| 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 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 10 | 14 | 13 | 13 | 12 | 11 | 8 | 7 | 7 | 10 | 9 | 17 | 8 | 15 | 18 | 14 | 10 | 19 | 20 | 11 | 7 | 19 | 9 | 17 | 11 | 12 | 8 | 13 | 17 | 10 | 15 | 18 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 85,458 | 86,471 | 75,345 | 71,033 | 66,247 | 65,105 | 63,220 | 55,612 | 47,874 | 40,084 | 51,757 | 52,575 | 42,744 | 37,295 | 45,506 | 39,994 | 46,635 | 51,776 | 42,091 | 31,099 | 7,569 | 41,185 | 37,082 | 33,399 | 27,719 | 24,233 | 16,089 | 15,485 | 16,205 | 14,232 | 14,420 | 17,080 | 13,692 |
| Average | 89,714 | 87,342 | 80,202 | 73,628 | 66,367 | 65,315 | 66,368 | 57,908 | 49,850 | 41,739 | 53,893 | 54,745 | 44,508 | 38,834 | 47,384 | 49,992 | 58,294 | 64,720 | 52,614 | 38,874 | 9,461 | 51,481 | 46,353 | 41,749 | 34,649 | 30,292 | 20,111 | 19,357 | 20,256 | 17,790 | 18,024 | 21,350 | 17,115 |
| High | 96,813 | 88,212 | 88,095 | 78,212 | 66,647 | 65,495 | 71,620 | 61,117 | 52,613 | 44,052 | 56,880 | 57,778 | 46,975 | 40,986 | 50,010 | 59,990 | 69,953 | 77,663 | 63,137 | 46,648 | 11,353 | 61,778 | 55,623 | 50,099 | 41,579 | 36,350 | 24,133 | 23,228 | 24,307 | 21,348 | 21,629 | 25,621 | 20,538 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 18,975 | 19,200 | 16,729 | 15,772 | 14,709 | 14,456 | 14,037 | 8,046 | 6,818 | 4,337 | 8,801 | 8,093 | 4,237 | 2,609 | 4,385 | 5,940 | 7,076 | 8,649 | 6,795 | 5,170 | 1,600 | 4,987 | 5,544 | 5,152 | 4,099 | 3,279 | 1,819 | 1,733 | 1,842 | 1,743 | 1,683 | 2,466 | 2,279 |
| Average | 19,920 | 19,393 | 17,808 | 16,348 | 14,736 | 14,502 | 14,736 | 10,057 | 8,523 | 5,422 | 11,002 | 10,116 | 5,296 | 3,430 | 5,481 | 7,425 | 8,844 | 10,812 | 8,494 | 6,463 | 1,999 | 6,234 | 6,930 | 6,440 | 5,124 | 4,099 | 2,273 | 2,166 | 2,302 | 2,179 | 2,103 | 3,083 | 2,849 |
| High | 21,496 | 19,586 | 19,560 | 17,366 | 14,798 | 14,542 | 15,902 | 12,069 | 10,228 | 6,506 | 13,202 | 12,139 | 6,355 | 4,250 | 6,577 | 8,910 | 10,613 | 12,974 | 10,192 | 7,756 | 2,399 | 7,481 | 8,316 | 7,728 | 6,149 | 4,919 | 2,728 | 2,599 | 2,762 | 2,615 | 2,524 | 3,699 | 3,419 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 15,862 | 16,050 | 13,985 | 13,184 | 12,296 | 12,084 | 11,734 | 5,098 | 4,226 | 2,835 | 6,709 | 6,151 | 2,454 | 158.9 | 2,130 | 3,612 | 4,618 | 6,486 | 4,695 | 2,797 | 677.4 | 3,379 | 4,005 | 3,862 | 2,854 | 2,153 | 1,091 | 987.7 | 1,177 | 1,683 | 1,469 | 2,224 | 1,991 |
| Average | 16,652 | 16,211 | 14,886 | 13,666 | 12,318 | 12,123 | 12,318 | 6,372 | 5,283 | 3,543 | 8,386 | 7,689 | 3,068 | 667.1 | 2,715 | 4,515 | 5,772 | 8,107 | 5,868 | 3,496 | 1,457 | 4,224 | 5,006 | 4,828 | 3,567 | 2,692 | 1,364 | 1,235 | 1,471 | 2,103 | 1,837 | 2,780 | 2,489 |
| High | 17,969 | 16,373 | 16,351 | 14,517 | 12,370 | 12,156 | 13,293 | 7,646 | 6,340 | 4,252 | 10,063 | 9,227 | 3,681 | 1,175 | 3,300 | 5,417 | 6,927 | 9,729 | 7,042 | 4,196 | 2,237 | 5,069 | 6,007 | 5,793 | 4,280 | 3,230 | 1,636 | 1,481 | 1,766 | 2,524 | 2,204 | 3,336 | 2,986 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 16,890 | 13,051 | 11,283 | 10,045 | 8,567 | 9,950 | 9,711 | 4,863 | 4,002 | 1,936 | 4,946 | 4,485 | -162 | -243.3 | 1,330 | 2,509 | 3,097 | 4,298 | 3,188 | 1,884 | 2,071 | 2,760 | 2,875 | 2,781 | 2,144 | 1,601 | 700.4 | 579.5 | 629.7 | 729.8 | 682.2 | 1,225 | 1,187 |
| Average | 18,000 | 15,134 | 12,180 | 10,513 | 8,884 | 10,138 | 11,007 | 6,079 | 5,003 | 2,420 | 6,183 | 5,606 | 312.8 | 130.6 | 1,703 | 3,137 | 3,871 | 5,373 | 3,985 | 2,355 | 2,979 | 3,450 | 3,594 | 3,476 | 2,680 | 2,001 | 875.4 | 724.4 | 787.1 | 912.3 | 852.7 | 1,531 | 1,484 |
| High | 19,852 | 17,731 | 14,934 | 12,006 | 9,093 | 10,326 | 11,414 | 7,295 | 6,004 | 2,904 | 7,420 | 6,727 | 787.5 | 504.5 | 2,076 | 3,764 | 4,646 | 6,447 | 4,782 | 2,825 | 3,887 | 4,140 | 4,312 | 4,171 | 3,216 | 2,402 | 1,051 | 869.2 | 944.5 | 1,095 | 1,023 | 1,838 | 1,781 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 8,573 | 8,674 | 7,558 | 7,126 | 6,645 | 6,531 | 6,342 | 3,982 | 3,327 | 2,746 | 4,162 | 4,119 | 3,006 | 3,240 | 3,725 | 3,972 | 4,544 | 4,628 | 3,465 | 3,067 | 771.1 | 3,152 | 2,728 | 2,935 | 2,124 | 2,436 | 1,666 | 1,921 | 2,030 | 1,801 | 1,798 | 2,080 | 1,592 |
| Average | 9,000 | 8,762 | 8,045 | 7,386 | 6,658 | 6,552 | 6,658 | 4,978 | 4,159 | 3,433 | 5,203 | 5,149 | 3,757 | 4,050 | 4,656 | 4,964 | 5,680 | 5,785 | 4,332 | 3,834 | 963.9 | 3,939 | 3,410 | 3,669 | 2,655 | 3,045 | 2,083 | 2,401 | 2,538 | 2,252 | 2,248 | 2,600 | 1,990 |
| High | 9,712 | 8,849 | 8,837 | 7,846 | 6,686 | 6,570 | 7,184 | 5,974 | 4,990 | 4,119 | 6,243 | 6,179 | 4,509 | 4,861 | 5,588 | 5,957 | 6,816 | 6,942 | 5,198 | 4,600 | 1,157 | 4,727 | 4,091 | 4,403 | 3,185 | 3,654 | 2,499 | 2,881 | 3,045 | 2,702 | 2,697 | 3,120 | 2,388 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 36.01 | 27.83 | 24.06 | 21.42 | 18.27 | 21.21 | 20.71 | 13.23 | 9.86 | 5.16 | 10.34 | 11.03 | 6.12 | 3.09 | 4.34 | 3.98 | 5.03 | 6.41 | 4.28 | 2.54 | 0.94 | 4.38 | 4.52 | 4.12 | 2.92 | 2.21 | 0.9 | 0.83 | 1.02 | 0.94 | 0.9 | 1.69 | 1.43 |
| Average | 38.38 | 32.04 | 27.54 | 22.84 | 18.67 | 21.78 | 22.07 | 13.95 | 10.39 | 5.44 | 10.9 | 11.63 | 6.45 | 3.26 | 4.58 | 4.97 | 6.29 | 8.01 | 5.35 | 3.16 | 1.19 | 5.48 | 5.65 | 5.14 | 3.66 | 2.76 | 1.13 | 1.04 | 1.27 | 1.17 | 1.13 | 2.12 | 1.79 |
| High | 42.33 | 37.81 | 31.84 | 25.6 | 19.39 | 22.02 | 24.34 | 14.95 | 11.14 | 5.84 | 11.69 | 12.47 | 6.92 | 3.49 | 4.91 | 5.96 | 7.55 | 9.61 | 6.42 | 3.78 | 1.43 | 6.58 | 6.78 | 6.16 | 4.4 | 3.31 | 1.36 | 1.25 | 1.52 | 1.4 | 1.36 | 2.55 | 2.15 |