| Period Ending: | 2030 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 5 | 10 | 13 | 11 | 15 | 15 | 11 | 6 | 7 | 11 | 6 | 5 | 5 | 4 | 5 | 11 | 7 | 18 | 9 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 58,526 | 57,810 | 56,022 | 55,043 | 54,937 | 54,848 | 54,947 | 53,844 | 53,649 | 51,306 | 47,662 | 45,343 | 43,186 | 41,250 | 36,799 | 9,689 | 1,797 | 4,193 | 4,854 | 2,084 |
| Average | 59,411 | 58,685 | 56,497 | 56,096 | 55,419 | 54,908 | 55,027 | 54,659 | 54,078 | 51,717 | 48,043 | 45,706 | 43,532 | 41,580 | 37,094 | 9,766 | 2,247 | 5,242 | 6,067 | 2,605 |
| High | 60,241 | 59,505 | 56,973 | 56,967 | 55,770 | 55,058 | 55,087 | 55,423 | 54,468 | 52,089 | 48,389 | 46,036 | 43,845 | 41,880 | 37,361 | 9,837 | 2,696 | 6,290 | 7,281 | 3,126 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 22,537 | 22,261 | 21,573 | 21,196 | 21,155 | 21,121 | 21,159 | 20,734 | 13,597 | 13,280 | 11,493 | 12,891 | 10,424 | 13,883 | 14,052 | 3,700 | 686.4 | 1,601 | 1,322 | 795.7 |
| Average | 22,878 | 22,598 | 21,756 | 21,601 | 21,340 | 21,144 | 21,189 | 21,048 | 16,997 | 16,600 | 14,366 | 16,114 | 13,030 | 17,353 | 14,165 | 3,730 | 858 | 2,002 | 1,652 | 994.6 |
| High | 23,197 | 22,914 | 21,939 | 21,936 | 21,476 | 21,201 | 21,212 | 21,342 | 20,396 | 19,920 | 17,240 | 19,337 | 15,636 | 20,824 | 14,267 | 3,756 | 1,030 | 2,402 | 1,983 | 1,194 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 12,923 | 12,765 | 12,370 | 12,154 | 12,130 | 12,111 | 12,133 | 11,889 | 7,986 | 7,249 | 5,530 | 5,214 | 3,639 | 3,866 | 7,693 | 7,439 | 375.8 | 2,553 | 571.2 | 435.6 |
| Average | 13,118 | 12,958 | 12,475 | 12,386 | 12,237 | 12,124 | 12,150 | 12,069 | 9,982 | 9,062 | 6,912 | 6,517 | 4,549 | 4,833 | 7,755 | 9,299 | 469.7 | 3,191 | 714 | 544.5 |
| High | 13,302 | 13,139 | 12,580 | 12,579 | 12,314 | 12,157 | 12,163 | 12,238 | 11,979 | 10,874 | 8,295 | 7,821 | 5,459 | 5,799 | 7,810 | 11,159 | 563.7 | 3,830 | 856.8 | 653.4 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 8,911 | 9,213 | 5,823 | 5,587 | 5,507 | 4,760 | 4,460 | 4,308 | 3,669 | 3,148 | 1,988 | 1,247 | 848.6 | 5,631 | 526.4 | -2,595 | -3,746 | -1,212 | -282.1 | -1,628 |
| Average | 9,087 | 9,395 | 8,076 | 6,686 | 5,947 | 4,987 | 4,631 | 4,391 | 4,586 | 3,936 | 2,485 | 1,559 | 1,061 | 7,038 | 531.8 | -2,008 | -3,122 | -1,003 | -235.1 | -1,356 |
| High | 9,253 | 9,566 | 10,328 | 7,784 | 6,387 | 5,295 | 4,803 | 4,473 | 5,504 | 4,723 | 2,981 | 1,870 | 1,273 | 8,446 | 536.8 | -1,420 | -2,498 | -793.9 | -188.1 | -1,085 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 11,651 | 11,509 | 11,153 | 10,958 | 10,937 | 10,919 | 10,939 | 10,719 | 1,144 | 55.19 | 101 | 124.9 | 103.7 | 100.4 | 7,065 | 25.2 | 685.8 | 4.84 | 723.2 | 400 |
| Average | 11,828 | 11,683 | 11,248 | 11,168 | 11,033 | 10,931 | 10,955 | 10,882 | 1,430 | 68.98 | 126.3 | 156.1 | 129.6 | 125.5 | 7,122 | 31.5 | 857.2 | 6.05 | 903.9 | 500.1 |
| High | 11,993 | 11,846 | 11,342 | 11,341 | 11,103 | 10,961 | 10,967 | 11,034 | 1,715 | 82.78 | 151.6 | 187.4 | 155.5 | 150.6 | 7,173 | 37.8 | 1,029 | 7.26 | 1,085 | 600.1 |
| Estimated EPS | ||||||||||||||||||||
| Low | 64.69 | 66.88 | 42.28 | 40.56 | 39.98 | 34.55 | 32.38 | 31.28 | 31.58 | 22.14 | 14.1 | 6.77 | 5.37 | 2.57 | 3.62 | -1.48 | 2.03 | 1.06 | -1.65 | 0.69 |
| Average | 65.97 | 68.21 | 57.62 | 49.96 | 43.33 | 35.62 | 33.75 | 31.9 | 31.91 | 22.37 | 14.25 | 6.84 | 5.42 | 2.6 | 3.66 | -1.47 | 2.54 | 1.77 | -1.38 | 1.29 |
| High | 67.17 | 69.45 | 74.98 | 56.51 | 46.37 | 38.44 | 34.87 | 32.48 | 32.21 | 22.58 | 14.39 | 6.9 | 5.47 | 2.62 | 3.69 | -1.45 | 3.04 | 2.49 | -1.11 | 1.9 |
