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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Analysts | 18 | 21 | 27 | 23 | 26 | 26 | 15 | 13 | 13 | 19 | 14 | 14 | 13 | 14 | 16 | 19 | 17 | 15 | 19 | 20 | 10 | 15 |
Estimated Revenue | ||||||||||||||||||||||
Low | 43,605 | 39,886 | 34,939 | 31,639 | 27,989 | 24,794 | 22,027 | 18,658 | 15,041 | 16,712 | 14,799 | 12,322 | 10,701 | 9,615 | 7,200 | 6,501 | 5,782 | 4,906 | 4,060 | 3,854 | 3,444 | 2,631 |
Average | 44,165 | 39,928 | 35,560 | 31,881 | 28,069 | 25,035 | 22,190 | 18,834 | 15,183 | 16,870 | 14,938 | 12,439 | 10,803 | 9,706 | 9,000 | 8,127 | 7,227 | 6,133 | 5,075 | 4,817 | 4,305 | 3,289 |
High | 44,773 | 39,970 | 36,211 | 32,154 | 28,109 | 25,095 | 22,349 | 19,051 | 15,358 | 17,064 | 15,110 | 12,582 | 10,927 | 9,818 | 10,800 | 9,752 | 8,672 | 7,359 | 6,090 | 5,781 | 5,167 | 3,946 |
Estimated EBITDA | ||||||||||||||||||||||
Low | 25,762 | 23,565 | 20,642 | 18,692 | 16,536 | 10,359 | 9,148 | 8,299 | 6,503 | 7,918 | 5,686 | 5,354 | 4,642 | 4,007 | 4,131 | 3,685 | 3,268 | 2,085 | 2,143 | 1,810 | -928.6 | 1,066 |
Average | 26,093 | 23,589 | 21,009 | 18,835 | 16,583 | 12,949 | 11,436 | 10,374 | 8,129 | 9,898 | 7,107 | 6,693 | 5,803 | 5,009 | 5,164 | 4,607 | 4,086 | 2,606 | 2,678 | 2,262 | -478.6 | 1,332 |
High | 26,452 | 23,614 | 21,394 | 18,996 | 16,607 | 15,538 | 13,723 | 12,448 | 9,754 | 11,878 | 8,529 | 8,032 | 6,964 | 6,011 | 6,197 | 5,528 | 4,903 | 3,128 | 3,214 | 2,714 | -28.56 | 1,599 |
Estimated EBIT | ||||||||||||||||||||||
Low | 24,247 | 22,179 | 19,428 | 17,592 | 15,563 | 9,582 | 8,453 | 7,303 | 6,046 | 7,300 | 5,274 | 4,985 | 4,373 | 3,775 | 3,872 | 3,472 | 3,076 | 1,899 | 1,994 | 1,651 | -1,106 | 666.1 |
Average | 24,558 | 22,202 | 19,773 | 17,727 | 15,608 | 11,977 | 10,566 | 9,129 | 7,558 | 9,125 | 6,592 | 6,231 | 5,467 | 4,719 | 4,840 | 4,340 | 3,845 | 2,379 | 2,493 | 2,064 | -676.1 | 832.7 |
High | 24,896 | 22,225 | 20,135 | 17,879 | 15,630 | 14,372 | 12,679 | 10,954 | 9,069 | 10,950 | 7,910 | 7,477 | 6,560 | 5,663 | 5,808 | 5,208 | 4,614 | 2,859 | 2,991 | 2,477 | -246.3 | 999.2 |
Estimated Net Income | ||||||||||||||||||||||
Low | 23,443 | 19,417 | 16,645 | 14,264 | 13,008 | 8,956 | 7,109 | 6,291 | 4,775 | 6,135 | 4,237 | 2,918 | 3,080 | 2,825 | 2,742 | 2,402 | 2,155 | 1,337 | 1,338 | 1,066 | -645.9 | 654.5 |
Average | 23,836 | 20,010 | 17,213 | 14,782 | 13,143 | 11,195 | 8,886 | 7,864 | 5,969 | 7,668 | 5,297 | 3,647 | 3,850 | 3,531 | 3,428 | 3,002 | 2,694 | 1,672 | 1,673 | 1,332 | -369.1 | 818.1 |
High | 24,262 | 20,603 | 17,781 | 15,401 | 13,278 | 13,434 | 10,663 | 9,436 | 7,163 | 9,202 | 6,356 | 4,376 | 4,620 | 4,237 | 4,113 | 3,602 | 3,233 | 2,006 | 2,007 | 1,599 | -92.37 | 981.7 |
Estimated SGA Expenses | ||||||||||||||||||||||
Low | 7,132 | 6,524 | 5,714 | 5,175 | 4,578 | 3,006 | 2,662 | 2,497 | 2,793 | 5,036 | 4,460 | 4,024 | 3,421 | 3,134 | 3,096 | 2,708 | 2,483 | 2,201 | 1,918 | 2,018 | 1,967 | 1,717 |
Average | 7,223 | 6,530 | 5,816 | 5,214 | 4,591 | 3,758 | 3,328 | 3,121 | 3,491 | 6,295 | 5,575 | 5,030 | 4,277 | 3,917 | 3,870 | 3,386 | 3,104 | 2,751 | 2,398 | 2,522 | 2,459 | 2,146 |
High | 7,323 | 6,537 | 5,922 | 5,259 | 4,597 | 4,509 | 3,993 | 3,745 | 4,189 | 7,554 | 6,690 | 6,036 | 5,132 | 4,700 | 4,644 | 4,063 | 3,725 | 3,301 | 2,877 | 3,027 | 2,951 | 2,575 |
Estimated EPS | ||||||||||||||||||||||
Low | 25.29 | 20.95 | 17.96 | 15.39 | 14.23 | 12.1 | 10.44 | 8.18 | 6.24 | 7.6 | 6.38 | 4.51 | 3.71 | 3.29 | 2.23 | 1.97 | 1.7 | 1.22 | 0.94 | 0.76 | 0.51 | 0.28 |
Average | 25.71 | 21.68 | 18.6 | 15.95 | 14.48 | 12.17 | 10.54 | 8.28 | 6.32 | 7.69 | 6.46 | 4.56 | 3.75 | 3.33 | 2.79 | 2.46 | 2.11 | 1.53 | 1.17 | 0.96 | 0.65 | 0.35 |
High | 26.17 | 22.23 | 19.18 | 16.61 | 14.65 | 12.24 | 10.63 | 8.4 | 6.41 | 7.81 | 6.55 | 4.63 | 3.81 | 3.38 | 3.35 | 2.95 | 2.52 | 1.84 | 1.4 | 1.16 | 0.79 | 0.42 |