| Period Ending: | 2030 12-31 |
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 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 4 | 9 | 15 | 13 | 15 | 13 | 7 | 6 | 6 | 11 | 6 | 8 | 8 | 12 | 9 | 17 | 12 | 16 | 19 | 12 | 7 | 8 | 11 | 12 | 20 | 11 | 7 | 15 | 10 | 19 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 55,913 | 53,355 | 52,419 | 48,331 | 48,132 | 48,081 | 46,033 | 45,251 | 41,940 | 37,330 | 32,337 | 36,189 | 31,216 | 34,488 | 40,705 | 43,281 | 36,246 | 37,291 | 37,669 | 24,474 | 23,791 | 22,079 | 18,614 | 16,318 | 16,129 | 15,651 | 13,537 | 15,641 | 15,251 | 15,050 | 15,094 |
| Average | 57,413 | 54,786 | 52,529 | 49,825 | 49,005 | 48,271 | 46,204 | 46,465 | 42,834 | 38,126 | 33,026 | 36,961 | 31,882 | 35,224 | 41,573 | 44,204 | 45,307 | 46,614 | 47,086 | 30,593 | 29,739 | 27,599 | 23,268 | 20,397 | 20,162 | 19,564 | 16,922 | 19,552 | 19,063 | 18,813 | 18,868 |
| High | 59,785 | 57,050 | 52,638 | 52,637 | 50,261 | 48,401 | 46,414 | 48,385 | 43,459 | 38,682 | 33,508 | 37,500 | 32,347 | 35,738 | 42,180 | 44,849 | 54,369 | 55,937 | 56,503 | 36,712 | 35,687 | 33,119 | 27,921 | 24,476 | 24,194 | 23,477 | 20,306 | 23,462 | 22,876 | 22,576 | 22,642 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 20,008 | 19,092 | 18,757 | 17,294 | 17,223 | 17,205 | 16,472 | 16,192 | 10,485 | 13,322 | 8,800 | 10,227 | 7,892 | 7,040 | 14,527 | 15,446 | 9,291 | 11,048 | 11,069 | 8,254 | 6,379 | 6,896 | 5,807 | 5,327 | 4,864 | 4,303 | 4,764 | 3,213 | 3,594 | 4,674 | 5,345 |
| Average | 20,544 | 19,604 | 18,796 | 17,829 | 17,536 | 17,273 | 16,533 | 16,627 | 13,106 | 13,607 | 11,000 | 12,784 | 9,864 | 8,800 | 14,837 | 15,776 | 11,613 | 13,811 | 13,836 | 10,318 | 7,974 | 8,620 | 7,258 | 6,658 | 6,079 | 5,379 | 5,955 | 4,017 | 4,493 | 5,843 | 6,681 |
| High | 21,393 | 20,414 | 18,836 | 18,835 | 17,985 | 17,320 | 16,608 | 17,314 | 15,727 | 13,805 | 13,200 | 15,340 | 11,837 | 10,560 | 15,053 | 16,006 | 13,936 | 16,573 | 16,604 | 12,381 | 9,569 | 10,344 | 8,710 | 7,990 | 7,295 | 6,455 | 7,146 | 4,820 | 5,392 | 7,012 | 8,017 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 21,413 | 20,434 | 20,075 | 18,509 | 18,433 | 18,414 | 17,630 | 17,330 | 6,974 | 12,121 | 6,233 | 7,830 | 6,782 | 5,944 | 13,217 | 14,054 | 7,671 | 8,140 | 8,449 | 6,495 | 6,250 | 5,535 | 4,871 | 4,268 | 4,000 | 4,366 | 3,954 | 2,851 | 3,102 | 3,974 | 4,001 |
| Average | 21,988 | 20,982 | 20,117 | 19,082 | 18,768 | 18,487 | 17,695 | 17,795 | 8,718 | 12,380 | 7,791 | 9,787 | 8,477 | 7,430 | 13,499 | 14,353 | 9,589 | 10,174 | 10,561 | 8,119 | 7,812 | 6,919 | 6,089 | 5,335 | 5,000 | 5,458 | 4,942 | 3,563 | 3,877 | 4,967 | 5,001 |
| High | 22,896 | 21,849 | 20,159 | 20,159 | 19,249 | 18,536 | 17,775 | 18,530 | 10,462 | 12,560 | 9,350 | 11,745 | 10,173 | 8,916 | 13,696 | 14,563 | 11,506 | 12,209 | 12,673 | 9,742 | 9,374 | 8,303 | 7,307 | 6,402 | 6,000 | 6,550 | 5,930 | 4,276 | 4,652 | 5,960 | 6,001 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 17,708 | 16,791 | 15,814 | 14,672 | 13,840 | 12,810 | 12,257 | 10,282 | 6,577 | 9,629 | 5,363 | 7,009 | 5,010 | -143 | 8,030 | 8,361 | 5,616 | 6,836 | 7,068 | 5,389 | 4,274 | 4,563 | 3,926 | 3,627 | 3,328 | 2,390 | 2,924 | 1,640 | 1,888 | 2,826 | 3,303 |
| Average | 18,330 | 17,381 | 15,964 | 14,930 | 13,843 | 12,875 | 12,300 | 10,648 | 8,221 | 9,897 | 6,703 | 8,762 | 6,263 | 1,197 | 8,254 | 8,594 | 7,020 | 8,545 | 8,835 | 6,737 | 5,342 | 5,703 | 4,907 | 4,534 | 4,160 | 3,050 | 3,656 | 2,080 | 2,381 | 3,533 | 4,129 |
| High | 19,315 | 18,315 | 16,115 | 15,189 | 14,270 | 12,939 | 12,343 | 11,215 | 9,865 | 10,085 | 8,044 | 10,514 | 7,516 | 2,537 | 8,410 | 8,757 | 8,424 | 10,254 | 10,602 | 8,084 | 6,410 | 6,844 | 5,889 | 5,441 | 4,992 | 3,710 | 4,387 | 2,519 | 2,874 | 4,240 | 4,955 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 16,964 | 16,187 | 15,903 | 14,663 | 14,603 | 14,587 | 13,966 | 13,729 | 8,366 | 11,227 | 6,729 | 9,355 | 8,056 | 9,917 | 12,242 | 13,017 | 13,553 | 13,774 | 13,912 | 8,970 | 8,703 | 8,555 | 7,384 | 6,405 | 6,183 | 5,601 | 6,402 | 8,250 | 7,573 | 6,627 | 6,282 |
| Average | 17,418 | 16,621 | 15,937 | 15,116 | 14,868 | 14,645 | 14,018 | 14,097 | 10,458 | 11,466 | 8,411 | 11,693 | 10,070 | 12,396 | 12,503 | 13,294 | 16,942 | 17,217 | 17,390 | 11,213 | 10,879 | 10,694 | 9,230 | 8,006 | 7,729 | 7,001 | 8,003 | 10,312 | 9,467 | 8,284 | 7,852 |
| High | 18,138 | 17,308 | 15,970 | 15,970 | 15,249 | 14,684 | 14,081 | 14,680 | 12,550 | 11,633 | 10,093 | 14,032 | 12,084 | 14,875 | 12,685 | 13,488 | 20,330 | 20,660 | 20,868 | 13,455 | 13,055 | 12,833 | 11,076 | 9,607 | 9,275 | 8,401 | 9,604 | 12,375 | 11,360 | 9,941 | 9,422 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 4.11 | 3.89 | 3.67 | 3.4 | 3.21 | 2.97 | 2.84 | 2.38 | 2.42 | 2.23 | 1.85 | 2.05 | 2.03 | 1.86 | 1.86 | 1.94 | 1.59 | 1.64 | 1.55 | 1.19 | 1.09 | 1 | 0.88 | 0.74 | 0.72 | 0.71 | 0.58 | 0.55 | 0.49 | 0.57 | 0.66 |
| Average | 4.25 | 4.03 | 3.7 | 3.46 | 3.23 | 2.99 | 2.85 | 2.47 | 2.49 | 2.29 | 1.9 | 2.1 | 2.08 | 1.91 | 1.91 | 1.99 | 1.99 | 2.06 | 1.94 | 1.49 | 1.37 | 1.24 | 1.11 | 0.91 | 0.9 | 0.89 | 0.71 | 0.69 | 0.62 | 0.71 | 0.82 |
| High | 4.48 | 4.25 | 3.74 | 3.52 | 3.31 | 3 | 2.86 | 2.6 | 2.54 | 2.33 | 1.94 | 2.14 | 2.12 | 1.94 | 1.95 | 2.03 | 2.39 | 2.48 | 2.33 | 1.79 | 1.65 | 1.48 | 1.34 | 1.08 | 1.08 | 1.07 | 0.84 | 0.83 | 0.75 | 0.85 | 0.98 |