| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 10 | 14 | 12 | 13 | 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 | 57,412 | 53,058 | 50,582 | 49,960 | 48,263 | 45,712 | 56,842 | 41,439 | 34,012 | 34,636 | 30,945 | 29,300 | 32,673 | 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 | 59,754 | 55,222 | 53,507 | 51,266 | 48,895 | 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 | 62,171 | 57,456 | 56,463 | 52,069 | 49,227 | 49,501 | 60,805 | 44,328 | 36,383 | 37,051 | 33,103 | 31,342 | 34,951 | 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 | 26,857 | 24,820 | 23,661 | 23,371 | 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 | 27,952 | 25,832 | 25,030 | 23,982 | 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 | 29,083 | 26,877 | 26,413 | 24,357 | 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 | 23,538 | 21,753 | 20,738 | 20,483 | 6,939 | 6,308 | 19,045 | 13,884 | 11,396 | 11,605 | 10,368 | 9,817 | 10,947 | 8,795 | 9,412 | 8,000 | 7,472 | 14,817 | 9,808 | -663 | 5,222 | 9,300 | 5,474 | 4,131 | 2,303 | 1,173 | 1,734 | 3,567 |
| Average | 24,498 | 22,640 | 21,937 | 21,018 | 8,673 | 7,885 | 19,611 | 14,297 | 11,734 | 11,950 | 10,676 | 10,109 | 11,273 | 10,994 | 11,765 | 10,000 | 9,340 | 18,521 | 12,259 | 373 | 6,528 | 11,625 | 6,842 | 5,164 | 2,878 | 1,466 | 2,168 | 4,459 |
| High | 25,489 | 23,556 | 23,149 | 21,348 | 10,408 | 9,462 | 20,373 | 14,852 | 12,190 | 12,414 | 11,091 | 10,501 | 11,710 | 13,192 | 14,118 | 12,000 | 11,208 | 22,225 | 14,711 | 1,408 | 7,833 | 13,950 | 8,211 | 6,197 | 3,454 | 1,759 | 2,602 | 5,351 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 16,598 | 11,996 | 10,353 | 9,905 | 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 | 17,489 | 13,973 | 13,074 | 12,517 | 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 | 18,409 | 16,944 | 15,658 | 13,648 | 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 | 19,818 | 18,315 | 17,461 | 17,246 | 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 | 20,627 | 19,063 | 18,471 | 17,697 | 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 | 21,461 | 19,834 | 19,491 | 17,974 | 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 | 48.00 | 34.69 | 29.94 | 28.64 | 29.81 | 30.88 | 57.64 | 19.40 | 20.89 | 22.86 | 18.17 | 15.16 | 14.16 | 8.940 | 8.980 | 5.850 | 2.660 | 8.680 | 7.300 | 1.650 | 13.57 | 10.87 | 6.760 | 4.710 | 3.170 | 2.910 | 3.210 | 4.100 |
| Average | 50.58 | 44.61 | 40.47 | 36.20 | 31.42 | 32.54 | 59.88 | 20.16 | 21.70 | 23.75 | 18.88 | 15.75 | 14.71 | 11.18 | 11.23 | 7.320 | 3.560 | 10.86 | 9.125 | 3.310 | 16.95 | 13.60 | 8.450 | 5.890 | 3.960 | 3.640 | 4.000 | 5.120 |
| High | 53.24 | 49.00 | 45.28 | 39.47 | 33.07 | 34.25 | 62.91 | 21.18 | 22.80 | 24.95 | 19.83 | 16.54 | 15.46 | 13.41 | 13.48 | 8.790 | 4.460 | 13.04 | 10.95 | 4.970 | 20.34 | 16.33 | 10.14 | 7.070 | 4.750 | 4.370 | 4.790 | 6.140 |
