| Period Ending: | 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 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 9 | 9 | 8 | 9 | 5 | 6 | 6 | 11 | 6 | 6 | 6 | 11 | 9 | 13 | 19 | 9 | 9 | 13 | 15 | 19 | 13 | 16 | 11 | 12 | 17 | 17 | 11 | 20 | 18 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 206,470 | 198,304 | 188,318 | 181,470 | 174,635 | 158,862 | 128,621 | 121,932 | 119,104 | 114,814 | 109,628 | 101,902 | 96,601 | 95,307 | 77,655 | 69,409 | 63,082 | 72,833 | 73,201 | 47,726 | 52,127 | 45,039 | 40,648 | 36,867 | 21,793 | 23,701 | 25,641 | 18,964 | 18,188 | 17,583 |
| Average | 211,951 | 199,004 | 191,049 | 183,278 | 175,777 | 160,995 | 129,882 | 123,127 | 120,272 | 115,940 | 110,702 | 102,901 | 97,548 | 96,241 | 97,069 | 86,762 | 78,853 | 91,042 | 91,501 | 59,657 | 65,159 | 56,299 | 50,810 | 46,084 | 27,241 | 29,626 | 32,051 | 23,705 | 22,735 | 21,978 |
| High | 217,432 | 199,704 | 194,464 | 184,975 | 177,009 | 163,930 | 131,557 | 124,715 | 121,822 | 117,434 | 112,129 | 104,227 | 98,806 | 97,482 | 116,483 | 104,114 | 94,624 | 109,250 | 109,801 | 71,589 | 78,191 | 67,559 | 60,972 | 55,301 | 32,689 | 35,551 | 38,461 | 28,446 | 27,282 | 26,374 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 75,061 | 72,093 | 68,462 | 65,973 | 63,488 | 57,754 | 47,053 | 43,684 | 34,317 | 57,028 | 56,580 | 41,163 | 35,026 | 31,279 | 34,285 | 29,077 | 27,725 | 33,769 | 29,994 | 46,189 | 50,850 | 44,944 | 31,427 | 20,240 | 14,874 | 15,288 | 22,681 | 13,612 | 15,612 | 16,142 |
| Average | 77,054 | 72,347 | 69,455 | 66,630 | 63,903 | 58,529 | 58,816 | 54,605 | 42,896 | 71,285 | 70,725 | 51,453 | 43,782 | 39,099 | 42,857 | 36,346 | 34,656 | 42,211 | 37,493 | 57,736 | 63,563 | 56,180 | 39,284 | 25,300 | 18,593 | 19,110 | 28,352 | 17,015 | 19,515 | 20,178 |
| High | 79,047 | 72,602 | 70,697 | 67,247 | 64,351 | 59,596 | 70,580 | 65,526 | 51,475 | 85,542 | 84,870 | 61,744 | 52,539 | 46,919 | 51,428 | 43,615 | 41,587 | 50,654 | 44,991 | 69,284 | 76,276 | 67,416 | 47,140 | 30,360 | 22,311 | 22,933 | 34,022 | 20,418 | 23,418 | 24,214 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 65,331 | 62,747 | 59,588 | 57,421 | 55,258 | 50,267 | 85,564 | 77,786 | 37,687 | 36,330 | 34,688 | 32,244 | 30,567 | 30,157 | 24,572 | 21,963 | 19,961 | 23,046 | 23,162 | 15,101 | 16,494 | 14,251 | 12,862 | 11,665 | 6,896 | 7,499 | 8,113 | 6,001 | 5,755 | 5,564 |
| Average | 67,066 | 62,969 | 60,452 | 57,993 | 55,619 | 50,942 | 106,956 | 97,232 | 38,057 | 36,686 | 35,028 | 32,560 | 30,866 | 30,453 | 30,715 | 27,453 | 24,951 | 28,807 | 28,953 | 18,877 | 20,618 | 17,814 | 16,077 | 14,582 | 8,620 | 9,374 | 10,142 | 7,501 | 7,194 | 6,954 |
| High | 68,800 | 63,191 | 61,532 | 58,530 | 56,009 | 51,871 | 128,347 | 116,679 | 38,547 | 37,159 | 35,480 | 32,980 | 31,264 | 30,845 | 36,858 | 32,944 | 29,941 | 34,569 | 34,743 | 22,652 | 24,741 | 21,377 | 19,293 | 17,498 | 10,343 | 11,249 | 12,170 | 9,001 | 8,633 | 8,345 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 69,519 | 59,015 | 58,618 | 57,889 | 52,554 | 50,769 | 29,837 | 28,841 | 16,902 | 25,899 | 25,791 | 17,758 | 17,358 | 17,560 | 17,566 | 12,798 | 13,193 | 14,093 | 12,241 | 14,480 | 10,694 | 10,388 | 6,332 | 3,574 | 4,196 | 1,088 | 984.7 | 3,438 | 2,827 | 2,923 |
| Average | 71,975 | 59,297 | 60,638 | 58,320 | 53,656 | 52,217 | 37,296 | 36,051 | 21,128 | 32,374 | 32,239 | 22,198 | 21,698 | 21,950 | 21,958 | 16,148 | 16,491 | 17,617 | 15,301 | 18,099 | 13,367 | 12,985 | 7,915 | 4,735 | 5,245 | 1,597 | 1,477 | 4,297 | 3,534 | 3,653 |
| High | 74,431 | 69,897 | 62,658 | 58,750 | 54,758 | 52,883 | 44,756 | 43,261 | 25,354 | 38,848 | 38,687 | 26,637 | 26,037 | 26,340 | 26,349 | 19,497 | 19,789 | 21,140 | 18,361 | 21,719 | 16,041 | 15,582 | 9,499 | 5,895 | 6,294 | 2,106 | 1,969 | 5,157 | 4,241 | 4,384 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 55,157 | 52,975 | 50,308 | 48,479 | 46,652 | 42,439 | 33,173 | 25,062 | 25,702 | 26,833 | 29,001 | 24,772 | 23,191 | 23,470 | 26,529 | 23,264 | 19,909 | 23,650 | 21,474 | 40,734 | 17,565 | 17,014 | 16,880 | 13,463 | 7,612 | 9,143 | 10,994 | 4,619 | 4,409 | 4,284 |
| Average | 56,621 | 53,163 | 51,037 | 48,961 | 46,958 | 43,009 | 41,466 | 31,327 | 32,128 | 33,541 | 36,252 | 30,965 | 28,989 | 29,337 | 33,161 | 29,080 | 24,887 | 29,563 | 26,843 | 50,917 | 21,956 | 21,268 | 21,101 | 16,829 | 9,515 | 11,429 | 13,743 | 5,773 | 5,512 | 5,355 |
| High | 58,086 | 53,350 | 51,950 | 49,415 | 47,287 | 43,793 | 49,759 | 37,593 | 38,553 | 40,250 | 43,502 | 37,159 | 34,787 | 35,205 | 39,793 | 34,896 | 29,864 | 35,475 | 32,212 | 61,101 | 26,347 | 25,521 | 25,321 | 20,195 | 11,418 | 13,715 | 16,491 | 6,928 | 6,614 | 6,426 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 24.15 | 20.5 | 20.36 | 20.11 | 18.25 | 17.63 | 11.47 | 14.85 | 7.63 | 10.36 | 9.11 | 6.79 | 5.82 | 5.85 | 4.38 | 3.75 | 2.67 | 3.11 | 2.25 | 0.9 | 2.78 | 2.55 | 2.08 | 2.59 | 1.7 | 0.87 | 1.83 | 2.27 | 2.14 | 2.13 |
| Average | 25 | 22.83 | 21.06 | 20.27 | 18.59 | 17.94 | 11.62 | 15.04 | 7.73 | 10.5 | 9.23 | 6.88 | 5.9 | 5.92 | 5.47 | 4.69 | 3.35 | 3.89 | 2.82 | 1.14 | 3.49 | 3.18 | 2.59 | 3.23 | 2.13 | 1.14 | 2.29 | 2.83 | 2.67 | 2.67 |
| High | 25.85 | 24.28 | 21.76 | 20.41 | 19.02 | 18.37 | 11.82 | 15.29 | 7.86 | 10.67 | 9.38 | 6.99 | 6 | 6.02 | 6.56 | 5.63 | 4.02 | 4.67 | 3.39 | 1.38 | 4.2 | 3.81 | 3.1 | 3.87 | 2.56 | 1.41 | 2.75 | 3.39 | 3.2 | 3.21 |