| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 10 | 9 | 8 | 10 | 4 | 5 | 5 | 4 | 8 | 16 | 11 | 8 | 17 | 10 | 17 | 13 | 7 | 20 | 14 | 10 | 10 | 13 | 10 | 13 | 12 | 20 | 8 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 29,097 | 25,958 | 22,964 | 20,167 | 17,831 | 17,384 | 18,641 | 15,342 | 13,810 | 13,680 | 11,736 | 10,719 | 10,872 | 8,210 | 7,682 | 7,144 | 6,906 | 6,388 | 3,436 | 4,388 | 3,490 | 1,626 | 874 | 580 | 464 | 444 | 419 | 364 |
| Average | 29,801 | 26,105 | 23,650 | 20,357 | 17,911 | 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 | 725 | 580 | 555 | 523 | 454 |
| High | 30,815 | 26,252 | 24,742 | 20,467 | 18,001 | 18,410 | 20,175 | 16,604 | 14,947 | 14,807 | 12,702 | 11,601 | 11,767 | 12,315 | 11,523 | 10,716 | 10,359 | 9,582 | 5,153 | 6,583 | 5,236 | 2,438 | 1,311 | 869 | 696 | 666 | 628 | 545 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 11,595 | 10,344 | 9,151 | 8,036 | 7,022 | 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 | 168 | 216 | 188 | 163 | 129 |
| Average | 11,875 | 10,402 | 9,424 | 8,112 | 8,778 | 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 | 216 | 270 | 235 | 203 | 162 |
| High | 12,279 | 10,461 | 9,859 | 8,156 | 10,534 | 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 | 264 | 324 | 282 | 244 | 194 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | -3,152 | -2,685 | -2,530 | -2,093 | 6,512 | 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 | 932 | 1,380 | 915 | 361 | 250 | 124 | 166 | 166 | 134 | 109 |
| Average | -3,048 | -2,670 | -2,419 | -2,082 | 8,140 | 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 | 312 | 166 | 214 | 207 | 167 | 136 |
| High | -2,976 | -2,655 | -2,349 | -2,063 | 9,768 | 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 | 542 | 375 | 209 | 261 | 249 | 200 | 164 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 9,013 | 7,495 | 7,010 | 6,441 | 4,402 | 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 | 631 | 648 | 701 | 247 | 172 | 111 | 123 | 103 | 84.3 | 66.6 |
| Average | 9,299 | 8,071 | 7,355 | 6,519 | 5,502 | 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 | 811 | 877 | 308 | 215 | 143 | 154 | 128 | 105 | 83.2 |
| High | 9,710 | 8,988 | 7,830 | 6,632 | 6,602 | 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 | 946 | 973 | 1,052 | 370 | 258 | 176 | 185 | 154 | 127 | 99.9 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 3,408 | 3,040 | 2,689 | 2,362 | 1,908 | 1,734 | 1,631 | 1,313 | 1,281 | 1,206 | 1,128 | 1,029 | 1,053 | 1,002 | 1,150 | 162 | 3,305 | 3,599 | 1,872 | 2,548 | 1,896 | 346 | 150 | 103 | 85.1 | 69.5 | 60.1 | 44.5 |
| Average | 3,490 | 3,057 | 2,770 | 2,384 | 2,385 | 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 | 188 | 128 | 106 | 86.9 | 75.1 | 55.6 |
| High | 3,609 | 3,074 | 2,898 | 2,397 | 2,861 | 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 | 226 | 154 | 128 | 104 | 90.2 | 66.8 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 59.81 | 49.73 | 46.52 | 42.74 | 36.70 | 33.43 | 36.74 | 30.80 | 26.34 | 25.77 | 21.12 | 18.12 | 18.56 | 13.17 | 11.69 | 10.02 | 8.550 | 7.410 | 4.640 | 5.800 | 5.210 | 3.900 | 2.750 | 2.180 | 1.850 | 1.520 | 1.280 | 0.990 |
| Average | 61.70 | 54.41 | 48.68 | 43.26 | 37.04 | 34.49 | 38.91 | 32.61 | 27.89 | 27.29 | 22.37 | 19.19 | 19.66 | 16.47 | 14.62 | 12.51 | 10.69 | 9.260 | 5.790 | 7.250 | 6.520 | 4.870 | 3.440 | 2.730 | 2.320 | 1.900 | 1.590 | 1.230 |
| High | 64.43 | 59.64 | 51.95 | 44.01 | 37.44 | 36.02 | 40.72 | 34.14 | 29.19 | 28.56 | 23.42 | 20.08 | 20.58 | 19.77 | 17.55 | 15.00 | 12.83 | 11.11 | 6.940 | 8.700 | 7.830 | 5.840 | 4.130 | 3.280 | 2.790 | 2.280 | 1.900 | 1.470 |
