| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 12 | 13 | 13 | 7 | 6 | 4 | 5 | 5 | 4 | 4 | 8 | 6 | 6 | 9 | 20 | 19 | 17 | 18 | 15 | 7 |
| Estimated Revenue | ||||||||||||||||||||||
| Low | 52,034 | 48,031 | 46,456 | 42,949 | 40,482 | 37,456 | 35,651 | 29,858 | 30,524 | 28,052 | 29,171 | 28,900 | 27,873 | 25,846 | 26,184 | 22,818 | 25,701 | 24,664 | 23,543 | 21,765 | 19,125 | 18,878 |
| Average | 53,199 | 48,601 | 46,521 | 43,717 | 40,632 | 37,657 | 36,449 | 30,523 | 31,204 | 28,677 | 29,821 | 29,544 | 28,493 | 26,422 | 26,767 | 28,523 | 32,126 | 30,830 | 29,429 | 27,206 | 23,906 | 23,598 |
| High | 54,032 | 49,172 | 46,585 | 44,365 | 40,772 | 37,908 | 37,020 | 30,949 | 31,640 | 29,077 | 30,237 | 29,956 | 28,891 | 26,791 | 27,141 | 34,228 | 38,551 | 36,996 | 35,315 | 32,648 | 28,687 | 28,317 |
| Estimated EBITDA | ||||||||||||||||||||||
| Low | 21,921 | 20,234 | 19,571 | 18,094 | 17,054 | 15,779 | 15,019 | 10,584 | 10,398 | 8,938 | 8,356 | 8,628 | 10,389 | 9,578 | 8,329 | 9,654 | 11,687 | 11,418 | 10,660 | 8,984 | 7,528 | 7,643 |
| Average | 22,412 | 20,475 | 19,598 | 18,417 | 17,117 | 15,864 | 15,355 | 13,230 | 12,997 | 11,172 | 10,445 | 10,785 | 12,987 | 11,973 | 10,411 | 12,067 | 14,609 | 14,272 | 13,325 | 11,230 | 9,410 | 9,554 |
| High | 22,763 | 20,715 | 19,625 | 18,690 | 17,176 | 15,970 | 15,596 | 15,876 | 15,597 | 13,406 | 12,534 | 12,942 | 15,584 | 14,367 | 12,494 | 14,480 | 17,530 | 17,127 | 15,990 | 13,476 | 11,292 | 11,464 |
| Estimated EBIT | ||||||||||||||||||||||
| Low | 19,977 | 18,440 | 17,835 | 16,489 | 15,542 | 14,380 | 13,687 | 9,941 | 9,834 | 8,589 | 7,820 | 8,041 | 9,709 | 8,974 | 7,716 | 8,922 | 11,101 | 10,875 | 10,021 | 8,958 | 7,647 | 7,445 |
| Average | 20,424 | 18,659 | 17,860 | 16,784 | 15,599 | 14,457 | 13,993 | 12,426 | 12,293 | 10,736 | 9,775 | 10,051 | 12,137 | 11,218 | 9,645 | 11,152 | 13,876 | 13,594 | 12,526 | 11,197 | 9,558 | 9,306 |
| High | 20,744 | 18,878 | 17,885 | 17,033 | 15,653 | 14,553 | 14,213 | 14,912 | 14,751 | 12,883 | 11,730 | 12,061 | 14,564 | 13,461 | 11,574 | 13,383 | 16,651 | 16,313 | 15,031 | 13,437 | 11,470 | 11,168 |
| Estimated Net Income | ||||||||||||||||||||||
| Low | 16,553 | 14,370 | 12,839 | 12,837 | 11,673 | 10,089 | 8,545 | 7,451 | 7,251 | 5,926 | 5,328 | 5,590 | 5,132 | 5,776 | 4,996 | 5,711 | 7,044 | 6,911 | 6,455 | 5,802 | 4,829 | 5,013 |
| Average | 17,038 | 15,209 | 13,505 | 13,109 | 11,712 | 10,121 | 8,779 | 9,313 | 9,064 | 7,407 | 6,661 | 6,987 | 6,415 | 7,220 | 6,245 | 7,139 | 8,805 | 8,638 | 8,069 | 7,252 | 6,037 | 6,267 |
| High | 17,385 | 16,048 | 15,465 | 13,381 | 11,752 | 10,152 | 8,975 | 11,176 | 10,877 | 8,888 | 7,993 | 8,385 | 7,698 | 8,664 | 7,494 | 8,567 | 10,566 | 10,366 | 9,683 | 8,703 | 7,244 | 7,520 |
| Estimated SGA Expenses | ||||||||||||||||||||||
| Low | 14,194 | 13,102 | 12,673 | 11,716 | 11,043 | 10,218 | 9,725 | 7,868 | 6,405 | 5,504 | 6,540 | 5,279 | 5,674 | 5,321 | 4,912 | 5,362 | 5,668 | 5,481 | 5,197 | 4,922 | 4,469 | 4,356 |
| Average | 14,512 | 13,258 | 12,690 | 11,926 | 11,084 | 10,272 | 9,943 | 9,835 | 8,006 | 6,880 | 8,175 | 6,599 | 7,092 | 6,651 | 6,140 | 6,702 | 7,086 | 6,852 | 6,496 | 6,152 | 5,586 | 5,445 |
| High | 14,739 | 13,414 | 12,708 | 12,102 | 11,122 | 10,341 | 10,099 | 11,802 | 9,607 | 8,256 | 9,810 | 7,919 | 8,511 | 7,981 | 7,368 | 8,043 | 8,503 | 8,222 | 7,795 | 7,382 | 6,704 | 6,534 |
| Estimated EPS | ||||||||||||||||||||||
| Low | 10.64 | 9.24 | 8.25 | 8.25 | 7.5 | 6.48 | 5.49 | 5.51 | 5.87 | 4.99 | 5.05 | 4.88 | 4.61 | 4.36 | 4.29 | 3.65 | 4.57 | 4.04 | 3.46 | 3.1 | 2.41 | 2.27 |
| Average | 10.95 | 9.91 | 9.13 | 8.35 | 7.52 | 6.5 | 5.65 | 5.67 | 6.04 | 5.14 | 5.2 | 5.02 | 4.74 | 4.49 | 4.42 | 4.56 | 5.7 | 5.05 | 4.33 | 3.87 | 3.01 | 2.84 |
| High | 11.17 | 10.31 | 9.94 | 8.6 | 7.55 | 6.52 | 5.77 | 5.77 | 6.15 | 5.23 | 5.3 | 5.11 | 4.83 | 4.57 | 4.5 | 5.47 | 6.83 | 6.06 | 5.2 | 4.64 | 3.61 | 3.41 |