| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 4 | 11 | 8 | 9 | 6 | 4 | 2 | 3 | 5 | 2 | 3 | 5 | 2 | 3 |
| Estimated Revenue | |||||||||||||||
| Low | 246,520 | 260,196 | 286,757 | 265,222 | 262,386 | 278,410 | 287,101 | 364,899 | 251,496 | 192,315 | 309,083 | 339,782 | 264,892 | 215,953 | 244,799 |
| Average | 266,806 | 281,607 | 288,361 | 269,697 | 270,956 | 301,320 | 330,932 | 388,381 | 279,310 | 213,584 | 343,265 | 377,360 | 294,188 | 239,837 | 271,873 |
| High | 288,824 | 304,846 | 289,965 | 274,182 | 279,517 | 326,186 | 390,755 | 413,170 | 310,468 | 237,410 | 381,558 | 419,455 | 327,005 | 266,591 | 302,201 |
| Estimated EBITDA | |||||||||||||||
| Low | 43,319 | 45,722 | 50,390 | 46,605 | 46,107 | 48,923 | 50,450 | 71,913 | 46,988 | 35,931 | 57,747 | 63,483 | 49,491 | 40,348 | 45,737 |
| Average | 46,884 | 49,485 | 50,671 | 47,392 | 47,613 | 52,949 | 58,152 | 76,541 | 52,185 | 39,905 | 64,134 | 70,504 | 54,964 | 44,810 | 50,795 |
| High | 50,753 | 53,568 | 50,953 | 48,180 | 49,117 | 57,318 | 68,664 | 81,427 | 58,006 | 44,356 | 71,288 | 78,369 | 61,096 | 49,808 | 56,462 |
| Estimated EBIT | |||||||||||||||
| Low | 20,994 | 22,158 | 24,420 | 22,586 | 22,345 | 23,710 | 24,450 | 26,369 | 24,655 | 18,853 | 30,300 | 33,310 | 25,968 | 21,171 | 23,998 |
| Average | 22,721 | 23,982 | 24,557 | 22,968 | 23,075 | 25,661 | 28,182 | 28,066 | 27,382 | 20,938 | 33,651 | 36,994 | 28,840 | 23,512 | 26,652 |
| High | 24,596 | 25,961 | 24,694 | 23,349 | 23,804 | 27,778 | 33,277 | 29,858 | 30,436 | 23,274 | 37,405 | 41,120 | 32,057 | 26,135 | 29,626 |
| Estimated Net Income | |||||||||||||||
| Low | 26,942 | 27,059 | 19,446 | 16,446 | 19,893 | 23,494 | 22,886 | 64,450 | 14,013 | 3,750 | 12,677 | 15,188 | 11,079 | 6,007 | 10,035 |
| Average | 29,897 | 30,027 | 23,721 | 17,243 | 21,133 | 24,684 | 25,503 | 69,948 | 16,097 | 4,307 | 14,562 | 17,446 | 12,726 | 6,900 | 11,527 |
| High | 33,104 | 33,248 | 27,997 | 24,263 | 22,372 | 25,873 | 28,121 | 75,752 | 18,431 | 4,932 | 16,674 | 19,976 | 14,572 | 7,901 | 13,199 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 10,749 | 11,345 | 12,503 | 11,564 | 11,441 | 12,139 | 12,518 | 14,938 | 10,400 | 7,953 | 12,782 | 14,051 | 10,954 | 8,930 | 10,123 |
| Average | 11,633 | 12,279 | 12,573 | 11,759 | 11,814 | 13,138 | 14,429 | 15,899 | 11,550 | 8,832 | 14,195 | 15,605 | 12,166 | 9,918 | 11,243 |
| High | 12,593 | 13,292 | 12,643 | 11,955 | 12,188 | 14,222 | 17,038 | 16,914 | 12,839 | 9,818 | 15,779 | 17,346 | 13,523 | 11,024 | 12,497 |
| Estimated EPS | |||||||||||||||
| Low | 8.47 | 8.5 | 6.11 | 5.17 | 6.25 | 7.38 | 7.19 | 9.48 | 4.12 | 1.1 | 3.73 | 4.47 | 3.26 | 1.77 | 2.95 |
| Average | 9.4 | 9.44 | 7.72 | 6.47 | 6.53 | 7.68 | 7.98 | 10.29 | 4.73 | 1.27 | 4.28 | 5.13 | 3.74 | 2.03 | 3.39 |
| High | 10.4 | 10.45 | 8.8 | 7.63 | 7.03 | 8.13 | 8.84 | 11.14 | 5.42 | 1.45 | 4.9 | 5.88 | 4.29 | 2.32 | 3.88 |
