| 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 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 12 | 10 | 10 | 6 | 5 | 2 | 5 | 3 | 3 | 8 | 8 | 12 | 9 | 17 | 19 | 18 | 17 | 14 | 9 | 16 | 19 | 13 | 11 | 14 | 11 | 13 | 15 | 9 | 11 | 12 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 26,449 | 25,885 | 25,505 | 24,873 | 24,050 | 21,381 | 22,440 | 18,753 | 28,936 | 31,296 | 32,846 | 33,516 | 32,886 | 29,801 | 26,570 | 22,319 | 19,458 | 18,429 | 14,678 | 14,162 | 13,226 | 14,905 | 14,882 | 13,092 | 12,584 | 11,609 | 11,558 | 11,838 | 10,638 | 3,758 | 3,855 | 5,101 |
| Average | 26,815 | 26,141 | 25,655 | 25,003 | 24,169 | 21,840 | 22,750 | 19,122 | 29,506 | 31,911 | 33,493 | 34,175 | 33,533 | 30,387 | 27,093 | 27,899 | 24,323 | 23,037 | 18,348 | 17,703 | 16,533 | 18,632 | 18,602 | 16,365 | 15,730 | 14,511 | 14,448 | 14,797 | 13,297 | 4,697 | 4,819 | 6,376 |
| High | 27,276 | 26,397 | 25,806 | 25,341 | 24,328 | 22,041 | 23,141 | 19,665 | 30,343 | 32,817 | 34,443 | 35,145 | 34,484 | 31,249 | 27,862 | 33,478 | 29,187 | 27,644 | 22,017 | 21,244 | 19,839 | 22,358 | 22,322 | 19,638 | 18,876 | 17,413 | 17,337 | 17,757 | 15,956 | 5,637 | 5,783 | 7,652 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 10,245 | 10,027 | 9,879 | 9,635 | 9,316 | 8,282 | 8,692 | 8,027 | 9,958 | 6,029 | 4,093 | 2,767 | 4,213 | 2,483 | 3,312 | 2,589 | 3,151 | 4,397 | 3,581 | 3,808 | 3,968 | 3,170 | 3,290 | 2,299 | 1,266 | 2,052 | 765.7 | 1,857 | 1,665 | 657.8 | 377.6 | -4,600 |
| Average | 10,387 | 10,126 | 9,938 | 9,685 | 9,362 | 8,460 | 8,812 | 10,034 | 12,447 | 7,537 | 5,116 | 3,458 | 5,267 | 3,103 | 4,140 | 3,237 | 3,939 | 5,496 | 4,477 | 4,759 | 4,960 | 3,962 | 4,113 | 2,874 | 1,924 | 2,565 | 1,060 | 2,321 | 2,081 | 822.3 | 497.9 | -3,576 |
| High | 10,566 | 10,225 | 9,996 | 9,816 | 9,424 | 8,538 | 8,964 | 12,040 | 14,937 | 9,044 | 6,140 | 4,150 | 6,320 | 3,724 | 4,968 | 3,884 | 4,726 | 6,595 | 5,372 | 5,711 | 5,952 | 4,755 | 4,935 | 3,449 | 2,581 | 3,078 | 1,354 | 2,785 | 2,497 | 986.7 | 618.3 | -2,551 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 4,702 | 4,602 | 4,534 | 4,422 | 4,275 | 3,801 | 3,989 | 3,250 | 1,908 | 1,967 | 3,368 | 2,937 | 3,454 | 2,249 | 3,306 | 2,407 | 2,798 | 1,874 | 3,429 | 3,562 | 3,627 | 4,153 | 3,360 | 2,972 | 2,071 | 2,730 | 1,538 | 2,573 | 2,363 | 985.7 | 704 | 996.9 |
| Average | 4,767 | 4,647 | 4,561 | 4,445 | 4,296 | 3,882 | 4,044 | 4,062 | 2,503 | 2,459 | 4,210 | 3,671 | 4,318 | 2,811 | 4,132 | 3,008 | 3,498 | 2,343 | 4,286 | 4,452 | 4,534 | 5,192 | 4,201 | 3,715 | 2,799 | 3,413 | 1,930 | 3,216 | 2,954 | 1,232 | 880 | 1,246 |
| High | 4,849 | 4,693 | 4,588 | 4,505 | 4,325 | 3,918 | 4,114 | 4,874 | 3,098 | 2,951 | 5,052 | 4,405 | 5,182 | 3,373 | 4,958 | 3,610 | 4,197 | 2,812 | 5,143 | 5,342 | 5,441 | 6,230 | 5,041 | 4,459 | 3,528 | 4,095 | 2,323 | 3,859 | 3,545 | 1,479 | 1,056 | 1,495 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 3,340 | 3,127 | 2,978 | 2,822 | 2,700 | 2,408 | 2,389 | 2,120 | 830.6 | 1,336 | 2,249 | 1,509 | 3,109 | 811.2 | 1,694 | 1,233 | 1,303 | 910.9 | 1,908 | 1,940 | 2,065 | 2,142 | 2,152 | 1,290 | 424.9 | 1,503 | 588 | 1,084 | 1,005 | 407.5 | 234.3 | -4,805 |
| Average | 3,400 | 3,232 | 3,133 | 2,847 | 2,710 | 2,448 | 2,422 | 2,651 | 1,320 | 1,670 | 2,811 | 1,886 | 3,886 | 1,014 | 2,117 | 1,541 | 1,631 | 1,139 | 2,385 | 2,425 | 2,582 | 2,677 | 2,690 | 1,635 | 955.4 | 1,879 | 784 | 1,354 | 1,256 | 509.4 | 308.2 | -3,862 |
| High | 3,476 | 3,337 | 3,178 | 2,872 | 2,720 | 2,488 | 2,486 | 3,181 | 1,809 | 2,004 | 3,373 | 2,263 | 4,663 | 1,217 | 2,541 | 1,849 | 1,958 | 1,366 | 2,862 | 2,911 | 3,098 | 3,213 | 3,228 | 1,980 | 1,486 | 2,255 | 980.1 | 1,625 | 1,508 | 611.3 | 382.2 | -2,919 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 3.33 | 3.12 | 2.97 | 2.81 | 2.69 | 2.4 | 2.38 | 2.2 | 1.94 | 2.19 | 2.17 | 2.17 | 1.85 | 1.87 | 1.75 | 1.95 | 1.86 | 2.19 | 3.04 | 2.9 | 2.99 | 3.25 | 3.36 | 2.76 | 2.59 | 2.3 | 1.75 | 1.84 | 1.43 | 1.01 | 0.63 | 1.18 |
| Average | 3.39 | 3.2 | 3.01 | 2.83 | 2.7 | 2.45 | 2.42 | 2.26 | 1.99 | 2.25 | 2.22 | 2.23 | 1.89 | 1.91 | 1.79 | 2.43 | 2.33 | 2.73 | 3.8 | 3.64 | 3.73 | 4.06 | 4.19 | 3.45 | 3.25 | 2.87 | 2.18 | 2.3 | 1.78 | 1.26 | 0.785 | 1.49 |
| High | 3.47 | 3.33 | 3.17 | 2.86 | 2.71 | 2.48 | 2.48 | 2.34 | 2.06 | 2.33 | 2.31 | 2.31 | 1.96 | 1.98 | 1.86 | 2.91 | 2.8 | 3.27 | 4.56 | 4.38 | 4.47 | 4.87 | 5.02 | 4.14 | 3.91 | 3.44 | 2.61 | 2.76 | 2.13 | 1.51 | 0.94 | 1.79 |