| 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 | 3 | 7 | 8 | 8 | 7 | 6 | 5 | 6 | 7 | 7 | 6 | 9 | 14 | 8 | 9 | 19 | 13 | 19 | 8 | 20 | 7 | 8 | 11 | 14 | 12 | 17 | 8 | 13 | 17 | 7 | 20 | 9 | 12 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 20,252 | 20,000 | 20,233 | 19,945 | 20,096 | 20,038 | 20,326 | 19,954 | 20,654 | 20,944 | 20,671 | 19,767 | 19,519 | 19,480 | 19,292 | 18,747 | 19,695 | 19,577 | 19,518 | 18,942 | 19,081 | 18,343 | 15,215 | 14,591 | 25,113 | 53,002 | 66,493 | 59,612 | 56,666 | 63,015 | 61,479 | 49,981 | 53,630 | 54,770 |
| Average | 20,598 | 20,342 | 20,249 | 20,347 | 20,278 | 20,108 | 20,386 | 20,295 | 20,772 | 21,063 | 20,789 | 19,879 | 19,630 | 19,591 | 19,402 | 18,853 | 24,619 | 24,471 | 24,398 | 23,677 | 23,852 | 22,929 | 19,018 | 18,238 | 31,392 | 66,252 | 83,117 | 74,515 | 70,832 | 78,769 | 76,849 | 62,476 | 67,037 | 68,462 |
| High | 20,987 | 20,727 | 20,264 | 20,901 | 20,579 | 20,168 | 20,436 | 20,679 | 20,917 | 21,211 | 20,935 | 20,019 | 19,768 | 19,728 | 19,538 | 18,986 | 29,543 | 29,365 | 29,278 | 28,413 | 28,622 | 27,514 | 22,822 | 21,886 | 37,670 | 79,503 | 99,740 | 89,418 | 84,999 | 94,523 | 92,219 | 74,971 | 80,445 | 82,154 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 16,365 | 16,162 | 16,350 | 16,117 | 16,240 | 16,192 | 16,425 | 16,125 | 1,862 | 2,459 | 6,488 | 945.4 | 8,119 | 8,321 | 9,308 | 7,216 | 7,097 | 6,541 | 5,693 | 4,645 | 5,578 | 4,667 | 5,397 | 11,623 | 14,344 | 13,274 | 12,420 | 12,356 | 15,000 | 13,014 | 12,609 | 11,659 | 8,749 | 9,849 |
| Average | 16,645 | 16,438 | 16,363 | 16,442 | 16,386 | 16,249 | 16,474 | 16,400 | 4,016 | 4,609 | 8,110 | 2,450 | 10,149 | 10,401 | 9,362 | 9,020 | 8,871 | 8,176 | 7,116 | 5,806 | 6,973 | 5,833 | 6,746 | 14,528 | 17,930 | 16,592 | 15,525 | 15,445 | 18,750 | 16,267 | 15,761 | 14,573 | 10,937 | 12,311 |
| High | 16,960 | 16,749 | 16,375 | 16,890 | 16,630 | 16,298 | 16,514 | 16,711 | 6,170 | 6,759 | 9,732 | 3,954 | 12,179 | 12,481 | 9,427 | 10,824 | 10,645 | 9,812 | 8,540 | 6,968 | 8,368 | 7,000 | 8,095 | 17,434 | 21,516 | 19,910 | 18,630 | 18,534 | 22,500 | 19,521 | 18,913 | 17,488 | 13,124 | 14,773 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 16,135 | 15,934 | 16,120 | 15,890 | 16,011 | 15,964 | 16,194 | 15,898 | 9,770 | 9,131 | 8,421 | 8,237 | 7,213 | 7,383 | 6,821 | 6,613 | 6,119 | 6,458 | 5,750 | 4,832 | 4,871 | 4,234 | 3,946 | 10,334 | 13,743 | 13,170 | 12,114 | 12,446 | 13,193 | 12,505 | 11,806 | 10,924 | 10,823 | 10,496 |
| Average | 16,410 | 16,206 | 16,132 | 16,211 | 16,155 | 16,020 | 16,241 | 16,169 | 12,212 | 11,414 | 10,526 | 10,297 | 9,016 | 9,229 | 8,526 | 8,266 | 7,649 | 8,073 | 7,187 | 6,040 | 6,088 | 5,293 | 4,932 | 12,918 | 17,178 | 16,463 | 15,142 | 15,557 | 16,491 | 15,632 | 14,757 | 13,655 | 13,529 | 13,120 |
| High | 16,721 | 16,513 | 16,144 | 16,652 | 16,396 | 16,068 | 16,281 | 16,475 | 14,655 | 13,697 | 12,631 | 12,356 | 10,820 | 11,074 | 10,232 | 9,919 | 9,179 | 9,687 | 8,625 | 7,248 | 7,306 | 6,352 | 5,918 | 15,502 | 20,614 | 19,755 | 18,171 | 18,669 | 19,789 | 18,758 | 17,709 | 16,386 | 16,235 | 15,744 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 10,215 | 9,899 | 9,475 | 9,583 | 9,345 | 9,079 | 8,592 | 9,478 | -60.05 | 665.6 | 3,084 | -2,656 | 5,508 | 7,614 | 11,173 | 4,145 | 4,070 | 3,612 | 3,132 | 2,698 | 3,057 | 2,485 | 3,896 | 7,656 | 9,490 | 8,276 | 7,523 | 7,199 | 8,833 | 6,833 | 6,844 | 6,215 | 4,364 | 5,048 |
| Average | 10,443 | 10,120 | 9,531 | 9,734 | 9,404 | 9,104 | 8,618 | 9,703 | 1,470 | 2,236 | 4,319 | -1,160 | 6,885 | 9,517 | 13,966 | 5,182 | 5,087 | 4,516 | 3,915 | 3,373 | 3,821 | 3,106 | 4,870 | 9,570 | 11,862 | 10,345 | 9,404 | 8,999 | 11,041 | 8,541 | 8,555 | 7,769 | 5,455 | 6,310 |
| High | 10,700 | 10,369 | 10,896 | 9,886 | 9,463 | 9,130 | 8,643 | 9,928 | 2,999 | 3,807 | 5,554 | 335.1 | 8,262 | 11,420 | 16,759 | 6,218 | 6,104 | 5,419 | 4,698 | 4,048 | 4,585 | 3,727 | 5,844 | 11,484 | 14,235 | 12,414 | 11,285 | 10,799 | 13,249 | 10,249 | 10,266 | 9,323 | 6,546 | 7,572 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 2,444 | 2,413 | 2,441 | 2,407 | 2,425 | 2,418 | 2,453 | 2,408 | 1,936 | 1,913 | 1,624 | 1,779 | 2,184 | 1,808 | 2,064 | 2,146 | 2,040 | 1,855 | 1,808 | 2,102 | 2,146 | 2,265 | 2,163 | 6,100 | 11,803 | 11,752 | 10,259 | 9,261 | 9,758 | 18,344 | 15,172 | 14,659 | 13,799 | 12,576 |
| Average | 2,485 | 2,454 | 2,443 | 2,455 | 2,447 | 2,426 | 2,460 | 2,449 | 2,420 | 2,392 | 2,030 | 2,224 | 2,730 | 2,260 | 2,580 | 2,682 | 2,550 | 2,319 | 2,260 | 2,627 | 2,683 | 2,831 | 2,704 | 7,625 | 14,754 | 14,689 | 12,823 | 11,576 | 12,197 | 22,930 | 18,965 | 18,324 | 17,249 | 15,720 |
| High | 2,532 | 2,501 | 2,445 | 2,522 | 2,483 | 2,434 | 2,466 | 2,495 | 2,904 | 2,870 | 2,435 | 2,668 | 3,276 | 2,712 | 3,095 | 3,219 | 3,060 | 2,783 | 2,712 | 3,152 | 3,220 | 3,398 | 3,245 | 9,150 | 17,705 | 17,627 | 15,388 | 13,891 | 14,636 | 27,516 | 22,757 | 21,989 | 20,699 | 18,864 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 6.09 | 5.9 | 5.65 | 5.71 | 5.57 | 5.41 | 5.12 | 5.65 | 4.8 | 4.57 | 4.35 | 4.19 | 3.97 | 3.26 | 3 | 2.79 | 2.08 | 1.9 | 1.73 | 1.6 | 1.45 | 1.33 | 1.29 | 3.36 | 4.16 | 4.03 | 3.77 | 3.54 | 3.62 | 3.21 | 2.99 | 2.66 | 2.57 | 2.34 |
| Average | 6.23 | 6.03 | 6.04 | 5.82 | 5.62 | 5.43 | 5.13 | 5.78 | 4.84 | 4.61 | 4.38 | 4.22 | 4 | 3.28 | 3.03 | 2.81 | 2.59 | 2.38 | 2.17 | 2.01 | 1.82 | 1.66 | 1.6 | 4.19 | 5.21 | 5.03 | 4.71 | 4.42 | 4.51 | 4.02 | 3.74 | 3.33 | 3.2 | 2.93 |
| High | 6.38 | 6.18 | 6.5 | 5.9 | 5.64 | 5.44 | 5.15 | 5.92 | 4.88 | 4.65 | 4.42 | 4.26 | 4.03 | 3.31 | 3.05 | 2.83 | 3.1 | 2.86 | 2.61 | 2.42 | 2.19 | 1.99 | 1.91 | 5.02 | 6.26 | 6.03 | 5.65 | 5.3 | 5.4 | 4.83 | 4.49 | 4 | 3.83 | 3.52 |