| Period Ending: | 2028 12-31 |
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 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 8 | 18 | 24 | 17 | 17 | 14 | 7 | 7 | 7 | 9 | 7 | 7 | 11 | 8 | 14 | 11 | 18 | 12 | 17 | 11 | 11 |
| Estimated Revenue | |||||||||||||||||||||
| Low | 46,988 | 38,013 | 30,011 | 25,295 | 20,427 | 14,124 | 10,052 | 6,473 | 3,620 | 2,124 | 1,326 | 1,267 | 781 | 597 | 415 | 365 | 282 | 232 | 150 | 118 | 132 |
| Average | 48,925 | 38,284 | 31,894 | 25,837 | 20,638 | 14,343 | 10,511 | 6,958 | 3,891 | 2,283 | 1,425 | 1,362 | 839 | 642 | 519 | 456 | 353 | 289 | 187 | 148 | 164 |
| High | 51,362 | 38,555 | 33,976 | 26,503 | 20,818 | 14,533 | 10,877 | 7,287 | 4,075 | 2,391 | 1,492 | 1,426 | 879 | 673 | 623 | 547 | 423 | 347 | 224 | 177 | 197 |
| Estimated EBITDA | |||||||||||||||||||||
| Low | 5,622 | 4,548 | 3,591 | 3,027 | 2,444 | 744 | 676 | 680 | 380 | -2,598 | 28.2 | -130 | 177 | 143 | 107 | 133 | 112 | 87.1 | 55.7 | 39.7 | 27.3 |
| Average | 5,854 | 4,581 | 3,816 | 3,091 | 2,469 | 930 | 845 | 731 | 409 | -2,113 | 39.8 | -56.8 | 221 | 178 | 140 | 166 | 139 | 109 | 69.6 | 49.6 | 34.2 |
| High | 6,145 | 4,613 | 4,065 | 3,171 | 2,491 | 1,116 | 1,014 | 765 | 428 | -1,628 | 51.4 | 16.2 | 266 | 214 | 173 | 199 | 167 | 131 | 83.6 | 59.5 | 41.0 |
| Estimated EBIT | |||||||||||||||||||||
| Low | 4,342 | 3,513 | 2,773 | 2,338 | 1,888 | 423 | 384 | 519 | 290 | -6,778 | -125 | -256 | 134 | 105 | 87.4 | 115 | 96.3 | 73.5 | 49.2 | 36.8 | 31.6 |
| Average | 4,521 | 3,538 | 2,947 | 2,388 | 1,907 | 528 | 480 | 558 | 312 | -5,640 | -104 | -174 | 168 | 131 | 112 | 144 | 120 | 91.8 | 61.5 | 46.0 | 39.5 |
| High | 4,746 | 3,563 | 3,140 | 2,449 | 1,924 | 634 | 576 | 585 | 327 | -4,501 | -83.1 | -92.8 | 201 | 157 | 136 | 173 | 145 | 110 | 73.8 | 55.2 | 47.4 |
| Estimated Net Income | |||||||||||||||||||||
| Low | 5,864 | 3,857 | 2,938 | 2,065 | 1,643 | 216 | 19.0 | -1,872 | 49.7 | -12,005 | -64.5 | -313 | 96.8 | 73.8 | 45.7 | 87.8 | 75.2 | 55.3 | 36.1 | 22.1 | 15.2 |
| Average | 6,183 | 4,283 | 3,267 | 2,362 | 1,707 | 987 | 86.6 | -1,272 | 54.7 | -9,990 | -53.7 | -239 | 121 | 92.2 | 68.4 | 110 | 94.0 | 69.2 | 45.2 | 27.6 | 19.0 |
| High | 6,583 | 5,045 | 3,917 | 2,580 | 1,772 | 1,758 | 154 | -673 | 58.0 | -7,974 | -43.0 | -165 | 145 | 111 | 91.1 | 132 | 113 | 83.0 | 54.2 | 33.1 | 22.8 |
| Estimated SGA Expenses | |||||||||||||||||||||
| Low | 11,009 | 8,906 | 7,031 | 5,926 | 4,786 | 2,404 | 2,185 | 1,900 | 1,062 | 623 | 705 | 808 | 186 | 154 | 128 | 114 | 88.0 | 78.3 | 52.4 | 44.8 | 56.2 |
| Average | 11,462 | 8,969 | 7,472 | 6,053 | 4,835 | 3,049 | 2,771 | 2,042 | 1,142 | 670 | 881 | 1,010 | 233 | 192 | 161 | 142 | 110 | 97.9 | 65.6 | 56.0 | 70.2 |
| High | 12,033 | 9,033 | 7,960 | 6,209 | 4,877 | 3,694 | 3,358 | 2,138 | 1,196 | 702 | 1,057 | 1,212 | 280 | 231 | 193 | 170 | 132 | 117 | 78.7 | 67.2 | 84.2 |
| Estimated EPS | |||||||||||||||||||||
| Low | 115.7 | 76.08 | 57.95 | 40.72 | 32.41 | 22.32 | 8.292 | 2.970 | 0.974 | -2.953 | -0.976 | 2.388 | 2.795 | 2.391 | 1.910 | 2.030 | 1.620 | 1.230 | 0.710 | 0.440 | 0.330 |
| Average | 122.0 | 85.29 | 65.56 | 46.57 | 33.50 | 22.96 | 8.791 | 3.266 | 1.071 | -2.782 | -0.920 | 2.626 | 3.073 | 2.629 | 2.385 | 2.530 | 2.020 | 1.530 | 0.890 | 0.550 | 0.410 |
| High | 129.8 | 99.51 | 77.26 | 50.89 | 34.95 | 24.42 | 9.189 | 3.466 | 1.137 | -2.530 | -0.836 | 2.787 | 3.262 | 2.790 | 2.860 | 3.030 | 2.420 | 1.830 | 1.070 | 0.660 | 0.490 |
