| 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 | 10 | 20 | 24 | 13 | 17 | 14 | 7 | 7 | 7 | 9 | 7 | 7 | 11 | 8 | 14 | 11 | 18 | 12 | 17 | 11 | 11 |
| Estimated Revenue | |||||||||||||||||||||
| Low | 48,025 | 41,201 | 31,701 | 26,800 | 20,427 | 14,124 | 10,052 | 6,473 | 3,620 | 2,124 | 1,326 | 1,267 | 781 | 597.5 | 415 | 364.9 | 282.1 | 231.6 | 149.6 | 118.2 | 131.6 |
| Average | 50,425 | 41,437 | 34,202 | 27,375 | 20,638 | 14,343 | 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 | 53,463 | 41,673 | 37,451 | 28,080 | 20,818 | 14,533 | 10,877 | 7,287 | 4,075 | 2,391 | 1,492 | 1,426 | 879.1 | 672.5 | 622.6 | 547.3 | 423.1 | 347.4 | 224.3 | 177.3 | 197.3 |
| Estimated EBITDA | |||||||||||||||||||||
| Low | 5,746 | 4,930 | 3,793 | 3,207 | 2,444 | 743.8 | 676.1 | 680 | 380.3 | -2,598 | 28.24 | -129.9 | 177 | 142.5 | 107 | 132.9 | 111.5 | 87.11 | 55.7 | 39.69 | 27.35 |
| Average | 6,033 | 4,958 | 4,092 | 3,275 | 2,469 | 929.7 | 845.2 | 730.8 | 408.7 | -2,113 | 39.8 | -56.85 | 221.3 | 178.1 | 140 | 166.1 | 139.4 | 108.9 | 69.63 | 49.61 | 34.19 |
| High | 6,397 | 4,986 | 4,481 | 3,360 | 2,491 | 1,116 | 1,014 | 765.4 | 428 | -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 | 4,438 | 3,807 | 2,930 | 2,477 | 1,888 | 422.6 | 384.2 | 519.3 | 290.4 | -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 | 4,660 | 3,829 | 3,161 | 2,530 | 1,907 | 528.3 | 480.2 | 558.2 | 312.2 | -5,640 | -103.9 | -174.2 | 167.8 | 131 | 111.9 | 144 | 120.4 | 91.84 | 61.51 | 45.99 | 39.46 |
| High | 4,941 | 3,851 | 3,461 | 2,595 | 1,924 | 633.9 | 576.3 | 584.6 | 326.9 | -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 | 5,951 | 3,918 | 2,954 | 2,218 | 1,986 | 216.1 | 18.97 | -1,872 | 49.7 | -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 | 6,344 | 4,583 | 3,420 | 2,536 | 2,061 | 987 | 86.64 | -1,272 | 54.65 | -9,990 | -53.71 | -239 | 121 | 92.25 | 68.39 | 109.8 | 94.01 | 69.19 | 45.18 | 27.56 | 18.98 |
| High | 6,841 | 6,171 | 4,240 | 2,772 | 2,136 | 1,758 | 154.3 | -672.6 | 58.01 | -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 | 11,252 | 9,653 | 7,427 | 6,279 | 4,786 | 2,404 | 2,185 | 1,900 | 1,062 | 623.3 | 704.6 | 807.9 | 186.5 | 153.9 | 128.4 | 113.6 | 88.01 | 78.32 | 52.45 | 44.78 | 56.17 |
| Average | 11,814 | 9,708 | 8,013 | 6,413 | 4,835 | 3,049 | 2,771 | 2,042 | 1,142 | 669.9 | 880.8 | 1,010 | 233.1 | 192.4 | 160.5 | 142 | 110 | 97.9 | 65.56 | 55.98 | 70.21 |
| High | 12,526 | 9,763 | 8,774 | 6,579 | 4,877 | 3,694 | 3,358 | 2,138 | 1,196 | 701.5 | 1,057 | 1,212 | 279.7 | 230.9 | 192.6 | 170.4 | 132 | 117.5 | 78.67 | 67.17 | 84.25 |
| Estimated EPS | |||||||||||||||||||||
| Low | 117.4 | 77.28 | 58.28 | 43.74 | 32.41 | 22.32 | 8.29 | 2.97 | 0.974 | -2.95 | -0.976 | 2.39 | 2.79 | 2.39 | 1.91 | 2.03 | 1.62 | 1.23 | 0.71 | 0.44 | 0.33 |
| Average | 125.1 | 93.61 | 69.64 | 50.03 | 33.5 | 22.96 | 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 | 134.9 | 121.7 | 83.63 | 54.67 | 34.95 | 24.42 | 9.19 | 3.47 | 1.14 | -2.53 | -0.836 | 2.79 | 3.26 | 2.79 | 2.86 | 3.03 | 2.42 | 1.83 | 1.07 | 0.66 | 0.49 |
