| 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 |
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 |
1998 12-31 |
1997 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 10 | 10 | 8 | 9 | 3 | 4 | 4 | 3 | 9 | 13 | 8 | 9 | 19 | 11 | 14 | 18 | 15 | 9 | 10 | 12 | 18 | 13 | 15 | 20 | 12 | 19 | 16 | 8 | 7 | 20 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 137,097 | 171,819 | 176,359 | 171,937 | 180,744 | 170,065 | 145,965 | 128,918 | 120,090 | 146,230 | 147,944 | 134,901 | 132,249 | 129,966 | 110,026 | 101,997 | 90,447 | 106,804 | 98,288 | 116,497 | 92,445 | 1,869,924 | 226,802 | 893,578 | 120,027 | 175,265 | 151,079 | 130,206 | 131,567 | 124,578 | 114,201 | 104,452 |
| Average | 147,434 | 175,445 | 176,836 | 180,351 | 182,761 | 172,319 | 155,574 | 137,606 | 128,184 | 156,086 | 157,914 | 143,993 | 141,162 | 138,725 | 137,532 | 127,496 | 113,059 | 133,505 | 122,860 | 145,622 | 115,556 | 2,337,405 | 283,503 | 1,116,972 | 150,033 | 219,081 | 188,849 | 162,758 | 164,458 | 155,722 | 142,752 | 130,565 |
| High | 158,059 | 179,071 | 177,313 | 193,976 | 188,135 | 175,214 | 165,252 | 147,140 | 137,064 | 166,899 | 168,855 | 153,969 | 150,941 | 148,336 | 165,039 | 152,996 | 135,670 | 160,206 | 147,432 | 174,746 | 138,667 | 2,804,886 | 340,203 | 1,340,367 | 180,040 | 262,897 | 226,618 | 195,310 | 197,350 | 186,867 | 171,302 | 156,678 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 11,081 | 13,887 | 14,254 | 13,897 | 14,608 | 23,535 | 21,395 | 38,924 | 16,499 | 7,470 | 14,324 | 12,322 | 10,207 | 8,043 | 3,861 | 5,278 | 5,421 | 9,767 | 8,063 | 14,547 | -8,175 | 3,072 | -17,797 | -5,722 | 2,148 | 1,758 | -1,308 | -10,398 | 16,332 | 20,262 | 32,281 | 15,787 |
| Average | 11,916 | 14,180 | 14,293 | 14,577 | 14,771 | 29,754 | 27,049 | 48,655 | 20,624 | 9,337 | 17,905 | 15,403 | 12,759 | 10,054 | 4,827 | 6,597 | 6,929 | 12,209 | 10,078 | 18,184 | -6,209 | 4,802 | -14,831 | -4,403 | 2,818 | 2,791 | -861 | -8,194 | 20,415 | 25,327 | 40,351 | 19,733 |
| High | 12,775 | 14,473 | 14,331 | 15,678 | 15,206 | 35,973 | 32,703 | 58,386 | 24,748 | 11,205 | 21,485 | 18,483 | 15,311 | 12,065 | 5,792 | 7,917 | 8,437 | 14,651 | 12,094 | 21,820 | -4,243 | 6,532 | -11,865 | -3,083 | 3,487 | 3,824 | -413 | -5,989 | 24,498 | 30,392 | 48,421 | 23,680 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 4,639 | 5,814 | 5,968 | 5,818 | 6,116 | 4,621 | 4,201 | 5,642 | -21,801 | 2,453 | 12,409 | 9,291 | 7,746 | 5,534 | 2,569 | 3,653 | 3,755 | 8,305 | 7,881 | 8,026 | 766 | 12,554 | -10,339 | 25,561 | 5,358 | 7,209 | 6,329 | -16,895 | 11,574 | 13,131 | 12,271 | 13,199 |
| Average | 4,989 | 5,937 | 5,984 | 6,103 | 6,184 | 5,777 | 5,251 | 7,084 | -17,165 | 3,430 | 15,511 | 11,613 | 9,682 | 6,917 | 3,211 | 4,567 | 5,301 | 10,381 | 9,852 | 10,736 | 3,706 | 15,693 | -7,870 | 31,952 | 6,698 | 9,011 | 8,346 | -12,195 | 14,468 | 16,414 | 15,339 | 16,499 |
| High | 5,348 | 6,060 | 6,000 | 6,564 | 6,366 | 6,932 | 6,302 | 8,526 | -12,529 | 4,408 | 18,613 | 13,936 | 11,619 | 8,301 | 3,853 | 5,480 | 6,847 | 12,458 | 11,822 | 13,447 | 6,646 | 18,832 | -5,400 | 38,342 | 8,037 | 10,813 | 10,363 | -7,495 | 17,362 | 19,696 | 18,406 | 19,799 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 4,040 | 7,298 | 5,624 | 5,331 | 6,468 | 3,158 | 11,978 | 20,471 | -18,186 | -1,669 | 2,900 | 5,201 | 2,611 | 5,350 | 2,405 | 4,923 | 3,603 | 17,639 | 3,509 | 3,744 | -13,263 | -3,290 | -14,441 | 3,168 | 1,851 | -86.4 | -1,509 | -7,398 | 2,415 | 5,602 | 18,735 | 4,556 |
| Average | 4,445 | 8,232 | 7,777 | 6,422 | 7,102 | 4,347 | 16,485 | 25,588 | -13,569 | -1,083 | 3,687 | 6,501 | 3,668 | 6,687 | 3,006 | 6,154 | 4,504 | 22,049 | 4,386 | 5,672 | -10,955 | -2,208 | -12,035 | 4,102 | 2,314 | 284 | -1,104 | -5,858 | 3,297 | 7,002 | 23,419 | 5,695 |
| High | 4,862 | 9,857 | 8,736 | 7,898 | 7,737 | 5,536 | 20,992 | 30,706 | -8,951 | -497 | 4,474 | 7,802 | 4,725 | 8,024 | 3,607 | 7,385 | 5,405 | 26,459 | 5,263 | 7,600 | -8,647 | -1,126 | -9,628 | 5,036 | 2,776 | 654 | -699 | -4,319 | 4,179 | 8,403 | 28,102 | 6,834 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 10,112 | 12,673 | 13,007 | 12,681 | 13,331 | 10,308 | 9,371 | 16,673 | 23,249 | 7,630 | 9,369 | 7,771 | 9,460 | 11,223 | 10,378 | 8,903 | 7,881 | 8,932 | 7,939 | 19,126 | 21,200 | 27,443 | 18,896 | 115,738 | 16,145 | 20,818 | 20,987 | 10,654 | 6,569 | 7,344 | 5,994 | 4,556 |
| Average | 10,874 | 12,940 | 13,043 | 13,302 | 13,480 | 12,885 | 11,714 | 20,842 | 29,061 | 9,538 | 11,712 | 9,714 | 11,825 | 14,028 | 12,973 | 11,128 | 9,852 | 11,165 | 9,923 | 23,907 | 26,500 | 34,304 | 23,620 | 144,672 | 20,181 | 26,023 | 26,233 | 13,318 | 9,331 | 9,180 | 7,492 | 5,816 |
| High | 11,658 | 13,208 | 13,078 | 14,307 | 13,876 | 15,462 | 14,056 | 25,010 | 34,874 | 11,446 | 14,054 | 11,657 | 14,189 | 16,834 | 15,567 | 13,354 | 11,822 | 13,398 | 11,908 | 28,688 | 31,800 | 41,164 | 28,344 | 173,606 | 24,217 | 31,228 | 31,480 | 15,981 | 12,094 | 11,016 | 8,991 | 7,076 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 1.000 | 1.806 | 1.392 | 1.319 | 1.601 | 1.798 | 1.801 | 1.703 | 0.002 | 1.128 | 1.210 | 1.645 | 1.625 | 1.592 | 0.830 | 0.940 | 0.770 | 1.320 | 1.100 | -3.230 | -2.930 | -3.300 | -1.420 | 0.360 | 0.820 | 0.060 | -0.030 | -1.020 | 3.580 | 4.370 | 4.080 | 3.160 |
| Average | 1.100 | 2.123 | 1.756 | 1.671 | 1.803 | 1.868 | 1.958 | 1.855 | 0.003 | 1.229 | 1.319 | 1.792 | 1.770 | 1.734 | 1.030 | 1.180 | 0.960 | 1.650 | 1.375 | -2.620 | -2.440 | -2.750 | -1.020 | 0.500 | 1.025 | 0.240 | 0.075 | -0.700 | 4.490 | 5.470 | 5.100 | 3.950 |
| High | 1.203 | 2.439 | 2.162 | 1.955 | 1.915 | 1.908 | 2.116 | 2.022 | 0.003 | 1.340 | 1.437 | 1.953 | 1.930 | 1.890 | 1.230 | 1.420 | 1.150 | 1.980 | 1.650 | -2.010 | -1.950 | -2.200 | -0.620 | 0.640 | 1.230 | 0.420 | 0.180 | -0.380 | 5.400 | 6.570 | 6.120 | 4.740 |
