| Period Ending: |
2030
12-31 |
2030
09-30 |
2030
06-30 |
2030
03-31 |
2029
12-31 |
2029
09-30 |
2029
06-30 |
2029
03-31 |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
58,697 | 66,924 | 61,173 | 71,798 | 60,033 | 67,995 | 67,833 | 76,993 | 75,874 | 74,040 | 62,781 | 73,265 | 88,661 | 67,522 | 87,495 | 76,547 | 62,858 | 56,799 | 73,949 | 60,980 | 49,728 | 44,458 | 49,180 | 55,873 | 76,804 | 79,782 | 76,924 | 77,463 | |||||||||||||||||||
| Average |
1234
|
62,644 | 68,403 | 62,525 | 73,385 | 61,360 | 69,497 | 69,332 | 78,694 | 76,857 | 83,743 | 66,807 | 77,964 | 94,348 | 71,852 | 93,107 | 81,457 | 66,890 | 60,442 | 78,691 | 64,891 | 52,918 | 47,309 | 52,335 | 59,457 | 81,730 | 84,900 | 81,858 | 82,431 | |||||||||||||||||||
| High |
1234
|
66,600 | 69,882 | 63,876 | 74,971 | 62,686 | 71,000 | 70,831 | 80,395 | 77,840 | 93,445 | 72,947 | 85,130 | 103,019 | 78,456 | 101,664 | 88,943 | 73,037 | 65,996 | 85,923 | 70,855 | 57,781 | 51,657 | 57,144 | 64,921 | 89,241 | 92,702 | 89,381 | 90,007 | |||||||||||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
12,496 | 14,247 | 13,023 | 15,285 | 12,780 | 14,475 | 14,441 | 16,391 | 13,333 | 13,011 | 11,032 | 12,874 | 15,580 | 11,865 | 15,375 | 13,451 | 15,489 | 9,981 | 12,994 | 10,716 | 8,738 | 7,812 | 8,642 | 9,818 | 13,496 | 14,020 | 13,517 | 13,612 | |||||||||||||||||||
| Average |
1234
|
13,336 | 14,562 | 13,311 | 15,623 | 13,063 | 14,795 | 14,760 | 16,753 | 13,505 | 14,715 | 11,739 | 13,700 | 16,579 | 12,626 | 16,361 | 14,314 | 19,361 | 10,621 | 13,828 | 11,403 | 9,299 | 8,313 | 9,196 | 10,448 | 14,362 | 14,919 | 14,384 | 14,485 | |||||||||||||||||||
| High |
1234
|
14,178 | 14,877 | 13,598 | 15,960 | 13,345 | 15,115 | 15,079 | 17,115 | 13,678 | 16,420 | 12,818 | 14,959 | 18,103 | 13,786 | 17,865 | 15,629 | 23,234 | 11,597 | 15,099 | 12,451 | 10,153 | 9,077 | 10,042 | 11,408 | 15,682 | 16,290 | 15,706 | 15,816 | |||||||||||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
7,829 | 8,927 | 8,160 | 9,577 | 8,008 | 9,070 | 9,048 | 10,270 | 6,461 | 6,305 | 5,346 | 6,239 | 7,550 | 5,750 | 7,451 | 6,519 | 8,088 | 4,837 | 6,297 | 5,193 | 4,235 | 3,786 | 4,188 | 4,758 | 6,541 | 6,794 | 6,551 | 6,597 | |||||||||||||||||||
| Average |
1234
|
8,356 | 9,124 | 8,340 | 9,789 | 8,185 | 9,270 | 9,248 | 10,497 | 6,545 | 7,132 | 5,689 | 6,639 | 8,035 | 6,119 | 7,929 | 6,937 | 10,110 | 5,147 | 6,701 | 5,526 | 4,506 | 4,029 | 4,457 | 5,063 | 6,960 | 7,230 | 6,971 | 7,020 | |||||||||||||||||||
| High |
1234
|
8,884 | 9,321 | 8,520 | 10,000 | 8,361 | 9,470 | 9,448 | 10,724 | 6,629 | 7,958 | 6,212 | 7,250 | 8,773 | 6,681 | 8,658 | 7,574 | 12,132 | 5,620 | 7,317 | 6,034 | 4,921 | 4,399 | 4,866 | 5,529 | 7,600 | 7,895 | 7,612 | 7,665 | |||||||||||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3,451 | 4,766 | 3,479 | 3,849 | 3,178 | 4,607 | 5,103 | 4,672 | 4,372 | 5,412 | 4,633 | 5,714 | 6,246 | 6,404 | 7,835 | 6,024 | 7,543 | 3,796 | 3,480 | 2,114 | 370.8 | 121.9 | -805.8 | 1,439 | 2,192 | 2,671 | 3,302 | 3,007 | |||||||||||||||||||
| Average |
1234
|
3,569 | 4,879 | 3,743 | 4,722 | 3,901 | 4,922 | 5,463 | 5,606 | 5,387 | 5,501 | 5,026 | 6,200 | 6,777 | 6,948 | 8,501 | 6,536 | 9,429 | 4,119 | 3,776 | 2,294 | 402.3 | 132.2 | -719.8 | 1,561 | 2,379 | 2,898 | 3,583 | 3,263 | |||||||||||||||||||
| High |
1234
|
3,687 | 4,964 | 3,987 | 5,568 | 4,340 | 5,552 | 6,093 | 6,962 | 6,949 | 5,590 | 5,627 | 6,941 | 7,587 | 7,778 | 9,517 | 7,317 | 11,315 | 4,611 | 4,227 | 2,568 | 450.4 | 148 | -663.4 | 1,748 | 2,663 | 3,244 | 4,011 | 3,652 | |||||||||||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2,471 | 2,818 | 2,576 | 3,023 | 2,528 | 2,863 | 2,856 | 3,242 | 3,308 | 3,228 | 2,737 | 3,195 | 3,866 | 2,944 | 3,815 | 3,338 | 1,887 | 2,477 | 3,224 | 2,659 | 2,168 | 1,938 | 2,144 | 2,436 | 3,349 | 3,479 | 3,354 | 3,378 | |||||||||||||||||||
| Average |
1234
|
2,638 | 2,880 | 2,633 | 3,090 | 2,583 | 2,926 | 2,919 | 3,313 | 3,351 | 3,651 | 2,913 | 3,399 | 4,114 | 3,133 | 4,060 | 3,552 | 2,359 | 2,635 | 3,431 | 2,829 | 2,307 | 2,063 | 2,282 | 2,592 | 3,564 | 3,702 | 3,569 | 3,594 | |||||||||||||||||||
| High |
1234
|
2,804 | 2,942 | 2,689 | 3,157 | 2,639 | 2,989 | 2,982 | 3,385 | 3,394 | 4,074 | 3,181 | 3,712 | 4,492 | 3,421 | 4,433 | 3,878 | 2,830 | 2,878 | 3,746 | 3,089 | 2,519 | 2,252 | 2,492 | 2,831 | 3,891 | 4,042 | 3,897 | 3,925 | |||||||||||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.19 | 1.64 | 1.2 | 1.33 | 1.1 | 1.59 | 1.76 | 1.61 | 1.48 | 1.83 | 1.57 | 1.94 | 2.12 | 2.17 | 2.65 | 2.04 | 1.23 | 1.29 | 1.18 | 0.716 | 0.126 | 0.041 | -0.273 | 0.487 | 0.742 | 0.904 | 1.12 | 1.02 | |||||||||||||||||||
| Average |
1234
|
1.23 | 1.68 | 1.29 | 1.63 | 1.35 | 1.7 | 1.88 | 1.93 | 1.82 | 1.86 | 1.7 | 2.1 | 2.29 | 2.35 | 2.88 | 2.21 | 1.33 | 1.39 | 1.28 | 0.777 | 0.136 | 0.045 | -0.244 | 0.529 | 0.806 | 0.981 | 1.21 | 1.1 | |||||||||||||||||||
| High |
1234
|
1.27 | 1.71 | 1.37 | 1.92 | 1.5 | 1.91 | 2.1 | 2.4 | 2.35 | 1.89 | 1.91 | 2.35 | 2.57 | 2.63 | 3.22 | 2.48 | 1.49 | 1.56 | 1.43 | 0.87 | 0.153 | 0.05 | -0.225 | 0.592 | 0.902 | 1.1 | 1.36 | 1.24 | |||||||||||||||||||
