| 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 | 8 | 8 | 17 | 27 | 26 | 28 | 23 | 15 | 15 | 18 | 16 | 17 | 6 | 6 | 9 | 7 | 13 | 13 | 8 | 19 | 17 | 18 | 11 |
| Estimated Revenue | |||||||||||||||||||||||
| Low | 63,170 | 56,244 | 53,745 | 48,571 | 43,852 | 39,549 | 35,749 | 33,304 | 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 | 64,758 | 57,659 | 53,801 | 49,000 | 44,462 | 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 | 65,968 | 58,736 | 53,857 | 49,979 | 44,872 | 40,170 | 35,899 | 34,779 | 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 | 43,496 | 38,727 | 37,006 | 33,444 | 30,194 | 27,232 | 24,615 | 22,931 | 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 | 44,590 | 39,701 | 37,045 | 33,739 | 30,615 | 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 | 45,423 | 40,443 | 37,083 | 34,413 | 30,897 | 27,659 | 24,718 | 23,947 | 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 | 41,590 | 37,030 | 35,384 | 31,978 | 28,871 | 26,038 | 23,536 | 21,926 | 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 | 42,635 | 37,961 | 35,421 | 32,261 | 29,273 | 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 | 43,432 | 38,670 | 35,458 | 32,905 | 29,543 | 26,447 | 23,635 | 22,898 | 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 | 40,484 | 36,553 | 34,094 | 31,067 | 27,828 | 24,799 | 21,720 | 19,012 | 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 | 41,818 | 37,756 | 36,399 | 31,756 | 28,124 | 25,051 | 21,797 | 19,563 | 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 | 42,833 | 38,673 | 38,704 | 32,446 | 28,420 | 25,304 | 21,873 | 20,115 | 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 | 6,589 | 5,867 | 5,606 | 5,066 | 4,574 | 4,125 | 3,729 | 3,474 | 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 | 6,755 | 6,014 | 5,612 | 5,111 | 4,638 | 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 | 6,881 | 6,127 | 5,618 | 5,213 | 4,681 | 4,190 | 3,745 | 3,628 | 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 | 18.45 | 16.66 | 15.54 | 14.16 | 12.68 | 11.3 | 9.9 | 8.67 | 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 | 19.06 | 17.21 | 16.23 | 14.47 | 12.79 | 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 | 19.52 | 17.63 | 17.64 | 14.79 | 12.95 | 11.53 | 9.97 | 9.17 | 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 |