 | 12,731 | 12,381 | 12,188 | 13,152 | 13,921 | 13,195 | 11,727 | 12,245 | 11,668 | 17,513 | 9,674 | 13,421 | 14,906 | 14,612 | 13,612 | 12,992 | 13,985 | 12,081 | 13,087 | 8,910 |
| High | 17,665 | 17,030 | 16,307 | 15,970 | 15,244 | 14,457 | 13,543 | 11,788 | 3,616 | 12,487 | 13,117 | 12,983 | 12,911 | 12,556 | 12,360 | 13,338 | 16,705 | 15,834 | 14,072 | 14,693 | 14,002 | 21,015 | 11,609 | 16,105 | 17,887 | 17,534 | 16,334 | 15,590 | 16,782 | 14,498 | 15,704 | 10,691 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 31,842 | 28,133 | 22,656 | 21,095 | 17,722 | 13,148 | 10,656 | 6,575 | 10,600 | 11,786 | 5,754 | 14,164 | 13,893 | -12,001 | 11,069 | 12,759 | 5,414 | 10,716 | 5,714 | 7,036 | 169,734 | 3,032 | -28,494 | 111.3 | 16,640 | 20,024 | 13,275 | 13,805 | 12,749 | 11,214 | 9,606 | 7,086 |
| Average | 32,782 | 28,963 | 25,629 | 22,657 | 17,897 | 13,913 | 10,924 | 6,738 | 13,251 | 14,733 | 7,193 | 17,705 | 17,366 | -6,269 | 13,837 | 15,949 | 6,767 | 13,395 | 7,142 | 8,795 | 212,168 | 7,532 | -23,745 | 4,500 | 20,800 | 25,030 | 16,594 | 17,256 | 15,937 | 14,018 | 12,007 | 8,858 |
| High | 33,429 | 29,535 | 28,601 | 24,218 | 19,963 | 14,677 | 11,193 | 6,902 | 15,901 | 17,679 | 8,631 | 21,247 | 20,840 | -537.2 | 16,604 | 19,139 | 8,121 | 16,074 | 8,571 | 10,554 | 254,601 | 12,033 | -18,996 | 8,888 | 24,960 | 30,036 | 19,912 | 20,707 | 19,124 | 16,821 | 14,409 | 10,630 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 25,012 | 24,113 | 23,923 | 22,295 | 21,559 | 20,946 | 19,726 | 16,691 | 18,343 | 15,601 | 13,735 | 17,425 | 18,460 | 17,879 | 17,734 | 18,728 | 22,476 | 22,349 | 22,544 | 20,683 | 13,488 | 38,618 | 29,249 | 29,512 | 26,109 | 23,370 | 21,343 | 19,475 | 23,318 | 24,792 | 20,837 | 16,641 |
| Average | 25,576 | 24,657 | 23,947 | 23,064 | 22,189 | 21,144 | 19,821 | 17,067 | 22,928 | 19,501 | 17,169 | 21,781 | 23,075 | 22,348 | 22,168 | 23,410 | 28,095 | 27,936 | 28,179 | 25,854 | 16,860 | 48,272 | 36,562 | 36,890 | 32,636 | 29,213 | 26,679 | 24,344 | 29,148 | 30,989 | 26,046 | 20,801 |
| High | 25,964 | 25,031 | 23,970 | 23,473 | 22,406 | 21,249 | 19,907 | 17,326 | 27,514 | 23,401 | 20,602 | 26,138 | 27,690 | 26,818 | 26,601 | 28,092 | 33,714 | 33,524 | 33,815 | 31,025 | 20,231 | 57,927 | 43,874 | 44,268 | 39,163 | 35,055 | 32,015 | 29,213 | 34,978 | 37,187 | 31,255 | 24,961 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 17.1 | 15.1 | 12.16 | 11.33 | 9.51 | 7.06 | 5.72 | 3.53 | 6.7 | 9.71 | 4.1 | 7.37 | 6.33 | 4.73 | 4.48 | 5.19 | 2.44 | 3.42 | 3 | 2.15 | -0.29 | -28.58 | -41.19 | 10.09 | 31.83 | 32.83 | 30.41 | 25.69 | 22.73 | 22.21 | 18.1 | 14.11 |
| Average | 17.6 | 15.55 | 14.35 | 12.12 | 10.31 | 7.58 | 5.84 | 3.63 | 6.99 | 10.12 | 4.27 | 7.68 | 6.6 | 4.93 | 4.67 | 5.42 | 3.05 | 4.28 | 3.76 | 2.69 | 0.335 | -23.82 | -34.33 | 17.19 | 39.78 | 41.04 | 38.02 | 32.1 | 28.42 | 27.78 | 22.62 | 17.63 |
| High | 17.95 | 15.86 | 15.36 | 13 | 10.72 | 7.88 | 6.01 | 3.71 | 7.11 | 10.31 | 4.35 | 7.83 | 6.72 | 5.02 | 4.76 | 5.52 | 3.66 | 5.14 | 4.52 | 3.24 | 0.96 | -19.06 | -27.47 | 24.29 | 47.73 | 49.25 | 45.63 | 38.51 | 34.11 | 33.35 | 27.14 | 21.15 |