| Period Ending: | 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 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 15 | 13 | 11 | 13 | 5 | 6 | 10 | 6 | 7 | 10 | 6 | 7 | 15 | 13 | 10 | 13 | 14 | 18 | 11 | 10 | 20 | 7 | 13 | 12 | 7 | 19 | 19 | 8 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 87,636 | 86,431 | 82,320 | 80,618 | 78,275 | 74,293 | 69,725 | 73,245 | 72,494 | 72,093 | 70,111 | 69,016 | 74,477 | 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 | 88,773 | 86,447 | 83,369 | 81,007 | 79,338 | 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 | 90,752 | 86,463 | 85,188 | 81,357 | 80,512 | 76,053 | 71,776 | 75,400 | 74,627 | 74,214 | 72,174 | 71,047 | 76,668 | 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 | 25,639 | 25,286 | 24,083 | 23,585 | 23,854 | 21,686 | 21,807 | 17,352 | 41,082 | 38,688 | 30,742 | 27,080 | 28,911 | 23,191 | 29,749 | 22,353 | 26,921 | 11,944 | 39,684 | 6,291 | 13,737 | 15,258 | 59,455 | 36,317 | 35,149 | 38,141 | 46,162 | 45,148 | 31,292 |
| Average | 25,971 | 25,291 | 24,390 | 23,699 | 29,818 | 27,107 | 27,259 | 21,690 | 51,353 | 48,359 | 38,427 | 33,850 | 36,139 | 28,989 | 37,186 | 27,942 | 33,652 | 14,929 | 52,977 | 14,221 | 17,172 | 19,072 | 74,319 | 45,396 | 43,936 | 47,677 | 57,702 | 56,435 | 39,115 |
| High | 26,550 | 25,295 | 24,922 | 23,802 | 35,782 | 32,529 | 32,710 | 26,028 | 61,623 | 58,031 | 46,112 | 40,620 | 43,367 | 34,787 | 44,623 | 33,530 | 40,382 | 17,915 | 66,270 | 22,150 | 20,606 | 22,886 | 89,183 | 54,475 | 52,724 | 57,212 | 69,243 | 67,722 | 46,938 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 20,836 | 20,549 | 19,572 | 19,167 | 2,652 | 2,411 | 11,272 | 11,841 | 11,720 | 11,655 | 11,335 | 11,158 | 12,040 | 10,371 | 9,831 | 8,737 | 9,122 | 8,693 | 13,047 | 7,207 | 9,999 | 11,105 | 10,886 | 10,141 | 9,679 | 10,419 | 9,001 | 9,750 | 6,638 |
| Average | 21,106 | 20,553 | 19,821 | 19,260 | 3,315 | 3,014 | 11,466 | 12,045 | 11,922 | 11,856 | 11,530 | 11,350 | 12,248 | 12,964 | 12,288 | 10,921 | 11,403 | 10,866 | 16,309 | 9,009 | 12,498 | 13,881 | 13,608 | 12,677 | 12,099 | 13,024 | 11,251 | 12,187 | 8,297 |
| High | 21,577 | 20,557 | 20,254 | 19,343 | 3,978 | 3,616 | 11,604 | 12,190 | 12,065 | 11,998 | 11,668 | 11,486 | 12,395 | 15,557 | 14,746 | 13,105 | 13,684 | 13,039 | 19,571 | 10,811 | 14,998 | 16,657 | 16,329 | 15,212 | 14,519 | 15,629 | 13,501 | 14,625 | 9,957 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 17,159 | 14,637 | 12,605 | 11,189 | 6,281 | 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 | 16,640 | 20,024 | 13,275 | 13,805 | 12,749 | 11,214 | 9,606 | 7,086 |
| Average | 22,981 | 16,605 | 13,950 | 11,471 | 7,851 | 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 | 28,802 | 20,103 | 15,091 | 11,752 | 9,421 | 15,901 | 17,679 | 8,631 | 21,247 | 20,840 | -537 | 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 | 30,808 | 30,384 | 28,939 | 28,340 | 20,177 | 18,343 | 15,601 | 13,735 | 17,425 | 18,460 | 17,879 | 17,734 | 18,728 | 22,476 | 22,349 | 22,544 | 20,683 | 28,848 | 38,618 | 29,249 | 29,512 | 26,109 | 23,370 | 21,343 | 19,475 | 23,318 | 24,792 | 20,837 | 16,641 |
| Average | 31,207 | 30,390 | 29,308 | 28,477 | 25,221 | 22,928 | 19,501 | 17,169 | 21,781 | 23,075 | 22,348 | 22,168 | 23,410 | 28,095 | 27,936 | 28,179 | 25,854 | 36,060 | 48,272 | 36,562 | 36,890 | 32,636 | 29,213 | 26,679 | 24,344 | 29,148 | 30,989 | 26,046 | 20,801 |
| High | 31,903 | 30,395 | 29,947 | 28,600 | 30,265 | 27,514 | 23,401 | 20,602 | 26,138 | 27,690 | 26,818 | 26,601 | 28,092 | 33,714 | 33,524 | 33,815 | 31,025 | 43,273 | 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 | 8.773 | 7.484 | 6.445 | 5.721 | 4.946 | 6.883 | 9.899 | 4.180 | 7.515 | 6.450 | 4.824 | 4.568 | 5.296 | 2.440 | 3.420 | 3.000 | 2.150 | -0.290 | -28.58 | -41.19 | 10.09 | 31.83 | 32.83 | 30.41 | 25.69 | 22.73 | 22.21 | 18.10 | 14.11 |
| Average | 11.75 | 9.197 | 7.343 | 5.840 | 5.268 | 6.987 | 10.12 | 4.274 | 7.685 | 6.596 | 4.933 | 4.671 | 5.416 | 3.050 | 4.280 | 3.760 | 2.695 | 0.335 | -23.82 | -34.33 | 17.19 | 39.78 | 41.04 | 38.02 | 32.10 | 28.42 | 27.78 | 22.62 | 17.63 |
| High | 14.73 | 10.28 | 7.716 | 6.009 | 5.580 | 7.096 | 10.28 | 4.340 | 7.804 | 6.698 | 5.009 | 4.744 | 5.500 | 3.660 | 5.140 | 4.520 | 3.240 | 0.960 | -19.06 | -27.47 | 24.29 | 47.73 | 49.25 | 45.63 | 38.51 | 34.11 | 33.35 | 27.14 | 21.15 |
