| 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 |
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 | 6 | 12 | 13 | 17 | 18 | 18 | 16 | 15 | 6 | 7 | 11 | 6 | 7 | 7 | 12 | 9 | 14 | 7 | 17 | 15 | 13 | 13 | 20 | 15 | 19 | 8 | 8 | 15 | 13 | 13 | 11 | 19 | 18 | 18 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 480,005 | 460,854 | 445,613 | 407,483 | 394,727 | 398,391 | 367,684 | 350,868 | 310,735 | 286,539 | 264,217 | 250,330 | 191,190 | 181,335 | 175,544 | 151,114 | 110,539 | 98,963 | 96,269 | 84,024 | 76,619 | 77,772 | 69,701 | 60,837 | 33,732 | 28,763 | 23,371 | 20,505 | 18,257 | 17,794 | 15,912 | 13,793 | 11,633 | 10,148 |
| Average | 495,036 | 475,286 | 446,158 | 423,088 | 404,562 | 400,142 | 371,871 | 361,855 | 315,124 | 290,586 | 267,949 | 253,865 | 193,891 | 183,896 | 178,024 | 153,248 | 138,174 | 123,704 | 120,336 | 105,030 | 95,773 | 97,215 | 87,126 | 76,047 | 42,165 | 35,953 | 29,213 | 25,632 | 22,821 | 22,242 | 19,890 | 17,241 | 14,541 | 12,686 |
| High | 518,020 | 497,352 | 446,702 | 441,378 | 417,605 | 402,814 | 373,679 | 378,655 | 321,116 | 296,112 | 273,044 | 258,692 | 197,578 | 187,393 | 181,409 | 156,162 | 165,809 | 148,445 | 144,404 | 126,036 | 114,928 | 116,658 | 104,551 | 91,256 | 50,598 | 43,144 | 35,056 | 30,758 | 27,386 | 26,690 | 23,869 | 20,690 | 17,449 | 15,223 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 20,196 | 19,391 | 18,749 | 17,145 | 16,608 | 16,762 | 15,470 | 14,763 | 11,798 | 11,257 | 10,491 | 12,235 | 4,955 | 9,221 | 9,493 | 9,124 | 8,108 | 7,735 | 6,747 | 6,185 | 6,095 | 6,159 | 5,035 | 4,132 | 2,165 | 1,875 | 1,354 | 1,280 | 1,065 | 752.4 | 1,173 | 980.5 | 671.6 | 213.2 |
| Average | 20,829 | 19,998 | 18,772 | 17,802 | 17,022 | 16,836 | 15,647 | 15,225 | 14,748 | 14,072 | 13,114 | 15,293 | 6,541 | 11,526 | 11,866 | 11,405 | 10,135 | 9,669 | 8,434 | 7,731 | 7,618 | 7,699 | 6,294 | 5,165 | 2,707 | 2,344 | 1,693 | 1,600 | 1,332 | 1,000 | 1,466 | 1,226 | 839.4 | 374 |
| High | 21,796 | 20,926 | 18,795 | 18,571 | 17,571 | 16,949 | 15,723 | 15,932 | 17,698 | 16,886 | 15,736 | 18,352 | 8,126 | 13,832 | 14,239 | 13,685 | 12,162 | 11,603 | 10,120 | 9,277 | 9,142 | 9,239 | 7,553 | 6,199 | 3,248 | 2,813 | 2,032 | 1,920 | 1,598 | 1,248 | 1,759 | 1,471 | 1,007 | 534.7 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 14,009 | 13,451 | 13,006 | 11,893 | 11,521 | 11,627 | 10,731 | 10,240 | 10,313 | 9,154 | 8,534 | 8,937 | 2,531 | 7,444 | 8,054 | 7,453 | 6,975 | 6,278 | 5,646 | 4,980 | 4,924 | 5,071 | 4,817 | 3,815 | 1,876 | 1,567 | 1,107 | 84.66 | 907.4 | 547.3 | 1,047 | 859.4 | 694.4 | 415.2 |
| Average | 14,448 | 13,872 | 13,022 | 12,348 | 11,808 | 11,679 | 10,853 | 10,561 | 12,891 | 11,442 | 10,667 | 11,171 | 3,918 | 9,304 | 10,067 | 9,316 | 8,719 | 7,847 | 7,058 | 6,224 | 6,155 | 6,339 | 6,021 | 4,769 | 2,345 | 1,959 | 1,384 | 394.2 | 1,134 | 770.6 | 1,308 | 1,074 | 867.9 | 519 |
| High | 15,119 | 14,516 | 13,037 | 12,882 | 12,188 | 11,757 | 10,906 | 11,051 | 15,469 | 13,731 | 12,800 | 13,406 | 5,305 | 11,165 | 12,080 | 11,179 | 10,462 | 9,416 | 8,469 | 7,469 | 7,386 | 7,606 | 7,225 | 5,722 | 2,814 | 2,351 | 1,660 | 703.7 | 1,361 | 993.9 | 1,570 | 1,289 | 1,042 | 622.8 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 14,174 | 12,895 | 10,816 | 10,085 | 8,987 | 8,411 | 5,951 | 6,898 | 6,282 | 5,463 | 4,311 | 4,943 | -1,546 | 5,187 | 4,139 | 4,126 | 3,683 | 3,587 | 3,030 | 2,717 | 2,739 | 2,911 | 2,559 | 2,099 | 1,052 | 951.1 | 700.4 | 649.2 | 538.6 | 279 | 590.7 | 481.3 | 294.4 | -28.64 |
| Average | 14,756 | 13,425 | 12,450 | 10,327 | 9,165 | 8,474 | 6,371 | 7,190 | 7,852 | 6,828 | 5,389 | 6,179 | -514.1 | 6,484 | 5,173 | 5,158 | 4,604 | 4,484 | 3,787 | 3,397 | 3,424 | 3,639 | 3,199 | 2,624 | 1,315 | 1,189 | 875.5 | 811.5 | 673.2 | 413.7 | 738.4 | 601.6 | 367.9 | 65.49 |
| High | 15,647 | 14,235 | 14,084 | 10,569 | 9,344 | 8,538 | 6,790 | 7,615 | 9,423 | 8,194 | 6,467 | 7,414 | 517.6 | 7,781 | 6,208 | 6,189 | 5,525 | 5,380 | 4,545 | 4,076 | 4,108 | 4,367 | 3,839 | 3,149 | 1,578 | 1,427 | 1,051 | 973.8 | 807.9 | 548.4 | 886.1 | 721.9 | 441.5 | 159.6 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 10,617 | 10,193 | 9,856 | 9,013 | 8,731 | 8,812 | 8,132 | 7,761 | 6,873 | 6,338 | 5,844 | 5,537 | 4,229 | 4,011 | 3,883 | 3,342 | 2,445 | 2,189 | 8,858 | 11,160 | 2,830 | 1,720 | 9,755 | 8,904 | 6,734 | 5,662 | 4,635 | 3,919 | 3,426 | 3,398 | 2,963 | 2,620 | 2,196 | 1,701 |
| Average | 10,949 | 10,512 | 9,868 | 9,358 | 8,948 | 8,850 | 8,225 | 8,004 | 6,970 | 6,427 | 5,927 | 5,615 | 4,288 | 4,067 | 3,938 | 3,390 | 3,056 | 2,736 | 11,073 | 13,950 | 3,537 | 2,150 | 12,194 | 11,130 | 8,417 | 7,077 | 5,793 | 4,898 | 4,283 | 4,247 | 3,704 | 3,276 | 2,744 | 2,126 |
| High | 11,458 | 11,000 | 9,880 | 9,762 | 9,237 | 8,909 | 8,265 | 8,375 | 7,102 | 6,549 | 6,039 | 5,722 | 4,370 | 4,145 | 4,012 | 3,454 | 3,667 | 3,283 | 13,287 | 16,740 | 4,244 | 2,580 | 14,632 | 13,356 | 10,101 | 8,493 | 6,952 | 5,878 | 5,139 | 5,096 | 4,444 | 3,931 | 3,293 | 2,552 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 11.15 | 10.15 | 8.51 | 7.94 | 7.07 | 6.62 | 4.68 | 5.43 | 8.47 | 8.1 | 7.31 | 6.91 | 6.87 | 5.77 | 5.7 | 5.07 | 3.55 | 3.03 | 2.63 | 2.16 | 2.16 | 2.04 | 1.94 | 1.52 | 1.16 | 1.04 | 0.79 | 0.76 | 0.63 | 0.63 | 0.71 | 0.57 | 0.46 | 0.36 |
| Average | 11.61 | 10.56 | 9.42 | 8.17 | 7.16 | 6.67 | 5.14 | 5.65 | 8.63 | 8.25 | 7.44 | 7.03 | 7 | 5.88 | 5.81 | 5.17 | 4.43 | 3.79 | 3.29 | 2.71 | 2.7 | 2.56 | 2.43 | 1.9 | 1.45 | 1.31 | 0.98 | 0.96 | 0.79 | 0.78 | 0.89 | 0.71 | 0.58 | 0.45 |
| High | 12.31 | 11.2 | 11.08 | 8.32 | 7.35 | 6.72 | 5.34 | 5.99 | 8.84 | 8.46 | 7.63 | 7.21 | 7.17 | 6.03 | 5.95 | 5.3 | 5.31 | 4.55 | 3.95 | 3.26 | 3.24 | 3.08 | 2.92 | 2.28 | 1.74 | 1.58 | 1.17 | 1.16 | 0.95 | 0.93 | 1.07 | 0.85 | 0.7 | 0.54 |