| Period Ending: | 2029 12-31 |
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 | 26 | 14 | 31 | 35 | 30 | 33 | 32 | 15 | 30 | 16 | 29 | 6 | 6 | 10 | 8 | 13 | 14 | 12 | 7 | 12 | 14 | 13 | 15 | 11 | 14 |
| Estimated Revenue | |||||||||||||||||||||||||
| Low | 63,588 | 58,419 | 55,143 | 48,927 | 44,011 | 38,682 | 33,498 | 31,260 | 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 | 762.7 | 655.1 | 215.2 |
| Average | 64,989 | 59,705 | 55,174 | 49,914 | 44,451 | 38,882 | 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 | 953.4 | 818.9 | 269.1 |
| High | 67,407 | 61,927 | 55,206 | 51,073 | 45,642 | 39,042 | 33,698 | 32,463 | 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 | 982.7 | 322.9 |
| Estimated EBITDA | |||||||||||||||||||||||||
| Low | 40,448 | 37,160 | 35,076 | 31,122 | 27,995 | 24,605 | 13,714 | 11,962 | 11,378 | 14,014 | 6,603 | 6,283 | 5,782 | 5,584 | 4,532 | 2,394 | 1,616 | 2,338 | 176.3 | 229.6 | 283.1 | 281.4 | 192.4 | 141 | 43.03 |
| Average | 41,339 | 37,978 | 35,096 | 31,750 | 28,275 | 24,733 | 17,142 | 14,952 | 14,223 | 17,517 | 8,254 | 7,854 | 7,227 | 6,980 | 5,664 | 2,992 | 2,019 | 2,923 | 377.2 | 333.3 | 353.8 | 351.7 | 240.5 | 176.3 | 53.78 |
| High | 42,877 | 39,392 | 35,116 | 32,487 | 29,033 | 24,834 | 20,570 | 17,942 | 17,067 | 21,021 | 9,904 | 9,425 | 8,673 | 8,376 | 6,797 | 3,591 | 2,423 | 3,508 | 578.1 | 437.1 | 424.6 | 422 | 288.6 | 211.5 | 64.54 |
| Estimated EBIT | |||||||||||||||||||||||||
| Low | 13,201 | 12,128 | 11,448 | 10,157 | 9,137 | 8,030 | 4,334 | 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 | 13,492 | 12,395 | 11,454 | 10,362 | 9,228 | 8,072 | 5,417 | 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 | 13,994 | 12,856 | 11,461 | 10,603 | 9,475 | 8,105 | 6,501 | 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 | 20,709 | 18,202 | 14,152 | 12,924 | 10,924 | 8,991 | 4,326 | 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 | 21,306 | 18,727 | 15,516 | 13,122 | 11,239 | 9,270 | 5,408 | 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 | 22,337 | 19,633 | 18,530 | 14,584 | 11,564 | 9,549 | 6,490 | 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 | 8,158 | 7,495 | 7,075 | 6,277 | 5,647 | 4,963 | 2,706 | 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 | 8,338 | 7,660 | 7,079 | 6,404 | 5,703 | 4,988 | 3,383 | 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 | 8,648 | 7,945 | 7,083 | 6,553 | 5,856 | 5,009 | 4,059 | 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 | 47.15 | 41.44 | 32.22 | 29.42 | 24.87 | 19.5 | 11.93 | 10.11 | 10.48 | 6.14 | 3.28 | 2.58 | 1.23 | 0.388 | 0.197 | 0.38 | 0.18 | -0.12 | 0.34 | 0.27 | 0.14 | 0.13 | 0.06 | 0.05 | 0.02 |
| Average | 48.5 | 42.63 | 37.55 | 31.03 | 25.59 | 19.8 | 12.17 | 10.26 | 10.72 | 6.28 | 3.36 | 2.64 | 1.26 | 0.397 | 0.202 | 0.47 | 0.21 | -0.095 | 0.43 | 0.35 | 0.18 | 0.17 | 0.065 | 0.06 | 0.02 |
| High | 50.85 | 44.7 | 42.18 | 33.2 | 26.33 | 19.93 | 12.46 | 10.62 | 11.09 | 6.5 | 3.47 | 2.73 | 1.3 | 0.41 | 0.209 | 0.56 | 0.24 | -0.07 | 0.52 | 0.43 | 0.22 | 0.21 | 0.07 | 0.07 | 0.021 |
