| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 4 | 5 | 11 | 10 | 12 | 11 | 6 | 6 | 11 | 6 | 6 | 11 | 6 | 6 |
| Estimated Revenue | |||||||||||||||
| Low | 34,251 | 37,135 | 41,346 | 37,784 | 34,269 | 39,232 | 31,476 | 29,937 | 29,926 | 26,124 | 20,782 | 26,521 | 29,774 | 34,917 | 29,196 |
| Average | 40,475 | 43,882 | 48,859 | 44,650 | 40,100 | 41,647 | 37,022 | 35,212 | 35,199 | 30,727 | 24,443 | 31,194 | 35,021 | 41,070 | 34,341 |
| High | 44,219 | 47,941 | 53,378 | 48,780 | 42,801 | 44,094 | 40,006 | 38,050 | 38,036 | 33,204 | 26,413 | 33,708 | 37,843 | 44,380 | 37,109 |
| Estimated EBITDA | |||||||||||||||
| Low | 13,501 | 14,638 | 16,298 | 14,894 | 13,508 | 15,465 | 12,407 | 11,801 | 11,796 | 10,298 | 8,192 | 10,454 | 11,737 | 13,764 | 11,509 |
| Average | 15,955 | 17,298 | 19,260 | 17,600 | 15,807 | 16,417 | 14,594 | 13,880 | 13,875 | 12,112 | 9,635 | 12,296 | 13,805 | 16,189 | 13,537 |
| High | 17,430 | 18,898 | 21,041 | 19,228 | 16,872 | 17,381 | 15,770 | 14,999 | 14,993 | 13,088 | 10,412 | 13,287 | 14,917 | 17,494 | 14,628 |
| Estimated EBIT | |||||||||||||||
| Low | 10,889 | 11,805 | 13,144 | 12,012 | 10,894 | 12,472 | 10,006 | 9,517 | 9,514 | 8,305 | 6,607 | 8,431 | 9,466 | 11,101 | 9,282 |
| Average | 12,867 | 13,951 | 15,533 | 14,195 | 12,748 | 13,240 | 11,770 | 11,194 | 11,190 | 9,768 | 7,771 | 9,917 | 11,133 | 13,057 | 10,917 |
| High | 14,058 | 15,241 | 16,969 | 15,508 | 13,607 | 14,018 | 12,718 | 12,097 | 12,092 | 10,556 | 8,397 | 10,716 | 12,031 | 14,109 | 11,797 |
| Estimated Net Income | |||||||||||||||
| Low | 8,280 | 9,463 | 11,005 | 7,613 | 4,993 | 5,730 | 5,333 | 4,182 | 10,410 | 7,341 | 5,785 | 3,577 | 4,165 | 11,985 | -5,869 |
| Average | 10,349 | 11,828 | 13,754 | 9,515 | 6,240 | 7,162 | 6,623 | 5,193 | 12,927 | 9,116 | 7,184 | 4,442 | 5,172 | 14,883 | -5,313 |
| High | 11,594 | 13,250 | 15,408 | 10,660 | 6,991 | 8,023 | 7,317 | 5,737 | 14,282 | 10,071 | 7,937 | 4,907 | 5,714 | 16,443 | -4,278 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 9,778 | 10,602 | 11,804 | 10,787 | 9,783 | 11,200 | 8,986 | 8,547 | 8,543 | 7,458 | 5,933 | 7,571 | 8,500 | 9,969 | 8,335 |
| Average | 11,555 | 12,528 | 13,949 | 12,747 | 11,448 | 11,890 | 10,569 | 10,053 | 10,049 | 8,772 | 6,978 | 8,905 | 9,998 | 11,725 | 9,804 |
| High | 12,624 | 13,687 | 15,239 | 13,926 | 12,219 | 12,588 | 11,421 | 10,863 | 10,859 | 9,479 | 7,541 | 9,623 | 10,804 | 12,670 | 10,594 |
| Estimated EPS | |||||||||||||||
| Low | 3.68 | 4.21 | 4.89 | 3.38 | 2.22 | 2.55 | 2.37 | 1.86 | 4.63 | 3.26 | 2.57 | 1.59 | 1.85 | 5.33 | -2.61 |
| Average | 4.6 | 5.26 | 6.11 | 4.23 | 2.77 | 3.18 | 2.94 | 2.31 | 5.75 | 4.05 | 3.19 | 1.97 | 2.3 | 6.62 | -2.36 |
| High | 5.15 | 5.89 | 6.85 | 4.74 | 3.11 | 3.57 | 3.25 | 2.55 | 6.35 | 4.48 | 3.53 | 2.18 | 2.54 | 7.31 | -1.9 |
