Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Analysts | 10 | 5 | 12 | 16 | 18 | 17 | 16 | 13 | 14 | 14 | 13 | 7 | 7 | 11 | 8 | 14 | 11 | 12 | 19 | 13 | 7 | 15 | 8 | 18 | 8 | 17 | 20 | 10 | 9 | 10 | 10 | 20 | 9 |
Estimated Revenue | |||||||||||||||||||||||||||||||||
Low | 140,944 | 140,236 | 141,715 | 137,844 | 136,496 | 134,174 | 133,045 | 135,299 | 131,808 | 126,494 | 129,935 | 129,294 | 123,570 | 124,032 | 129,798 | 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 | 143,400 | 142,680 | 141,925 | 139,379 | 136,936 | 134,453 | 133,495 | 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 | 146,050 | 145,317 | 142,135 | 143,249 | 137,507 | 135,103 | 134,673 | 138,766 | 136,298 | 130,802 | 134,361 | 133,698 | 127,779 | 128,257 | 134,219 | 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 | 50,119 | 49,867 | 50,393 | 49,017 | 48,537 | 47,712 | 43,471 | 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 | 50,992 | 50,736 | 50,468 | 49,563 | 48,694 | 47,811 | 54,339 | 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 | 51,935 | 51,674 | 50,543 | 50,939 | 48,897 | 48,042 | 65,207 | 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 | 32,054 | 31,893 | 32,229 | 31,349 | 31,042 | 30,514 | 29,834 | 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 | 32,612 | 32,449 | 32,277 | 31,698 | 31,142 | 30,578 | 37,292 | 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 | 33,215 | 33,048 | 32,325 | 32,578 | 31,272 | 30,726 | 44,751 | 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 | 21,816 | 21,528 | 20,631 | 19,844 | 18,858 | 19,157 | 9,291 | 17,888 | 17,062 | 13,823 | 15,232 | 11,876 | 24,449 | 10,552 | 13,842 | 6,621 | 8,991 | -1,522 | 978 | 1,964 | 2,535 | 5,112 | 3,614 | 4,834 | 5,827 | 6,147 | 2,799 | 2,217 | -893 | 9,140 | 3,387 | 2,369 | 1,467 |
Average | 22,313 | 22,018 | 21,543 | 20,279 | 19,507 | 19,325 | 11,614 | 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 | 11,425 | 4,233 | 2,965 | 1,873 |
High | 22,849 | 22,547 | 22,427 | 21,069 | 19,997 | 19,494 | 13,937 | 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 | 32,911 | 32,746 | 33,091 | 32,187 | 31,873 | 31,330 | 26,106 | 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 | 12,432 | 12,344 | 1,654 | 6,637 | 7,809 | 5,046 |
Average | 33,485 | 33,317 | 33,140 | 32,546 | 31,975 | 31,396 | 32,633 | 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 | 15,540 | 15,430 | 2,068 | 8,296 | 9,762 | 6,308 |
High | 34,104 | 33,932 | 33,189 | 33,450 | 32,109 | 31,547 | 39,159 | 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 | 18,648 | 18,516 | 2,482 | 9,955 | 11,714 | 7,570 |
Estimated EPS | |||||||||||||||||||||||||||||||||
Low | 5.172 | 5.104 | 4.891 | 4.705 | 4.471 | 4.542 | 4.667 | 5.108 | 5.287 | 4.687 | 4.744 | 4.592 | 3.697 | 3.827 | 3.902 | 2.680 | 2.160 | 1.920 | 1.670 | 1.750 | 1.820 | 2.020 | 1.870 | 1.930 | 1.990 | 1.920 | 1.900 | 2.450 | 2.390 | 2.670 | 2.430 | 2.160 | 1.920 |
Average | 5.290 | 5.220 | 5.113 | 4.855 | 4.671 | 4.582 | 4.707 | 5.180 | 5.379 | 4.769 | 4.826 | 4.671 | 3.762 | 3.894 | 3.970 | 3.360 | 2.700 | 2.400 | 2.100 | 2.180 | 2.280 | 2.530 | 2.330 | 2.420 | 2.480 | 2.410 | 2.380 | 3.050 | 2.990 | 3.330 | 3.030 | 2.700 | 2.390 |
High | 5.417 | 5.345 | 5.317 | 4.995 | 4.741 | 4.622 | 4.737 | 5.279 | 5.522 | 4.896 | 4.955 | 4.796 | 3.862 | 3.997 | 4.076 | 4.040 | 3.240 | 2.880 | 2.530 | 2.610 | 2.740 | 3.040 | 2.790 | 2.910 | 2.970 | 2.900 | 2.860 | 3.650 | 3.590 | 3.990 | 3.630 | 3.240 | 2.860 |