| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 27 | 23 | 28 | 39 | 41 | 43 | 33 | 20 | 23 | 14 | 14 | 13 | 8 | 8 | 12 | 9 | 17 | 19 | 9 | 15 | 17 | 12 | 15 | 15 | 19 | 19 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 706,525 | 633,846 | 619,012 | 513,814 | 458,070 | 392,950 | 348,445 | 304,075 | 267,909 | 239,393 | 168,098 | 153,858 | 129,013 | 84,039 | 68,917 | 56,989 | 54,230 | 44,467 | 41,133 | 29,467 | 22,008 | 17,777 | 16,936 | 12,847 | 7,539 | 4,795 |
| Average | 762,774 | 684,309 | 619,576 | 543,590 | 471,510 | 400,299 | 350,478 | 328,284 | 283,349 | 253,190 | 177,786 | 162,725 | 136,449 | 88,882 | 72,889 | 60,274 | 67,788 | 55,584 | 51,416 | 36,834 | 27,510 | 22,222 | 21,170 | 16,058 | 9,423 | 5,994 |
| High | 795,844 | 713,977 | 620,139 | 566,341 | 482,542 | 464,015 | 352,654 | 342,517 | 311,544 | 278,384 | 195,476 | 178,917 | 150,026 | 97,726 | 80,142 | 66,271 | 81,346 | 66,701 | 61,699 | 44,200 | 33,012 | 26,666 | 25,404 | 19,270 | 11,308 | 7,193 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | 262,126 | 235,161 | 229,658 | 190,628 | 169,947 | 145,787 | 129,275 | 112,814 | 78,387 | 64,462 | 36,199 | 38,186 | 28,977 | 17,492 | 24,254 | 19,198 | 18,781 | 15,666 | 13,326 | 11,021 | 9,146 | 7,449 | 5,710 | 5,133 | 3,259 | 1,766 |
| Average | 282,995 | 253,883 | 229,867 | 201,676 | 174,933 | 148,514 | 130,030 | 121,796 | 97,984 | 80,577 | 45,249 | 47,732 | 36,222 | 21,865 | 30,318 | 23,998 | 23,476 | 19,582 | 16,658 | 13,776 | 11,433 | 9,311 | 7,137 | 6,416 | 4,074 | 2,208 |
| High | 295,264 | 264,891 | 230,076 | 210,116 | 179,027 | 172,153 | 130,837 | 127,076 | 117,581 | 96,693 | 54,299 | 57,279 | 43,466 | 26,238 | 36,381 | 28,797 | 28,171 | 23,499 | 19,990 | 16,532 | 13,720 | 11,173 | 8,565 | 7,699 | 4,889 | 2,650 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | 229,486 | 205,879 | 201,061 | 166,891 | 148,785 | 127,634 | 113,178 | 98,766 | 64,812 | 48,991 | 24,208 | 25,738 | 16,901 | 19,538 | 18,929 | 14,967 | 13,552 | 11,155 | 10,359 | 9,133 | 7,795 | 6,249 | 5,153 | 3,926 | 2,525 | 1,452 |
| Average | 247,756 | 222,270 | 201,244 | 176,563 | 153,151 | 130,021 | 113,838 | 106,630 | 81,016 | 61,238 | 30,260 | 32,172 | 21,126 | 24,422 | 23,661 | 18,708 | 16,940 | 13,944 | 12,949 | 11,416 | 9,743 | 7,811 | 6,441 | 4,907 | 3,156 | 1,815 |
| High | 258,498 | 231,906 | 201,427 | 183,953 | 156,734 | 150,716 | 114,545 | 111,253 | 97,219 | 73,486 | 36,313 | 38,607 | 25,351 | 29,306 | 28,393 | 22,450 | 20,328 | 16,733 | 15,539 | 13,699 | 11,692 | 9,373 | 7,729 | 5,889 | 3,787 | 2,178 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | 246,283 | 207,283 | 174,327 | 153,817 | 133,195 | 128,599 | 96,227 | 77,809 | 56,412 | 47,335 | 23,401 | 25,108 | 19,533 | 7,492 | 15,523 | 12,621 | 11,618 | 10,193 | 8,699 | 7,530 | 6,371 | 4,902 | 3,280 | 3,247 | 2,190 | 1,037 |
| Average | 272,397 | 229,262 | 188,068 | 161,479 | 140,453 | 129,769 | 98,917 | 87,657 | 70,514 | 59,169 | 29,252 | 31,385 | 24,416 | 10,917 | 19,404 | 15,777 | 14,522 | 12,742 | 10,874 | 9,413 | 7,963 | 6,127 | 4,100 | 4,058 | 2,738 | 1,297 |
| High | 287,750 | 242,183 | 224,982 | 180,073 | 148,089 | 130,938 | 101,606 | 90,910 | 84,617 | 71,003 | 35,102 | 37,662 | 29,299 | 14,343 | 23,284 | 18,932 | 17,427 | 15,290 | 13,049 | 11,295 | 9,556 | 7,353 | 4,920 | 4,870 | 3,286 | 1,556 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 96,037 | 86,158 | 84,141 | 69,842 | 62,265 | 53,413 | 47,364 | 41,333 | 31,574 | 22,822 | 17,790 | 21,149 | 17,356 | 14,807 | 13,956 | 14,997 | 11,489 | 10,317 | 8,230 | 6,087 | 3,568 | 2,745 | 2,915 | 2,126 | 1,136 | 715.2 |
| Average | 103,683 | 93,017 | 84,218 | 73,889 | 64,092 | 54,412 | 47,640 | 44,623 | 39,467 | 28,527 | 22,238 | 26,436 | 21,695 | 18,509 | 17,445 | 18,746 | 14,362 | 12,896 | 10,287 | 7,608 | 4,460 | 3,431 | 3,644 | 2,657 | 1,420 | 894 |
| High | 108,178 | 97,050 | 84,295 | 76,982 | 65,591 | 63,073 | 47,936 | 46,558 | 47,361 | 34,233 | 26,686 | 31,724 | 26,034 | 22,210 | 20,934 | 22,495 | 17,234 | 15,475 | 12,344 | 9,130 | 5,352 | 4,117 | 4,373 | 3,188 | 1,704 | 1,073 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | 20.14 | 16.95 | 14.25 | 12.58 | 10.89 | 10.52 | 7.87 | 6.36 | 4.38 | 5.04 | 2.43 | 2.16 | 1.93 | 1.5 | 1.6 | 1.35 | 1.08 | 0.88 | 0.83 | 0.69 | 0.53 | 0.41 | 0.37 | 0.29 | 0.16 | 0.09 |
| Average | 22.27 | 18.75 | 15.66 | 13.54 | 11.51 | 10.64 | 8.02 | 7.04 | 4.72 | 5.43 | 2.62 | 2.32 | 2.08 | 1.61 | 1.72 | 1.45 | 1.34 | 1.1 | 1.04 | 0.86 | 0.655 | 0.51 | 0.465 | 0.365 | 0.21 | 0.12 |
| High | 23.53 | 19.8 | 18.4 | 14.72 | 12.11 | 10.71 | 8.31 | 7.43 | 5.33 | 6.13 | 2.96 | 2.62 | 2.35 | 1.82 | 1.95 | 1.64 | 1.61 | 1.32 | 1.26 | 1.03 | 0.78 | 0.61 | 0.56 | 0.44 | 0.26 | 0.15 |