| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 12 | 8 | 13 | 13 | 13 | 11 | 11 | 5 | 6 | 10 | 6 | 8 | 7 | 5 | 5 | 9 | 16 | 18 | 18 | 10 | 20 | 11 | 17 | 14 | 15 | 17 | 14 | 17 | 8 | 20 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 70,657 | 63,966 | 65,080 | 60,559 | 57,220 | 51,643 | 45,184 | 45,494 | 54,087 | 39,430 | 32,363 | 32,957 | 29,445 | 27,879 | 31,089 | 26,249 | 28,090 | 23,876 | 22,301 | 44,221 | 29,271 | 34,708 | 50,685 | 46,657 | 30,871 | 19,717 | 15,647 | 14,161 | 22,037 | 23,864 |
| Average | 73,935 | 66,933 | 65,258 | 62,544 | 58,922 | 51,973 | 45,775 | 47,576 | 58,531 | 42,670 | 35,022 | 35,665 | 31,865 | 30,170 | 33,644 | 32,812 | 35,113 | 29,845 | 27,876 | 55,276 | 36,589 | 43,385 | 63,357 | 58,321 | 38,588 | 24,646 | 19,558 | 17,701 | 27,546 | 29,830 |
| High | 75,324 | 68,191 | 65,437 | 63,857 | 59,502 | 52,223 | 46,086 | 49,744 | 61,346 | 44,722 | 36,706 | 37,380 | 33,397 | 31,621 | 35,261 | 39,374 | 42,136 | 35,814 | 33,451 | 66,332 | 43,907 | 52,062 | 76,028 | 69,985 | 46,306 | 29,575 | 23,470 | 21,241 | 33,055 | 35,796 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 17,745 | 16,064 | 16,344 | 15,208 | 14,370 | 12,969 | 21,757 | 19,779 | 17,558 | 17,847 | 22,287 | 17,511 | 15,427 | 12,564 | 13,308 | 12,711 | 13,479 | 11,134 | 13,246 | 14,760 | 14,436 | 21,581 | 38,992 | 30,563 | 18,570 | 10,232 | 8,275 | 9,763 | 15,395 | 15,688 |
| Average | 18,568 | 16,809 | 16,389 | 15,707 | 14,797 | 13,052 | 27,196 | 24,723 | 21,948 | 22,308 | 27,858 | 21,889 | 19,284 | 15,705 | 16,635 | 15,889 | 16,849 | 13,917 | 16,557 | 18,450 | 18,045 | 26,977 | 48,740 | 38,203 | 23,212 | 12,789 | 10,344 | 12,203 | 19,243 | 19,610 |
| High | 18,917 | 17,125 | 16,433 | 16,037 | 14,943 | 13,115 | 32,635 | 29,668 | 26,337 | 26,770 | 33,430 | 26,267 | 23,141 | 18,847 | 19,962 | 19,067 | 20,219 | 16,701 | 19,869 | 22,140 | 21,654 | 32,372 | 58,488 | 45,844 | 27,855 | 15,347 | 12,413 | 14,644 | 23,092 | 23,533 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 15,400 | 13,941 | 14,184 | 13,199 | 12,471 | 11,256 | 6,939 | 6,308 | 22,175 | 16,166 | 13,268 | 13,512 | 12,072 | 11,430 | 12,746 | 10,762 | 11,517 | 9,789 | 9,143 | 18,130 | 12,001 | -662.8 | 5,222 | 9,300 | 5,474 | 4,131 | 2,303 | 1,173 | 1,734 | 3,567 |
| Average | 16,114 | 14,588 | 14,223 | 13,631 | 12,842 | 11,327 | 8,673 | 7,885 | 23,997 | 17,494 | 14,359 | 14,622 | 13,064 | 12,369 | 13,793 | 13,452 | 14,396 | 12,236 | 11,429 | 22,663 | 15,001 | 372.7 | 6,528 | 11,625 | 6,842 | 5,164 | 2,878 | 1,466 | 2,168 | 4,459 |
| High | 16,417 | 14,862 | 14,262 | 13,918 | 12,968 | 11,382 | 10,408 | 9,462 | 25,151 | 18,335 | 15,049 | 15,325 | 13,692 | 12,964 | 14,457 | 16,143 | 17,275 | 14,683 | 13,714 | 27,195 | 18,001 | 1,408 | 7,833 | 13,950 | 8,211 | 6,197 | 3,454 | 1,759 | 2,602 | 5,351 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 22,132 | 19,837 | 18,081 | 17,369 | 15,376 | 11,969 | 8,417 | 10,789 | 10,729 | 5,677 | 6,334 | 6,166 | 2,480 | 4,917 | 4,552 | 5,272 | 5,366 | 4,018 | 1,802 | 5,373 | 6,630 | 945 | 7,395 | 6,071 | 3,716 | 2,826 | 1,922 | 1,604 | 1,789 | 2,181 |
| Average | 23,485 | 21,050 | 18,228 | 18,336 | 15,476 | 12,376 | 10,521 | 13,486 | 13,412 | 7,096 | 7,918 | 7,708 | 3,916 | 6,147 | 5,690 | 6,589 | 6,708 | 5,023 | 2,828 | 6,717 | 8,287 | 1,889 | 9,243 | 7,589 | 4,645 | 3,532 | 2,402 | 2,005 | 2,236 | 2,726 |
| High | 24,059 | 21,564 | 24,022 | 19,303 | 16,813 | 12,784 | 12,625 | 16,184 | 16,094 | 8,515 | 9,502 | 9,250 | 5,351 | 7,376 | 6,828 | 7,907 | 8,049 | 6,027 | 3,853 | 8,060 | 9,944 | 2,833 | 11,092 | 9,106 | 5,574 | 4,239 | 2,882 | 2,405 | 2,683 | 3,271 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 14,912 | 13,500 | 13,735 | 12,781 | 12,076 | 10,899 | 11,320 | 10,291 | 9,115 | 12,366 | 9,869 | 7,815 | 8,762 | 7,969 | 11,069 | 8,043 | 8,765 | 7,799 | 12,414 | 11,467 | 9,221 | 9,536 | 14,347 | 12,878 | 10,214 | 7,884 | 6,412 | 6,385 | 7,544 | 7,844 |
| Average | 15,604 | 14,126 | 13,773 | 13,200 | 12,435 | 10,969 | 14,150 | 12,863 | 11,394 | 15,457 | 12,337 | 9,768 | 10,952 | 9,962 | 13,836 | 10,053 | 10,956 | 9,749 | 15,517 | 14,546 | 12,141 | 11,920 | 17,934 | 16,097 | 12,767 | 9,855 | 8,015 | 7,981 | 9,430 | 9,805 |
| High | 15,897 | 14,392 | 13,810 | 13,477 | 12,558 | 11,022 | 16,979 | 15,436 | 13,672 | 18,548 | 14,804 | 11,722 | 13,142 | 11,954 | 16,603 | 12,064 | 13,147 | 11,698 | 18,620 | 17,626 | 15,060 | 14,304 | 21,521 | 19,317 | 15,321 | 11,826 | 9,618 | 9,577 | 11,316 | 11,765 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 66.34 | 59.46 | 54.2 | 52.07 | 46.09 | 35.88 | 19.07 | 30.69 | 53.97 | 18.17 | 19.56 | 21.41 | 17.02 | 14.19 | 13.26 | 8.94 | 8.98 | 5.85 | 2.66 | 8.68 | 7.3 | 1.65 | 13.57 | 10.87 | 6.76 | 4.71 | 3.17 | 2.91 | 3.21 | 4.1 |
| Average | 70.4 | 63.1 | 61.89 | 55.5 | 48.66 | 36.9 | 21.31 | 32.54 | 59.88 | 20.16 | 21.7 | 23.75 | 18.88 | 15.75 | 14.71 | 11.18 | 11.23 | 7.32 | 3.56 | 10.86 | 9.12 | 3.31 | 16.95 | 13.6 | 8.45 | 5.89 | 3.96 | 3.64 | 4 | 5.12 |
| High | 72.12 | 64.64 | 72.01 | 57.86 | 50.4 | 38.32 | 22.47 | 34.46 | 63.62 | 21.42 | 23.06 | 25.24 | 20.06 | 16.73 | 15.63 | 13.41 | 13.48 | 8.79 | 4.46 | 13.04 | 10.95 | 4.97 | 20.34 | 16.33 | 10.14 | 7.07 | 4.75 | 4.37 | 4.79 | 6.14 |