| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 3 | 4 | 9 | 7 | 12 | 11 | 6 | 6 | 11 | 6 | 6 | 11 | 6 | 6 |
| Estimated Revenue | |||||||||||||||
| Low | 26,377 | 33,227 | 29,411 | 28,249 | 35,809 | 33,850 | 28,869 | 28,344 | 26,805 | 19,560 | 17,953 | 16,367 | 17,407 | 15,648 | 17,430 |
| Average | 34,700 | 43,711 | 38,691 | 37,162 | 39,721 | 37,514 | 34,345 | 33,721 | 31,889 | 23,270 | 21,359 | 19,472 | 20,709 | 18,616 | 20,736 |
| High | 41,800 | 52,654 | 46,607 | 44,766 | 42,990 | 44,276 | 39,431 | 38,715 | 36,612 | 26,716 | 24,522 | 22,356 | 23,776 | 21,373 | 23,807 |
| Estimated EBITDA | |||||||||||||||
| Low | 9,467 | 11,926 | 10,556 | 10,139 | 12,852 | 12,149 | 6,786 | 6,663 | 6,301 | 4,598 | 4,220 | 3,848 | 4,092 | 3,678 | 4,097 |
| Average | 12,454 | 15,689 | 13,887 | 13,338 | 14,256 | 13,464 | 8,074 | 7,927 | 7,496 | 5,470 | 5,021 | 4,577 | 4,868 | 4,376 | 4,874 |
| High | 15,003 | 18,898 | 16,728 | 16,067 | 15,430 | 15,891 | 9,269 | 9,101 | 8,607 | 6,280 | 5,765 | 5,255 | 5,589 | 5,024 | 5,596 |
| Estimated EBIT | |||||||||||||||
| Low | 8,631 | 10,872 | 9,624 | 9,243 | 11,717 | 11,076 | 5,783 | 5,678 | 5,369 | 3,918 | 3,596 | 3,279 | 3,487 | 3,134 | 3,491 |
| Average | 11,354 | 14,303 | 12,660 | 12,160 | 12,997 | 12,275 | 6,880 | 6,755 | 6,388 | 4,661 | 4,278 | 3,901 | 4,148 | 3,729 | 4,154 |
| High | 13,678 | 17,229 | 15,250 | 14,648 | 14,067 | 14,488 | 7,899 | 7,755 | 7,334 | 5,352 | 4,912 | 4,478 | 4,763 | 4,281 | 4,769 |
| Estimated Net Income | |||||||||||||||
| Low | 0 | 0 | 2,404 | 2,480 | 2,839 | 4,758 | 3,739 | 2,734 | 2,421 | 1,654 | 1,772 | 765.4 | 779 | 830.8 | 1,970 |
| Average | 0 | 0 | 3,493 | 3,604 | 4,125 | 6,914 | 4,717 | 3,449 | 3,054 | 2,086 | 2,235 | 965.5 | 982.6 | 1,048 | 2,485 |
| High | 0 | 0 | 4,422 | 4,563 | 5,222 | 8,753 | 5,625 | 4,113 | 3,642 | 2,488 | 2,666 | 1,151 | 1,172 | 1,250 | 2,963 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 864.1 | 1,089 | 963.5 | 925.4 | 1,173 | 1,109 | 945.7 | 928.6 | 878.1 | 640.8 | 588.2 | 536.2 | 570.3 | 512.6 | 571 |
| Average | 1,137 | 1,432 | 1,268 | 1,217 | 1,301 | 1,229 | 1,125 | 1,105 | 1,045 | 762.3 | 699.7 | 637.9 | 678.4 | 609.9 | 679.3 |
| High | 1,369 | 1,725 | 1,527 | 1,467 | 1,408 | 1,450 | 1,292 | 1,268 | 1,199 | 875.2 | 803.3 | 732.4 | 778.9 | 700.2 | 779.9 |
| Estimated EPS | |||||||||||||||
| Low | 0 | 0 | 0.84 | 0.867 | 0.992 | 1.66 | 1.31 | 0.956 | 0.846 | 0.578 | 0.619 | 0.268 | 0.272 | 0.29 | 0.689 |
| Average | 0 | 0 | 1.22 | 1.26 | 1.44 | 2.42 | 1.65 | 1.21 | 1.07 | 0.729 | 0.781 | 0.338 | 0.344 | 0.366 | 0.869 |
| High | 0 | 0 | 1.55 | 1.6 | 1.83 | 3.06 | 1.97 | 1.44 | 1.27 | 0.87 | 0.932 | 0.402 | 0.41 | 0.437 | 1.04 |
