| 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 |
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 | 3 | 8 | 9 | 14 | 13 | 15 | 6 | 7 | 10 | 6 | 9 | 16 | 8 | 14 | 18 | 14 | 10 | 19 | 20 | 11 | 7 | 19 | 9 | 17 | 11 | 12 | 8 | 13 | 17 | 10 | 15 | 18 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 69485338577 | 67203888761 | 68235494552 | 64096743857 | 64031772942 | 65972540443 | 55357160691 | 46358876374 | 38815669634 | 50118612457 | 50910620130 | 41391091789 | 36114176692 | 44065304791 | 39993639597 | 46635106437 | 51775624804 | 42091092840 | 31098929108 | 7568722397 | 41185107864 | 37082135457 | 33399485485 | 27719481300 | 24233273366 | 16088638695 | 15485230646 | 16204862563 | 14231924647 | 14419511925 | 17080387528 | 13691816925 |
| Average | 72686905700 | 70300337094 | 71379474570 | 67357435490 | 65731642504 | 66368000000 | 57907765889 | 49850381857 | 41739060664 | 53893281385 | 54744938889 | 44508450000 | 38834105556 | 47384070588 | 49992049497 | 58293883047 | 64719531006 | 52613866050 | 38873661385 | 9460902997 | 51481384831 | 46352669322 | 41749356857 | 34649351625 | 30291591708 | 20110798369 | 19356538309 | 20256078204 | 17789905810 | 18024389907 | 21350484411 | 17114771157 |
| High | 75179700666 | 72711284770 | 73827431229 | 70940170740 | 66546372885 | 66862324445 | 59893710756 | 52281498536 | 43774602274 | 56521563264 | 57414754627 | 46679049926 | 40727977543 | 49694909543 | 59990459396 | 69952659656 | 77663437208 | 63136639260 | 46648393662 | 11353083596 | 61777661798 | 55623203185 | 50099228228 | 41579221950 | 36349910050 | 24132958043 | 23227845971 | 24307293845 | 21347886972 | 21629267888 | 25620581293 | 20537725388 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 14308961431 | 13839147538 | 14051583827 | 13199300089 | 13185920773 | 8850431068 | 8045846428 | 6818396321 | 4337469207 | 8801426026 | 8092681604 | 4236883267 | 2609383031 | 4384661136 | 5939982590 | 7075572070 | 8649433068 | 6794918646 | 5170463838 | 1558610191 | 4987378993 | 5544266868 | 5151708252 | 4099025386 | 3279180724 | 1818684841 | 1732847618 | 1841563428 | 1743246889 | 1682511904 | 2466039319 | 2279080982 |
| Average | 14968253037 | 14476792265 | 14699016648 | 13870767074 | 13535971136 | 11063038836 | 10057308035 | 8522995402 | 5421836509 | 11001782533 | 10115852006 | 5296104085 | 3429516668 | 5480826420 | 7424978239 | 8844465087 | 10811791336 | 8493648308 | 6463079798 | 1948262739 | 6234223742 | 6930333585 | 6439635315 | 5123781733 | 4098975906 | 2273356052 | 2166059523 | 2301954285 | 2179058611 | 2103139881 | 3082549149 | 2848851228 |
| High | 15481588767 | 14973273365 | 15203118926 | 14608551786 | 13703746754 | 13275646604 | 12068769642 | 10227594482 | 6506203810 | 13202139040 | 12139022407 | 6355324903 | 4249650305 | 6576991704 | 8909973887 | 10613358104 | 12974149604 | 10192377969 | 7755695757 | 2337915287 | 7481068489 | 8316400302 | 7727562378 | 6148538079 | 4918771086 | 2728027262 | 2599271427 | 2762345142 | 2614870333 | 2523767857 | 3699058979 | 3418621474 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 11229244759 | 10860548874 | 11027262517 | 10358415743 | 10347916056 | 5607401602 | 5097637822 | 4226422035 | 2834596785 | 6708782879 | 6151381620 | 2454151217 | 158874403 | 2129558171 | 3611662746 | 4617754421 | 6485943381 | 4694678038 | 2797026704 | 677381947 | 3379456034 | 4004517539 | 3862110749 | 2853604526 | 2153231608 | 1090803267 | 987662744 | 1177037714 | 1682677649 | 1469292856 | 2223767694 | 1990865560 |
| Average | 11746637083 | 11360953375 | 11535348422 | 10885362940 | 10622625106 | 7009252004 | 6372047279 | 5283027546 | 3543245981 | 8385978599 | 7689227026 | 3067689022 | 667062701 | 2714817280 | 4514578434 | 5772193027 | 8107429227 | 5868347548 | 3496283381 | 1457039934 | 4224320043 | 5005646924 | 4827638436 | 3567005658 | 2691539511 | 1363504085 | 1234578431 | 1471297143 | 2103347062 | 1836616071 | 2779709618 | 2488581951 |
| High | 12149487603 | 11750576886 | 11930952805 | 11464354305 | 10754290390 | 8411102406 | 7646456735 | 6339633056 | 4251895177 | 10063174318 | 9227072431 | 3681226827 | 1175250999 | 3300076387 | 5417494121 | 6926631632 | 9728915073 | 7042017058 | 4195540057 | 2236697921 | 5069184052 | 6006776309 | 5793166123 | 4280406790 | 3229847414 | 1636204903 | 1481494117 | 1765556571 | 2524016474 | 2203939285 | 3335651541 | 2986298341 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 13539877610 | 12458667432 | 10842096021 | 10631520020 | 11108202453 | 8805599998 | 4863127546 | 4002448891 | 1935676740 | 4946372630 | 4484583162 | -161980912 | -243260171 | 1329919405 | 2509302695 | 3097075577 | 4298236426 | 3188147281 | 1883661084 | 2070636882 | 2760073898 | 2874981967 | 2780899542 | 2144247541 | 1601191217 | 700356412 | 579489262 | 629697179 | 729823895 | 682193809 | 1225149747 | 1187428017 |
| Average | 14362259067 | 13215374857 | 11108519740 | 10660623280 | 11362311190 | 11007000000 | 6078909433 | 5003061115 | 2419595925 | 6182965788 | 5605728954 | 312769669 | 130614181 | 1702747083 | 3136628370 | 3871344472 | 5372795534 | 3985184102 | 2354576356 | 2978896103 | 3450092373 | 3593727459 | 3476124428 | 2680309427 | 2001489022 | 875445516 | 724361577 | 787121474 | 912279870 | 852742262 | 1531437184 | 1484285023 |
| High | 15002579597 | 13804561370 | 14935488029 | 12819456024 | 11818670471 | 13208400001 | 7294691320 | 6003673339 | 2903515110 | 7419558945 | 6726874745 | 787520250 | 504488532 | 2075574759 | 3763954044 | 4645613366 | 6447354641 | 4782220923 | 2825491628 | 3887155323 | 4140110848 | 4312472951 | 4171349313 | 3216371312 | 2401786826 | 1050534619 | 869233892 | 944545768 | 1094735844 | 1023290714 | 1837724620 | 1781142028 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 6983148268 | 6753866773 | 6857541251 | 6441604445 | 6435074988 | 4380597009 | 3982360919 | 3326982124 | 2746127523 | 4162248664 | 4119030041 | 3005717056 | 3240374839 | 3725114141 | 3971511323 | 4544063840 | 4628035981 | 3465401381 | 3066964541 | 760642630 | 3151545410 | 2727641384 | 2935320867 | 2123621035 | 2436253107 | 1666234219 | 1920931838 | 2030050801 | 1801472079 | 1798003809 | 2080288281 | 1591990665 |
| Average | 7304899855 | 7065054115 | 7173505439 | 6769297936 | 6605908742 | 5475746262 | 4977951149 | 4158727656 | 3432659404 | 5202810831 | 5148787554 | 3757146321 | 4050468549 | 4656392678 | 4964389155 | 5680079800 | 5785044977 | 4331751728 | 3833705676 | 950803287 | 3939431763 | 3409551731 | 3669151085 | 2654526295 | 3045316385 | 2082792774 | 2401164798 | 2537563502 | 2251840100 | 2247504761 | 2600360351 | 1989988333 |
| High | 7555421147 | 7307349906 | 7419520565 | 7129356215 | 6687787641 | 6570895515 | 5973541379 | 4990473187 | 4119191284 | 6243372998 | 6178545065 | 4508575585 | 4860562258 | 5587671213 | 5957266986 | 6816095760 | 6942053973 | 5198102074 | 4600446811 | 1140963945 | 4727318116 | 4091462078 | 4402981303 | 3185431554 | 3654379662 | 2499351329 | 2881397758 | 3045076202 | 2702208120 | 2697005713 | 3120432420 | 2387986000 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 26.36 | 24.26 | 21.11 | 20.70 | 21.63 | 20.80 | 13.15 | 9.45 | 4.95 | 9.91 | 10.57 | 5.87 | 2.96 | 4.16 | 3.98 | 5.03 | 6.41 | 4.28 | 2.54 | 0.94 | 4.38 | 4.52 | 4.12 | 2.92 | 2.21 | 0.90 | 0.83 | 1.02 | 0.94 | 0.90 | 1.69 | 1.43 |
| Average | 27.96 | 25.73 | 24.66 | 22.42 | 22.12 | 22.07 | 13.95 | 10.39 | 5.44 | 10.90 | 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 | 29.21 | 26.88 | 29.08 | 24.96 | 23.01 | 23.05 | 14.57 | 11.05 | 5.79 | 11.59 | 12.37 | 6.86 | 3.46 | 4.87 | 5.96 | 7.55 | 9.61 | 6.42 | 3.78 | 1.43 | 6.58 | 6.78 | 6.16 | 4.40 | 3.31 | 1.36 | 1.25 | 1.52 | 1.40 | 1.36 | 2.55 | 2.15 |
