| Period Ending: | 2030 12-31 |
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 |
2007 12-30 |
2006 12-30 |
2003 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 13 | 13 | 27 | 31 | 33 | 32 | 28 | 27 | 11 | 12 | 12 | 11 | 6 | 6 | 11 | 9 | 13 | 14 | 12 | 7 | 12 | 14 | 13 | 15 | 11 | 14 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 71,771 | 66,131 | 62,805 | 56,038 | 50,801 | 45,079 | 38,682 | 35,250 | 30,871 | 28,989 | 24,375 | 19,664 | 15,440 | 11,401 | 8,610 | 6,624 | 4,182 | 3,002 | 4,257 | 2,163 | 1,613 | 1,095 | 1,037 | 762.7 | 655.1 | 215.2 |
| Average | 73,917 | 68,109 | 62,819 | 57,056 | 51,151 | 45,099 | 38,882 | 36,304 | 31,618 | 29,690 | 24,964 | 20,140 | 15,813 | 11,677 | 8,818 | 6,784 | 5,228 | 3,752 | 5,322 | 2,704 | 2,016 | 1,369 | 1,296 | 953.4 | 818.9 | 269.1 |
| High | 75,390 | 69,466 | 62,832 | 58,232 | 51,561 | 45,129 | 39,042 | 37,028 | 32,373 | 30,399 | 25,561 | 20,621 | 16,191 | 11,956 | 9,028 | 6,947 | 6,274 | 4,503 | 6,386 | 3,244 | 2,419 | 1,643 | 1,556 | 1,144 | 982.7 | 322.9 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | 46,888 | 43,204 | 41,031 | 36,610 | 33,189 | 29,450 | 25,271 | 23,029 | 11,962 | 11,378 | 14,014 | 6,603 | 6,283 | 5,782 | 5,584 | 4,532 | 2,394 | 1,616 | 2,338 | 176.3 | 229.6 | 283.1 | 281.4 | 192.4 | 141 | 43.03 |
| Average | 48,290 | 44,496 | 41,040 | 37,275 | 33,417 | 29,463 | 25,402 | 23,718 | 14,952 | 14,223 | 17,517 | 8,254 | 7,854 | 7,227 | 6,980 | 5,664 | 2,992 | 2,019 | 2,923 | 377.2 | 333.3 | 353.8 | 351.7 | 240.5 | 176.3 | 53.78 |
| High | 49,253 | 45,383 | 41,049 | 38,043 | 33,685 | 29,483 | 25,506 | 24,190 | 17,942 | 17,067 | 21,021 | 9,904 | 9,425 | 8,673 | 8,376 | 6,797 | 3,591 | 2,423 | 3,508 | 578.1 | 437.1 | 424.6 | 422 | 288.6 | 211.5 | 64.54 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | 17,084 | 15,742 | 14,950 | 13,339 | 12,093 | 10,730 | 9,208 | 8,391 | 3,756 | 3,992 | 4,144 | 1,458 | 1,094 | 669.9 | 367.7 | 333.8 | 310.4 | 151.9 | 67.18 | 247.7 | 208.2 | 119.4 | 90.1 | 51.43 | 38.34 | 2.09 |
| Average | 17,595 | 16,213 | 14,953 | 13,581 | 12,176 | 10,735 | 9,255 | 8,642 | 4,695 | 4,990 | 5,180 | 1,823 | 1,368 | 837.4 | 459.6 | 417.3 | 388 | 189.9 | 85.49 | 309.6 | 260.2 | 149.3 | 112.6 | 64.29 | 47.93 | 4.15 |
| High | 17,946 | 16,536 | 14,957 | 13,861 | 12,273 | 10,742 | 9,293 | 8,814 | 5,634 | 5,988 | 6,216 | 2,187 | 1,641 | 1,005 | 551.5 | 500.7 | 465.6 | 227.9 | 103.8 | 371.5 | 312.3 | 179.1 | 135.1 | 77.15 | 57.51 | 6.21 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | 24,402 | 21,221 | 16,222 | 15,882 | 13,283 | 10,979 | 8,418 | 67,780 | 3,212 | 3,230 | 2,487 | 961.8 | 819.3 | 445.3 | 188.2 | 156.9 | 199 | 76.67 | 20.57 | 148.4 | 117.7 | 72.25 | 62.37 | 37.88 | 29.31 | 3.7 |
| Average | 25,360 | 22,053 | 19,186 | 16,345 | 13,483 | 10,981 | 8,511 | 70,022 | 4,015 | 4,038 | 3,109 | 1,202 | 1,024 | 556.6 | 235.3 | 196.2 | 248.7 | 95.83 | 29.32 | 185.6 | 147.1 | 90.31 | 77.97 | 47.35 | 36.64 | 6.05 |
| High | 26,017 | 22,625 | 21,838 | 17,140 | 14,067 | 11,635 | 8,604 | 72,264 | 4,818 | 4,846 | 3,731 | 1,443 | 1,229 | 668 | 282.3 | 235.4 | 298.5 | 115 | 38.08 | 222.7 | 176.5 | 108.4 | 93.56 | 56.82 | 43.97 | 8.39 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 8,959 | 8,255 | 7,840 | 6,995 | 6,341 | 5,627 | 4,829 | 4,400 | 2,371 | 2,557 | 4,248 | 1,909 | 2,031 | 1,723 | 1,617 | 1,445 | 648.9 | 446.5 | 783.5 | 343.5 | 270.1 | 177.6 | 182.7 | 152.4 | 155 | 75.1 |
| Average | 9,227 | 8,502 | 7,841 | 7,122 | 6,385 | 5,630 | 4,854 | 4,532 | 2,964 | 3,197 | 5,310 | 2,387 | 2,539 | 2,153 | 2,021 | 1,806 | 811.1 | 558.2 | 979.4 | 429.4 | 337.6 | 222 | 228.3 | 190.5 | 193.8 | 93.87 |
| High | 9,411 | 8,671 | 7,843 | 7,269 | 6,436 | 5,633 | 4,874 | 4,622 | 3,557 | 3,836 | 6,372 | 2,864 | 3,047 | 2,584 | 2,425 | 2,167 | 973.3 | 669.8 | 1,175 | 515.2 | 405.1 | 266.4 | 274 | 228.6 | 232.6 | 112.6 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | 5.65 | 4.92 | 3.76 | 3.68 | 3.08 | 2.54 | 1.95 | 15.7 | 0.995 | 1.04 | 0.609 | 0.326 | 0.256 | 0.122 | 0.038 | 0.196 | 0.38 | 0.18 | -0.12 | 0.34 | 0.27 | 0.14 | 0.13 | 0.06 | 0.05 | 0.019 |
| Average | 5.87 | 5.11 | 4.5 | 3.8 | 3.15 | 2.56 | 1.98 | 16.32 | 1.03 | 1.07 | 0.628 | 0.336 | 0.264 | 0.126 | 0.04 | 0.202 | 0.47 | 0.21 | -0.095 | 0.43 | 0.35 | 0.18 | 0.17 | 0.065 | 0.06 | 0.02 |
| High | 6.03 | 5.24 | 5.06 | 3.97 | 3.26 | 2.7 | 1.99 | 16.74 | 1.06 | 1.11 | 0.648 | 0.346 | 0.272 | 0.13 | 0.041 | 0.208 | 0.56 | 0.24 | -0.07 | 0.52 | 0.43 | 0.22 | 0.21 | 0.07 | 0.07 | 0.021 |
