| 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 |
2007 12-31 |
2006 12-31 |
2003 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 20 | 19 | 39 | 32 | 28 | 32 | 15 | 30 | 16 | 29 | 6 | 6 | 10 | 8 | 13 | 14 | 12 | 7 | 12 | 14 | 13 | 15 | 11 | 14 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 56,707 | 52,633 | 48,343 | 43,136 | 38,827 | 33,498 | 31,245 | 29,169 | 24,527 | 19,787 | 15,536 | 11,472 | 8,663 | 6,666 | 4,182 | 3,002 | 4,257 | 2,163 | 1,613 | 1,095 | 1,037 | 763 | 655 | 215 |
| Average | 57,383 | 53,261 | 48,383 | 43,734 | 38,897 | 33,628 | 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 | 819 | 269 |
| High | 58,890 | 54,659 | 48,422 | 45,191 | 39,167 | 33,698 | 32,448 | 30,478 | 25,627 | 20,674 | 16,233 | 11,987 | 9,052 | 6,965 | 6,274 | 4,503 | 6,386 | 3,244 | 2,419 | 1,643 | 1,556 | 1,144 | 983 | 323 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 35,593 | 33,036 | 30,344 | 27,075 | 24,370 | 13,714 | 11,962 | 11,378 | 14,014 | 6,603 | 6,283 | 5,782 | 5,584 | 4,532 | 2,394 | 1,616 | 2,338 | 176 | 230 | 283 | 281 | 192 | 141 | 43.0 |
| Average | 36,018 | 33,430 | 30,368 | 27,451 | 24,414 | 17,142 | 14,952 | 14,223 | 17,517 | 8,254 | 7,854 | 7,227 | 6,980 | 5,664 | 2,992 | 2,019 | 2,923 | 377 | 333 | 354 | 352 | 240 | 176 | 53.8 |
| High | 36,963 | 34,308 | 30,393 | 28,365 | 24,584 | 20,570 | 17,942 | 17,067 | 21,021 | 9,904 | 9,425 | 8,673 | 8,376 | 6,797 | 3,591 | 2,423 | 3,508 | 578 | 437 | 425 | 422 | 289 | 212 | 64.5 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 10,596 | 9,835 | 9,033 | 8,060 | 7,255 | 4,334 | 3,756 | 3,992 | 4,144 | 1,458 | 1,094 | 670 | 368 | 334 | 310 | 152 | 67.2 | 248 | 208 | 119 | 90.1 | 51.4 | 38.3 | 2.09 |
| Average | 10,722 | 9,952 | 9,041 | 8,172 | 7,268 | 5,417 | 4,695 | 4,990 | 5,180 | 1,823 | 1,368 | 837 | 460 | 417 | 388 | 190 | 85.5 | 310 | 260 | 149 | 113 | 64.3 | 47.9 | 4.15 |
| High | 11,004 | 10,213 | 9,048 | 8,444 | 7,319 | 6,501 | 5,634 | 5,988 | 6,216 | 2,187 | 1,641 | 1,005 | 552 | 501 | 466 | 228 | 104 | 372 | 312 | 179 | 135 | 77.1 | 57.5 | 6.21 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 16,705 | 14,773 | 10,828 | 10,116 | 8,755 | 4,326 | 3,212 | 3,230 | 2,487 | 962 | 819 | 445 | 188 | 157 | 199 | 76.7 | 20.6 | 148 | 118 | 72.2 | 62.4 | 37.9 | 29.3 | 3.70 |
| Average | 16,965 | 15,003 | 12,039 | 10,261 | 8,899 | 5,408 | 4,015 | 4,038 | 3,109 | 1,202 | 1,024 | 557 | 235 | 196 | 249 | 95.8 | 29.3 | 186 | 147 | 90.3 | 78.0 | 47.3 | 36.6 | 6.05 |
| High | 17,544 | 15,515 | 13,757 | 10,964 | 8,948 | 6,490 | 4,818 | 4,846 | 3,731 | 1,443 | 1,229 | 668 | 282 | 235 | 298 | 115 | 38.1 | 223 | 176 | 108 | 93.6 | 56.8 | 44.0 | 8.39 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 7,939 | 7,369 | 6,768 | 6,039 | 5,436 | 2,706 | 2,371 | 2,557 | 4,248 | 1,909 | 2,031 | 1,723 | 1,617 | 1,445 | 649 | 447 | 784 | 343 | 270 | 178 | 183 | 152 | 155 | 75.1 |
| Average | 8,034 | 7,457 | 6,774 | 6,123 | 5,446 | 3,383 | 2,964 | 3,197 | 5,310 | 2,387 | 2,539 | 2,153 | 2,021 | 1,806 | 811 | 558 | 979 | 429 | 338 | 222 | 228 | 191 | 194 | 93.9 |
| High | 8,245 | 7,652 | 6,779 | 6,327 | 5,483 | 4,059 | 3,557 | 3,836 | 6,372 | 2,864 | 3,047 | 2,584 | 2,425 | 2,167 | 973 | 670 | 1,175 | 515 | 405 | 266 | 274 | 229 | 233 | 113 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 37.16 | 32.87 | 24.09 | 22.50 | 19.48 | 11.93 | 10.11 | 10.48 | 6.140 | 3.282 | 2.576 | 1.232 | 0.388 | 0.197 | 0.380 | 0.180 | -0.120 | 0.340 | 0.270 | 0.140 | 0.130 | 0.060 | 0.050 | 0.020 |
| Average | 37.74 | 33.38 | 28.04 | 23.73 | 19.80 | 12.17 | 10.26 | 10.72 | 6.283 | 3.359 | 2.636 | 1.261 | 0.397 | 0.202 | 0.470 | 0.210 | -0.095 | 0.430 | 0.350 | 0.180 | 0.170 | 0.065 | 0.060 | 0.020 |
| High | 39.03 | 34.52 | 30.61 | 24.39 | 19.91 | 12.46 | 10.61 | 11.09 | 6.500 | 3.475 | 2.727 | 1.304 | 0.410 | 0.209 | 0.560 | 0.240 | -0.070 | 0.520 | 0.430 | 0.220 | 0.210 | 0.070 | 0.070 | 0.021 |
