| Period Ending: | 2030 06-30 |
2029 06-30 |
2028 06-30 |
2027 06-30 |
2026 06-30 |
2025 06-30 |
2024 06-30 |
2023 06-29 |
2022 06-29 |
2021 06-29 |
2020 06-29 |
2019 06-29 |
2018 06-29 |
2017 06-29 |
2016 06-29 |
2015 06-29 |
2014 06-29 |
2013 06-29 |
2012 06-29 |
2011 06-29 |
2010 06-29 |
2009 06-29 |
2008 06-29 |
2007 06-29 |
2006 06-29 |
2005 06-29 |
2004 06-29 |
2003 06-29 |
2002 06-29 |
2001 06-29 |
2000 06-29 |
1999 06-29 |
1998 06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 20 | 15 | 30 | 39 | 33 | 31 | 32 | 16 | 21 | 16 | 22 | 4 | 3 | 4 | 2 | 3 | 7 | 9 | 11 | 13 | 13 | 13 | 14 | 19 | 8 | 18 | 10 | 15 | 9 | 16 | 9 | 9 | 19 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 620,312 | 502,851 | 437,018 | 359,414 | 323,960 | 277,927 | 242,963 | 208,168 | 190,926 | 159,720 | 135,956 | 120,014 | 105,182 | 92,487 | 87,998 | 89,807 | 63,579 | 57,069 | 53,921 | 47,992 | 41,799 | 49,437 | 43,098 | 34,667 | 32,582 | 29,224 | 25,812 | 22,067 | 19,317 | 17,821 | 15,447 | 11,568 | 9,678 |
| Average | 643,734 | 521,838 | 437,725 | 377,494 | 327,333 | 279,211 | 244,927 | 211,548 | 198,705 | 166,227 | 141,495 | 124,904 | 109,467 | 96,255 | 91,583 | 93,466 | 79,474 | 71,336 | 67,401 | 59,990 | 52,249 | 61,797 | 53,872 | 43,334 | 40,727 | 36,531 | 32,265 | 27,583 | 24,146 | 22,276 | 19,308 | 14,460 | 12,098 |
| High | 661,080 | 535,899 | 438,433 | 386,021 | 329,941 | 281,213 | 245,458 | 214,929 | 205,327 | 171,767 | 146,211 | 129,066 | 113,115 | 99,463 | 94,635 | 96,581 | 95,368 | 85,603 | 80,882 | 71,988 | 62,699 | 74,156 | 64,647 | 52,001 | 48,873 | 43,837 | 38,718 | 33,100 | 28,975 | 26,731 | 23,170 | 17,352 | 14,517 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 324,961 | 263,427 | 228,940 | 188,285 | 169,712 | 145,597 | 127,280 | 80,615 | 67,406 | 50,498 | 44,895 | 39,145 | 27,443 | 21,698 | 15,837 | 26,537 | 24,519 | 18,609 | 23,100 | 21,262 | 16,543 | 19,725 | 19,113 | 13,784 | 14,489 | 12,020 | 11,040 | 10,338 | 7,586 | 11,236 | 10,189 | 7,280 | 5,054 |
| Average | 337,231 | 273,374 | 229,310 | 197,757 | 171,479 | 146,270 | 128,309 | 100,769 | 84,257 | 63,123 | 56,119 | 48,932 | 34,303 | 27,122 | 19,804 | 33,171 | 30,649 | 23,261 | 28,875 | 26,578 | 20,679 | 24,656 | 23,891 | 17,230 | 18,111 | 15,025 | 13,800 | 12,922 | 9,483 | 14,046 | 12,737 | 9,100 | 6,317 |
| High | 346,318 | 280,740 | 229,680 | 202,224 | 172,845 | 147,318 | 128,587 | 120,922 | 101,109 | 75,747 | 67,342 | 58,718 | 41,164 | 32,547 | 23,770 | 39,805 | 36,779 | 27,913 | 34,650 | 31,894 | 24,814 | 29,587 | 28,669 | 20,676 | 21,733 | 18,030 | 16,560 | 15,507 | 11,379 | 16,855 | 15,284 | 10,920 | 7,581 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 272,853 | 221,186 | 192,229 | 158,093 | 142,499 | 122,250 | 106,871 | 67,056 | 55,856 | 40,296 | 34,333 | 28,374 | 18,289 | 14,735 | 10,305 | 21,173 | 20,927 | 15,580 | 20,149 | 18,707 | 14,508 | 17,573 | 16,859 | 11,739 | 11,832 | 9,710 | 7,882 | 9,251 | 8,306 | 8,398 | 7,521 | 5,987 | 4,543 |
| Average | 283,156 | 229,538 | 192,540 | 166,046 | 143,982 | 122,815 | 107,735 | 83,820 | 69,820 | 50,370 | 42,916 | 35,467 | 22,862 | 18,418 | 13,834 | 26,466 | 26,159 | 19,475 | 25,187 | 23,384 | 18,135 | 21,966 | 21,073 | 14,673 | 14,790 | 12,137 | 9,853 | 11,564 | 10,382 | 10,498 | 9,401 | 7,483 | 5,679 |
| High | 290,786 | 235,723 | 192,851 | 169,797 | 145,130 | 123,696 | 107,968 | 100,584 | 83,784 | 60,444 | 51,499 | 42,561 | 27,434 | 22,102 | 17,363 | 31,760 | 31,390 | 23,370 | 30,224 | 28,060 | 21,762 | 26,359 | 25,288 | 17,608 | 17,748 | 14,565 | 11,823 | 13,877 | 12,459 | 12,597 | 11,281 | 8,980 | 6,814 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 237,573 | 190,321 | 145,541 | 127,171 | 111,816 | 98,330 | 87,873 | 61,677 | 50,563 | 34,327 | 30,847 | 24,420 | 4,509 | 12,383 | 6,445 | 16,117 | 17,056 | 12,126 | 17,370 | 14,579 | 10,937 | 13,681 | 12,453 | 8,891 | 10,266 | 7,654 | 6,650 | 6,551 | 4,319 | 7,157 | 6,029 | 4,367 | 2,817 |
| Average | 249,368 | 199,770 | 166,386 | 141,287 | 127,237 | 100,246 | 90,512 | 77,096 | 63,204 | 42,909 | 38,559 | 30,525 | 8,461 | 15,478 | 9,540 | 20,147 | 21,320 | 15,384 | 21,713 | 18,224 | 13,671 | 17,102 | 15,567 | 11,114 | 12,833 | 9,568 | 8,312 | 8,189 | 5,399 | 8,947 | 7,536 | 5,458 | 3,521 |
| High | 258,104 | 206,768 | 203,064 | 149,015 | 129,492 | 102,162 | 90,649 | 92,515 | 75,845 | 51,491 | 46,270 | 36,630 | 12,414 | 18,574 | 12,634 | 24,176 | 25,584 | 18,642 | 26,055 | 21,869 | 16,405 | 20,522 | 18,680 | 13,336 | 15,400 | 11,481 | 9,975 | 9,826 | 6,479 | 10,736 | 9,043 | 6,550 | 4,225 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 84,431 | 68,443 | 59,483 | 48,920 | 44,094 | 37,829 | 33,070 | 22,318 | 18,675 | 16,762 | 16,401 | 16,459 | 14,108 | 13,965 | 13,633 | 16,577 | 15,681 | 14,821 | 13,673 | 12,390 | 11,772 | 14,903 | 11,800 | 10,458 | 10,802 | 9,882 | 7,862 | 4,806 | 4,766 | 3,932 | 3,072 | 2,768 | 2,594 |
| Average | 87,619 | 71,028 | 59,579 | 51,381 | 44,554 | 38,004 | 33,337 | 27,897 | 23,344 | 20,952 | 20,501 | 20,573 | 17,635 | 17,456 | 17,041 | 20,721 | 19,601 | 18,527 | 17,092 | 15,488 | 14,714 | 18,629 | 14,750 | 13,072 | 13,503 | 12,352 | 9,828 | 6,008 | 5,958 | 4,914 | 3,841 | 3,460 | 3,243 |
| High | 89,980 | 72,942 | 59,675 | 52,542 | 44,909 | 38,276 | 33,409 | 33,477 | 28,013 | 25,143 | 24,602 | 24,688 | 21,162 | 20,947 | 20,450 | 24,865 | 23,522 | 22,232 | 20,510 | 18,585 | 17,657 | 22,355 | 17,700 | 15,687 | 16,204 | 14,823 | 11,793 | 7,209 | 7,150 | 5,897 | 4,609 | 4,152 | 3,892 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 31.82 | 25.5 | 19.5 | 17.04 | 14.98 | 13.17 | 11.77 | 9.13 | 8.8 | 7.37 | 5.37 | 4.35 | 3.64 | 2.88 | 2.53 | 2.44 | 2.01 | 1.95 | 1.92 | 1.49 | 1.14 | 1.49 | 1.25 | 0.88 | 0.99 | 0.91 | 0.8 | 0.63 | 0.6 | 0.63 | 0.49 | 0.36 | 0.27 |
| Average | 33.41 | 26.76 | 22.27 | 18.93 | 16.35 | 13.42 | 11.83 | 9.62 | 9.27 | 7.77 | 5.66 | 4.59 | 3.84 | 3.03 | 2.67 | 2.57 | 2.52 | 2.44 | 2.4 | 1.87 | 1.43 | 1.86 | 1.57 | 1.1 | 1.24 | 1.14 | 1 | 0.79 | 0.75 | 0.79 | 0.62 | 0.44 | 0.34 |
| High | 34.58 | 27.7 | 27.2 | 19.96 | 17.35 | 13.69 | 12.14 | 10.03 | 9.67 | 8.11 | 5.9 | 4.79 | 4 | 3.16 | 2.78 | 2.68 | 3.03 | 2.93 | 2.88 | 2.25 | 1.72 | 2.23 | 1.89 | 1.32 | 1.49 | 1.37 | 1.2 | 0.95 | 0.9 | 0.95 | 0.75 | 0.52 | 0.41 |