| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 15 | 17 | 16 | 17 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 867,165 | 750,435 | 712,301 | 645,576 | 599,782 | 542,457 | 625,660 | 539,570 | 446,657 | 398,966 | 354,598 | 278,776 | 268,656 | 275,092 |
| Average | 951,155 | 858,976 | 745,748 | 648,666 | 602,170 | 562,064 | 651,545 | 561,892 | 465,135 | 415,472 | 369,268 | 290,309 | 279,771 | 286,473 |
| High | 1,041,775 | 954,049 | 803,678 | 652,907 | 609,252 | 581,667 | 684,494 | 590,308 | 488,658 | 436,483 | 387,942 | 304,990 | 293,919 | 300,960 |
| Estimated EBITDA | ||||||||||||||
| Low | 171,222 | 148,174 | 140,644 | 127,470 | 118,427 | 107,569 | 124,068 | 106,996 | 88,572 | 79,115 | 70,316 | 55,281 | 53,274 | 54,551 |
| Average | 187,806 | 169,605 | 147,248 | 128,080 | 118,899 | 111,457 | 129,201 | 111,423 | 92,236 | 82,388 | 73,226 | 57,568 | 55,478 | 56,807 |
| High | 205,699 | 188,378 | 158,687 | 128,917 | 120,297 | 115,344 | 135,735 | 117,058 | 96,901 | 86,554 | 76,929 | 60,479 | 58,284 | 59,680 |
| Estimated EBIT | ||||||||||||||
| Low | 88,589 | 76,664 | 72,768 | 65,951 | 61,273 | 55,683 | 64,224 | 55,386 | 45,849 | 40,954 | 36,399 | 28,616 | 27,577 | 28,238 |
| Average | 97,169 | 87,752 | 76,185 | 66,267 | 61,517 | 57,695 | 66,881 | 57,678 | 47,746 | 42,648 | 37,905 | 29,800 | 28,718 | 29,406 |
| High | 106,427 | 97,465 | 82,103 | 66,700 | 62,241 | 59,708 | 70,263 | 60,595 | 50,160 | 44,805 | 39,822 | 31,307 | 30,171 | 30,893 |
| Estimated Net Income | ||||||||||||||
| Low | 97,488 | 79,007 | 56,560 | 34,419 | 29,309 | 854,517 | 762,266 | 44,387 | 24,098 | 349,093 | 19,889 | 23,250 | 21,585 | 20,642 |
| Average | 110,131 | 89,253 | 63,895 | 38,882 | 33,109 | 1,068,147 | 952,832 | 46,804 | 25,411 | 436,366 | 20,972 | 24,516 | 22,761 | 21,767 |
| High | 123,771 | 100,307 | 71,809 | 43,698 | 37,210 | 1,281,776 | 1,143,399 | 49,881 | 27,081 | 523,639 | 22,351 | 26,128 | 24,257 | 23,198 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 33,959 | 29,388 | 27,894 | 25,281 | 23,488 | 20,377 | 503,344 | 20,268 | 16,778 | 14,987 | 13,320 | 10,472 | 10,092 | 10,334 |
| Average | 37,248 | 33,638 | 29,204 | 25,402 | 23,582 | 21,113 | 629,180 | 21,107 | 17,472 | 15,607 | 13,871 | 10,905 | 10,509 | 10,761 |
| High | 40,797 | 37,361 | 31,473 | 25,568 | 23,859 | 21,850 | 755,016 | 22,174 | 18,356 | 16,396 | 14,573 | 11,457 | 11,041 | 11,305 |
| Estimated EPS | ||||||||||||||
| Low | 44.02 | 35.67 | 25.54 | 15.54 | 13.23 | 13.24 | 25.82 | 20.18 | 10.96 | 7.36 | 9.04 | 10.57 | 9.81 | 9.38 |
| Average | 49.73 | 40.3 | 28.85 | 17.56 | 14.95 | 13.76 | 27.22 | 21.28 | 11.55 | 7.76 | 9.53 | 11.15 | 10.35 | 9.9 |
| High | 55.88 | 45.29 | 32.42 | 19.73 | 16.8 | 14.28 | 29.01 | 22.68 | 12.31 | 8.27 | 10.16 | 11.88 | 11.03 | 10.55 |