| 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 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 8 | 8 | 7 | 8 | 7 | 3 | 4 | 4 | 3 | 8 | 8 | 12 | 9 | 17 | 10 | 17 | 13 | 7 | 20 | 14 | 10 | 10 | 13 | 10 | 13 | 12 | 20 | 8 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 35,150 | 35,329 | 30,058 | 26,779 | 23,767 | 20,146 | 17,330 | 16,647 | 18,210 | 14,987 | 13,491 | 13,364 | 11,464 | 10,471 | 10,621 | 8,210 | 7,682 | 7,144 | 6,906 | 6,388 | 3,436 | 4,388 | 3,490 | 1,626 | 874.3 | 579.6 | 464.3 | 444.1 | 418.7 | 363.5 |
| Average | 37,899 | 35,511 | 31,535 | 28,470 | 24,007 | 20,316 | 18,686 | 17,804 | 19,476 | 16,029 | 14,429 | 14,293 | 12,261 | 11,199 | 11,359 | 10,262 | 9,603 | 8,930 | 8,632 | 7,985 | 4,295 | 5,486 | 4,363 | 2,032 | 1,093 | 724.5 | 580.4 | 555.1 | 523.3 | 454.4 |
| High | 40,133 | 35,692 | 33,453 | 29,819 | 24,087 | 20,446 | 19,787 | 18,484 | 20,219 | 16,641 | 14,980 | 14,839 | 12,729 | 11,626 | 11,793 | 12,315 | 11,523 | 10,716 | 10,359 | 9,582 | 5,153 | 6,583 | 5,236 | 2,438 | 1,311 | 869.4 | 696.4 | 666.2 | 628 | 545.3 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 13,708 | 13,778 | 11,723 | 10,444 | 9,269 | 7,857 | 6,759 | 6,384 | 6,312 | 4,709 | 4,845 | 4,459 | 4,382 | 3,870 | 3,836 | 3,628 | 3,336 | 3,055 | 2,737 | 2,550 | 1,123 | 1,209 | 1,176 | 448 | 296.2 | 168.4 | 215.7 | 188.2 | 162.5 | 129.5 |
| Average | 14,780 | 13,849 | 12,298 | 11,103 | 9,363 | 7,923 | 7,287 | 7,980 | 7,890 | 5,886 | 6,056 | 5,574 | 5,478 | 4,838 | 4,795 | 4,535 | 4,170 | 3,818 | 3,421 | 3,187 | 1,404 | 1,511 | 1,469 | 560 | 370.3 | 216.4 | 269.7 | 235.3 | 203.2 | 161.9 |
| High | 15,651 | 13,920 | 13,046 | 11,629 | 9,394 | 7,974 | 7,717 | 9,576 | 9,468 | 7,064 | 7,267 | 6,689 | 6,573 | 5,805 | 5,754 | 5,441 | 5,004 | 4,582 | 4,106 | 3,824 | 1,685 | 1,814 | 1,763 | 672 | 444.3 | 264.4 | 323.6 | 282.3 | 243.8 | 194.2 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 12,887 | 12,953 | 11,021 | 9,819 | 8,714 | 7,387 | 6,354 | 5,920 | 5,553 | 3,973 | 4,241 | 4,212 | 4,064 | 3,613 | 3,546 | 3,291 | 2,889 | 2,692 | 2,464 | 2,188 | 931.8 | 1,380 | 915.2 | 361.1 | 249.8 | 124.1 | 166.5 | 165.9 | 133.6 | 109 |
| Average | 13,896 | 13,020 | 11,562 | 10,438 | 8,802 | 7,449 | 6,851 | 7,400 | 6,941 | 4,966 | 5,301 | 5,265 | 5,080 | 4,516 | 4,432 | 4,113 | 3,612 | 3,366 | 3,080 | 2,735 | 1,165 | 1,725 | 1,144 | 451.4 | 312.2 | 166.3 | 213.6 | 207.4 | 167 | 136.3 |
| High | 14,714 | 13,086 | 12,265 | 10,933 | 8,832 | 7,497 | 7,255 | 8,880 | 8,329 | 5,959 | 6,361 | 6,318 | 6,096 | 5,419 | 5,319 | 4,936 | 4,334 | 4,039 | 3,696 | 3,282 | 1,398 | 2,070 | 1,373 | 541.7 | 374.7 | 208.5 | 260.7 | 248.9 | 200.4 | 163.6 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 11,162 | 10,204 | 9,643 | 8,574 | 7,710 | 7,046 | 6,090 | 4,642 | 4,389 | 3,462 | 3,414 | 3,313 | 3,829 | 2,507 | 2,544 | 2,420 | 2,194 | 1,878 | 1,771 | 1,499 | 630.6 | 648.5 | 701.4 | 246.7 | 171.7 | 110.7 | 123.2 | 102.7 | 84.35 | 66.57 |
| Average | 12,324 | 10,251 | 10,323 | 8,640 | 7,790 | 7,170 | 6,665 | 5,802 | 5,487 | 4,328 | 4,267 | 4,141 | 4,786 | 3,133 | 3,180 | 3,025 | 2,742 | 2,347 | 2,214 | 1,874 | 788.3 | 810.6 | 876.8 | 308.3 | 214.6 | 143.3 | 154.1 | 128.4 | 105.4 | 83.22 |
| High | 13,268 | 13,237 | 11,003 | 9,424 | 7,869 | 7,293 | 7,240 | 6,963 | 6,584 | 5,193 | 5,120 | 4,970 | 5,744 | 3,760 | 3,816 | 3,630 | 3,290 | 2,817 | 2,657 | 2,249 | 945.9 | 972.7 | 1,052 | 370 | 257.5 | 175.9 | 184.9 | 154.1 | 126.5 | 99.86 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 4,264 | 4,286 | 3,647 | 3,249 | 2,883 | 2,444 | 2,102 | 1,734 | 1,631 | 1,313 | 1,281 | 1,206 | 1,128 | 1,029 | 1,053 | 1,002 | 1,150 | 161.9 | 3,305 | 3,599 | 1,872 | 2,548 | 1,896 | 346 | 150.4 | 102.7 | 85.14 | 69.49 | 60.12 | 44.5 |
| Average | 4,598 | 4,308 | 3,826 | 3,454 | 2,912 | 2,465 | 2,267 | 2,168 | 2,038 | 1,642 | 1,601 | 1,507 | 1,410 | 1,287 | 1,316 | 1,253 | 1,437 | 1,365 | 4,131 | 4,498 | 2,339 | 3,185 | 2,370 | 432.5 | 188 | 128.4 | 106.4 | 86.87 | 75.15 | 55.63 |
| High | 4,869 | 4,330 | 4,058 | 3,617 | 2,922 | 2,480 | 2,400 | 2,601 | 2,446 | 1,970 | 1,921 | 1,809 | 1,692 | 1,544 | 1,579 | 1,503 | 1,725 | 2,568 | 4,957 | 5,398 | 2,807 | 3,822 | 2,844 | 519 | 225.6 | 154.1 | 127.7 | 104.2 | 90.17 | 66.75 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 67.48 | 61.69 | 58.3 | 51.84 | 46.62 | 42.6 | 36.82 | 31.58 | 35.62 | 29.86 | 25.53 | 24.98 | 20.48 | 17.56 | 18 | 13.17 | 11.69 | 10.02 | 8.55 | 7.41 | 4.64 | 5.8 | 5.21 | 3.9 | 2.75 | 2.18 | 1.85 | 1.52 | 1.28 | 0.99 |
| Average | 74.51 | 70.86 | 61.92 | 54.37 | 47.22 | 43.05 | 40.66 | 34.49 | 38.91 | 32.61 | 27.89 | 27.29 | 22.37 | 19.19 | 19.66 | 16.47 | 14.62 | 12.51 | 10.69 | 9.26 | 5.79 | 7.25 | 6.52 | 4.87 | 3.44 | 2.73 | 2.32 | 1.9 | 1.59 | 1.23 |
| High | 80.22 | 80.03 | 66.52 | 56.97 | 47.57 | 44.09 | 43.77 | 36.2 | 40.84 | 34.23 | 29.27 | 28.64 | 23.48 | 20.14 | 20.64 | 19.77 | 17.55 | 15 | 12.83 | 11.11 | 6.94 | 8.7 | 7.83 | 5.84 | 4.13 | 3.28 | 2.79 | 2.28 | 1.9 | 1.47 |
