| Period Ending: | 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 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 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 | 2 | 5 | 18 | 17 | 17 | 12 | 11 | 7 | 7 | 6 | 4 | 11 | 11 | 10 | 11 | 20 | 14 | 18 | 17 | 20 | 12 | 18 | 10 | 13 | 8 | 7 | 13 | 20 | 7 | 11 | 8 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 105,730 | 102,866 | 99,774 | 95,795 | 93,203 | 91,697 | 90,311 | 83,548 | 76,760 | 68,221 | 65,385 | 63,345 | 62,115 | 61,512 | 61,862 | 50,173 | 49,739 | 50,723 | 52,686 | 45,818 | 33,637 | 34,686 | 30,439 | 27,503 | 16,847 | 20,069 | 18,282 | 19,844 | 15,756 | 16,253 | 16,499 |
| Average | 107,771 | 103,158 | 99,825 | 96,923 | 93,463 | 92,077 | 92,054 | 85,309 | 78,377 | 69,659 | 66,763 | 64,680 | 63,424 | 62,808 | 63,166 | 62,716 | 62,174 | 63,404 | 65,858 | 57,273 | 42,046 | 43,357 | 38,048 | 34,379 | 21,059 | 25,087 | 22,853 | 24,806 | 19,695 | 20,316 | 20,624 |
| High | 109,961 | 103,450 | 99,876 | 98,751 | 93,732 | 92,398 | 93,925 | 86,749 | 79,700 | 70,834 | 67,890 | 65,771 | 64,495 | 63,868 | 64,232 | 75,259 | 74,609 | 76,084 | 79,029 | 68,727 | 50,455 | 52,028 | 45,658 | 41,254 | 25,270 | 30,104 | 27,424 | 29,767 | 23,634 | 24,379 | 24,749 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 18,512 | 18,011 | 17,470 | 16,773 | 16,319 | 16,055 | 15,813 | 13,573 | 11,160 | 9,584 | 9,961 | 10,237 | 8,124 | 10,770 | 8,238 | 9,153 | 9,234 | 9,174 | 9,838 | 9,066 | 7,820 | 6,867 | 6,956 | 6,557 | 5,194 | 4,433 | 3,964 | 3,672 | 3,623 | 2,813 | 3,152 |
| Average | 18,870 | 18,062 | 17,479 | 16,970 | 16,365 | 16,122 | 16,118 | 16,966 | 13,950 | 11,980 | 12,451 | 12,797 | 10,155 | 10,997 | 10,297 | 11,442 | 11,542 | 11,468 | 12,298 | 11,333 | 9,775 | 8,584 | 8,695 | 8,197 | 6,492 | 5,542 | 4,955 | 4,591 | 4,529 | 3,516 | 3,940 |
| High | 19,253 | 18,113 | 17,487 | 17,290 | 16,412 | 16,178 | 16,445 | 20,360 | 16,740 | 14,376 | 14,941 | 15,356 | 12,186 | 11,183 | 12,356 | 13,730 | 13,851 | 13,761 | 14,757 | 13,599 | 11,729 | 10,301 | 10,434 | 9,836 | 7,790 | 6,650 | 5,946 | 5,509 | 5,435 | 4,219 | 4,728 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 14,790 | 14,389 | 13,957 | 13,400 | 13,037 | 12,827 | 12,633 | 10,483 | 8,364 | 7,610 | 7,981 | 7,869 | 8,120 | 8,604 | 6,379 | 7,157 | 7,211 | 7,051 | 7,638 | 6,603 | 6,238 | 5,560 | 5,504 | 5,025 | 4,007 | 3,783 | 2,836 | 2,508 | 2,230 | 2,309 | 2,935 |
| Average | 15,075 | 14,430 | 13,964 | 13,558 | 13,074 | 12,880 | 12,877 | 13,104 | 10,455 | 9,513 | 9,976 | 9,836 | 10,150 | 8,786 | 7,974 | 8,947 | 9,014 | 8,814 | 9,547 | 8,254 | 7,797 | 6,950 | 6,881 | 6,282 | 5,008 | 4,728 | 3,545 | 3,135 | 2,787 | 2,886 | 3,669 |
| High | 15,382 | 14,471 | 13,971 | 13,813 | 13,111 | 12,925 | 13,138 | 15,724 | 12,546 | 11,415 | 11,971 | 11,803 | 12,180 | 8,934 | 9,569 | 10,736 | 10,817 | 10,577 | 11,457 | 9,905 | 9,356 | 8,340 | 8,257 | 7,538 | 6,010 | 5,674 | 4,254 | 3,763 | 3,345 | 3,464 | 4,403 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 0 | 12,515 | 10,840 | 11,555 | 11,168 | 11,184 | 9,308 | 7,352 | 5,674 | 5,361 | 5,669 | 9,866 | 3,417 | 6,438 | 4,179 | 4,865 | 5,010 | 4,780 | 5,110 | 5,006 | 4,609 | 4,124 | 4,343 | 4,417 | 2,984 | 2,399 | 2,064 | 1,977 | 1,583 | 1,614 | 1,664 |
| Average | 0 | 12,842 | 11,275 | 11,727 | 11,323 | 11,352 | 9,519 | 9,191 | 7,093 | 6,702 | 7,087 | 12,332 | 4,624 | 6,616 | 5,224 | 6,081 | 6,263 | 5,975 | 6,387 | 6,258 | 5,762 | 5,155 | 5,428 | 5,521 | 3,730 | 2,999 | 2,581 | 2,471 | 1,979 | 2,018 | 2,080 |
| High | 0 | 13,170 | 13,602 | 11,900 | 11,477 | 11,521 | 9,795 | 11,029 | 8,511 | 8,042 | 8,504 | 14,799 | 5,830 | 6,761 | 6,269 | 7,297 | 7,516 | 7,169 | 7,664 | 7,510 | 6,914 | 6,185 | 6,514 | 6,625 | 4,476 | 3,598 | 3,097 | 2,966 | 2,375 | 2,422 | 2,496 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 40,716 | 39,613 | 38,422 | 36,890 | 35,892 | 35,312 | 34,778 | 26,433 | 23,644 | 21,640 | 20,770 | 19,667 | 18,799 | 23,688 | 19,055 | 19,579 | 18,906 | 19,316 | 19,911 | 18,068 | 11,683 | 12,751 | 10,945 | 9,996 | 7,817 | 6,810 | 8,360 | 7,111 | 7,039 | 7,894 | 8,053 |
| Average | 41,502 | 39,726 | 38,442 | 37,325 | 35,992 | 35,459 | 35,450 | 33,041 | 29,555 | 27,049 | 25,962 | 24,584 | 23,499 | 24,187 | 23,818 | 24,473 | 23,633 | 24,145 | 24,888 | 22,585 | 14,604 | 15,939 | 13,681 | 12,495 | 9,771 | 8,513 | 10,450 | 8,889 | 8,799 | 9,867 | 10,066 |
| High | 42,346 | 39,838 | 38,462 | 38,028 | 36,096 | 35,582 | 36,170 | 39,649 | 35,466 | 32,459 | 31,155 | 29,501 | 28,199 | 24,595 | 28,582 | 29,368 | 28,359 | 28,974 | 29,866 | 27,102 | 17,525 | 19,127 | 16,417 | 14,994 | 11,725 | 10,216 | 12,540 | 10,666 | 10,559 | 11,841 | 12,079 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 0 | 9.08 | 7.87 | 8.39 | 8.1 | 8.12 | 6.75 | 6.59 | 6.08 | 5.37 | 5.37 | 5.51 | 5.08 | 4.67 | 4.46 | 3.26 | 3.04 | 3.08 | 3.47 | 3.24 | 2.78 | 2.95 | 2.49 | 2.29 | 1.78 | 1.56 | 1.27 | 1.09 | 0.92 | 0.96 | 1 |
| Average | 0 | 9.31 | 9.04 | 8.56 | 8.11 | 8.15 | 6.93 | 6.78 | 6.24 | 5.51 | 5.52 | 5.66 | 5.22 | 4.8 | 4.58 | 4.07 | 3.79 | 3.84 | 4.33 | 4.05 | 3.49 | 3.69 | 3.12 | 2.86 | 2.22 | 1.94 | 1.58 | 1.37 | 1.15 | 1.2 | 1.25 |
| High | 0 | 9.56 | 9.87 | 8.64 | 8.33 | 8.36 | 7.11 | 6.93 | 6.38 | 5.64 | 5.64 | 5.78 | 5.34 | 4.91 | 4.68 | 4.88 | 4.54 | 4.6 | 5.19 | 4.86 | 4.2 | 4.43 | 3.75 | 3.43 | 2.66 | 2.32 | 1.89 | 1.65 | 1.38 | 1.44 | 1.5 |