| 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 |
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 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 16 | 13 | 13 | 11 | 9 | 7 | 7 | 6 | 4 | 7 | 11 | 6 | 7 | 15 | 12 | 14 | 10 | 14 | 13 | 12 | 8 | 7 | 9 | 15 | 11 | 17 | 19 | 7 | 10 | 11 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 31,234 | 29,787 | 27,650 | 26,683 | 24,268 | 22,970 | 20,535 | 19,222 | 16,749 | 16,401 | 14,690 | 13,624 | 13,040 | 12,569 | 10,049 | 9,456 | 9,282 | 8,983 | 8,315 | 7,744 | 9,702 | 14,264 | 9,027 | 30,261 | 8,954 | 8,289 | 8,001 | 8,090 | 7,108 | 5,424 | 4,950 |
| Average | 31,249 | 29,793 | 28,292 | 26,944 | 24,358 | 23,630 | 20,957 | 19,617 | 17,094 | 16,738 | 14,992 | 13,904 | 13,308 | 12,828 | 12,561 | 11,821 | 11,602 | 11,229 | 10,394 | 9,679 | 12,128 | 17,830 | 11,284 | 37,826 | 11,193 | 10,361 | 10,002 | 10,113 | 8,885 | 6,780 | 6,188 |
| High | 31,264 | 29,799 | 28,663 | 27,064 | 24,459 | 23,899 | 21,129 | 19,778 | 17,234 | 16,875 | 15,115 | 14,018 | 13,418 | 12,933 | 15,073 | 14,185 | 13,923 | 13,474 | 12,473 | 11,615 | 14,554 | 21,395 | 13,541 | 45,391 | 13,431 | 12,433 | 12,002 | 12,135 | 10,661 | 8,136 | 7,426 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 8,263 | 7,881 | 7,315 | 7,060 | 6,421 | 6,077 | 4,370 | 3,706 | 2,910 | 2,724 | 2,324 | 2,514 | 2,383 | 2,215 | 2,017 | 1,899 | 1,707 | 1,519 | 1,311 | 675.6 | 334.4 | 3,246 | 1,578 | 945.1 | 2,090 | 1,960 | 1,668 | 1,929 | 1,265 | 1,174 | 668.8 |
| Average | 8,267 | 7,882 | 7,485 | 7,128 | 6,444 | 6,252 | 5,462 | 4,632 | 3,637 | 3,405 | 2,905 | 3,143 | 2,979 | 2,769 | 2,522 | 2,373 | 2,134 | 1,898 | 1,638 | 844.5 | 425.3 | 4,057 | 1,972 | 1,181 | 2,612 | 2,451 | 2,086 | 2,411 | 1,581 | 1,468 | 842.9 |
| High | 8,272 | 7,884 | 7,583 | 7,160 | 6,471 | 6,323 | 6,555 | 5,559 | 4,365 | 4,086 | 3,486 | 3,772 | 3,575 | 3,323 | 3,026 | 2,848 | 2,561 | 2,278 | 1,966 | 1,013 | 516.2 | 4,868 | 2,367 | 1,418 | 3,135 | 2,941 | 2,503 | 2,893 | 1,897 | 1,761 | 1,017 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 7,156 | 6,825 | 6,335 | 6,114 | 5,560 | 5,263 | 3,583 | 2,971 | 2,218 | 2,040 | 2,128 | 2,148 | 2,061 | 1,876 | 1,786 | 1,592 | 1,420 | 1,277 | 738.6 | 391.1 | 168.8 | 993.9 | 1,222 | 719.2 | 1,931 | 1,804 | 1,406 | 1,735 | 1,118 | 1,072 | 565.3 |
| Average | 7,160 | 6,826 | 6,482 | 6,173 | 5,581 | 5,414 | 4,478 | 3,714 | 2,773 | 2,550 | 2,660 | 2,686 | 2,577 | 2,345 | 2,233 | 1,990 | 1,775 | 1,596 | 947.1 | 503.9 | 250.2 | 1,242 | 1,527 | 899 | 2,414 | 2,255 | 1,757 | 2,169 | 1,397 | 1,340 | 728.1 |
| High | 7,163 | 6,827 | 6,567 | 6,201 | 5,604 | 5,476 | 5,374 | 4,457 | 3,327 | 3,060 | 3,192 | 3,223 | 3,092 | 2,814 | 2,679 | 2,388 | 2,130 | 1,916 | 1,156 | 616.7 | 331.5 | 1,491 | 1,833 | 1,079 | 2,897 | 2,706 | 2,109 | 2,602 | 1,677 | 1,608 | 890.9 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 5,884 | 5,001 | 4,973 | 4,718 | 4,225 | 3,877 | 2,674 | 2,180 | 1,462 | 1,327 | 1,275 | 1,140 | 1,367 | 1,240 | 1,136 | 1,039 | 913 | 775.9 | 671.9 | 91.4 | -162.2 | 2,522 | 847.5 | 336.5 | 1,191 | 1,083 | 776.8 | 940.2 | 554.5 | 600.9 | 291.8 |
| Average | 6,087 | 5,090 | 5,058 | 4,758 | 4,279 | 4,011 | 3,343 | 2,725 | 1,827 | 1,659 | 1,594 | 1,426 | 1,709 | 1,550 | 1,420 | 1,299 | 1,141 | 969.9 | 839.9 | 207.7 | -94.73 | 3,152 | 1,059 | 420.6 | 1,489 | 1,354 | 971.1 | 1,175 | 693.1 | 751.2 | 389.8 |
| High | 6,290 | 6,164 | 5,142 | 4,797 | 4,333 | 4,083 | 4,011 | 3,270 | 2,193 | 1,991 | 1,913 | 1,711 | 2,051 | 1,859 | 1,704 | 1,558 | 1,370 | 1,164 | 1,008 | 324.1 | -27.24 | 3,782 | 1,271 | 504.8 | 1,786 | 1,624 | 1,165 | 1,410 | 831.7 | 901.4 | 487.7 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,569 | 7,398 | 6,640 | 5,932 | 5,772 | 5,693 | 5,817 | 5,566 | 5,550 | 5,425 | 5,149 | 4,989 | 8,643 | 10,199 | 4,455 | 3,431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,462 | 9,247 | 8,300 | 7,416 | 7,215 | 7,116 | 7,271 | 6,957 | 6,937 | 6,782 | 6,437 | 6,236 | 10,803 | 12,748 | 5,569 | 4,289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,354 | 11,096 | 9,960 | 8,899 | 8,658 | 8,540 | 8,726 | 8,348 | 8,324 | 8,138 | 7,724 | 7,484 | 12,964 | 15,298 | 6,682 | 5,147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 11.91 | 10.12 | 10.07 | 9.55 | 8.55 | 7.85 | 6.62 | 6 | 4.77 | 4.53 | 4.19 | 3.71 | 3.28 | 2.97 | 2.12 | 1.83 | 1.63 | 1.35 | 1.28 | 1.08 | 1.14 | 1.78 | 1.43 | 1.43 | 2.12 | 1.94 | 1.68 | 1.62 | 1.32 | 1.09 | 0.95 |
| Average | 12.32 | 11.23 | 10.31 | 9.61 | 8.69 | 8.14 | 6.8 | 6.16 | 4.9 | 4.65 | 4.3 | 3.81 | 3.36 | 3.05 | 2.66 | 2.28 | 2.03 | 1.68 | 1.59 | 1.34 | 1.43 | 2.23 | 1.78 | 1.79 | 2.64 | 2.42 | 2.11 | 2.04 | 1.65 | 1.36 | 1.18 |
| High | 12.73 | 12.48 | 10.41 | 9.71 | 8.77 | 8.26 | 6.87 | 6.23 | 4.95 | 4.7 | 4.35 | 3.85 | 3.4 | 3.08 | 3.2 | 2.73 | 2.43 | 2.01 | 1.9 | 1.61 | 1.72 | 2.67 | 2.13 | 2.15 | 3.16 | 2.9 | 2.54 | 2.46 | 1.98 | 1.63 | 1.41 |
