| 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 | 7 | 10 | 14 | 17 | 17 | 14 | 16 | 8 | 7 | 8 | 8 | 4 | 3 | 4 | 2 | 3 | 7 | 10 | 20 | 8 | 13 | 11 | 17 | 11 | 16 | 7 | 14 | 17 | 13 | 10 | 19 | 19 | 18 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 99,228 | 95,624 | 92,108 | 88,591 | 86,336 | 83,562 | 84,151 | 80,696 | 78,830 | 74,154 | 69,103 | 66,383 | 65,815 | 63,986 | 64,017 | 75,250 | 63,727 | 62,333 | 66,354 | 62,579 | 59,184 | 62,031 | 62,124 | 57,787 | 47,976 | 42,251 | 37,428 | 32,442 | 30,780 | 32,310 | 30,437 | 29,354 | 28,625 |
| Average | 99,838 | 96,212 | 92,124 | 89,082 | 86,676 | 84,214 | 84,271 | 81,552 | 80,082 | 75,332 | 70,201 | 67,438 | 66,861 | 65,002 | 65,034 | 76,445 | 79,659 | 77,917 | 82,943 | 78,224 | 73,980 | 77,539 | 77,655 | 72,233 | 59,970 | 52,813 | 46,785 | 40,552 | 38,475 | 40,388 | 38,047 | 36,693 | 35,781 |
| High | 101,040 | 97,370 | 92,140 | 90,714 | 87,666 | 84,797 | 84,551 | 82,409 | 80,732 | 75,944 | 70,771 | 67,985 | 67,404 | 65,530 | 65,562 | 77,066 | 95,590 | 93,500 | 99,532 | 93,868 | 88,776 | 93,047 | 93,186 | 86,680 | 71,964 | 63,376 | 56,143 | 48,663 | 46,170 | 48,466 | 45,656 | 44,032 | 42,937 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 29,311 | 28,246 | 27,207 | 26,169 | 25,503 | 24,683 | 24,857 | 19,336 | 16,270 | 14,667 | 6,207 | 12,898 | 13,175 | 16,922 | 11,649 | 13,030 | 14,088 | 15,113 | 13,777 | 14,683 | 16,417 | 16,043 | 14,699 | 13,165 | 10,360 | 9,197 | 8,036 | 7,016 | 5,309 | 6,245 | 6,366 | 5,948 | 5,605 |
| Average | 29,491 | 28,420 | 27,212 | 26,314 | 25,603 | 24,876 | 24,893 | 24,170 | 20,337 | 18,334 | 9,729 | 16,123 | 16,469 | 21,152 | 14,562 | 16,287 | 17,610 | 18,891 | 17,221 | 18,354 | 20,521 | 20,054 | 18,374 | 16,456 | 12,950 | 11,496 | 10,045 | 8,769 | 6,636 | 7,807 | 7,957 | 7,435 | 7,006 |
| High | 29,846 | 28,762 | 27,217 | 26,796 | 25,895 | 25,048 | 24,975 | 29,004 | 24,405 | 22,001 | 13,251 | 19,347 | 19,762 | 25,382 | 17,474 | 19,545 | 21,131 | 22,669 | 20,665 | 22,025 | 24,626 | 24,064 | 22,049 | 19,747 | 15,540 | 13,795 | 12,054 | 10,523 | 7,963 | 9,368 | 9,549 | 8,922 | 8,407 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 26,193 | 25,241 | 24,313 | 23,385 | 22,789 | 22,057 | 22,213 | 14,906 | 13,628 | 12,569 | 3,101 | 10,408 | 10,801 | 10,296 | 9,026 | 10,781 | 11,623 | 10,971 | 11,230 | 12,404 | 12,504 | 12,726 | 12,744 | 11,548 | 9,277 | 8,100 | 7,015 | 5,889 | 3,818 | 4,717 | 4,845 | 4,958 | 4,567 |
| Average | 26,354 | 25,396 | 24,317 | 23,514 | 22,879 | 22,229 | 22,244 | 18,633 | 17,035 | 15,712 | 6,349 | 13,010 | 13,501 | 12,870 | 11,282 | 13,476 | 14,528 | 13,714 | 14,038 | 15,505 | 15,630 | 15,908 | 15,930 | 14,435 | 11,597 | 10,125 | 8,768 | 7,361 | 4,799 | 5,896 | 6,056 | 6,197 | 5,708 |
| High | 26,671 | 25,702 | 24,321 | 23,945 | 23,140 | 22,383 | 22,318 | 22,359 | 20,442 | 18,854 | 9,597 | 15,612 | 16,201 | 15,443 | 13,539 | 16,172 | 17,434 | 16,457 | 16,846 | 18,606 | 18,756 | 19,090 | 19,116 | 17,322 | 13,916 | 12,150 | 10,522 | 8,834 | 5,781 | 7,076 | 7,267 | 7,437 | 6,850 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 20,967 | 19,763 | 18,188 | 17,876 | 16,916 | 15,872 | 16,052 | 11,963 | 11,285 | 9,892 | 1,580 | 8,373 | 7,757 | 11,790 | 6,540 | 7,605 | 8,591 | 9,565 | 8,027 | 8,848 | 9,940 | 10,666 | 8,766 | 7,594 | 6,057 | 5,418 | 4,623 | 3,864 | 2,227 | 2,969 | 2,898 | 3,095 | 2,832 |
| Average | 21,135 | 19,921 | 18,254 | 18,049 | 17,063 | 16,473 | 16,101 | 14,954 | 14,106 | 12,365 | 4,471 | 10,466 | 9,697 | 14,737 | 8,175 | 9,506 | 10,739 | 11,956 | 10,034 | 11,060 | 12,425 | 13,332 | 10,957 | 9,492 | 7,571 | 6,772 | 5,779 | 4,830 | 2,938 | 3,712 | 3,623 | 3,868 | 3,540 |
| High | 21,466 | 20,233 | 20,324 | 18,221 | 17,210 | 16,931 | 16,151 | 17,945 | 16,927 | 14,838 | 7,362 | 12,559 | 11,636 | 17,684 | 9,810 | 11,407 | 12,886 | 14,347 | 12,041 | 13,272 | 14,909 | 15,999 | 13,149 | 11,391 | 9,085 | 8,126 | 6,934 | 5,797 | 3,649 | 4,454 | 4,347 | 4,642 | 4,248 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 26,435 | 25,475 | 24,538 | 23,601 | 23,001 | 22,262 | 22,419 | 16,806 | 16,334 | 14,561 | 14,740 | 14,500 | 14,301 | 14,536 | 15,795 | 19,883 | 20,883 | 19,745 | 21,005 | 19,945 | 18,277 | 19,283 | 19,792 | 18,456 | 15,186 | 13,603 | 11,801 | 10,120 | 9,836 | 10,023 | 8,966 | 7,938 | 7,862 |
| Average | 26,598 | 25,632 | 24,543 | 23,732 | 23,091 | 22,435 | 22,451 | 21,007 | 20,417 | 18,201 | 18,425 | 18,125 | 17,876 | 18,169 | 19,743 | 24,854 | 26,104 | 24,681 | 26,257 | 24,932 | 22,846 | 24,104 | 24,740 | 23,070 | 18,983 | 17,004 | 14,751 | 12,649 | 12,295 | 12,528 | 11,208 | 9,922 | 9,828 |
| High | 26,918 | 25,940 | 24,547 | 24,167 | 23,355 | 22,591 | 22,525 | 25,209 | 24,500 | 21,841 | 22,110 | 21,750 | 21,451 | 21,803 | 23,692 | 29,825 | 31,325 | 29,617 | 31,508 | 29,918 | 27,416 | 28,925 | 29,688 | 27,684 | 22,779 | 20,405 | 17,701 | 15,179 | 14,754 | 15,034 | 13,450 | 11,907 | 11,793 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 8.54 | 8.05 | 7.41 | 7.28 | 6.89 | 6.47 | 6.54 | 5.74 | 5.7 | 5.49 | 4.87 | 4.38 | 4.1 | 3.77 | 3.55 | 3.89 | 3.13 | 2.81 | 3.09 | 2.89 | 3.05 | 3.15 | 2.57 | 2.17 | 2.03 | 1.92 | 1.72 | 1.49 | 1.27 | 1.28 | 1.17 | 1.04 | 1 |
| Average | 8.61 | 8.12 | 7.79 | 7.33 | 6.96 | 6.78 | 6.55 | 5.86 | 5.82 | 5.6 | 4.97 | 4.47 | 4.18 | 3.85 | 3.63 | 3.97 | 3.92 | 3.5 | 3.87 | 3.61 | 3.81 | 3.95 | 3.21 | 2.71 | 2.54 | 2.4 | 2.17 | 1.86 | 1.59 | 1.59 | 1.46 | 1.31 | 1.26 |
| High | 8.75 | 8.24 | 8.28 | 7.42 | 7.01 | 6.9 | 6.58 | 5.92 | 5.88 | 5.66 | 5.03 | 4.52 | 4.23 | 3.89 | 3.67 | 4.01 | 4.71 | 4.19 | 4.65 | 4.33 | 4.57 | 4.75 | 3.85 | 3.25 | 3.05 | 2.88 | 2.62 | 2.23 | 1.91 | 1.9 | 1.75 | 1.58 | 1.52 |