| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 10 | 7 | 6 | 6 | 2 | 3 | 5 | 2 | 3 | 5 | 2 | 3 |
| Estimated Revenue | ||||||||||||||
| Low | 260,386 | 279,885 | 291,027 | 273,663 | 281,662 | 304,424 | 364,899 | 251,496 | 192,315 | 309,083 | 339,782 | 264,892 | 215,953 | 244,799 |
| Average | 278,723 | 291,557 | 299,142 | 292,935 | 301,497 | 330,932 | 388,381 | 279,310 | 213,584 | 343,265 | 377,360 | 294,188 | 239,837 | 271,873 |
| High | 294,069 | 303,229 | 307,256 | 309,064 | 318,097 | 357,439 | 413,170 | 310,468 | 237,410 | 381,558 | 419,455 | 327,005 | 266,591 | 302,201 |
| Estimated EBITDA | ||||||||||||||
| Low | 51,316 | 55,159 | 57,355 | 53,933 | 55,509 | 59,995 | 71,913 | 46,988 | 35,931 | 57,747 | 63,483 | 49,491 | 40,348 | 45,737 |
| Average | 54,930 | 57,459 | 58,954 | 57,731 | 59,418 | 65,219 | 76,541 | 52,185 | 39,905 | 64,134 | 70,504 | 54,964 | 44,810 | 50,795 |
| High | 57,954 | 59,760 | 60,553 | 60,910 | 62,690 | 70,443 | 81,427 | 58,006 | 44,356 | 71,288 | 78,369 | 61,096 | 49,808 | 56,462 |
| Estimated EBIT | ||||||||||||||
| Low | 18,817 | 20,226 | 21,031 | 19,776 | 20,354 | 21,999 | 26,369 | 24,655 | 18,853 | 30,300 | 33,310 | 25,968 | 21,171 | 23,998 |
| Average | 20,142 | 21,069 | 21,617 | 21,169 | 21,788 | 23,915 | 28,066 | 27,382 | 20,938 | 33,651 | 36,994 | 28,840 | 23,512 | 26,652 |
| High | 21,251 | 21,913 | 22,204 | 22,334 | 22,987 | 25,830 | 29,858 | 30,436 | 23,274 | 37,405 | 41,120 | 32,057 | 26,135 | 29,626 |
| Estimated Net Income | ||||||||||||||
| Low | 51,756 | 48,139 | 50,319 | 47,292 | 50,106 | 53,189 | 64,450 | 14,013 | 3,750 | 12,677 | 15,188 | 11,079 | 6,007 | 10,035 |
| Average | 56,597 | 58,036 | 53,918 | 51,559 | 53,414 | 54,510 | 69,948 | 16,097 | 4,307 | 14,562 | 17,446 | 12,726 | 6,900 | 11,527 |
| High | 60,648 | 67,934 | 57,516 | 55,826 | 56,722 | 55,831 | 75,752 | 18,431 | 4,932 | 16,674 | 19,976 | 14,572 | 7,901 | 13,199 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 10,659 | 11,458 | 11,914 | 11,203 | 11,530 | 12,462 | 14,938 | 10,400 | 7,953 | 12,782 | 14,051 | 10,954 | 8,930 | 10,123 |
| Average | 11,410 | 11,935 | 12,246 | 11,992 | 12,342 | 13,547 | 15,899 | 11,550 | 8,832 | 14,195 | 15,605 | 12,166 | 9,918 | 11,243 |
| High | 12,038 | 12,413 | 12,578 | 12,652 | 13,022 | 14,633 | 16,914 | 12,839 | 9,818 | 15,779 | 17,346 | 13,523 | 11,024 | 12,497 |
| Estimated EPS | ||||||||||||||
| Low | 7.611 | 7.079 | 7.400 | 6.955 | 7.369 | 7.822 | 9.478 | 4.122 | 1.103 | 3.729 | 4.467 | 3.259 | 1.767 | 2.952 |
| Average | 8.323 | 8.535 | 8.039 | 7.603 | 7.756 | 7.982 | 10.29 | 4.734 | 1.267 | 4.283 | 5.131 | 3.743 | 2.029 | 3.390 |
| High | 8.919 | 9.991 | 8.459 | 8.210 | 8.342 | 8.211 | 11.14 | 5.421 | 1.451 | 4.904 | 5.876 | 4.286 | 2.324 | 3.882 |
