| Period Ending: | 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 |
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 | 3 | 7 | 11 | 12 | 12 | 5 | 6 | 10 | 5 | 9 | 13 | 8 | 9 | 19 | 8 | 11 | 9 | 17 | 14 | 19 | 16 | 19 | 15 | 20 | 15 | 19 | 15 | 20 | 15 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 87,514 | 85,638 | 81,481 | 81,815 | 77,011 | 73,190 | 74,369 | 71,123 | 82,543 | 84,949 | 87,149 | 87,855 | 84,823 | 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 | 88,754 | 85,864 | 83,017 | 82,315 | 77,198 | 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 | 90,071 | 86,090 | 84,683 | 82,736 | 77,451 | 75,329 | 77,499 | 74,116 | 86,017 | 88,524 | 90,816 | 91,552 | 88,392 | 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 | 41,780 | 40,884 | 38,900 | 39,059 | 28,336 | 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 | 19,501 | 1,531 | 18,623 | 14,554 | 13,754 | 12,770 | 17,990 | 12,645 | 10,179 | 7,650 | 4,454 |
| Average | 42,372 | 40,993 | 39,633 | 39,298 | 35,419 | 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 | 24,376 | 6,364 | 23,279 | 18,193 | 17,192 | 15,962 | 22,488 | 15,806 | 12,724 | 9,563 | 5,567 |
| High | 43,001 | 41,101 | 40,429 | 39,499 | 42,503 | 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 | 29,251 | 11,198 | 27,934 | 21,832 | 20,630 | 19,155 | 26,985 | 18,967 | 15,268 | 11,476 | 6,680 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 33,022 | 32,314 | 30,746 | 30,872 | 29,059 | 27,617 | 17,752 | 16,977 | 19,704 | 20,278 | 20,803 | 20,971 | 20,248 | 15,767 | 15,456 | 16,097 | 15,287 | 15,147 | 9,750 | 6,395 | 6,320 | 5,802 | 5,520 | 4,758 | 5,855 | 3,789 | 3,176 | 4,022 | 1,336 |
| Average | 33,490 | 32,399 | 31,325 | 31,060 | 29,129 | 28,008 | 18,124 | 17,333 | 20,116 | 20,703 | 21,239 | 21,411 | 20,672 | 19,709 | 19,320 | 20,121 | 19,109 | 18,934 | 12,188 | 7,994 | 7,900 | 7,253 | 6,900 | 5,948 | 7,319 | 4,736 | 3,970 | 5,028 | 1,670 |
| High | 33,987 | 32,485 | 31,954 | 31,219 | 29,225 | 28,424 | 18,499 | 17,692 | 20,533 | 21,131 | 21,678 | 21,854 | 21,100 | 23,651 | 23,184 | 24,145 | 22,931 | 22,720 | 14,625 | 9,592 | 9,480 | 8,704 | 8,279 | 7,138 | 8,782 | 5,683 | 4,764 | 6,033 | 2,004 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 28,127 | 18,900 | 18,788 | 18,522 | 14,386 | 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 | 28,647 | 19,208 | 20,183 | 19,084 | 17,982 | 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 | 29,200 | 24,654 | 21,578 | 19,421 | 21,578 | 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 | 53,975 | 52,818 | 50,255 | 50,461 | 27,842 | 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 | 25,193 | 22,032 | 8,401 | 7,202 | 6,399 | 5,861 | 8,578 | 4,282 | 3,477 | 3,533 | 1,842 |
| Average | 54,740 | 52,958 | 51,202 | 50,769 | 34,802 | 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 | 31,491 | 27,540 | 10,502 | 9,003 | 7,999 | 7,327 | 10,722 | 5,352 | 4,346 | 4,416 | 2,302 |
| High | 55,552 | 53,097 | 52,230 | 51,028 | 41,763 | 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 | 37,789 | 33,048 | 12,602 | 10,804 | 9,599 | 8,792 | 12,867 | 6,423 | 5,216 | 5,299 | 2,763 |
| Estimated EPS | |||||||||||||||||||||||||||||
| Low | 7.560 | 5.080 | 5.050 | 4.978 | 4.787 | 3.014 | 4.507 | 0.361 | 4.428 | 4.190 | 4.024 | 3.920 | 4.033 | 3.140 | 2.900 | 2.590 | 2.210 | 1.530 | 0.460 | 2.110 | 1.810 | 1.670 | 1.460 | 1.310 | 0.820 | 0.980 | 0.880 | 0.770 | 0.710 |
| Average | 7.700 | 6.220 | 5.430 | 5.130 | 4.875 | 3.070 | 4.631 | 0.371 | 4.549 | 4.305 | 4.134 | 4.027 | 4.143 | 3.920 | 3.630 | 3.230 | 2.760 | 1.910 | 0.625 | 2.645 | 2.270 | 2.090 | 1.830 | 1.640 | 1.030 | 1.220 | 1.100 | 0.970 | 0.880 |
| High | 7.849 | 6.627 | 5.800 | 5.220 | 4.969 | 3.129 | 4.755 | 0.381 | 4.671 | 4.421 | 4.245 | 4.135 | 4.255 | 4.700 | 4.360 | 3.870 | 3.310 | 2.290 | 0.790 | 3.180 | 2.730 | 2.510 | 2.200 | 1.970 | 1.240 | 1.460 | 1.320 | 1.170 | 1.050 |
