| Period Ending: | 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 |
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 | 4 | 7 | 9 | 8 | 9 | 5 | 7 | 7 | 6 | 4 | 9 | 14 | 8 | 9 | 19 | 8 | 11 | 9 | 17 | 14 | 19 | 16 | 19 | 15 | 20 | 15 | 19 | 15 | 20 | 15 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 127,533 | 92,232 | 86,824 | 83,759 | 82,217 | 76,761 | 73,201 | 74,877 | 71,608 | 83,106 | 85,529 | 87,744 | 88,454 | 85,402 | 66,052 | 64,750 | 67,434 | 64,042 | 63,454 | 40,847 | 26,790 | 26,476 | 24,308 | 23,123 | 19,934 | 24,528 | 15,872 | 13,304 | 16,850 | 5,596 |
| Average | 129,981 | 92,268 | 88,535 | 84,030 | 82,617 | 78,234 | 74,227 | 75,927 | 72,612 | 84,272 | 86,728 | 88,974 | 89,695 | 86,599 | 82,565 | 80,938 | 84,293 | 80,052 | 79,318 | 51,058 | 33,488 | 33,095 | 30,385 | 28,904 | 24,918 | 30,660 | 19,840 | 16,630 | 21,062 | 6,996 |
| High | 131,796 | 92,304 | 89,685 | 84,260 | 83,027 | 79,327 | 75,055 | 76,773 | 73,422 | 85,211 | 87,695 | 89,966 | 90,694 | 87,564 | 99,078 | 97,126 | 101,151 | 96,063 | 95,181 | 61,270 | 40,185 | 39,714 | 36,462 | 34,685 | 29,902 | 36,792 | 23,808 | 19,957 | 25,274 | 8,395 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 34,152 | 24,699 | 23,251 | 22,430 | 22,017 | 20,556 | 25,760 | 22,514 | 15,738 | 41,785 | 39,415 | 34,857 | 34,300 | 31,860 | 31,203 | 30,774 | 28,169 | 25,452 | 21,173 | 10,938 | 1,531 | 18,623 | 14,554 | 13,754 | 12,770 | 17,990 | 12,645 | 10,179 | 7,650 | 4,454 |
| Average | 34,808 | 24,708 | 23,709 | 22,502 | 22,124 | 20,950 | 32,199 | 28,143 | 21,079 | 52,231 | 49,269 | 43,571 | 42,875 | 39,825 | 39,004 | 38,467 | 35,211 | 31,814 | 26,466 | 13,673 | 6,364 | 23,279 | 18,193 | 17,192 | 15,962 | 22,488 | 15,806 | 12,724 | 9,563 | 5,567 |
| High | 35,294 | 24,718 | 24,017 | 22,564 | 22,234 | 21,243 | 38,639 | 33,772 | 26,420 | 62,678 | 59,122 | 52,285 | 51,449 | 47,790 | 46,804 | 46,160 | 42,254 | 38,177 | 31,759 | 16,407 | 11,198 | 27,934 | 21,832 | 20,630 | 19,155 | 26,985 | 18,967 | 15,268 | 11,476 | 6,680 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 24,168 | 17,478 | 16,453 | 15,873 | 15,580 | 14,546 | 13,872 | 14,189 | 13,570 | 15,749 | 16,208 | 16,628 | 16,762 | 16,184 | 12,517 | 12,270 | 12,779 | 12,136 | 12,025 | 7,740 | 5,077 | 5,017 | 4,606 | 4,382 | 3,778 | 4,648 | 3,008 | 2,521 | 3,193 | 1,061 |
| Average | 24,632 | 17,485 | 16,777 | 15,924 | 15,656 | 14,825 | 14,066 | 14,388 | 13,760 | 15,970 | 16,435 | 16,861 | 16,997 | 16,411 | 15,646 | 15,338 | 15,974 | 15,170 | 15,031 | 9,676 | 6,346 | 6,272 | 5,758 | 5,477 | 4,722 | 5,810 | 3,760 | 3,151 | 3,991 | 1,326 |
| High | 24,976 | 17,492 | 16,996 | 15,967 | 15,734 | 15,032 | 14,223 | 14,549 | 13,913 | 16,148 | 16,618 | 17,049 | 17,187 | 16,594 | 18,775 | 18,405 | 19,168 | 18,204 | 18,037 | 11,611 | 7,615 | 7,526 | 6,910 | 6,573 | 5,666 | 6,972 | 4,512 | 3,782 | 4,790 | 1,591 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 33,387 | 25,883 | 23,420 | 21,654 | 18,249 | 16,646 | 14,261 | 12,648 | 1,185 | 15,987 | 18,239 | 18,457 | 17,540 | 17,987 | 18,012 | 16,893 | 14,796 | 12,556 | 9,144 | 25,161 | -9,087 | 6,163 | 5,657 | 4,962 | 4,324 | 2,329 | 3,144 | 2,966 | 1,560 | 1,081 |
| Average | 34,117 | 27,673 | 24,536 | 21,881 | 18,494 | 17,010 | 17,826 | 15,810 | 3,028 | 19,983 | 22,799 | 23,071 | 21,925 | 22,484 | 22,514 | 21,117 | 18,495 | 15,694 | 11,430 | 31,452 | -5,953 | 7,704 | 7,071 | 6,202 | 5,405 | 3,088 | 3,930 | 3,707 | 1,950 | 1,351 |
| High | 34,847 | 29,463 | 25,651 | 22,108 | 18,739 | 17,373 | 21,391 | 18,972 | 4,871 | 23,980 | 27,359 | 27,685 | 26,309 | 26,981 | 27,017 | 25,340 | 22,194 | 18,833 | 13,716 | 37,742 | -2,818 | 9,245 | 8,486 | 7,442 | 6,486 | 3,846 | 4,717 | 4,449 | 2,340 | 1,621 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 48,791 | 35,286 | 33,217 | 32,044 | 31,454 | 29,367 | 25,311 | 20,999 | 36,340 | 34,224 | 27,855 | 28,949 | 26,438 | 24,857 | 24,122 | 23,999 | 23,614 | 29,867 | 28,006 | 15,627 | 22,032 | 8,401 | 7,202 | 6,399 | 5,861 | 8,578 | 4,282 | 3,477 | 3,533 | 1,842 |
| Average | 49,727 | 35,299 | 33,871 | 32,147 | 31,607 | 29,930 | 31,638 | 26,248 | 45,425 | 42,780 | 34,818 | 36,187 | 33,048 | 31,072 | 30,152 | 29,998 | 29,518 | 37,334 | 35,007 | 19,534 | 27,540 | 10,502 | 9,003 | 7,999 | 7,327 | 10,722 | 5,352 | 4,346 | 4,416 | 2,302 |
| High | 50,422 | 35,313 | 34,311 | 32,236 | 31,764 | 30,348 | 37,966 | 31,498 | 54,510 | 51,336 | 41,782 | 43,424 | 39,657 | 37,286 | 36,183 | 35,998 | 35,422 | 44,801 | 42,009 | 23,440 | 33,048 | 12,602 | 10,804 | 9,599 | 8,792 | 12,867 | 6,423 | 5,216 | 5,299 | 2,763 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 9.63 | 7.46 | 6.75 | 6.24 | 5.26 | 4.8 | 3.01 | 4.55 | 0.364 | 4.47 | 4.23 | 4.06 | 3.95 | 4.07 | 3.14 | 2.9 | 2.59 | 2.21 | 1.53 | 0.46 | 2.11 | 1.81 | 1.67 | 1.46 | 1.31 | 0.82 | 0.98 | 0.88 | 0.77 | 0.71 |
| Average | 9.87 | 8 | 7.05 | 6.32 | 5.33 | 4.92 | 3.07 | 4.63 | 0.371 | 4.55 | 4.3 | 4.13 | 4.03 | 4.14 | 3.92 | 3.63 | 3.23 | 2.76 | 1.91 | 0.625 | 2.65 | 2.27 | 2.09 | 1.83 | 1.64 | 1.03 | 1.22 | 1.1 | 0.97 | 0.88 |
| High | 10.05 | 8.5 | 7.4 | 6.38 | 5.4 | 5.01 | 3.11 | 4.7 | 0.376 | 4.61 | 4.37 | 4.19 | 4.09 | 4.2 | 4.7 | 4.36 | 3.87 | 3.31 | 2.29 | 0.79 | 3.18 | 2.73 | 2.51 | 2.2 | 1.97 | 1.24 | 1.46 | 1.32 | 1.17 | 1.05 |