| 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 |
2002 12-30 |
2001 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 4 | 9 | 13 | 14 | 20 | 17 | 8 | 7 | 16 | 12 | 7 | 7 | 11 | 6 | 7 | 15 | 20 | 8 | 15 | 10 | 20 | 8 | 15 | 17 | 12 | 7 | 7 | 8 | 19 | 14 | 7 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 124,645 | 121,253 | 125,022 | 118,357 | 118,715 | 123,194 | 123,123 | 117,622 | 119,762 | 114,224 | 101,363 | 107,366 | 95,906 | 83,333 | 79,038 | 73,089 | 50,459 | 50,487 | 49,025 | 45,194 | 28,509 | 22,957 | 24,290 | 22,801 | 17,782 | 24,651 | 19,122 | 11,044 | 6,924 | 19,839 | 20,526 | 4,195 |
| Average | 128,344 | 124,852 | 125,120 | 121,706 | 122,720 | 123,735 | 123,422 | 121,113 | 121,287 | 115,678 | 102,653 | 108,733 | 97,126 | 84,394 | 80,044 | 74,019 | 63,074 | 63,109 | 61,281 | 56,492 | 35,637 | 28,696 | 30,362 | 28,502 | 22,228 | 30,814 | 23,903 | 13,804 | 8,655 | 24,798 | 25,657 | 5,243 |
| High | 132,514 | 128,908 | 125,218 | 124,408 | 125,806 | 124,276 | 123,532 | 125,048 | 122,894 | 117,211 | 104,014 | 110,174 | 98,413 | 85,512 | 81,105 | 75,000 | 75,689 | 75,731 | 73,537 | 67,791 | 42,764 | 34,435 | 36,435 | 34,202 | 26,673 | 36,976 | 28,683 | 16,565 | 10,386 | 29,758 | 30,789 | 6,292 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 38,364 | 37,321 | 38,481 | 36,429 | 36,539 | 37,918 | 37,896 | 36,203 | 27,951 | 24,260 | 20,705 | 25,653 | 22,086 | 30,232 | 20,176 | 19,199 | 16,218 | 22,992 | 23,482 | 13,834 | 11,108 | 8,380 | 8,931 | 9,398 | 7,142 | 7,302 | 4,961 | 1,665 | 3,577 | 3,589 | 13,439 | 586.7 |
| Average | 39,503 | 38,428 | 38,511 | 37,460 | 37,772 | 38,084 | 37,988 | 37,277 | 34,939 | 30,325 | 25,881 | 32,067 | 27,607 | 37,790 | 25,220 | 23,999 | 20,273 | 28,740 | 29,353 | 17,293 | 13,885 | 10,475 | 11,163 | 11,748 | 8,928 | 9,127 | 6,202 | 2,082 | 4,472 | 4,486 | 16,799 | 733.4 |
| High | 40,786 | 39,677 | 38,541 | 38,292 | 38,722 | 38,251 | 38,022 | 38,489 | 41,926 | 36,391 | 31,057 | 38,480 | 33,129 | 45,348 | 30,264 | 28,799 | 24,328 | 34,488 | 35,223 | 20,752 | 16,662 | 12,570 | 13,396 | 14,098 | 10,713 | 10,953 | 7,442 | 2,498 | 5,366 | 5,383 | 20,159 | 880.1 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 23,382 | 22,746 | 23,453 | 22,202 | 22,269 | 23,110 | 23,096 | 22,064 | 16,755 | 13,465 | 11,539 | 15,847 | 14,314 | 13,148 | 12,839 | 12,540 | 10,550 | 10,576 | 9,528 | 8,560 | 5,972 | 4,336 | 4,621 | 4,076 | 3,172 | 3,109 | 2,165 | 1,166 | -721.6 | -33,456 | 3,574 | 4,161 |
| Average | 24,076 | 23,421 | 23,471 | 22,831 | 23,021 | 23,211 | 23,152 | 22,719 | 20,944 | 16,832 | 14,424 | 19,809 | 17,892 | 16,435 | 16,048 | 15,675 | 13,187 | 13,220 | 11,910 | 10,700 | 7,465 | 5,419 | 5,776 | 5,095 | 3,965 | 3,886 | 2,706 | 1,457 | -601.3 | -25,109 | 4,468 | 5,201 |
| High | 24,858 | 24,181 | 23,489 | 23,337 | 23,600 | 23,313 | 23,173 | 23,457 | 25,133 | 20,198 | 17,309 | 23,771 | 21,471 | 19,722 | 19,258 | 18,810 | 15,824 | 15,864 | 14,292 | 12,840 | 8,958 | 6,503 | 6,932 | 6,114 | 4,759 | 4,664 | 3,247 | 1,748 | -481.1 | -16,761 | 5,361 | 6,241 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 18,567 | 16,935 | 13,621 | 9,543 | 9,287 | 14,545 | 14,263 | 13,220 | 10,603 | 9,151 | 6,888 | 9,774 | 8,827 | 17,059 | 6,619 | 6,391 | 5,783 | 5,319 | 4,869 | 3,290 | 2,720 | 2,173 | 1,770 | 1,880 | 1,501 | 738 | 616.1 | -326.4 | 603.3 | -996.6 | 9,347 | -308.1 |
| Average | 19,289 | 17,594 | 16,583 | 10,557 | 10,340 | 14,702 | 14,382 | 13,768 | 13,253 | 11,438 | 8,611 | 12,218 | 11,034 | 21,324 | 8,273 | 7,988 | 7,229 | 6,649 | 6,086 | 4,112 | 3,401 | 2,717 | 2,213 | 2,350 | 1,876 | 922.5 | 770.1 | -255.5 | 902.7 | -281.9 | 11,765 | -256.7 |
| High | 20,104 | 18,337 | 19,544 | 16,899 | 16,145 | 14,859 | 14,500 | 14,315 | 15,904 | 13,726 | 10,333 | 14,661 | 13,241 | 25,588 | 9,928 | 9,586 | 8,675 | 7,979 | 7,304 | 4,935 | 4,081 | 3,260 | 2,656 | 2,820 | 2,251 | 1,107 | 924.1 | -184.7 | 1,202 | 432.9 | 14,184 | -205.4 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 48,307 | 46,993 | 48,454 | 45,870 | 46,009 | 47,745 | 47,717 | 45,586 | 27,817 | 28,329 | 26,285 | 30,201 | 26,436 | 23,241 | 22,479 | 21,408 | 17,654 | 18,346 | 12,429 | 13,400 | 6,055 | 4,588 | 5,346 | 5,807 | 4,516 | 4,962 | 4,082 | 2,064 | 1,084 | 7,620 | 7,884 | 1,611 |
| Average | 49,741 | 48,387 | 48,491 | 47,168 | 47,561 | 47,955 | 47,834 | 46,938 | 34,771 | 35,411 | 32,857 | 37,751 | 33,045 | 29,051 | 28,098 | 26,761 | 22,068 | 22,933 | 15,536 | 16,750 | 7,569 | 5,735 | 6,683 | 7,259 | 5,645 | 6,203 | 5,102 | 2,581 | 1,355 | 9,526 | 9,856 | 2,014 |
| High | 51,357 | 49,960 | 48,529 | 48,216 | 48,757 | 48,164 | 47,876 | 48,463 | 41,725 | 42,494 | 39,428 | 45,301 | 39,654 | 34,861 | 33,718 | 32,113 | 26,481 | 27,519 | 18,643 | 20,100 | 9,082 | 6,883 | 8,020 | 8,711 | 6,774 | 7,443 | 6,123 | 3,097 | 1,626 | 11,431 | 11,827 | 2,417 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 5.11 | 4.66 | 3.75 | 2.62 | 2.55 | 4 | 3.92 | 3.64 | 3.53 | 3.15 | 2.46 | 3.05 | 2.52 | 2.02 | 1.71 | 1.6 | 1.51 | 0.95 | 0.73 | 0.63 | 0.46 | 0.31 | 0.28 | 0.25 | 0.19 | 0.16 | 0.1 | 0.01 | -0.47 | -0.056 | -0.46 | -0.07 |
| Average | 5.31 | 4.84 | 4.38 | 3.96 | 3.7 | 4.04 | 3.96 | 3.78 | 3.59 | 3.2 | 2.51 | 3.1 | 2.57 | 2.06 | 1.73 | 1.63 | 1.89 | 1.19 | 0.93 | 0.79 | 0.58 | 0.39 | 0.36 | 0.32 | 0.23 | 0.21 | 0.12 | 0.04 | -0.385 | -0.055 | -0.39 | -0.065 |
| High | 5.53 | 5.04 | 5.38 | 4.65 | 4.44 | 4.09 | 3.99 | 3.94 | 3.65 | 3.26 | 2.55 | 3.15 | 2.61 | 2.09 | 1.76 | 1.66 | 2.27 | 1.43 | 1.13 | 0.95 | 0.7 | 0.47 | 0.44 | 0.39 | 0.27 | 0.26 | 0.14 | 0.07 | -0.3 | -0.054 | -0.32 | -0.06 |