| 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 |
2002 12-30 |
2001 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 11 | 11 | 20 | 26 | 26 | 19 | 14 | 13 | 8 | 7 | 7 | 10 | 9 | 14 | 8 | 9 | 19 | 14 | 20 | 13 | 10 | 9 | 7 | 9 | 10 | 7 | 13 | 11 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 18,073 | 16,473 | 14,931 | 12,485 | 11,164 | 9,911 | 7,830 | 7,239 | 6,091 | 5,541 | 4,177 | 4,326 | 3,620 | 3,018 | 2,621 | 2,301 | 1,698 | 1,660 | 1,654 | 1,294 | 971.6 | 801.9 | 643.7 | 399.4 | 253.9 | 115.7 | 69.89 | 45.55 |
| Average | 18,905 | 17,231 | 15,018 | 13,122 | 11,523 | 9,951 | 8,190 | 7,572 | 6,247 | 5,683 | 4,284 | 4,437 | 3,713 | 3,096 | 2,688 | 2,360 | 2,122 | 2,075 | 2,068 | 1,618 | 1,214 | 1,002 | 804.7 | 499.2 | 317.4 | 144.6 | 87.37 | 56.94 |
| High | 19,966 | 18,198 | 15,105 | 13,517 | 12,360 | 9,980 | 8,650 | 7,997 | 6,509 | 5,922 | 4,463 | 4,623 | 3,869 | 3,226 | 2,801 | 2,459 | 2,547 | 2,491 | 2,481 | 1,941 | 1,457 | 1,203 | 965.6 | 599.1 | 380.9 | 173.5 | 104.8 | 68.33 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 6,096 | 5,556 | 5,036 | 4,211 | 3,765 | 3,343 | 2,641 | 2,442 | 1,763 | 1,354 | 945.3 | 1,260 | 1,044 | 812.7 | 777.6 | 585.6 | 477.1 | 677.3 | 719.7 | 552 | 402.1 | 304.8 | 262.3 | 158.7 | 100.7 | 45.6 | -16.36 | -15.68 |
| Average | 6,376 | 5,812 | 5,065 | 4,426 | 3,886 | 3,356 | 2,762 | 2,554 | 2,203 | 1,692 | 1,182 | 1,575 | 1,306 | 1,016 | 972 | 732 | 596.4 | 846.6 | 899.6 | 690 | 502.6 | 381 | 327.8 | 198.3 | 125.9 | 57 | -13.63 | -13.07 |
| High | 6,734 | 6,138 | 5,095 | 4,559 | 4,169 | 3,366 | 2,917 | 2,697 | 2,644 | 2,031 | 1,418 | 1,890 | 1,567 | 1,219 | 1,166 | 878.4 | 715.7 | 1,016 | 1,079 | 828.1 | 603.2 | 457.3 | 393.4 | 238 | 151 | 68.4 | -10.91 | -10.45 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 5,036 | 4,590 | 4,160 | 3,479 | 3,110 | 2,761 | 2,182 | 2,017 | 1,463 | 1,130 | 683.4 | 1,016 | 890.4 | 716.2 | 684.6 | 510.1 | 414.5 | 615.5 | 664 | 507 | 364 | 265.1 | 226.2 | 131.4 | 70.26 | 38.96 | -24.68 | -26.71 |
| Average | 5,267 | 4,801 | 4,184 | 3,656 | 3,210 | 2,772 | 2,282 | 2,110 | 1,829 | 1,413 | 854.2 | 1,270 | 1,113 | 895.2 | 855.8 | 637.6 | 518.1 | 769.4 | 830 | 633.8 | 455 | 331.4 | 282.8 | 164.3 | 87.83 | 48.69 | -20.57 | -22.26 |
| High | 5,563 | 5,070 | 4,208 | 3,766 | 3,444 | 2,781 | 2,410 | 2,228 | 2,195 | 1,696 | 1,025 | 1,524 | 1,336 | 1,074 | 1,027 | 765.1 | 621.7 | 923.3 | 996 | 760.5 | 546 | 397.7 | 339.4 | 197.1 | 105.4 | 58.43 | -16.45 | -17.81 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 5,727 | 5,189 | 4,494 | 4,022 | 3,468 | 3,112 | 2,459 | 2,028 | 1,231 | 1,034 | 688 | 1,023 | 833.4 | 416.7 | 532 | 403.5 | 318.6 | 482.1 | 497.4 | 361.1 | 247.3 | 163.4 | 148.3 | 91.56 | 47.17 | 54.19 | -22.3 | -21.86 |
| Average | 6,074 | 5,504 | 4,865 | 4,243 | 3,773 | 3,150 | 2,499 | 2,094 | 1,539 | 1,292 | 860 | 1,278 | 1,042 | 537.9 | 664.9 | 504.4 | 398.3 | 602.7 | 621.8 | 451.4 | 309.2 | 204.3 | 185.4 | 114.4 | 58.97 | 67.73 | -18.58 | -18.21 |
| High | 6,517 | 5,905 | 5,236 | 4,464 | 4,078 | 3,188 | 2,539 | 2,308 | 1,847 | 1,551 | 1,032 | 1,534 | 1,250 | 659.2 | 797.9 | 605.2 | 477.9 | 723.2 | 746.1 | 541.6 | 371 | 245.1 | 222.5 | 137.3 | 70.76 | 81.28 | -14.87 | -14.57 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 4,718 | 4,301 | 3,898 | 3,259 | 2,914 | 2,587 | 2,044 | 1,890 | 1,381 | 936.7 | 766.3 | 878.9 | 732.8 | 555.9 | 515.2 | 451.8 | 556.6 | 413.8 | 394.5 | 320.5 | 236.5 | 206.4 | 167.9 | 101 | 72.83 | 38.15 | 35.13 | 26.19 |
| Average | 4,935 | 4,498 | 3,921 | 3,426 | 3,008 | 2,598 | 2,138 | 1,977 | 1,726 | 1,171 | 957.8 | 1,099 | 916 | 694.9 | 644 | 564.8 | 695.7 | 517.2 | 493.1 | 400.7 | 295.6 | 258 | 209.8 | 126.2 | 91.04 | 47.69 | 43.91 | 32.74 |
| High | 5,212 | 4,751 | 3,943 | 3,529 | 3,227 | 2,605 | 2,258 | 2,088 | 2,071 | 1,405 | 1,149 | 1,318 | 1,099 | 833.9 | 772.8 | 677.7 | 834.9 | 620.7 | 591.8 | 480.8 | 354.7 | 309.6 | 251.8 | 151.5 | 109.3 | 57.23 | 52.7 | 39.28 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 15.79 | 14.31 | 12.39 | 11.09 | 9.56 | 8.58 | 6.78 | 5.59 | 4.52 | 4.8 | 3.13 | 4.08 | 3.58 | 2.83 | 2.39 | 1.96 | 7.74 | 3.67 | 3.59 | 2.75 | 1.77 | 1.32 | 1.14 | 0.64 | 0.33 | 0.22 | -0.47 | -0.44 |
| Average | 16.75 | 15.17 | 13.24 | 11.47 | 10.04 | 8.68 | 6.89 | 5.93 | 4.67 | 4.96 | 3.24 | 4.22 | 3.7 | 2.92 | 2.47 | 2.03 | 9.69 | 4.6 | 4.5 | 3.44 | 2.22 | 1.66 | 1.42 | 0.81 | 0.42 | 0.275 | -0.4 | -0.36 |
| High | 17.97 | 16.28 | 14.44 | 12.31 | 11.24 | 8.79 | 7 | 6.36 | 4.93 | 5.23 | 3.41 | 4.45 | 3.9 | 3.08 | 2.6 | 2.14 | 11.64 | 5.53 | 5.41 | 4.13 | 2.67 | 2 | 1.7 | 0.98 | 0.51 | 0.33 | -0.33 | -0.28 |
