| 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 | 10 | 9 | 7 | 7 | 6 | 2 | 3 | 5 | 2 | 3 | 5 | 2 | 3 |
| Estimated Revenue | |||||||||||||||
| Low | 245,993 | 245,002 | 288,249 | 248,004 | 244,378 | 268,203 | 304,424 | 364,899 | 251,496 | 192,315 | 309,083 | 339,782 | 264,892 | 215,953 | 244,799 |
| Average | 276,368 | 275,254 | 295,065 | 278,628 | 274,553 | 301,320 | 330,932 | 388,381 | 279,310 | 213,584 | 343,265 | 377,360 | 294,188 | 239,837 | 271,873 |
| High | 309,530 | 308,283 | 301,881 | 312,061 | 307,498 | 337,477 | 357,439 | 413,170 | 310,468 | 237,410 | 381,558 | 419,455 | 327,005 | 266,591 | 302,201 |
| Estimated EBITDA | |||||||||||||||
| Low | 50,220 | 50,018 | 58,847 | 50,631 | 49,891 | 54,754 | 62,149 | 71,913 | 46,988 | 35,931 | 57,747 | 63,483 | 49,491 | 40,348 | 45,737 |
| Average | 56,421 | 56,194 | 60,238 | 56,883 | 56,051 | 61,515 | 67,561 | 76,541 | 52,185 | 39,905 | 64,134 | 70,504 | 54,964 | 44,810 | 50,795 |
| High | 63,192 | 62,937 | 61,630 | 63,708 | 62,777 | 68,897 | 72,972 | 81,427 | 58,006 | 44,356 | 71,288 | 78,369 | 61,096 | 49,808 | 56,462 |
| Estimated EBIT | |||||||||||||||
| Low | 19,402 | 19,324 | 22,735 | 19,561 | 19,275 | 21,154 | 24,011 | 26,369 | 24,655 | 18,853 | 30,300 | 33,310 | 25,968 | 21,171 | 23,998 |
| Average | 21,798 | 21,710 | 23,273 | 21,976 | 21,655 | 23,766 | 26,102 | 28,066 | 27,382 | 20,938 | 33,651 | 36,994 | 28,840 | 23,512 | 26,652 |
| High | 24,414 | 24,315 | 23,810 | 24,613 | 24,253 | 26,618 | 28,192 | 29,858 | 30,436 | 23,274 | 37,405 | 41,120 | 32,057 | 26,135 | 29,626 |
| Estimated Net Income | |||||||||||||||
| Low | 26,783 | 24,791 | 21,431 | 19,481 | 18,228 | 23,494 | 24,889 | 64,450 | 14,013 | 3,750 | 12,677 | 15,188 | 11,079 | 6,007 | 10,035 |
| Average | 31,247 | 28,924 | 26,919 | 22,765 | 20,448 | 24,684 | 25,507 | 69,948 | 16,097 | 4,307 | 14,562 | 17,446 | 12,726 | 6,900 | 11,527 |
| High | 36,122 | 33,436 | 32,407 | 26,049 | 21,983 | 25,873 | 26,125 | 75,752 | 18,431 | 4,932 | 16,674 | 19,976 | 14,572 | 7,901 | 13,199 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 10,726 | 10,683 | 12,568 | 10,814 | 10,655 | 11,694 | 13,274 | 14,938 | 10,400 | 7,953 | 12,782 | 14,051 | 10,954 | 8,930 | 10,123 |
| Average | 12,050 | 12,002 | 12,865 | 12,149 | 11,971 | 13,138 | 14,429 | 15,899 | 11,550 | 8,832 | 14,195 | 15,605 | 12,166 | 9,918 | 11,243 |
| High | 13,496 | 13,442 | 13,163 | 13,607 | 13,408 | 14,715 | 15,585 | 16,914 | 12,839 | 9,818 | 15,779 | 17,346 | 13,523 | 11,024 | 12,497 |
| Estimated EPS | |||||||||||||||
| Low | 8.42 | 7.79 | 6.74 | 6.12 | 5.73 | 7.38 | 7.82 | 9.48 | 4.12 | 1.1 | 3.73 | 4.47 | 3.26 | 1.77 | 2.95 |
| Average | 9.82 | 9.09 | 8.23 | 6.99 | 6.43 | 7.68 | 7.98 | 10.29 | 4.73 | 1.27 | 4.28 | 5.13 | 3.74 | 2.03 | 3.39 |
| High | 11.35 | 10.51 | 10.18 | 8.19 | 6.91 | 8.13 | 8.21 | 11.14 | 5.42 | 1.45 | 4.9 | 5.88 | 4.29 | 2.32 | 3.88 |
