Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Number of Analysts | 8 | 9 | 12 | 9 | 13 | 5 | 6 | 10 | 6 | 7 | 7 | 11 | 8 | 14 | 16 | 12 | 17 | 13 | 9 | 13 | 12 | 10 | 7 | 7 | 9 | 17 | 9 | 12 | 7 | 20 | 15 |
Estimated Revenue | |||||||||||||||||||||||||||||||
Low | 115485710648 | 109560538877 | 102740855296 | 101543453140 | 93662176915 | 93142443463 | 87066842293 | 83808069281 | 88963116735 | 88774008386 | 86371920102 | 82429581289 | 82052402616 | 204873424000 | 65531417758 | 69392549220 | 78599948387 | 101958893285 | 59705963261 | 103334725988 | 82828789640 | 54623067173 | 43445863761 | 39553420886 | 28379936035 | 27441420100 | 27295272579 | 25752812120 | 25368965920 | 25625910779 | 20650080933 |
Average | 117478719955 | 111451293780 | 106731281830 | 102306258561 | 94187000000 | 94749861001 | 89402399391 | 86056210203 | 91349541157 | 91155360000 | 88688836000 | 84640744444 | 84253448000 | 256091780000 | 81914272198 | 86740686525 | 98249935484 | 127448616606 | 74632454077 | 129168407486 | 103535987051 | 68278833967 | 54307329702 | 49441776108 | 35474920044 | 34301775125 | 34119090724 | 32191015151 | 31711207402 | 32032388474 | 25812601167 |
High | 119227063611 | 113109935980 | 108913388491 | 103249728423 | 94964862786 | 96159948875 | 91253653276 | 87838174609 | 93241114472 | 93042912409 | 90525314141 | 86393398825 | 85998082641 | 307310136000 | 98297126637 | 104088823830 | 117899922580 | 152938339927 | 89558944893 | 155002088983 | 124243184461 | 81934600760 | 65168795642 | 59330131329 | 42569904052 | 41162130150 | 40942908869 | 38629218181 | 38053448883 | 38438866169 | 30975121401 |
Estimated EBITDA | |||||||||||||||||||||||||||||||
Low | 40221400438 | 38157779708 | 35782618118 | 35365586510 | 39596728525 | 35997025933 | 24974901971 | 21759700124 | 42247481226 | 41041184916 | 31972308722 | 25421499465 | 25515676938 | 20924344115 | 22163161770 | 22139026123 | 13708614892 | 21481548281 | 20844411906 | 71237373307 | 69616064893 | 19069882630 | 41201370089 | 29015097138 | 19610579000 | 19791273918 | 23216426461 | 8990763974 | 8856756450 | 19245883420 | 11358153739 |
Average | 40915526360 | 38816292434 | 37172405154 | 35631256627 | 49495910658 | 44996282418 | 31218627465 | 27199625156 | 52809351533 | 51301481145 | 39965385903 | 31776874331 | 31894596173 | 26155430144 | 27703952213 | 27673782654 | 20233768615 | 26851935352 | 26055514883 | 89046716634 | 87020081117 | 23837353288 | 51501712613 | 36268871423 | 24513223751 | 24739092399 | 29020533077 | 11238454968 | 11070945564 | 24057354275 | 14197692174 |
High | 41524440051 | 39393964873 | 37932389964 | 35959848614 | 59395092790 | 53995538901 | 37462352958 | 32639550188 | 63371221839 | 61561777374 | 47958463083 | 38132249197 | 38273515407 | 31386516171 | 33244742656 | 33208539185 | 26758922338 | 32222322422 | 31266617859 | 106856059961 | 104424097340 | 28604823946 | 61802055136 | 43522645707 | 29415868501 | 29686910879 | 34824639692 | 13486145962 | 13285134677 | 28868825130 | 17037230608 |
Estimated EBIT | |||||||||||||||||||||||||||||||
Low | 37726092588 | 35790497460 | 33562689251 | 33171529996 | 7194344380 | 6540313073 | 28511192100 | 27444063663 | 29132152313 | 29070226276 | 28283630614 | 26992659490 | 26869147332 | 67088519512 | 21459131756 | 22723510455 | 25738595412 | 33387791681 | 19551509429 | 33838326345 | 27123385558 | 17887047701 | 14226924223 | 12952292186 | 9293386400 | 8986056912 | 8938198968 | 8433099836 | 8307404307 | 8391544309 | 6762142841 |
Average | 38377155418 | 36408156512 | 34866254862 | 33420718123 | 8992930476 | 8175391342 | 29276001244 | 28180247221 | 29913618636 | 29850031441 | 29042335449 | 27716734187 | 27589908831 | 83860649390 | 26823914695 | 28404388069 | 32173244265 | 41734739601 | 24439386787 | 42297907931 | 33904231949 | 22358809627 | 17783655279 | 16190365233 | 11616733000 | 11232571140 | 11172748710 | 10541374795 | 10384255385 | 10489430386 | 8452678552 |
High | 38948292525 | 36949990553 | 35579090740 | 33728924490 | 10791516570 | 9810469610 | 29882218878 | 28763775096 | 30533039402 | 30468135508 | 29643714570 | 28290664106 | 28161212580 | 100632779268 | 32188697634 | 34085265683 | 38607893117 | 50081687522 | 29327264145 | 50757489517 | 40685078338 | 26830571552 | 21340386335 | 19428438279 | 13940079600 | 13479085368 | 13407298452 | 12649649754 | 12461106462 | 12587316464 | 10143214263 |
Estimated Net Income | |||||||||||||||||||||||||||||||
Low | 35821341334 | 29251410003 | 25776795003 | 25355316123 | 19892799999 | 26866796644 | 19483052439 | 13209185829 | 20394352015 | 20648062607 | 13144304502 | 11928774217 | 11592935937 | 4349858064 | 7814564835 | 3044830095 | -4731608889 | -3737241787 | 21799755957 | -10963390023 | 12392980037 | 15810108266 | 12343365187 | 10995513938 | 7809752106 | 7220290663 | 5276495570 | 5846573100 | 6134957275 | 2751067731 | 2437077565 |
Average | 36629148919 | 30514869450 | 28158338130 | 26235120963 | 24866000000 | 33583495806 | 24353815550 | 16511482286 | 25492940020 | 25810078260 | 16430380628 | 14910967772 | 14491169921 | 5786322580 | 9768206044 | 3806037619 | -1501511112 | -1131440547 | 27713105203 | -7263837528 | 15491225046 | 19762635333 | 15429206484 | 13744392422 | 9762190134 | 9025363330 | 6595619463 | 7308216376 | 7668696594 | 3438834664 | 3046346956 |
High | 37337808769 | 38498734204 | 32322000004 | 26795018808 | 29839200000 | 40300194967 | 29224578660 | 19813778743 | 30591528025 | 30972093912 | 19716456754 | 17893161327 | 17389403905 | 7222787096 | 11721847252 | 4567245143 | 1728586666 | 1474360693 | 33626454447 | -3564285033 | 18589470055 | 23715162400 | 18515047780 | 16493270906 | 11714628162 | 10830435996 | 7914743355 | 8769859652 | 9202435913 | 4126601597 | 3655616347 |
Estimated SGA Expenses | |||||||||||||||||||||||||||||||
Low | 67646470198 | 64175764140 | 60181092249 | 59479706521 | 36449901142 | 33136273767 | 27682458719 | 30090408354 | 31185111705 | 33699996675 | 33882119479 | 33972815986 | 34417049963 | 68684995683 | 38235687185 | 55683914768 | 45396584170 | 48104070299 | 35130680316 | 60801618900 | 30001249744 | 21129297670 | 12384594913 | 11519818660 | 8269271748 | 8148847217 | 8163805356 | 7815546401 | 7662906329 | 6370184324 | 12150400933 |
Average | 68813887742 | 65283285533 | 62518509303 | 59926524520 | 45562376428 | 41420342209 | 34603073399 | 37613010443 | 38981389632 | 42124995845 | 42352649349 | 42466019982 | 43021312454 | 85856244604 | 47794608981 | 69604893461 | 56745730213 | 60130087875 | 43913350396 | 76002023626 | 37501562181 | 26411622088 | 15480743643 | 14399773325 | 10336589686 | 10186059022 | 10204756696 | 9769433002 | 9578632912 | 7962730406 | 15188001167 |
High | 69837990866 | 66254845474 | 63796691793 | 60479167834 | 54674851714 | 49704410651 | 41523688079 | 45135612532 | 46777667558 | 50549995015 | 50823179219 | 50959223977 | 51625574944 | 103027493525 | 57353530777 | 83525872153 | 68094876256 | 72156105450 | 52696020475 | 91202428351 | 45001874617 | 31693946505 | 18576892372 | 17279727990 | 12403907624 | 12223270826 | 12245708036 | 11723319602 | 11494359495 | 9555276487 | 18225601401 |
Estimated EPS | |||||||||||||||||||||||||||||||
Low | 4.43 | 3.62 | 3.19 | 3.14 | 3.03 | 3.05 | 3.38 | 1.75 | 2.62 | 2.46 | 1.75 | 1.41 | 1.32 | 0.45 | 0.64 | 0.02 | -0.60 | 0.48 | -0.30 | 1.93 | 3.06 | 3.32 | 3.05 | 2.80 | 2.36 | 2.26 | 1.87 | 1.81 | 1.79 | 1.63 | 1.63 |
Average | 4.53 | 4.18 | 3.66 | 3.25 | 3.10 | 3.12 | 3.50 | 1.81 | 2.71 | 2.54 | 1.81 | 1.46 | 1.37 | 0.64 | 0.81 | 0.10 | -0.31 | 0.60 | -0.07 | 2.43 | 3.83 | 4.15 | 3.82 | 3.50 | 2.96 | 2.83 | 2.33 | 2.26 | 2.24 | 2.03 | 2.04 |
High | 4.62 | 4.76 | 4.00 | 3.32 | 3.16 | 3.18 | 3.59 | 1.86 | 2.79 | 2.61 | 1.86 | 1.50 | 1.41 | 0.82 | 0.98 | 0.18 | -0.01 | 0.72 | 0.17 | 2.92 | 4.59 | 4.98 | 4.59 | 4.20 | 3.56 | 3.40 | 2.79 | 2.71 | 2.69 | 2.43 | 2.45 |