| Period Ending: | 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 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
1996 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 5 | 10 | 10 | 10 | 20 | 6 | 6 | 11 | 6 | 4 | 8 | 6 | 6 | 9 | 10 | 10 | 20 | 19 | 20 | 8 | 13 | 19 | 12 | 15 | 13 | 12 | 15 | 12 | 14 | 16 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 45,774 | 42,857 | 41,966 | 41,885 | 42,012 | 42,662 | 36,455 | 35,046 | 31,728 | 38,638 | 38,703 | 37,706 | 35,120 | 31,045 | 25,807 | 21,887 | 15,403 | 97,531 | 37,531 | 18,145 | 20,712 | 18,154 | 16,094 | 11,892 | 10,026 | 7,797 | 8,348 | 7,281 | 4,873 | 4,803 | 3,761 |
| Average | 46,556 | 43,590 | 42,704 | 42,097 | 42,062 | 43,590 | 37,327 | 35,883 | 32,486 | 39,561 | 39,628 | 38,607 | 35,959 | 31,788 | 32,259 | 27,359 | 19,254 | 121,913 | 46,914 | 22,681 | 25,890 | 22,692 | 20,117 | 14,865 | 12,532 | 9,747 | 10,436 | 9,102 | 6,092 | 6,004 | 4,701 |
| High | 47,679 | 44,641 | 43,715 | 42,340 | 42,131 | 44,579 | 38,107 | 36,634 | 33,165 | 40,389 | 40,457 | 39,414 | 36,711 | 32,452 | 38,711 | 32,831 | 23,105 | 146,296 | 56,297 | 27,217 | 31,069 | 27,231 | 24,141 | 17,838 | 15,039 | 11,696 | 12,523 | 10,922 | 7,310 | 7,205 | 5,641 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 3,762 | 3,523 | 3,449 | 3,443 | 3,453 | 2,594 | 2,359 | 2,881 | 1,295 | 3,098 | 3,491 | 3,296 | 3,126 | 2,984 | 2,658 | 1,121 | 888.6 | -469.8 | 301.7 | 1,291 | 1,325 | 1,307 | 1,317 | 1,057 | 696.8 | 555.9 | 1,070 | 797.9 | 565.1 | 645.2 | 421.8 |
| Average | 3,827 | 3,583 | 3,510 | 3,460 | 3,457 | 3,243 | 2,948 | 2,949 | 1,805 | 3,873 | 4,364 | 4,120 | 3,907 | 3,730 | 3,322 | 1,401 | 1,111 | -289.4 | 551.2 | 1,613 | 1,656 | 1,634 | 1,646 | 1,321 | 871 | 694.9 | 1,338 | 997.4 | 706.4 | 806.5 | 527.3 |
| High | 3,919 | 3,669 | 3,593 | 3,480 | 3,463 | 3,892 | 3,538 | 3,011 | 2,315 | 4,648 | 5,237 | 4,944 | 4,689 | 4,476 | 3,987 | 1,681 | 1,333 | -109.1 | 800.8 | 1,936 | 1,987 | 1,961 | 1,976 | 1,585 | 1,045 | 833.9 | 1,605 | 1,197 | 847.6 | 967.8 | 632.7 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 1,868 | 1,749 | 1,713 | 1,710 | 1,715 | 1,527 | 1,388 | 1,430 | 408.8 | 1,846 | 2,205 | 2,156 | 2,069 | 1,858 | 1,775 | 872.6 | 670.7 | -155 | 117.9 | 718.6 | 643.7 | 750.6 | 907.8 | 795.6 | 751.8 | 928.4 | 949.3 | 607.1 | 364.9 | 360.4 | 308.6 |
| Average | 1,900 | 1,779 | 1,743 | 1,718 | 1,717 | 1,909 | 1,735 | 1,465 | 808.2 | 2,308 | 2,756 | 2,695 | 2,586 | 2,323 | 2,219 | 1,091 | 838.4 | -24.55 | 329.9 | 898.3 | 804.6 | 938.2 | 1,135 | 994.5 | 939.7 | 1,161 | 1,187 | 758.9 | 456.2 | 450.5 | 385.7 |
| High | 1,946 | 1,822 | 1,784 | 1,728 | 1,720 | 2,291 | 2,082 | 1,495 | 1,208 | 2,769 | 3,307 | 3,233 | 3,103 | 2,788 | 2,663 | 1,309 | 1,006 | 105.9 | 541.9 | 1,078 | 965.6 | 1,126 | 1,362 | 1,193 | 1,128 | 1,393 | 1,424 | 910.7 | 547.4 | 540.6 | 462.8 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 2,064 | 1,929 | 1,671 | 1,540 | 1,454 | 1,144 | 1,040 | 1,306 | 10.58 | 1,334 | 1,789 | 1,671 | 1,575 | 1,621 | 1,377 | 718.9 | 546.6 | -533.4 | -302.8 | 370.2 | 426.7 | 509.1 | 540.1 | 389 | 442.8 | 372.4 | 479.3 | 334.9 | 265.5 | 364 | 200.7 |
| Average | 2,110 | 1,972 | 1,740 | 1,551 | 1,497 | 1,430 | 1,300 | 1,347 | 320.8 | 1,777 | 2,236 | 2,088 | 1,969 | 2,027 | 1,721 | 898.6 | 683.2 | -380.2 | -128.6 | 462.8 | 533.4 | 636.4 | 675.1 | 486.2 | 553.6 | 465.6 | 599.1 | 418.7 | 331.8 | 455 | 250.8 |
| High | 2,177 | 2,033 | 1,775 | 1,571 | 1,543 | 1,715 | 1,559 | 1,384 | 631.1 | 2,220 | 2,683 | 2,506 | 2,363 | 2,432 | 2,065 | 1,078 | 819.8 | -227.1 | 45.58 | 555.4 | 640.1 | 763.6 | 810.2 | 583.5 | 664.3 | 558.7 | 718.9 | 502.4 | 398.2 | 546 | 301 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 2,159 | 2,022 | 1,980 | 1,976 | 1,982 | 1,117 | 1,015 | 1,653 | 972.4 | 1,318 | 1,300 | 1,266 | 1,246 | 1,175 | 1,254 | 1,031 | 777.1 | 1,814 | 1,099 | 964 | 1,167 | 953.5 | 924.5 | 901.3 | 620.7 | 448.4 | 521.4 | 471.7 | 322.8 | 309.6 | 240 |
| Average | 2,196 | 2,056 | 2,015 | 1,986 | 1,984 | 1,396 | 1,269 | 1,693 | 1,216 | 1,648 | 1,625 | 1,582 | 1,557 | 1,469 | 1,567 | 1,289 | 971.4 | 2,268 | 1,374 | 1,205 | 1,458 | 1,192 | 1,156 | 1,127 | 775.9 | 560.5 | 651.8 | 589.7 | 403.5 | 387.1 | 300 |
| High | 2,249 | 2,106 | 2,062 | 1,997 | 1,987 | 1,675 | 1,523 | 1,728 | 1,459 | 1,977 | 1,950 | 1,899 | 1,869 | 1,762 | 1,880 | 1,547 | 1,166 | 2,722 | 1,649 | 1,446 | 1,750 | 1,430 | 1,387 | 1,352 | 931.1 | 672.6 | 782.2 | 707.6 | 484.2 | 464.5 | 360 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 7.2 | 6.72 | 5.82 | 5.37 | 5.07 | 4.94 | 4.02 | 4.55 | 3.03 | 5.84 | 6.28 | 5.75 | 5.05 | 4.24 | 3.08 | 1.69 | 0.87 | -0.54 | 0.67 | 1.03 | 1.3 | 1.35 | 1.33 | 1.12 | 1.22 | 0.77 | 1.04 | 0.91 | 1.11 | 1.16 | 0.96 |
| Average | 7.36 | 6.87 | 6.07 | 5.41 | 5.22 | 5.67 | 4.14 | 4.7 | 3.13 | 6.03 | 6.48 | 5.93 | 5.2 | 4.37 | 3.86 | 2.1 | 1.09 | -0.315 | 0.91 | 1.29 | 1.63 | 1.69 | 1.65 | 1.4 | 1.53 | 0.96 | 1.3 | 1.14 | 1.38 | 1.45 | 1.19 |
| High | 7.59 | 7.09 | 6.19 | 5.48 | 5.38 | 5.96 | 4.26 | 4.82 | 3.21 | 6.19 | 6.66 | 6.09 | 5.34 | 4.49 | 4.64 | 2.51 | 1.31 | -0.09 | 1.15 | 1.55 | 1.96 | 2.03 | 1.97 | 1.68 | 1.84 | 1.15 | 1.56 | 1.37 | 1.65 | 1.74 | 1.42 |
