| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 16 | 31 | 15 | 32 | 33 | 35 | 33 | 38 | 16 | 13 | 13 | 20 | 13 | 15 | 24 | 13 |
| Estimated Revenue | ||||||||||||||||
| Low | 692,633 | 621,636 | 563,119 | 496,630 | 445,461 | 387,233 | 348,454 | 298,839 | 269,061 | 240,442 | 168,827 | 154,525 | 129,573 | 84,403 | 69,216 | 57,237 |
| Average | 756,606 | 679,052 | 615,130 | 540,818 | 470,231 | 400,289 | 350,488 | 306,233 | 283,338 | 253,200 | 177,786 | 162,725 | 136,449 | 88,882 | 72,889 | 60,274 |
| High | 792,182 | 710,981 | 644,054 | 566,823 | 482,772 | 457,961 | 352,663 | 311,443 | 298,709 | 266,936 | 187,430 | 171,553 | 143,851 | 93,704 | 76,843 | 63,544 |
| Estimated EBITDA | ||||||||||||||||
| Low | 256,971 | 230,631 | 208,921 | 184,253 | 165,269 | 143,666 | 129,279 | 85,912 | 78,102 | 64,270 | 35,333 | 38,331 | 29,010 | 17,467 | 24,261 | 20,006 |
| Average | 280,706 | 251,933 | 228,217 | 200,647 | 174,459 | 148,510 | 130,033 | 107,390 | 97,627 | 80,338 | 44,166 | 47,913 | 36,263 | 21,834 | 30,326 | 21,067 |
| High | 293,905 | 263,779 | 238,949 | 210,295 | 179,112 | 169,907 | 130,841 | 128,868 | 117,153 | 96,406 | 52,999 | 57,496 | 43,515 | 26,201 | 36,392 | 22,210 |
| Estimated EBIT | ||||||||||||||||
| Low | 224,973 | 201,913 | 182,906 | 161,310 | 144,690 | 125,777 | 113,181 | 70,944 | 64,495 | 48,798 | 23,584 | 25,834 | 16,918 | 19,509 | 18,934 | 17,103 |
| Average | 245,753 | 220,562 | 199,800 | 175,663 | 152,735 | 130,017 | 113,842 | 88,680 | 80,618 | 60,998 | 29,481 | 32,292 | 21,147 | 24,386 | 23,667 | 18,011 |
| High | 257,308 | 230,933 | 209,195 | 184,109 | 156,809 | 148,750 | 114,548 | 106,416 | 96,742 | 73,198 | 35,377 | 38,751 | 25,377 | 29,264 | 28,401 | 18,988 |
| Estimated Net Income | ||||||||||||||||
| Low | 239,827 | 201,966 | 168,913 | 146,721 | 127,441 | 128,599 | 96,220 | 61,695 | 56,087 | 47,196 | 22,799 | 25,208 | 19,561 | 7,485 | 15,527 | 16,860 |
| Average | 269,444 | 226,908 | 189,773 | 164,105 | 139,992 | 130,075 | 98,054 | 77,119 | 70,108 | 58,995 | 28,499 | 31,510 | 24,451 | 10,906 | 19,409 | 18,042 |
| High | 285,915 | 240,778 | 201,373 | 179,271 | 165,456 | 130,937 | 101,599 | 92,543 | 84,130 | 70,794 | 34,199 | 37,812 | 29,341 | 14,326 | 23,291 | 19,314 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 94,149 | 84,498 | 76,544 | 67,506 | 60,551 | 52,636 | 47,365 | 34,543 | 31,403 | 22,692 | 17,516 | 21,229 | 17,365 | 14,779 | 13,961 | 8,173 |
| Average | 102,844 | 92,303 | 83,614 | 73,513 | 63,918 | 54,411 | 47,641 | 43,179 | 39,253 | 28,365 | 21,895 | 26,536 | 21,706 | 18,474 | 17,451 | 8,607 |
| High | 107,680 | 96,643 | 87,545 | 77,047 | 65,623 | 62,250 | 47,937 | 51,815 | 47,104 | 34,038 | 26,274 | 31,843 | 26,048 | 22,169 | 20,941 | 9,074 |
| Estimated EPS | ||||||||||||||||
| Low | 19.61 | 16.51 | 13.81 | 12 | 10.42 | 10.52 | 7.87 | 4.94 | 4.41 | 5.08 | 2.45 | 2.17 | 1.94 | 1.51 | 1.61 | 1.35 |
| Average | 22.03 | 18.55 | 15.52 | 13.42 | 11.45 | 10.64 | 8.02 | 5.74 | 4.72 | 5.43 | 2.62 | 2.32 | 2.08 | 1.61 | 1.72 | 1.45 |
| High | 23.38 | 19.69 | 16.47 | 14.66 | 13.53 | 10.71 | 8.31 | 6.1 | 5.05 | 5.82 | 2.8 | 2.49 | 2.23 | 1.73 | 1.85 | 1.55 |