| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 31 | 24 | 24 | 19 | 12 | 7 | 7 | 6 | 4 | 3 | 3 | 5 | 3 | 7 | 14 | 7 | 12 | 7 | 16 | 7 | 20 | 9 | 18 | 9 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 56,086 | 51,096 | 44,950 | 39,908 | 37,837 | 29,314 | 24,613 | 21,647 | 20,745 | 15,682 | 12,541 | 11,935 | 9,870 | 6,881 | 6,684 | 4,045 | 4,452 | 3,924 | 3,914 | 2,975 | 5,161 | 8,688 | 2,732 | 2,452 | 1,718 | 2,199 |
| Average | 57,976 | 52,818 | 46,465 | 40,277 | 37,867 | 29,488 | 25,443 | 22,388 | 21,455 | 16,219 | 12,970 | 12,343 | 10,208 | 7,117 | 6,913 | 5,056 | 5,565 | 4,905 | 4,892 | 3,718 | 6,451 | 10,860 | 3,415 | 3,065 | 2,148 | 2,749 |
| High | 61,579 | 56,101 | 49,352 | 40,646 | 37,897 | 29,710 | 27,024 | 23,485 | 22,506 | 17,014 | 13,605 | 12,948 | 10,708 | 7,466 | 7,251 | 6,067 | 6,677 | 5,886 | 5,870 | 4,462 | 7,741 | 13,031 | 4,098 | 3,678 | 2,578 | 3,299 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | 19,850 | 18,084 | 15,909 | 14,124 | 13,392 | 10,375 | 8,711 | 5,204 | 4,999 | 5,550 | 2,490 | 2,343 | 1,852 | 1,424 | 1,377 | 973.3 | 1,016 | 1,095 | 1,265 | 925.6 | 419.5 | -1,576 | 646.1 | 645.2 | 359.6 | 384.8 |
| Average | 20,519 | 18,694 | 16,445 | 14,255 | 13,402 | 10,437 | 9,005 | 6,505 | 6,249 | 5,740 | 3,112 | 2,929 | 2,315 | 1,780 | 1,721 | 1,217 | 1,270 | 1,369 | 1,581 | 1,157 | 625.9 | -1,151 | 807.6 | 806.5 | 449.5 | 480.9 |
| High | 21,795 | 19,855 | 17,467 | 14,386 | 13,413 | 10,515 | 9,564 | 7,806 | 7,499 | 6,022 | 3,735 | 3,514 | 2,778 | 2,136 | 2,066 | 1,460 | 1,524 | 1,643 | 1,897 | 1,388 | 832.4 | -726.9 | 969.1 | 967.9 | 539.4 | 577.1 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | 18,198 | 16,579 | 14,584 | 12,948 | 12,277 | 9,511 | 7,986 | 4,841 | 4,667 | 5,088 | 2,124 | 2,057 | 1,580 | 1,141 | 1,153 | 810.4 | 839.2 | 946.4 | 1,146 | 815.3 | 25.82 | -2,437 | 538.8 | 585.4 | 308.1 | 315.6 |
| Average | 18,811 | 17,137 | 15,076 | 13,068 | 12,286 | 9,568 | 8,255 | 6,052 | 5,834 | 5,263 | 2,656 | 2,571 | 1,975 | 1,427 | 1,441 | 1,013 | 1,049 | 1,183 | 1,433 | 1,019 | 168 | -1,900 | 673.4 | 731.8 | 385.1 | 394.5 |
| High | 19,980 | 18,202 | 16,013 | 13,188 | 12,296 | 9,640 | 8,768 | 7,262 | 7,001 | 5,520 | 3,187 | 3,085 | 2,370 | 1,712 | 1,729 | 1,216 | 1,259 | 1,420 | 1,719 | 1,223 | 310.1 | -1,363 | 808.1 | 878.1 | 462.1 | 473.4 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | 19,985 | 16,709 | 12,961 | 11,698 | 11,321 | 7,646 | 6,458 | 4,089 | 3,930 | 3,519 | 1,969 | 1,796 | 1,348 | 999.4 | 1,022 | 757.1 | 802.1 | 959.5 | 1,020 | 665.5 | -74.71 | -1,479 | 442.9 | 419.9 | 213.7 | 196.3 |
| Average | 20,870 | 18,402 | 15,705 | 12,286 | 11,425 | 7,890 | 6,743 | 5,111 | 4,913 | 3,677 | 2,461 | 2,245 | 1,685 | 1,249 | 1,277 | 946.3 | 1,003 | 1,199 | 1,276 | 831.9 | 17.18 | -1,106 | 553.6 | 524.8 | 267.1 | 245.3 |
| High | 22,556 | 20,096 | 18,449 | 12,875 | 11,529 | 8,135 | 7,289 | 6,133 | 5,895 | 3,911 | 2,954 | 2,694 | 2,022 | 1,499 | 1,533 | 1,136 | 1,203 | 1,439 | 1,531 | 998.3 | 109.1 | -734 | 664.3 | 629.8 | 320.6 | 294.4 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 2,291 | 2,088 | 1,836 | 1,630 | 1,546 | 1,198 | 1,006 | 601.7 | 502.9 | 640.7 | 414.4 | 335.8 | 266.2 | 258.2 | 256.9 | 206.5 | 270.8 | 220.4 | 149.4 | 121.2 | 388.1 | 768.3 | 147.4 | 142.6 | 136.3 | 184.1 |
| Average | 2,369 | 2,158 | 1,898 | 1,646 | 1,547 | 1,205 | 1,040 | 752.2 | 628.6 | 662.7 | 518 | 419.7 | 332.7 | 322.8 | 321.2 | 258.1 | 338.5 | 275.4 | 186.7 | 151.5 | 485.2 | 960.3 | 184.2 | 178.3 | 170.3 | 230.1 |
| High | 2,516 | 2,292 | 2,016 | 1,661 | 1,548 | 1,214 | 1,104 | 902.6 | 754.3 | 695.1 | 621.6 | 503.7 | 399.3 | 387.3 | 385.4 | 309.7 | 406.2 | 330.5 | 224.1 | 181.8 | 582.2 | 1,152 | 221.1 | 213.9 | 204.4 | 276.2 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | 50.78 | 42.45 | 32.93 | 29.72 | 28.76 | 19.42 | 16.41 | 14.08 | 14.96 | 8.94 | 6.56 | 6.59 | 5.11 | 3.31 | 3.32 | 1.98 | 2.71 | 3.29 | 3.87 | 2.24 | -1.04 | 1.33 | 1.51 | 1.3 | 0.71 | 0.89 |
| Average | 53.02 | 46.51 | 39.18 | 31.16 | 28.92 | 19.97 | 17.13 | 14.71 | 15.63 | 9.34 | 6.86 | 6.89 | 5.34 | 3.46 | 3.47 | 2.47 | 3.39 | 4.11 | 4.83 | 2.79 | -0.81 | 1.66 | 1.9 | 1.62 | 0.89 | 1.12 |
| High | 57.31 | 51.06 | 46.87 | 32.71 | 29.29 | 20.67 | 18.52 | 15.65 | 16.63 | 9.94 | 7.29 | 7.33 | 5.68 | 3.68 | 3.69 | 2.96 | 4.07 | 4.93 | 5.79 | 3.34 | -0.58 | 1.99 | 2.28 | 1.94 | 1.07 | 1.36 |
