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 | 15 | 14 | 16 | 16 | 15 | 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 | 141,700 | 141,086 | 141,302 | 138,088 | 136,583 | 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 | 143,450 | 142,828 | 141,466 | 139,627 | 137,024 | 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 | 145,806 | 145,174 | 141,631 | 143,503 | 137,595 | 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 | 50,388 | 50,170 | 50,246 | 49,104 | 48,568 | 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 | 51,010 | 50,789 | 50,305 | 49,651 | 48,725 | 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 | 51,848 | 51,623 | 50,363 | 51,029 | 48,928 | 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 | 32,226 | 32,086 | 32,135 | 31,404 | 31,062 | 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 | 32,624 | 32,482 | 32,173 | 31,754 | 31,162 | 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 | 33,160 | 33,016 | 32,210 | 32,636 | 31,292 | 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 | 22,457 | 21,959 | 19,810 | 19,748 | 18,905 | 17,644 | 9,291 | 17,888 | 17,062 | 13,823 | 15,232 | 11,876 | 24,449 | 10,552 | 13,842 | 6,621 | 8,991 | -1,522 | 978.3 | 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 | 22,819 | 22,313 | 21,349 | 20,371 | 19,751 | 17,783 | 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 | 406.2 | 11,425 | 4,233 | 2,965 | 1,873 |
High | 23,307 | 22,790 | 22,281 | 20,967 | 20,047 | 17,922 | 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 | 33,088 | 32,944 | 32,995 | 32,244 | 31,893 | 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 | 33,496 | 33,351 | 33,033 | 32,604 | 31,996 | 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 | 34,047 | 33,899 | 33,072 | 33,509 | 32,129 | 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 | 5.32 | 5.21 | 4.7 | 4.68 | 4.48 | 4.54 | 4.67 | 5.11 | 5.29 | 4.69 | 4.74 | 4.59 | 3.7 | 3.83 | 3.9 | 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 | 5.41 | 5.29 | 5.02 | 4.83 | 4.68 | 4.58 | 4.71 | 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 | 5.53 | 5.4 | 5.28 | 4.97 | 4.75 | 4.62 | 4.74 | 5.28 | 5.52 | 4.9 | 4.95 | 4.8 | 3.86 | 4 | 4.08 | 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 |