| 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 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 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 | 15 | 15 | 16 | 15 | 15 | 17 | 12 | 11 | 7 | 7 | 6 | 4 | 4 | 8 | 6 | 6 | 9 | 9 | 8 | 20 | 8 | 12 | 17 | 17 | 15 | 12 | 7 | 14 | 7 | 7 | 14 | 13 | 20 | 16 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 114,089 | 107,871 | 105,808 | 98,906 | 92,732 | 86,734 | 79,413 | 71,211 | 66,385 | 63,911 | 62,803 | 75,982 | 64,504 | 59,018 | 56,720 | 56,575 | 49,203 | 47,789 | 42,105 | 45,511 | 73,555 | 41,950 | 46,270 | 42,904 | 543.6 | 337.5 | 582.1 | 5,594 | 10,830 | 11,181 | 20,607 | 19,950 | 19,319 | 18,738 |
| Average | 116,022 | 109,698 | 105,993 | 99,864 | 93,473 | 87,024 | 79,672 | 72,417 | 67,151 | 64,648 | 63,528 | 76,859 | 65,249 | 59,699 | 57,375 | 57,228 | 61,504 | 59,736 | 52,632 | 56,889 | 91,943 | 52,437 | 57,837 | 53,631 | 679.5 | 421.9 | 727.6 | 6,993 | 13,538 | 13,976 | 25,759 | 24,938 | 24,149 | 23,423 |
| High | 117,770 | 111,351 | 106,177 | 100,593 | 94,054 | 87,324 | 79,882 | 73,508 | 67,925 | 65,393 | 64,260 | 77,745 | 66,001 | 60,387 | 58,036 | 57,887 | 73,805 | 71,683 | 63,158 | 68,267 | 110,332 | 62,924 | 69,404 | 64,357 | 815.4 | 506.3 | 873.1 | 8,391 | 16,245 | 16,771 | 30,910 | 29,925 | 28,979 | 28,108 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 18,419 | 17,415 | 17,082 | 15,967 | 14,971 | 14,002 | 12,820 | 11,496 | 7,894 | 7,604 | -764.9 | 9,814 | 7,982 | 8,101 | 7,480 | 10,131 | 8,624 | 8,224 | 6,691 | 7,195 | 6,483 | 5,841 | 6,497 | 5,662 | 72.76 | 45.18 | 77.91 | 3,180 | 2,994 | 2,811 | 2,767 | 2,250 | 2,056 | 1,910 |
| Average | 18,731 | 17,710 | 17,111 | 16,122 | 15,090 | 14,049 | 12,862 | 11,691 | 9,868 | 9,505 | 822.5 | 12,268 | 9,978 | 10,127 | 9,350 | 12,663 | 10,779 | 10,279 | 8,363 | 8,993 | 8,104 | 7,302 | 8,122 | 7,077 | 90.95 | 56.48 | 97.39 | 3,975 | 3,743 | 3,513 | 3,459 | 2,813 | 2,571 | 2,388 |
| High | 19,013 | 17,976 | 17,141 | 16,240 | 15,184 | 14,098 | 12,896 | 11,867 | 11,842 | 11,406 | 2,410 | 14,722 | 11,973 | 12,152 | 11,220 | 15,196 | 12,935 | 12,335 | 10,036 | 10,792 | 9,725 | 8,762 | 9,746 | 8,493 | 109.1 | 67.77 | 116.9 | 4,770 | 4,492 | 4,216 | 4,151 | 3,375 | 3,085 | 2,866 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 11,651 | 11,016 | 10,805 | 10,101 | 9,470 | 8,858 | 8,110 | 7,272 | 3,853 | 3,563 | -4,738 | 6,573 | 5,931 | 6,657 | 6,184 | 5,789 | 7,327 | 7,004 | 5,791 | 6,329 | 5,608 | 5,121 | 6,011 | 5,518 | 40.48 | 25.14 | 43.35 | 2,982 | 2,844 | 2,526 | 2,172 | 1,069 | 1,617 | 1,336 |
| Average | 11,849 | 11,203 | 10,824 | 10,198 | 9,546 | 8,887 | 8,136 | 7,395 | 4,817 | 4,454 | -3,416 | 8,217 | 7,414 | 8,321 | 7,730 | 7,236 | 9,158 | 8,754 | 7,239 | 7,911 | 7,010 | 6,402 | 7,513 | 6,898 | 50.61 | 31.42 | 54.19 | 3,727 | 3,555 | 3,158 | 2,716 | 1,336 | 2,021 | 1,670 |
| High | 12,027 | 11,372 | 10,843 | 10,273 | 9,605 | 8,918 | 8,158 | 7,507 | 5,780 | 5,344 | -2,094 | 9,860 | 8,896 | 9,985 | 9,276 | 8,683 | 10,990 | 10,505 | 8,687 | 9,493 | 8,412 | 7,682 | 9,016 | 8,278 | 60.73 | 37.71 | 65.02 | 4,473 | 4,266 | 3,790 | 3,259 | 1,603 | 2,425 | 2,004 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 12,209 | 11,648 | 10,862 | 9,627 | 9,234 | 8,356 | 7,486 | 2,205 | 3,329 | 2,742 | -5,917 | 4,061 | 3,728 | 3,485 | 3,828 | 6,186 | 4,647 | 4,349 | 3,723 | 3,894 | 3,415 | 3,033 | 3,697 | 3,306 | 2,849 | 2,323 | 2,172 | 1,831 | 1,739 | 1,517 | 1,421 | 1,259 | 945.7 | 822.6 |
| Average | 12,479 | 11,906 | 11,454 | 10,113 | 9,315 | 8,445 | 7,555 | 2,262 | 4,162 | 3,427 | -4,815 | 5,077 | 4,660 | 4,356 | 4,785 | 7,733 | 5,809 | 5,437 | 4,654 | 4,867 | 4,269 | 3,791 | 4,621 | 4,132 | 3,562 | 2,904 | 2,715 | 2,288 | 2,174 | 1,896 | 1,777 | 1,573 | 1,182 | 1,028 |
| High | 12,723 | 12,139 | 12,047 | 10,598 | 9,397 | 8,533 | 7,623 | 2,298 | 4,994 | 4,112 | -3,712 | 6,092 | 5,592 | 5,227 | 5,742 | 9,279 | 6,971 | 6,524 | 5,585 | 5,841 | 5,122 | 4,550 | 5,545 | 4,958 | 4,274 | 3,485 | 3,258 | 2,746 | 2,609 | 2,276 | 2,132 | 1,888 | 1,419 | 1,234 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 8,818 | 8,337 | 8,178 | 7,644 | 7,167 | 6,704 | 6,138 | 5,504 | 4,166 | 3,774 | 4,986 | 6,257 | 4,835 | 4,751 | 4,622 | 4,832 | 4,890 | 5,105 | 4,652 | 5,052 | 4,701 | 4,785 | 5,300 | 4,784 | 44.18 | 27.43 | 47.31 | 2,833 | 2,493 | 2,590 | 2,494 | 2,621 | 2,222 | 2,228 |
| Average | 8,967 | 8,478 | 8,192 | 7,718 | 7,224 | 6,726 | 6,158 | 5,597 | 5,207 | 4,717 | 6,232 | 7,821 | 6,043 | 5,939 | 5,777 | 6,040 | 6,113 | 6,381 | 5,814 | 6,315 | 5,877 | 5,982 | 6,625 | 5,980 | 55.23 | 34.29 | 59.14 | 3,541 | 3,116 | 3,238 | 3,117 | 3,276 | 2,777 | 2,786 |
| High | 9,102 | 8,606 | 8,206 | 7,775 | 7,269 | 6,749 | 6,174 | 5,681 | 6,248 | 5,661 | 7,479 | 9,385 | 7,252 | 7,127 | 6,932 | 7,247 | 7,336 | 7,657 | 6,977 | 7,578 | 7,052 | 7,178 | 7,950 | 7,176 | 66.27 | 41.15 | 70.96 | 4,249 | 3,740 | 3,885 | 3,741 | 3,932 | 3,333 | 3,343 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 9 | 8.59 | 8.01 | 7.1 | 6.81 | 6.16 | 5.52 | 1.63 | 4.68 | 4.15 | 2.93 | 4.74 | 4.18 | 3.85 | 3.83 | 3.65 | 4.8 | 4.5 | 3.44 | 4.21 | 3.63 | 3.22 | 3.81 | 3.27 | 2.7 | 2.25 | 2.1 | 1.76 | 1.68 | 1.48 | 1.38 | 1.21 | 0.92 | 0.77 |
| Average | 9.2 | 8.78 | 8.31 | 7.56 | 6.84 | 6.21 | 5.58 | 1.66 | 4.75 | 4.21 | 2.98 | 4.81 | 4.25 | 3.9 | 3.89 | 3.7 | 6 | 5.64 | 4.3 | 5.26 | 4.52 | 4.04 | 4.77 | 4.09 | 3.39 | 2.81 | 2.63 | 2.21 | 2.1 | 1.84 | 1.72 | 1.52 | 1.14 | 0.96 |
| High | 9.38 | 8.95 | 8.88 | 7.81 | 6.93 | 6.29 | 5.62 | 1.69 | 4.83 | 4.28 | 3.02 | 4.88 | 4.31 | 3.96 | 3.95 | 3.76 | 7.2 | 6.78 | 5.16 | 6.31 | 5.41 | 4.86 | 5.73 | 4.91 | 4.08 | 3.37 | 3.16 | 2.66 | 2.52 | 2.2 | 2.06 | 1.83 | 1.36 | 1.15 |