| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 8 | 8 | 7 | 2 | 5 | 3 | 3 | 3 | 3 | 5 | 3 |
| Estimated Revenue | |||||||||||||
| Low | 7301969943 | 5627645524 | 5311533522 | 6837445109 | 4588499077 | 4889064156 | 3925800683 | 3469754539 | 3072052062 | 2472034842 | 2053314258 | 1902384604 | 1682219669 |
| Average | 7467065421 | 5754885000 | 5444129780 | 6974741940 | 4651873000 | 4999604516 | 4011095375 | 3545140853 | 3138797614 | 2525744000 | 2097926000 | 1943717143 | 1718768750 |
| High | 7587055528 | 5847361659 | 5573731999 | 7028560348 | 4683008089 | 5079944388 | 4076880432 | 3603283896 | 3190276315 | 2567168149 | 2132333604 | 1975595603 | 1746957882 |
| Estimated EBITDA | |||||||||||||
| Low | 508738057 | 392085625 | 370061677 | 476373987 | -286908179 | -266514369 | -221695985 | -197051871 | 163916682 | 121961016 | 101721279 | 74633277 | 117202504 |
| Average | 520240480 | 400950570 | 379299836 | 483031615 | -281390714 | -245873668 | -215262894 | -194265526 | 163949092 | 122013500 | 101947176 | 75043547 | 119748928 |
| High | 528600352 | 407393543 | 388329397 | 489689243 | -277232230 | -234022394 | -202102008 | -191668999 | 164307568 | 122305647 | 102119346 | 75079563 | 121712902 |
| Estimated EBIT | |||||||||||||
| Low | 278126518 | 214352766 | 202312299 | 260433118 | -272887470 | -253490272 | -210862084 | -187422287 | 159696678 | 118842810 | 103724753 | 81591007 | 64074476 |
| Average | 284414880 | 219199221 | 207362790 | 264072835.5 | -267639634 | -233858245 | -204743367 | -184772106 | 159728254 | 118893953 | 103955099 | 82039525 | 65466603 |
| High | 288985213 | 222721587 | 212299240 | 267712553 | -263684368 | -222586122 | -192225631 | -182302466 | 160077500 | 119178632 | 104130660 | 82078899 | 66540305 |
| Estimated Net Income | |||||||||||||
| Low | 298613606 | 176492201 | 145583668 | 218650992 | 79092610 | -378886922 | -315171408 | -280136404 | 82453450 | 58256324 | 38485262 | 24674397 | 51455539 |
| Average | 307450758 | 185367500 | 155342900 | 222374126 | 80279000 | -349543318 | -306025882 | -276175229 | 82469753 | 58281393 | 38570728 | 24810036 | 52918543 |
| High | 313873462 | 189482744 | 163501658 | 226097260 | 81853098 | -332695098 | -287315868 | -272483907 | 82650073 | 58420942 | 38635867 | 24821943 | 54046929 |
| Estimated SGA Expenses | |||||||||||||
| Low | 1656818561 | 1276913988 | 1205188106 | 1551417776 | 855661170 | 722296518 | 623776100 | 591575224 | 533762312 | 435956624 | 349630886 | 322035774 | 381696007 |
| Average | 1694278761 | 1305784653 | 1235274226 | 1573099820.5 | 868496087 | 758874787 | 664396409 | 599589255 | 533867849 | 436144233 | 350407325 | 323806055 | 389989001 |
| High | 1721504542 | 1326767627 | 1264680997 | 1594781865 | 885525422 | 822581115 | 684251771 | 608189148 | 535035154 | 437188534 | 350999100 | 323961459 | 396385121 |
| Estimated EPS | |||||||||||||
| Low | 6.67 | 3.94 | 3.25 | 4.88 | 1.74 | 4.11 | 4.18 | 3.21 | 2.91 | 2.47 | 1.89 | 1.47 | 1.15 |
| Average | 6.86 | 4.09 | 3.43 | 4.92 | 1.79 | 4.23 | 4.29 | 3.30 | 2.99 | 2.54 | 1.95 | 1.52 | 1.18 |
| High | 7.01 | 4.23 | 3.65 | 5.05 | 1.83 | 4.32 | 4.39 | 3.38 | 3.05 | 2.59 | 1.99 | 1.55 | 1.21 |
