| Period Ending: | 2028 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 10,542 | 9,606 | 8,308 | 7,259 | 4,857 | 4,100 | 3,489 | 4,017 | 4,439 | 60,737 | 49,370 | 28,897 | 19,219 | 16,935 |
| Average | 10,562 | 10,834 | 9,370 | 8,187 | 5,478 | 4,456 | 3,944 | 4,541 | 5,018 | 68,662 | 55,812 | 32,668 | 21,726 | 19,145 |
| High | 10,583 | 12,061 | 10,432 | 9,115 | 6,099 | 4,812 | 4,399 | 5,065 | 5,597 | 76,588 | 62,254 | 36,438 | 24,234 | 21,355 |
| Estimated EBITDA | ||||||||||||||
| Low | 3,667 | 3,342 | 2,890 | 2,525 | 1,690 | 1,263 | 1,075 | 1,238 | 1,368 | 18,718 | 15,215 | 8,905 | 5,923 | 5,219 |
| Average | 3,674 | 3,769 | 3,260 | 2,848 | 1,906 | 1,373 | 1,215 | 1,399 | 1,546 | 21,160 | 17,200 | 10,067 | 6,695 | 5,900 |
| High | 3,682 | 4,196 | 3,629 | 3,171 | 2,122 | 1,483 | 1,356 | 1,561 | 1,725 | 23,602 | 19,185 | 11,229 | 7,468 | 6,581 |
| Estimated EBIT | ||||||||||||||
| Low | 2,588 | 2,358 | 2,040 | 1,782 | 1,193 | 879.7 | 748.6 | 861.9 | 952.5 | 13,034 | 10,594 | 6,201 | 4,124 | 3,634 |
| Average | 2,593 | 2,660 | 2,301 | 2,010 | 1,345 | 956.1 | 846.3 | 974.4 | 1,077 | 14,734 | 11,977 | 7,010 | 4,662 | 4,108 |
| High | 2,598 | 2,961 | 2,561 | 2,238 | 1,497 | 1,033 | 944 | 1,087 | 1,201 | 16,435 | 13,359 | 7,819 | 5,200 | 4,583 |
| Estimated Net Income | ||||||||||||||
| Low | 9,449 | 7,566 | 6,440 | 5,704 | 5,601 | 4,169 | 3,577 | 3,954 | 2,473 | 1,469 | 1,173 | 334.8 | 1,142 | 1,772 |
| Average | 11,082 | 8,009 | 6,640 | 5,739 | 5,652 | 4,543 | 4,208 | 4,652 | 2,910 | 1,729 | 1,380 | 393.9 | 1,344 | 2,085 |
| High | 12,714 | 8,241 | 6,840 | 5,774 | 5,704 | 5,155 | 4,839 | 5,350 | 3,347 | 1,988 | 1,587 | 452.9 | 1,545 | 2,397 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 7.25 | 6.61 | 5.72 | 4.99 | 3.34 | 3.3 | 2.81 | 3.23 | 3.57 | 48.89 | 39.74 | 23.26 | 15.47 | 13.63 |
| Average | 7.27 | 7.45 | 6.45 | 5.63 | 3.77 | 3.59 | 3.17 | 3.66 | 4.04 | 55.27 | 44.93 | 26.3 | 17.49 | 15.41 |
| High | 7.28 | 8.3 | 7.18 | 6.27 | 4.2 | 3.87 | 3.54 | 4.08 | 4.51 | 61.65 | 50.11 | 29.33 | 19.51 | 17.19 |
| Estimated EPS | ||||||||||||||
| Low | 3.99 | 3.2 | 2.72 | 2.41 | 2.37 | 1.75 | 1.5 | 1.66 | 1.04 | 0.618 | 0.494 | 0.141 | 0.48 | 0.745 |
| Average | 4.68 | 3.38 | 2.78 | 2.43 | 2.39 | 1.91 | 1.77 | 1.96 | 1.22 | 0.727 | 0.581 | 0.166 | 0.565 | 0.877 |
| High | 5.37 | 3.48 | 2.89 | 2.44 | 2.41 | 2.17 | 2.04 | 2.25 | 1.41 | 0.837 | 0.668 | 0.191 | 0.65 | 1.01 |
