| 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 | 15 | 16 | 17 | 15 | 11 | 8 | 7 | 7 | 10 | 7 | 7 | 12 | 9 | 14 | 11 | 12 | 19 | 13 | 7 | 15 | 8 | 18 | 8 | 17 | 20 | 10 | 9 | 10 | 10 | 20 | 9 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 148,714 | 145,706 | 147,245 | 141,928 | 140,546 | 137,709 | 134,174 | 131,546 | 134,179 | 131,051 | 125,767 | 129,188 | 128,550 | 122,859 | 123,319 | 129,052 | 100,961 | 94,101 | 94,965 | 87,542 | 84,148 | 84,191 | 77,630 | 74,139 | 66,961 | 55,905 | 55,914 | 51,566 | 53,962 | 53,578 | 53,711 | 31,758 | 40,030 | 37,334 |
| Average | 151,762 | 148,693 | 147,399 | 145,914 | 144,221 | 137,869 | 134,453 | 134,243 | 136,752 | 133,563 | 128,178 | 131,665 | 131,015 | 125,215 | 125,683 | 131,526 | 126,201 | 117,626 | 118,706 | 109,428 | 105,185 | 105,239 | 97,038 | 92,673 | 83,701 | 69,881 | 69,893 | 64,457 | 67,452 | 66,972 | 67,139 | 39,697 | 50,037 | 46,668 |
| High | 155,000 | 151,865 | 147,552 | 149,360 | 147,383 | 138,009 | 135,103 | 137,107 | 140,635 | 137,355 | 131,817 | 135,404 | 134,735 | 128,770 | 129,252 | 135,260 | 151,441 | 141,152 | 142,447 | 131,314 | 126,222 | 126,287 | 116,445 | 111,208 | 100,442 | 83,857 | 83,872 | 77,349 | 80,942 | 80,366 | 80,567 | 47,637 | 60,045 | 56,001 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 51,242 | 50,206 | 50,736 | 48,904 | 48,428 | 47,450 | 46,232 | 45,327 | 39,519 | 37,570 | 34,465 | 34,421 | 31,639 | 33,706 | 32,687 | 37,663 | 27,140 | 28,511 | 14,088 | 17,213 | 18,949 | 19,018 | 19,372 | 18,170 | 18,328 | 19,413 | 19,292 | 14,591 | 15,296 | 12,946 | 24,713 | 10,335 | 8,558 | 7,016 |
| Average | 52,293 | 51,235 | 50,789 | 50,278 | 49,694 | 47,505 | 46,329 | 46,256 | 49,399 | 46,962 | 43,081 | 43,027 | 39,549 | 42,132 | 40,859 | 47,079 | 33,926 | 35,638 | 18,890 | 21,517 | 23,686 | 23,773 | 24,215 | 22,712 | 22,910 | 24,266 | 24,115 | 18,239 | 19,120 | 16,182 | 30,891 | 12,919 | 10,697 | 8,770 |
| High | 53,408 | 52,328 | 50,842 | 51,465 | 50,784 | 47,554 | 46,553 | 47,243 | 59,279 | 56,355 | 51,697 | 51,632 | 47,458 | 50,558 | 49,031 | 56,495 | 40,711 | 42,766 | 23,692 | 25,820 | 28,424 | 28,527 | 29,058 | 27,255 | 27,492 | 29,119 | 28,938 | 21,887 | 22,944 | 19,419 | 37,069 | 15,503 | 12,836 | 10,524 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 32,108 | 31,459 | 31,791 | 30,643 | 30,345 | 29,732 | 28,969 | 28,402 | 27,122 | 25,106 | 22,365 | 23,981 | 17,001 | 22,078 | 21,679 | 25,586 | 14,519 | 24,971 | 8,808 | 9,553 | 11,612 | 10,856 | 13,445 | 12,351 | 10,639 | 11,676 | 10,295 | 4,645 | 11,998 | 9,180 | 9,540 | 6,842 | 5,288 | 3,055 |
| Average | 32,766 | 32,104 | 31,824 | 31,504 | 31,138 | 29,767 | 29,029 | 28,984 | 33,902 | 31,382 | 27,956 | 29,976 | 21,251 | 27,598 | 27,098 | 31,983 | 19,231 | 31,214 | 12,754 | 12,508 | 14,515 | 13,570 | 16,806 | 15,438 | 13,299 | 14,595 | 12,868 | 6,842 | 14,997 | 11,474 | 11,925 | 8,552 | 6,611 | 3,818 |
| High | 33,465 | 32,789 | 31,857 | 32,248 | 31,821 | 29,797 | 29,170 | 29,602 | 40,682 | 37,659 | 33,547 | 35,972 | 25,501 | 33,117 | 32,518 | 38,379 | 23,944 | 37,457 | 16,699 | 15,462 | 17,418 | 16,284 | 20,167 | 18,526 | 15,959 | 17,514 | 15,442 | 9,039 | 17,996 | 13,769 | 14,310 | 10,263 | 7,933 | 4,582 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 28,374 | 24,698 | 21,730 | 21,128 | 20,000 | 19,688 | 19,216 | 11,000 | 17,888 | 17,062 | 13,823 | 15,232 | 11,876 | 24,449 | 10,552 | 13,842 | 6,621 | 8,991 | -1,522 | 978.3 | 1,964 | 2,535 | 5,112 | 3,614 | 4,834 | 5,827 | 6,147 | 2,799 | 2,217 | -892.8 | 9,140 | 3,387 | 2,369 | 1,467 |
| Average | 29,134 | 25,361 | 22,050 | 22,136 | 20,207 | 19,836 | 19,385 | 11,252 | 22,360 | 21,328 | 17,278 | 19,040 | 14,844 | 30,561 | 13,190 | 17,302 | 9,407 | 11,238 | 423 | 2,253 | 2,550 | 3,496 | 6,390 | 4,517 | 6,042 | 7,284 | 7,683 | 4,202 | 4,079 | 406.2 | 11,425 | 4,233 | 2,965 | 1,873 |
| High | 29,942 | 26,064 | 26,545 | 23,145 | 21,565 | 19,984 | 19,554 | 11,608 | 26,833 | 25,593 | 20,734 | 22,848 | 17,813 | 36,673 | 15,828 | 20,762 | 12,193 | 13,486 | 2,368 | 3,529 | 3,136 | 4,456 | 7,668 | 5,421 | 7,251 | 8,741 | 9,220 | 5,605 | 5,941 | 1,705 | 13,710 | 5,080 | 3,562 | 2,279 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 34,665 | 33,964 | 34,322 | 33,083 | 32,761 | 32,099 | 31,275 | 30,663 | 23,733 | 22,188 | 24,507 | 23,711 | 23,845 | 22,900 | 25,113 | 23,149 | 32,700 | 21,088 | 33,135 | 28,257 | 24,748 | 25,738 | 21,449 | 20,596 | 19,830 | 16,773 | 16,584 | 19,092 | 12,503 | 12,414 | 1,654 | 6,637 | 7,809 | 5,046 |
| Average | 35,375 | 34,660 | 34,358 | 34,012 | 33,617 | 32,137 | 31,341 | 31,292 | 29,666 | 27,735 | 30,634 | 29,638 | 29,806 | 28,625 | 31,391 | 28,936 | 40,875 | 26,361 | 41,419 | 35,321 | 30,935 | 32,173 | 26,811 | 25,745 | 24,788 | 20,966 | 20,730 | 23,865 | 15,629 | 15,518 | 2,068 | 8,296 | 9,762 | 6,308 |
| High | 36,130 | 35,399 | 34,394 | 34,815 | 34,354 | 32,169 | 31,492 | 31,959 | 35,599 | 33,283 | 36,761 | 35,566 | 35,767 | 34,349 | 37,670 | 34,723 | 49,050 | 31,633 | 49,703 | 42,385 | 37,122 | 38,608 | 32,174 | 30,894 | 29,745 | 25,159 | 24,875 | 28,638 | 18,755 | 18,621 | 2,482 | 9,955 | 11,714 | 7,570 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 6.71 | 5.84 | 5.14 | 4.99 | 4.73 | 4.65 | 4.54 | 2.6 | 5.05 | 5.25 | 4.65 | 4.71 | 4.56 | 3.67 | 3.8 | 3.87 | 2.68 | 2.16 | 1.92 | 1.67 | 1.75 | 1.82 | 2.02 | 1.87 | 1.93 | 1.99 | 1.92 | 1.9 | 2.45 | 2.39 | 2.67 | 2.43 | 2.16 | 1.92 |
| Average | 6.89 | 5.99 | 5.72 | 5.21 | 4.91 | 4.68 | 4.58 | 2.67 | 5.18 | 5.38 | 4.77 | 4.83 | 4.67 | 3.76 | 3.89 | 3.97 | 3.36 | 2.7 | 2.4 | 2.1 | 2.18 | 2.28 | 2.53 | 2.33 | 2.42 | 2.48 | 2.41 | 2.38 | 3.05 | 2.99 | 3.33 | 3.03 | 2.7 | 2.39 |
| High | 7.08 | 6.16 | 6.27 | 5.47 | 5.1 | 4.72 | 4.62 | 2.74 | 5.37 | 5.58 | 4.94 | 5 | 4.84 | 3.9 | 4.04 | 4.12 | 4.04 | 3.24 | 2.88 | 2.53 | 2.61 | 2.74 | 3.04 | 2.79 | 2.91 | 2.97 | 2.9 | 2.86 | 3.65 | 3.59 | 3.99 | 3.63 | 3.24 | 2.86 |