| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 27 | 26 | 33 | 45 | 43 | 46 | 40 | 31 | 15 | 31 | 16 | 30 | 5 | 5 | 4 | 5 | 11 | 9 |
| Estimated Revenue | ||||||||||||||||||
| Low | 434,916 | 379,424 | 346,100 | 280,802 | 240,277 | 198,526 | 162,681 | 140,838 | 107,277 | 108,665 | 77,892 | 65,179 | 51,125 | 37,224 | 25,280 | 16,136 | 8,366 | 5,359 |
| Average | 462,541 | 403,524 | 346,872 | 296,726 | 250,406 | 199,565 | 163,121 | 149,784 | 116,054 | 117,556 | 84,265 | 70,512 | 55,308 | 40,269 | 27,349 | 17,456 | 10,457 | 6,699 |
| High | 495,371 | 432,165 | 347,643 | 314,678 | 256,923 | 200,945 | 163,681 | 160,415 | 119,829 | 121,380 | 87,006 | 72,806 | 57,107 | 41,579 | 28,238 | 18,024 | 12,549 | 8,039 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 198,148 | 172,866 | 157,684 | 127,934 | 109,470 | 90,449 | 74,118 | 64,166 | 41,643 | 38,493 | 25,511 | 27,513 | 21,059 | 19,313 | 10,319 | 5,838 | 3,908 | 2,446 |
| Average | 210,734 | 183,846 | 158,035 | 135,189 | 114,086 | 90,922 | 74,318 | 68,242 | 52,054 | 48,116 | 31,889 | 34,391 | 26,323 | 24,141 | 12,898 | 7,298 | 4,885 | 3,058 |
| High | 225,692 | 196,895 | 158,387 | 143,368 | 117,054 | 91,551 | 74,573 | 73,085 | 62,465 | 57,740 | 38,267 | 41,269 | 31,588 | 28,969 | 15,478 | 8,757 | 5,862 | 3,669 |
| Estimated EBIT | ||||||||||||||||||
| Low | 162,333 | 141,621 | 129,182 | 104,810 | 89,684 | 74,100 | 60,721 | 52,568 | 34,066 | 32,304 | 20,449 | 20,699 | 17,323 | 16,306 | 8,565 | 4,434 | 3,164 | 1,785 |
| Average | 172,644 | 150,616 | 129,470 | 110,753 | 93,465 | 74,488 | 60,885 | 55,907 | 42,583 | 40,380 | 25,561 | 25,873 | 21,654 | 20,382 | 10,706 | 5,543 | 3,955 | 2,231 |
| High | 184,898 | 161,306 | 129,758 | 117,454 | 95,897 | 75,003 | 61,094 | 59,875 | 51,099 | 48,456 | 30,673 | 31,048 | 25,984 | 24,458 | 12,847 | 6,651 | 4,746 | 2,677 |
| Estimated Net Income | ||||||||||||||||||
| Low | 135,991 | 114,428 | 84,070 | 80,930 | 72,036 | 57,194 | 56,686 | 47,784 | 28,683 | 27,218 | 18,102 | 15,588 | 15,350 | 12,380 | 7,084 | 2,622 | 1,865 | 949 |
| Average | 147,439 | 124,060 | 104,192 | 88,249 | 75,848 | 60,458 | 63,434 | 51,434 | 35,854 | 34,023 | 22,627 | 19,485 | 19,187 | 15,475 | 8,855 | 3,278 | 2,331 | 1,186 |
| High | 161,043 | 135,508 | 117,954 | 96,006 | 81,136 | 60,605 | 70,182 | 56,587 | 43,024 | 40,827 | 27,152 | 23,381 | 23,024 | 18,570 | 10,626 | 3,933 | 2,797 | 1,423 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 74,693 | 65,163 | 59,440 | 48,226 | 41,266 | 34,095 | 27,939 | 24,188 | 22,519 | 17,121 | 11,487 | 19,149 | 7,847 | 5,755 | 3,744 | 2,903 | 1,722 | 1,153 |
| Average | 79,438 | 69,302 | 59,572 | 50,960 | 43,005 | 34,274 | 28,015 | 25,724 | 28,148 | 21,401 | 14,359 | 23,936 | 9,809 | 7,193 | 4,680 | 3,629 | 2,152 | 1,441 |
| High | 85,076 | 74,221 | 59,705 | 54,043 | 44,125 | 34,511 | 28,111 | 27,550 | 33,778 | 25,681 | 17,231 | 28,723 | 11,771 | 8,632 | 5,616 | 4,355 | 2,582 | 1,729 |
| Estimated EPS | ||||||||||||||||||
| Low | 52.83 | 44.46 | 32.66 | 31.44 | 27.99 | 22.22 | 22.02 | 18.56 | 8.19 | 12.6 | 8.49 | 5.76 | 6.64 | 5.34 | 3.73 | 1.96 | 0.95 | 0.46 |
| Average | 57.28 | 48.2 | 39.95 | 34.48 | 29.71 | 22.92 | 22.68 | 20.13 | 9.08 | 13.97 | 9.42 | 6.39 | 7.37 | 5.93 | 4.14 | 2.17 | 1.18 | 0.59 |
| High | 62.57 | 52.64 | 45.83 | 37.3 | 31.52 | 23.55 | 27.27 | 21.98 | 9.47 | 14.56 | 9.82 | 6.66 | 7.68 | 6.18 | 4.31 | 2.26 | 1.41 | 0.72 |