| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 22 | 18 | 17 | 14 | 13 | 7 | 7 | 6 | 4 | 7 | 7 | 12 | 9 | 14 | 11 | 18 | 12 | 17 | 11 | 11 |
| Estimated Revenue | ||||||||||||||||||||||
| Low | 67,767 | 55,695 | 45,382 | 36,424 | 28,440 | 20,427 | 16,609 | 10,263 | 6,794 | 3,799 | 2,229 | 1,391 | 1,330 | 819.6 | 627.1 | 415 | 364.9 | 282.1 | 231.6 | 149.6 | 118.2 | 131.6 |
| Average | 69,804 | 57,664 | 45,648 | 37,129 | 28,619 | 20,638 | 17,108 | 10,511 | 6,958 | 3,891 | 2,283 | 1,425 | 1,362 | 839.4 | 642.2 | 518.8 | 456.1 | 352.6 | 289.5 | 187 | 147.7 | 164.4 |
| High | 72,262 | 59,633 | 45,913 | 37,714 | 28,759 | 20,818 | 17,710 | 10,848 | 7,181 | 4,016 | 2,356 | 1,471 | 1,406 | 866.4 | 662.8 | 622.6 | 547.3 | 423.1 | 347.4 | 224.3 | 177.3 | 197.3 |
| Estimated EBITDA | ||||||||||||||||||||||
| Low | 8,065 | 6,628 | 5,401 | 4,335 | 3,384 | 2,431 | 1,977 | 676.1 | 808.5 | 452.1 | -2,598 | 28.24 | -129.9 | 177 | 142.5 | 107 | 132.9 | 111.5 | 87.11 | 55.7 | 39.69 | 27.35 |
| Average | 8,307 | 6,862 | 5,432 | 4,419 | 3,406 | 2,456 | 2,036 | 845.2 | 828 | 463.1 | -2,113 | 39.8 | -56.85 | 221.3 | 178.1 | 140 | 166.1 | 139.4 | 108.9 | 69.63 | 49.61 | 34.19 |
| High | 8,600 | 7,097 | 5,464 | 4,488 | 3,423 | 2,477 | 2,108 | 1,014 | 854.6 | 477.9 | -1,628 | 51.36 | 16.24 | 265.5 | 213.8 | 173 | 199.4 | 167.3 | 130.7 | 83.55 | 59.54 | 41.02 |
| Estimated EBIT | ||||||||||||||||||||||
| Low | 5,936 | 4,879 | 3,975 | 3,191 | 2,491 | 1,789 | 1,455 | 384.2 | 595.1 | 332.8 | -6,778 | -124.7 | -255.7 | 134.3 | 104.8 | 87.41 | 115.2 | 96.34 | 73.48 | 49.21 | 36.8 | 31.57 |
| Average | 6,115 | 5,051 | 3,999 | 3,252 | 2,507 | 1,808 | 1,499 | 480.2 | 609.5 | 340.8 | -5,640 | -103.9 | -174.2 | 167.8 | 131 | 111.9 | 144 | 120.4 | 91.84 | 61.51 | 45.99 | 39.46 |
| High | 6,330 | 5,224 | 4,022 | 3,304 | 2,519 | 1,824 | 1,551 | 576.3 | 629.1 | 351.8 | -4,501 | -83.11 | -92.8 | 201.4 | 157.2 | 136.3 | 172.8 | 144.5 | 110.2 | 73.81 | 55.19 | 47.35 |
| Estimated Net Income | ||||||||||||||||||||||
| Low | 7,796 | 6,143 | 3,560 | 2,740 | 2,008 | 1,643 | 1,351 | 18.97 | -1,872 | 52.65 | -12,005 | -64.46 | -313.1 | 96.82 | 73.8 | 45.68 | 87.8 | 75.2 | 55.35 | 36.15 | 22.05 | 15.19 |
| Average | 8,104 | 6,320 | 4,123 | 2,990 | 2,032 | 1,707 | 1,399 | 86.64 | -1,272 | 54.32 | -9,990 | -53.71 | -239 | 121 | 92.25 | 68.39 | 109.8 | 94.01 | 69.19 | 45.18 | 27.56 | 18.98 |
| High | 8,475 | 6,497 | 5,422 | 3,419 | 2,080 | 1,772 | 1,468 | 154.3 | -672.6 | 56.59 | -7,974 | -42.97 | -164.9 | 145.2 | 110.7 | 91.11 | 131.7 | 112.8 | 83.02 | 54.22 | 33.08 | 22.78 |
| Estimated SGA Expenses | ||||||||||||||||||||||
| Low | 13,448 | 11,052 | 9,006 | 7,228 | 5,644 | 4,054 | 3,296 | 2,185 | 1,348 | 753.9 | 442.3 | 704.6 | 807.9 | 186.5 | 153.9 | 128.4 | 113.6 | 88.01 | 78.32 | 52.45 | 44.78 | 56.17 |
| Average | 13,852 | 11,443 | 9,058 | 7,368 | 5,679 | 4,095 | 3,395 | 2,771 | 1,381 | 772.2 | 453 | 880.8 | 1,010 | 233.1 | 192.4 | 160.5 | 142 | 110 | 97.9 | 65.56 | 55.98 | 70.21 |
| High | 14,340 | 11,834 | 9,111 | 7,484 | 5,707 | 4,131 | 3,514 | 3,358 | 1,425 | 797 | 467.6 | 1,057 | 1,212 | 279.7 | 230.9 | 192.6 | 170.4 | 132 | 117.5 | 78.67 | 67.17 | 84.25 |
| Estimated EPS | ||||||||||||||||||||||
| Low | 153.8 | 121.2 | 70.22 | 54.05 | 39.61 | 32.41 | 26.65 | 8.52 | 3.17 | 1.04 | -2.9 | -0.958 | 2.55 | 2.98 | 2.55 | 1.91 | 2.03 | 1.62 | 1.23 | 0.71 | 0.44 | 0.33 |
| Average | 159.8 | 125.3 | 83.86 | 59.06 | 40.35 | 33.5 | 27.7 | 8.79 | 3.27 | 1.07 | -2.78 | -0.92 | 2.63 | 3.07 | 2.63 | 2.38 | 2.53 | 2.02 | 1.53 | 0.89 | 0.55 | 0.41 |
| High | 167.2 | 128.2 | 107 | 67.45 | 41.03 | 34.95 | 28.97 | 9.16 | 3.4 | 1.12 | -2.7 | -0.892 | 2.74 | 3.2 | 2.74 | 2.86 | 3.03 | 2.42 | 1.83 | 1.07 | 0.66 | 0.49 |
