| 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 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 12 | 13 | 16 | 18 | 16 | 15 | 11 | 8 | 7 | 7 | 10 | 8 | 8 | 12 | 9 | 17 | 9 | 7 | 15 | 9 | 7 | 10 | 17 | 19 | 9 | 10 | 10 | 19 | 15 | 7 | 14 | 18 | 11 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 138,492 | 132,857 | 133,445 | 129,164 | 126,453 | 124,645 | 121,611 | 120,404 | 120,362 | 166,781 | 169,016 | 179,666 | 172,350 | 158,622 | 162,538 | 145,973 | 105,930 | 101,493 | 98,920 | 101,578 | 95,273 | 92,702 | 100,632 | 92,706 | 47,428 | 31,920 | 30,451 | 31,518 | 34,695 | 35,810 | 41,158 | 42,501 | 23,608 | 19,748 |
| Average | 140,555 | 134,836 | 133,659 | 131,185 | 128,420 | 125,025 | 122,141 | 122,197 | 121,468 | 168,314 | 170,569 | 181,316 | 173,934 | 160,079 | 164,031 | 147,314 | 132,412 | 126,866 | 123,650 | 126,972 | 119,092 | 115,878 | 125,791 | 115,882 | 59,285 | 39,901 | 38,063 | 39,397 | 43,369 | 44,762 | 51,448 | 53,127 | 29,510 | 24,685 |
| High | 144,289 | 138,419 | 133,872 | 134,525 | 129,704 | 125,395 | 123,349 | 125,444 | 122,210 | 169,342 | 171,612 | 182,425 | 174,997 | 161,057 | 165,034 | 148,215 | 158,894 | 152,240 | 148,380 | 152,366 | 142,910 | 139,053 | 150,949 | 139,058 | 71,142 | 47,881 | 45,676 | 47,276 | 52,043 | 53,715 | 61,737 | 63,752 | 35,412 | 29,622 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 48,211 | 46,250 | 46,454 | 44,964 | 44,020 | 43,391 | 42,335 | 41,914 | 40,894 | 40,067 | 24,842 | 42,893 | 48,501 | 34,531 | 39,693 | 35,439 | 25,052 | 39,018 | 23,552 | 20,759 | 31,288 | 31,372 | 35,144 | 33,672 | 16,929 | 10,632 | 12,322 | 15,380 | 14,979 | 17,180 | 19,415 | 17,515 | 9,808 | 5,957 |
| Average | 48,929 | 46,938 | 46,529 | 45,667 | 44,705 | 43,523 | 42,519 | 42,539 | 51,117 | 50,083 | 34,480 | 53,616 | 60,626 | 43,163 | 49,617 | 44,299 | 31,748 | 48,772 | 30,073 | 28,105 | 39,110 | 39,216 | 43,930 | 42,091 | 21,162 | 13,290 | 15,402 | 19,225 | 18,724 | 21,475 | 24,269 | 21,894 | 12,260 | 7,447 |
| High | 50,229 | 48,185 | 46,603 | 46,830 | 45,152 | 43,652 | 42,940 | 43,669 | 61,340 | 60,100 | 44,118 | 64,339 | 72,751 | 51,796 | 59,540 | 53,159 | 38,443 | 58,527 | 36,593 | 35,451 | 46,932 | 47,059 | 52,716 | 50,509 | 25,394 | 15,947 | 18,483 | 23,070 | 22,469 | 25,770 | 29,122 | 26,272 | 14,712 | 8,936 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 26,876 | 25,783 | 25,897 | 25,066 | 24,540 | 24,189 | 23,600 | 23,366 | 16,946 | 16,912 | 1,107 | 22,198 | 20,873 | 16,289 | 19,230 | 18,849 | 7,367 | 23,792 | 7,097 | 3,444 | 14,843 | 16,112 | 18,764 | 15,901 | 7,691 | 4,410 | 4,448 | 4,954 | 6,931 | 8,484 | 8,576 | 9,055 | 5,401 | 1,539 |
| Average | 27,276 | 26,167 | 25,938 | 25,458 | 24,921 | 24,263 | 23,703 | 23,714 | 21,182 | 21,140 | 6,609 | 27,748 | 26,091 | 20,361 | 24,037 | 23,562 | 11,933 | 29,739 | 11,917 | 8,904 | 18,554 | 20,139 | 23,455 | 19,877 | 9,614 | 5,512 | 5,560 | 6,193 | 8,664 | 10,605 | 10,720 | 11,319 | 6,751 | 2,400 |
| High | 28,001 | 26,862 | 25,980 | 26,106 | 25,170 | 24,334 | 23,937 | 24,344 | 25,419 | 25,368 | 12,111 | 33,297 | 31,310 | 24,433 | 28,844 | 28,274 | 16,498 | 35,687 | 16,737 | 14,365 | 22,264 | 24,167 | 28,146 | 23,852 | 11,537 | 6,615 | 6,672 | 7,431 | 10,397 | 12,725 | 12,864 | 13,583 | 8,101 | 3,262 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 23,380 | 20,950 | 20,124 | 17,182 | 15,531 | 14,494 | 15,286 | 12,261 | 13,860 | 14,616 | -9,246 | 11,047 | 15,453 | 20,289 | 10,249 | 10,148 | 3,518 | 14,265 | 3,721 | 248.9 | 15,467 | 9,413 | 10,469 | 9,307 | 5,502 | 3,443 | 4,354 | 6,160 | 4,534 | 5,656 | 6,399 | 6,374 | 3,158 | 548.1 |
| Average | 23,834 | 21,358 | 20,302 | 18,251 | 16,211 | 14,709 | 15,531 | 12,520 | 17,325 | 18,270 | -4,806 | 13,808 | 19,316 | 25,361 | 12,811 | 12,686 | 6,349 | 17,832 | 6,622 | 3,728 | 19,333 | 11,766 | 13,086 | 11,634 | 6,878 | 4,304 | 5,443 | 7,700 | 5,708 | 7,070 | 7,999 | 7,967 | 3,948 | 1,087 |
| High | 24,657 | 22,095 | 20,481 | 19,321 | 17,822 | 14,924 | 15,777 | 12,931 | 20,790 | 21,924 | -366.5 | 16,570 | 23,179 | 30,433 | 15,373 | 15,223 | 9,180 | 21,398 | 9,524 | 7,207 | 23,200 | 14,119 | 15,703 | 13,961 | 8,254 | 5,165 | 6,532 | 9,240 | 6,882 | 8,484 | 9,599 | 9,560 | 4,738 | 1,626 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 31,631 | 30,344 | 30,478 | 29,501 | 28,882 | 28,468 | 27,776 | 27,500 | 30,101 | 27,469 | 29,917 | 31,265 | 29,394 | 25,889 | 28,784 | 25,164 | 31,654 | 22,536 | 32,185 | 31,283 | 25,399 | 23,623 | 25,578 | 24,050 | 11,653 | 7,898 | 7,444 | 7,613 | 7,796 | 8,047 | 9,249 | 9,550 | 3,291 | 5,533 |
| Average | 32,102 | 30,796 | 30,527 | 29,962 | 29,331 | 28,555 | 27,897 | 27,909 | 37,626 | 34,336 | 37,396 | 39,081 | 36,742 | 32,361 | 35,980 | 31,455 | 39,568 | 28,171 | 40,232 | 39,103 | 31,749 | 29,529 | 31,973 | 30,062 | 14,566 | 9,872 | 9,305 | 9,517 | 9,745 | 10,058 | 11,561 | 11,938 | 4,113 | 6,916 |
| High | 32,955 | 31,614 | 30,576 | 30,725 | 29,624 | 28,640 | 28,172 | 28,651 | 45,152 | 41,204 | 44,875 | 46,897 | 44,090 | 38,833 | 43,176 | 37,745 | 47,482 | 33,805 | 48,278 | 46,924 | 38,099 | 35,435 | 38,367 | 36,075 | 17,479 | 11,847 | 11,166 | 11,420 | 11,694 | 12,070 | 13,873 | 14,326 | 4,936 | 8,299 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 3.26 | 2.92 | 2.8 | 2.39 | 2.16 | 2.02 | 2.13 | 1.71 | 2.57 | 2.52 | 2.35 | 2.64 | 2.62 | 2.17 | 2.12 | 2.01 | 2 | 1.95 | 1.74 | 1.76 | 1.67 | 1.5 | 2.33 | 2.11 | 1.64 | 1.13 | 1.04 | 1.16 | 1.83 | 1.78 | 1.8 | 1.78 | 1.6 | 1.46 |
| Average | 3.32 | 2.98 | 2.83 | 2.52 | 2.28 | 2.06 | 2.16 | 1.74 | 2.6 | 2.55 | 2.38 | 2.67 | 2.65 | 2.2 | 2.14 | 2.04 | 2.51 | 2.44 | 2.17 | 2.2 | 2.1 | 1.88 | 2.91 | 2.63 | 2.06 | 1.4 | 1.29 | 1.45 | 2.27 | 2.23 | 2.24 | 2.21 | 2.01 | 1.83 |
| High | 3.43 | 3.08 | 2.85 | 2.69 | 2.48 | 2.08 | 2.2 | 1.8 | 2.62 | 2.57 | 2.4 | 2.69 | 2.67 | 2.22 | 2.16 | 2.05 | 3.02 | 2.93 | 2.6 | 2.64 | 2.53 | 2.26 | 3.49 | 3.15 | 2.48 | 1.67 | 1.54 | 1.74 | 2.71 | 2.68 | 2.68 | 2.64 | 2.42 | 2.2 |