| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 5 | 4 | 11 | 14 | 14 | 12 | 11 | 14 | 15 | 15 | 14 | 14 | 14 | 26 | 23 | 28 | 28 | 27 | 21 | 24 | 23 | 25 | 17 | 17 | 18 | 14 | 13 | 10 | 10 | 11 | 9 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 19,172 | 19,105 | 21,171 | 20,043 | 17,932 | 17,394 | 26,244 | 25,553 | 33,070 | 37,572 | 25,862 | 25,365 | 26,055 | 23,215 | 18,840 | 18,203 | 25,609 | 27,259 | 22,046 | 27,658 | 21,981 | 17,617 | 24,298 | 27,968 | 29,855 | 26,569 | 23,189 | 18,120 | 13,641 | 14,604 | 13,447 | 12,008 |
| Average | 22,089 | 22,013 | 24,393 | 22,938 | 20,807 | 18,830 | 27,489 | 29,442 | 37,121 | 42,174 | 29,030 | 28,472 | 29,246 | 26,058 | 21,147 | 20,432 | 29,416 | 31,887 | 30,308 | 33,825 | 28,831 | 22,932 | 31,743 | 33,884 | 35,959 | 31,944 | 29,395 | 21,894 | 17,611 | 18,606 | 16,306 | 16,602 |
| High | 25,635 | 25,547 | 28,309 | 26,118 | 24,620 | 23,053 | 29,390 | 34,168 | 45,449 | 51,636 | 35,543 | 34,860 | 35,808 | 31,905 | 25,892 | 25,016 | 33,150 | 36,653 | 33,884 | 37,625 | 34,298 | 28,835 | 44,020 | 42,784 | 43,049 | 36,253 | 37,073 | 24,972 | 20,649 | 20,654 | 21,231 | 23,090 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 5,802 | 5,782 | 6,407 | 6,066 | 5,427 | 5,264 | 7,942 | 7,733 | 7,996 | 8,190 | 7,317 | 8,449 | 7,553 | 5,255 | -3,375 | 1,032 | 2,763 | 1,179 | 9,610 | 13,142 | 6,400 | 6,705 | 10,344 | 10,627 | 8,429 | 6,866 | 5,401 | 5,146 | 5,212 | 4,436 | 3,017 | 3,666 |
| Average | 6,685 | 6,662 | 7,382 | 6,942 | 6,297 | 5,699 | 8,418 | 8,910 | 8,220 | 8,510 | 7,539 | 8,710 | 7,631 | 5,501 | -3,275 | 1,054 | 2,818 | 1,213 | 10,803 | 14,055 | 6,714 | 7,395 | 11,154 | 10,689 | 8,444 | 7,630 | 5,666 | 5,290 | 5,282 | 4,952 | 3,222 | 5,069 |
| High | 7,758 | 7,731 | 8,567 | 7,904 | 7,451 | 6,977 | 8,894 | 10,341 | 8,670 | 8,958 | 7,924 | 8,813 | 7,813 | 5,518 | -3,206 | 1,061 | 2,870 | 1,386 | 10,857 | 15,074 | 6,765 | 7,422 | 12,250 | 11,274 | 8,907 | 8,044 | 6,265 | 5,652 | 5,578 | 5,203 | 3,674 | 7,049 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 4,041 | 4,027 | 4,462 | 4,225 | 3,780 | 3,666 | 5,532 | 5,386 | 6,157 | 6,306 | 5,634 | 5,861 | 5,676 | 2,938 | -5,279 | -191.8 | 1,567 | -1,663 | 7,685 | 9,597 | 2,821 | 4,396 | 6,827 | 7,460 | 5,458 | 3,339 | 2,378 | 3,055 | 2,174 | 2,349 | 1,353 | 2,616 |
| Average | 4,656 | 4,640 | 5,141 | 4,835 | 4,386 | 3,969 | 5,863 | 6,206 | 6,330 | 6,552 | 5,805 | 6,042 | 5,735 | 3,075 | -5,122 | -190.4 | 1,599 | -1,455 | 8,639 | 10,263 | 2,960 | 4,848 | 7,362 | 7,503 | 5,468 | 3,711 | 2,495 | 3,140 | 2,203 | 2,623 | 1,445 | 3,617 |
| High | 5,403 | 5,385 | 5,967 | 5,505 | 5,189 | 4,859 | 6,195 | 7,202 | 6,676 | 6,898 | 6,102 | 6,113 | 5,872 | 3,084 | -5,014 | -186.6 | 1,628 | -1,415 | 8,683 | 11,007 | 2,982 | 4,866 | 8,085 | 7,914 | 5,767 | 3,913 | 2,758 | 3,355 | 2,327 | 2,756 | 1,647 | 5,030 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 2,478 | 2,127 | 2,334 | 1,787 | 1,692 | 319.3 | 1,504 | -1,861 | 2,039 | 3,621 | 3,235 | 3,568 | 3,327 | 1,828 | -5,886 | -1,876 | -902.8 | -1,846 | 4,917 | 7,179 | 2,884 | 3,416 | 6,345 | 5,795 | 3,956 | 2,849 | 2,037 | 1,890 | 2,967 | 1,904 | 1,427 | 1,363 |
| Average | 2,991 | 2,568 | 2,818 | 2,103 | 1,820 | 633.3 | 1,849 | -1,651 | 2,096 | 3,763 | 3,334 | 3,678 | 3,362 | 1,913 | -5,711 | -1,862 | -886.5 | -1,615 | 5,528 | 7,678 | 3,026 | 3,767 | 6,843 | 5,829 | 3,964 | 3,166 | 2,137 | 1,943 | 3,006 | 2,125 | 1,524 | 1,597 |
| High | 3,615 | 3,104 | 3,407 | 3,229 | 2,481 | 947.3 | 2,195 | -1,275 | 2,211 | 3,961 | 3,504 | 3,721 | 3,442 | 1,919 | -5,591 | -1,824 | -869.2 | -1,571 | 5,556 | 8,234 | 3,049 | 3,781 | 7,515 | 6,148 | 4,181 | 3,337 | 2,363 | 2,076 | 3,175 | 2,233 | 1,738 | 1,748 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 3,351 | 3,340 | 3,701 | 3,504 | 3,135 | 3,041 | 4,588 | 4,467 | 2,581 | 2,643 | 2,361 | 2,170 | 2,366 | 2,831 | 2,869 | 2,612 | 3,612 | 4,375 | 3,047 | 3,900 | 3,798 | 2,145 | 2,574 | 4,276 | 4,932 | 3,907 | 3,723 | 3,049 | 2,077 | 2,265 | 1,605 | 2,187 |
| Average | 3,861 | 3,848 | 4,264 | 4,010 | 3,637 | 3,292 | 4,863 | 5,147 | 2,653 | 2,746 | 2,433 | 2,237 | 2,390 | 2,964 | 2,931 | 2,666 | 3,685 | 4,498 | 3,425 | 4,171 | 3,984 | 2,365 | 2,776 | 4,301 | 4,941 | 4,341 | 3,906 | 3,134 | 2,105 | 2,528 | 1,715 | 3,025 |
| High | 4,481 | 4,466 | 4,949 | 4,566 | 4,304 | 4,030 | 5,138 | 5,973 | 2,798 | 2,891 | 2,558 | 2,264 | 2,447 | 2,973 | 3,021 | 2,685 | 3,752 | 5,141 | 3,442 | 4,473 | 4,014 | 2,374 | 3,049 | 4,536 | 5,212 | 4,577 | 4,319 | 3,349 | 2,223 | 2,656 | 1,955 | 4,206 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 2.19 | 1.88 | 2.06 | 1.58 | 1.5 | 0.282 | 1.33 | -1.65 | 4.22 | 6.04 | 1.86 | 2.21 | 2.07 | 2.12 | 1.15 | 0.547 | 2.05 | 1.85 | 2.38 | 6.73 | 5.61 | 2.63 | 7.46 | 7.34 | 7.7 | 4.26 | 3.04 | 1.8 | 1.68 | 1.65 | 1.73 | 1.12 |
| Average | 2.64 | 2.27 | 2.49 | 2.25 | 1.71 | 0.604 | 1.61 | -1.36 | 4.92 | 7.03 | 2.17 | 2.58 | 2.41 | 2.47 | 1.34 | 0.638 | 2.75 | 3.08 | 3.24 | 7.81 | 6.42 | 3.27 | 9.34 | 9.02 | 8.72 | 4.95 | 4.11 | 2.15 | 1.94 | 1.77 | 2.11 | 1.32 |
| High | 3.2 | 2.74 | 3.01 | 2.86 | 2.19 | 0.838 | 1.94 | -1.13 | 6.35 | 9.09 | 2.8 | 3.33 | 3.11 | 3.18 | 1.73 | 0.824 | 3.37 | 3.43 | 4.99 | 10.62 | 7.6 | 3.77 | 12.44 | 10.36 | 9.74 | 5.64 | 5.03 | 2.37 | 2.15 | 1.84 | 2.31 | 1.44 |
