| 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 |
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 | 11 | 12 | 18 | 16 | 16 | 13 | 7 | 5 | 6 | 11 | 7 | 6 | 11 | 6 | 6 | 12 | 20 | 12 | 15 | 20 | 7 | 12 | 13 | 13 | 7 | 9 | 20 | 20 | 12 | 9 | 12 | 7 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 74,378 | 70,110 | 65,849 | 61,781 | 58,648 | 54,595 | 53,862 | 52,600 | 47,984 | 29,295 | 16,882 | 44,994 | 43,802 | 41,476 | 39,446 | 40,306 | 32,879 | 37,238 | 25,172 | 17,857 | 16,063 | 17,537 | 20,300 | 22,972 | 17,370 | 14,723 | 18,340 | 14,176 | 14,969 | 13,519 | 13,797 | 14,753 | 13,745 |
| Average | 75,577 | 71,240 | 65,861 | 62,838 | 59,407 | 54,675 | 53,942 | 53,448 | 48,807 | 29,797 | 17,172 | 45,766 | 44,554 | 42,188 | 40,123 | 40,998 | 41,098 | 46,547 | 31,466 | 22,321 | 20,078 | 21,921 | 25,375 | 28,715 | 21,713 | 18,403 | 22,925 | 17,719 | 18,712 | 16,898 | 17,247 | 18,441 | 17,182 |
| High | 77,074 | 72,651 | 65,874 | 64,548 | 59,967 | 54,775 | 54,002 | 54,507 | 49,573 | 30,265 | 17,441 | 46,483 | 45,253 | 42,849 | 40,752 | 41,641 | 49,318 | 55,857 | 37,759 | 26,786 | 24,094 | 26,305 | 30,450 | 34,458 | 26,055 | 22,084 | 27,510 | 21,263 | 22,454 | 20,278 | 20,696 | 22,129 | 20,618 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 6,896 | 6,500 | 6,105 | 5,728 | 5,437 | 5,061 | 4,994 | 4,877 | -1,542 | -1,366 | -12,161 | 2,646 | 2,299 | 3,209 | 4,055 | 4,341 | 3,168 | -1,944 | -1,075 | -244 | 1,117 | 7.79 | -690.3 | 2,806 | -216.2 | 141.3 | -418.2 | -3,506 | -1,739 | 1,870 | 1,793 | 3,007 | 2,137 |
| Average | 7,007 | 6,605 | 6,106 | 5,826 | 5,508 | 5,069 | 5,001 | 4,955 | -612.9 | -733.1 | -10,134 | 3,308 | 2,873 | 4,011 | 5,069 | 5,426 | 3,960 | -1,356 | -382.4 | -46.84 | 1,415 | 84.36 | -302.8 | 3,893 | 316.8 | 787.5 | 591.5 | -2,355 | -1,035 | 2,365 | 2,280 | 3,759 | 2,694 |
| High | 7,145 | 6,735 | 6,107 | 5,984 | 5,559 | 5,078 | 5,007 | 5,053 | 316 | -100.3 | -8,107 | 3,969 | 3,448 | 4,813 | 6,082 | 6,511 | 4,752 | -769 | 310.2 | 150.3 | 1,713 | 160.9 | 84.67 | 4,980 | 849.7 | 1,434 | 1,601 | -1,204 | -330.6 | 2,860 | 2,768 | 4,511 | 3,251 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 7,253 | 6,837 | 6,421 | 6,025 | 5,719 | 5,324 | 5,252 | 5,129 | -1,893 | -1,689 | -12,421 | 2,422 | 2,077 | 3,148 | 4,051 | 4,898 | 3,286 | 1,077 | 814.5 | -1,129 | 99.7 | -1,281 | -2,571 | 1,055 | -229.6 | -371.7 | -1,014 | -4,069 | -2,851 | 930.2 | -11,703 | -10,577 | -9,723 |
| Average | 7,370 | 6,947 | 6,423 | 6,128 | 5,793 | 5,332 | 5,260 | 5,212 | -962.7 | -1,051 | -10,351 | 3,027 | 2,596 | 3,935 | 5,064 | 6,122 | 4,107 | 1,346 | 1,078 | -929.7 | 267.9 | -1,067 | -2,142 | 1,319 | -86.55 | -259.7 | -731.4 | -3,391 | -2,370 | 1,163 | -9,752 | -8,814 | -8,103 |
| High | 7,516 | 7,085 | 6,424 | 6,294 | 5,848 | 5,341 | 5,266 | 5,315 | -32.33 | -412.7 | -8,281 | 3,632 | 3,115 | 4,722 | 6,076 | 7,346 | 4,929 | 1,615 | 1,341 | -730.8 | 436.2 | -853.7 | -1,714 | 1,583 | 56.5 | -147.6 | -448.7 | -2,713 | -1,888 | 1,395 | -7,802 | -7,051 | -6,482 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 3,598 | 2,995 | 1,915 | 1,556 | 1,175 | 276.7 | 1,079 | -125.3 | -2,925 | -2,500 | -10,579 | 1,332 | 1,104 | 1,491 | 2,047 | 6,004 | 2,231 | -2,671 | -4,940 | -2,121 | -664.7 | -1,913 | -2,844 | 124.5 | -1,095 | -964.9 | -1,400 | -3,086 | -2,045 | 546.1 | 761.2 | 964.3 | 731.9 |
| Average | 3,673 | 3,058 | 2,230 | 1,893 | 1,379 | 378.8 | 1,158 | -121 | -2,198 | -2,018 | -8,816 | 1,665 | 1,380 | 1,864 | 2,559 | 7,505 | 2,788 | -2,070 | -3,994 | -1,768 | -516.7 | -1,595 | -2,355 | 218.3 | -891.5 | -803 | -1,166 | -2,572 | -1,704 | 682.6 | 951.5 | 1,205 | 914.8 |
| High | 3,768 | 3,137 | 2,526 | 2,125 | 1,606 | 480.9 | 1,237 | -119.7 | -1,471 | -1,536 | -7,053 | 1,998 | 1,655 | 2,237 | 3,071 | 9,006 | 3,346 | -1,469 | -3,048 | -1,414 | -368.7 | -1,276 | -1,866 | 312.2 | -687.7 | -641.1 | -932.3 | -2,057 | -1,363 | 819.1 | 1,142 | 1,446 | 1,098 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 3,871 | 3,649 | 3,427 | 3,215 | 3,052 | 2,841 | 2,803 | 2,738 | 1,402 | 904.9 | 384.2 | 1,265 | 1,187 | 1,141 | 1,019 | 1,101 | 1,183 | 223.3 | 17,833 | 6,335 | 6,384 | 6,634 | 6,451 | 9,719 | 7,229 | 6,248 | 8,637 | 8,519 | 8,395 | 6,282 | 6,889 | 6,989 | 6,658 |
| Average | 3,934 | 3,708 | 3,428 | 3,270 | 3,092 | 2,846 | 2,808 | 2,782 | 1,752 | 1,131 | 480.3 | 1,582 | 1,484 | 1,426 | 1,274 | 1,376 | 1,478 | 279.1 | 22,291 | 7,918 | 7,980 | 8,292 | 8,064 | 12,148 | 9,036 | 7,809 | 10,796 | 10,648 | 10,493 | 7,852 | 8,612 | 8,736 | 8,323 |
| High | 4,011 | 3,781 | 3,429 | 3,360 | 3,121 | 2,851 | 2,811 | 2,837 | 2,103 | 1,357 | 576.3 | 1,898 | 1,781 | 1,712 | 1,529 | 1,652 | 1,774 | 334.9 | 26,749 | 9,502 | 9,576 | 9,951 | 9,676 | 14,578 | 10,844 | 9,371 | 12,955 | 12,778 | 12,592 | 9,423 | 10,334 | 10,483 | 9,988 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 5.44 | 4.52 | 2.89 | 2.35 | 1.77 | 0.418 | 1.63 | -0.189 | 0.198 | -8.6 | -20.37 | 4.81 | 4.41 | 4.73 | 5.58 | 8.89 | 4.36 | 1.77 | -3.37 | -4.03 | -1.84 | -6.76 | -6.24 | -0.4 | -5.77 | -7.31 | -12.47 | -16.45 | -9.97 | 2.75 | 3.37 | 5.22 | 3.77 |
| Average | 5.55 | 4.62 | 3.3 | 2.72 | 2.09 | 0.557 | 1.72 | -0.185 | 0.203 | -8.43 | -19.96 | 4.91 | 4.51 | 4.84 | 5.7 | 9.09 | 5.44 | 2.31 | -2.73 | -3.36 | -1.45 | -5.64 | -5.21 | 0.18 | -4.75 | -6.09 | -10.39 | -13.71 | -8.31 | 3.44 | 4.21 | 6.52 | 4.71 |
| High | 5.69 | 4.74 | 3.82 | 3.21 | 2.43 | 0.727 | 1.87 | -0.181 | 0.207 | -8.24 | -19.52 | 5.01 | 4.6 | 4.94 | 5.82 | 9.27 | 6.52 | 2.85 | -2.09 | -2.69 | -1.06 | -4.52 | -4.18 | 0.76 | -3.74 | -4.88 | -8.31 | -10.97 | -6.65 | 4.13 | 5.05 | 7.82 | 5.65 |
