| Period Ending: | 2030 09-30 |
2029 09-30 |
2028 09-30 |
2027 09-30 |
2026 09-30 |
2025 09-30 |
2024 09-30 |
2023 09-30 |
2022 09-29 |
2021 09-29 |
2020 09-29 |
2019 09-29 |
2018 09-29 |
2017 09-29 |
2016 09-29 |
2015 09-29 |
2014 09-29 |
2013 09-29 |
2012 09-29 |
2011 09-29 |
2010 09-29 |
2009 09-29 |
2008 09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 20 | 16 | 21 | 27 | 26 | 24 | 23 | 15 | 15 | 18 | 16 | 17 | 6 | 6 | 9 | 7 | 13 | 13 | 8 | 19 | 17 | 18 | 11 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 63,498 | 60,019 | 54,197 | 48,485 | 44,116 | 39,549 | 35,749 | 33,651 | 28,376 | 23,479 | 21,205 | 22,370 | 20,127 | 17,693 | 14,698 | 13,537 | 10,113 | 9,374 | 8,153 | 7,367 | 6,296 | 5,222 | 4,566 |
| Average | 64,423 | 60,893 | 54,263 | 49,278 | 44,647 | 39,900 | 35,799 | 34,141 | 29,078 | 24,060 | 21,729 | 22,924 | 20,625 | 18,131 | 15,062 | 13,872 | 12,641 | 11,717 | 10,192 | 9,209 | 7,869 | 6,527 | 5,707 |
| High | 65,431 | 61,845 | 54,329 | 50,262 | 44,978 | 40,170 | 35,899 | 34,675 | 29,634 | 24,521 | 22,145 | 23,363 | 21,020 | 18,478 | 15,350 | 14,138 | 15,169 | 14,060 | 12,230 | 11,050 | 9,443 | 7,833 | 6,848 |
| Estimated EBITDA | |||||||||||||||||||||||
| Low | 43,722 | 41,326 | 37,318 | 33,385 | 30,376 | 27,232 | 24,615 | 23,170 | 15,366 | 13,606 | 11,303 | 12,535 | 10,890 | 9,684 | 7,057 | 7,415 | 6,534 | 6,155 | 1,272 | 4,839 | 3,861 | 3,331 | 329.5 |
| Average | 44,359 | 41,928 | 37,363 | 33,931 | 30,742 | 27,473 | 24,650 | 23,508 | 19,208 | 17,007 | 14,128 | 15,669 | 13,612 | 12,105 | 8,822 | 9,269 | 8,168 | 7,694 | 2,741 | 6,049 | 4,826 | 4,164 | 1,029 |
| High | 45,053 | 42,584 | 37,408 | 34,608 | 30,970 | 27,659 | 24,718 | 23,876 | 23,049 | 20,409 | 16,954 | 18,803 | 16,334 | 14,526 | 10,586 | 11,123 | 9,801 | 9,233 | 4,211 | 7,258 | 5,791 | 4,997 | 1,728 |
| Estimated EBIT | |||||||||||||||||||||||
| Low | 41,806 | 39,515 | 35,682 | 31,922 | 29,045 | 26,038 | 23,536 | 22,155 | 14,166 | 12,299 | 10,559 | 11,874 | 10,065 | 9,155 | 6,427 | 6,889 | 6,149 | 5,818 | 909.3 | 4,424 | 3,564 | 2,736 | 722.1 |
| Average | 42,415 | 40,090 | 35,725 | 32,444 | 29,395 | 26,269 | 23,569 | 22,478 | 17,708 | 15,374 | 13,198 | 14,842 | 12,581 | 11,444 | 8,033 | 8,611 | 7,686 | 7,272 | 2,331 | 5,530 | 4,455 | 3,420 | 1,124 |
| High | 43,078 | 40,717 | 35,769 | 33,091 | 29,613 | 26,447 | 23,635 | 22,829 | 21,250 | 18,449 | 15,838 | 17,810 | 15,098 | 13,733 | 9,640 | 10,333 | 9,223 | 8,727 | 3,754 | 6,636 | 5,346 | 4,105 | 1,526 |
| Estimated Net Income | |||||||||||||||||||||||
| Low | 40,816 | 40,461 | 34,608 | 31,171 | 27,829 | 24,822 | 21,740 | 19,289 | 10,890 | 9,684 | 8,127 | 9,604 | 8,119 | 5,305 | 4,585 | 4,991 | 4,386 | 3,943 | 1,225 | 2,941 | 2,319 | 1,841 | 409.7 |
| Average | 41,592 | 41,230 | 36,863 | 31,928 | 28,181 | 25,074 | 21,816 | 19,672 | 13,613 | 12,105 | 10,159 | 12,005 | 10,148 | 6,631 | 5,731 | 6,239 | 5,482 | 4,929 | 2,375 | 3,676 | 2,899 | 2,301 | 690.1 |
| High | 42,438 | 42,069 | 39,119 | 32,686 | 28,533 | 25,327 | 21,893 | 20,055 | 16,335 | 14,526 | 12,190 | 14,406 | 12,178 | 7,957 | 6,877 | 7,487 | 6,578 | 5,915 | 3,524 | 4,411 | 3,478 | 2,762 | 970.5 |
| Estimated SGA Expenses | |||||||||||||||||||||||
| Low | 6,624 | 6,261 | 5,653 | 5,058 | 4,602 | 4,125 | 3,729 | 3,510 | 2,185 | 1,953 | 1,734 | 2,177 | 2,022 | 1,819 | 1,592 | 1,327 | 1,380 | 1,334 | 1,312 | 1,251 | 1,222 | 1,167 | 1,207 |
| Average | 6,720 | 6,352 | 5,660 | 5,140 | 4,657 | 4,162 | 3,734 | 3,561 | 2,731 | 2,441 | 2,168 | 2,722 | 2,527 | 2,274 | 1,990 | 1,659 | 1,725 | 1,667 | 1,640 | 1,564 | 1,527 | 1,459 | 1,509 |
| High | 6,825 | 6,451 | 5,667 | 5,243 | 4,692 | 4,190 | 3,745 | 3,617 | 3,277 | 2,930 | 2,601 | 3,266 | 3,033 | 2,729 | 2,388 | 1,990 | 2,070 | 2,001 | 1,968 | 1,877 | 1,833 | 1,751 | 1,810 |
| Estimated EPS | |||||||||||||||||||||||
| Low | 18.59 | 18.42 | 15.76 | 14.19 | 12.67 | 11.3 | 9.9 | 8.78 | 7.2 | 5.62 | 4.85 | 5.23 | 4.45 | 3.32 | 2.7 | 2.53 | 1.74 | 1.47 | 1.18 | 0.99 | 0.76 | 0.53 | 0.36 |
| Average | 18.94 | 18.78 | 16.36 | 14.54 | 12.85 | 11.44 | 9.92 | 8.95 | 7.43 | 5.8 | 5 | 5.4 | 4.59 | 3.43 | 2.78 | 2.61 | 2.17 | 1.84 | 1.48 | 1.24 | 0.94 | 0.66 | 0.46 |
| High | 19.33 | 19.16 | 17.81 | 14.88 | 12.99 | 11.53 | 9.97 | 9.13 | 7.62 | 5.95 | 5.13 | 5.54 | 4.7 | 3.51 | 2.85 | 2.68 | 2.6 | 2.21 | 1.78 | 1.49 | 1.12 | 0.79 | 0.56 |