| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 7 | 8 | 9 | 9 | 10 | 6 | 5 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | ||||||||||||||||
| Low | 261,394 | 261,209 | 287,118 | 278,729 | 258,662 | 253,918 | 279,258 | 279,911 | 358,851 | 258,073 | 197,345 | 317,166 | 348,668 | 271,820 | 221,601 | 251,202 |
| Average | 282,044 | 281,845 | 290,233 | 284,247 | 267,855 | 270,824 | 301,320 | 302,025 | 388,381 | 279,310 | 213,584 | 343,265 | 377,360 | 294,188 | 239,837 | 271,873 |
| High | 304,748 | 304,532 | 293,349 | 294,317 | 277,117 | 292,435 | 325,575 | 326,336 | 420,431 | 302,359 | 231,210 | 371,592 | 408,500 | 318,464 | 259,628 | 294,308 |
| Estimated EBITDA | ||||||||||||||||
| Low | 55,647 | 55,608 | 61,124 | 59,338 | 55,066 | 54,056 | 59,450 | 59,589 | 63,058 | 45,349 | 34,678 | 55,733 | 61,269 | 47,765 | 38,940 | 44,142 |
| Average | 60,044 | 60,001 | 61,787 | 60,512 | 57,023 | 57,655 | 64,147 | 64,297 | 68,247 | 49,081 | 37,532 | 60,319 | 66,310 | 51,695 | 42,145 | 47,774 |
| High | 64,877 | 64,831 | 62,450 | 62,656 | 58,995 | 62,255 | 69,311 | 69,473 | 73,879 | 53,131 | 40,629 | 65,297 | 71,783 | 55,961 | 45,622 | 51,716 |
| Estimated EBIT | ||||||||||||||||
| Low | 34,866 | 34,842 | 38,298 | 37,179 | 34,502 | 33,869 | 37,249 | 37,336 | 30,560 | 21,978 | 16,806 | 27,010 | 29,693 | 23,148 | 18,872 | 21,392 |
| Average | 37,621 | 37,594 | 38,713 | 37,915 | 35,728 | 36,124 | 40,192 | 40,286 | 33,075 | 23,786 | 18,189 | 29,233 | 32,136 | 25,053 | 20,425 | 23,153 |
| High | 40,649 | 40,620 | 39,129 | 39,258 | 36,964 | 39,007 | 43,427 | 43,529 | 35,804 | 25,749 | 19,690 | 31,645 | 34,788 | 27,121 | 22,110 | 25,063 |
| Estimated Net Income | ||||||||||||||||
| Low | 27,734 | 24,924 | 20,282 | 18,379 | 14,205 | 18,583 | 21,961 | 7,609 | 29,496 | 13,575 | 3,633 | 12,281 | 14,713 | 10,733 | 5,819 | 9,722 |
| Average | 30,651 | 27,546 | 21,373 | 23,327 | 16,461 | 19,083 | 23,074 | 8,449 | 32,731 | 15,064 | 4,031 | 13,628 | 16,327 | 11,910 | 6,457 | 10,788 |
| High | 33,859 | 30,428 | 32,028 | 28,275 | 20,395 | 19,582 | 24,186 | 9,289 | 36,242 | 16,680 | 4,464 | 15,090 | 18,079 | 13,188 | 7,150 | 11,945 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 11,006 | 10,998 | 12,089 | 11,736 | 10,891 | 10,691 | 11,758 | 11,785 | 15,647 | 11,253 | 8,605 | 13,829 | 15,203 | 11,852 | 9,662 | 10,953 |
| Average | 11,875 | 11,867 | 12,220 | 11,968 | 11,278 | 11,403 | 12,687 | 12,716 | 16,934 | 12,179 | 9,313 | 14,967 | 16,454 | 12,827 | 10,457 | 11,854 |
| High | 12,831 | 12,822 | 12,351 | 12,392 | 11,668 | 12,313 | 13,708 | 13,740 | 18,332 | 13,184 | 10,081 | 16,202 | 17,812 | 13,886 | 11,320 | 12,833 |
| Estimated EPS | ||||||||||||||||
| Low | 9.32 | 8.38 | 6.82 | 6.18 | 4.78 | 6.25 | 7.38 | 2.56 | 9.27 | 4.27 | 1.14 | 3.86 | 4.62 | 3.37 | 1.83 | 3.06 |
| Average | 10.31 | 9.26 | 8.71 | 7.45 | 6.23 | 6.38 | 7.68 | 2.83 | 10.29 | 4.73 | 1.27 | 4.28 | 5.13 | 3.74 | 2.03 | 3.39 |
| High | 11.38 | 10.23 | 10.77 | 9.51 | 6.86 | 6.58 | 8.13 | 3.12 | 11.39 | 5.24 | 1.4 | 4.74 | 5.68 | 4.14 | 2.25 | 3.75 |