| 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 |
2012 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 12 | 8 | 13 | 14 | 13 | 14 | 8 | 2 | 3 | 5 | 2 | 8 | 8 | 12 | 9 | 17 | 13 | 16 | 13 | 7 | 10 | 20 | 7 | 10 | 7 | 13 | 15 | 17 | 9 | 14 | 19 | 18 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 22,100 | 21,872 | 21,830 | 20,936 | 20,249 | 19,198 | 19,159 | 23,842 | 25,153 | 24,799 | 25,273 | 25,191 | 24,855 | 26,963 | 25,003 | 13,692 | 8,843 | 26,135 | 48,966 | 40,340 | 30,809 | 41,147 | 35,058 | 30,545 | 25,082 | 21,272 | 21,996 | 21,057 | 20,674 | 22,212 | 17,394 | 9,446 | 6,017 |
| Average | 22,722 | 22,486 | 22,444 | 21,666 | 20,813 | 19,724 | 19,364 | 24,881 | 25,844 | 25,481 | 25,968 | 25,883 | 25,539 | 27,704 | 25,691 | 14,069 | 11,054 | 32,669 | 61,207 | 50,426 | 38,511 | 51,433 | 43,822 | 38,181 | 31,352 | 26,591 | 27,494 | 26,322 | 25,842 | 27,765 | 21,743 | 11,808 | 7,521 |
| High | 23,265 | 23,024 | 22,980 | 22,199 | 21,206 | 20,491 | 19,672 | 27,642 | 26,323 | 25,953 | 26,449 | 26,363 | 26,012 | 28,218 | 26,167 | 14,329 | 13,265 | 39,203 | 73,448 | 60,511 | 46,213 | 61,720 | 52,586 | 45,817 | 37,622 | 31,909 | 32,993 | 31,586 | 31,011 | 33,317 | 26,091 | 14,170 | 9,026 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 3,197 | 3,164 | 3,158 | 3,029 | 2,929 | 2,777 | 2,772 | 2,449 | 2,176 | 3,926 | 1,342 | 871.8 | 982.3 | 570.4 | -513.5 | 1,667 | 1,360 | -2,230 | -922.9 | 2,429 | 890.5 | 4,055 | 5,974 | 4,192 | 3,560 | 3,463 | 4,048 | 3,540 | 2,379 | 4,920 | 3,369 | 1,604 | 880.4 |
| Average | 3,287 | 3,253 | 3,247 | 3,134 | 3,011 | 2,853 | 2,801 | 3,061 | 2,720 | 4,907 | 1,678 | 1,306 | 1,228 | 713 | -250.6 | 2,084 | 2,054 | -1,788 | -648.2 | 3,037 | 1,148 | 5,069 | 7,467 | 5,240 | 4,450 | 4,328 | 5,060 | 4,425 | 2,974 | 6,150 | 4,211 | 2,006 | 1,101 |
| High | 3,366 | 3,331 | 3,324 | 3,211 | 3,068 | 2,964 | 2,846 | 3,674 | 3,264 | 5,889 | 2,013 | 1,740 | 1,473 | 855.6 | 12.32 | 2,500 | 2,748 | -1,346 | -373.6 | 3,644 | 1,406 | 6,083 | 8,961 | 6,289 | 5,340 | 5,194 | 6,072 | 5,310 | 3,568 | 7,380 | 5,053 | 2,407 | 1,321 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 2,058 | 2,037 | 2,033 | 1,950 | 1,885 | 1,788 | 1,784 | 1,785 | 1,586 | 2,761 | 548.3 | -868.4 | -453.5 | -229 | -2,070 | 906.7 | 91.88 | -2,762 | -1,438 | 1,941 | 594.1 | 3,973 | 5,470 | 4,065 | 3,369 | 3,149 | 3,714 | 3,335 | 2,164 | 4,207 | 3,462 | 1,593 | 876.4 |
| Average | 2,116 | 2,094 | 2,090 | 2,018 | 1,938 | 1,837 | 1,803 | 2,231 | 1,983 | 3,451 | 736.6 | -425.4 | -207 | -101.9 | -1,668 | 1,133 | 384.8 | -2,204 | -1,108 | 2,427 | 872.8 | 4,967 | 6,837 | 5,081 | 4,211 | 3,937 | 4,643 | 4,169 | 2,705 | 5,259 | 4,327 | 1,992 | 1,096 |
| High | 2,166 | 2,144 | 2,140 | 2,067 | 1,975 | 1,908 | 1,832 | 2,678 | 2,380 | 4,142 | 925 | 17.67 | 39.41 | 25.1 | -1,266 | 1,360 | 677.8 | -1,646 | -778.7 | 2,912 | 1,152 | 5,960 | 8,205 | 6,098 | 5,053 | 4,724 | 5,571 | 5,003 | 3,245 | 6,310 | 5,192 | 2,390 | 1,315 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 2,656 | 2,266 | 2,227 | 1,767 | 1,501 | 1,368 | 1,638 | 1,389 | 1,241 | 1,890 | -2,185 | -1,119 | -558.6 | -1,425 | -1,671 | 1,307 | 2,278 | -3,959 | -1,424 | 1,652 | 425.5 | 3,204 | 4,911 | 3,182 | 2,630 | 2,340 | 2,667 | 2,360 | 1,416 | 2,866 | 2,279 | 1,133 | 644.9 |
| Average | 2,754 | 2,349 | 2,309 | 2,077 | 1,774 | 1,412 | 1,792 | 1,737 | 1,551 | 2,363 | -1,723 | -757.6 | -405.5 | -1,188 | -1,305 | 1,634 | 2,942 | -3,255 | -1,116 | 2,065 | 702.7 | 4,005 | 6,139 | 3,978 | 3,288 | 2,925 | 3,334 | 2,950 | 1,770 | 3,582 | 2,849 | 1,417 | 806.2 |
| High | 2,840 | 2,422 | 2,381 | 2,253 | 1,956 | 1,456 | 1,894 | 2,084 | 1,862 | 2,836 | -1,260 | -396 | -252.3 | -950.3 | -939.7 | 1,961 | 3,606 | -2,550 | -807.9 | 2,478 | 979.8 | 4,806 | 7,367 | 4,773 | 3,945 | 3,510 | 4,001 | 3,540 | 2,124 | 4,299 | 3,418 | 1,700 | 967.4 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 3,048 | 3,016 | 3,011 | 2,887 | 2,792 | 2,648 | 2,642 | 2,354 | 2,070 | 3,847 | 2,290 | 3,332 | 2,838 | 2,317 | 2,793 | 963.3 | 1,121 | 3,041 | 5,696 | 4,844 | 3,192 | 4,612 | 3,586 | 2,961 | 2,644 | 2,191 | 2,520 | 2,276 | 2,291 | 2,046 | 1,572 | 885.6 | 583.7 |
| Average | 3,133 | 3,101 | 3,095 | 2,988 | 2,870 | 2,720 | 2,670 | 2,942 | 2,588 | 4,808 | 2,863 | 4,165 | 3,548 | 2,896 | 3,492 | 1,204 | 1,401 | 3,801 | 7,120 | 6,055 | 3,990 | 5,764 | 4,482 | 3,701 | 3,305 | 2,739 | 3,150 | 2,845 | 2,864 | 2,558 | 1,965 | 1,107 | 729.6 |
| High | 3,208 | 3,175 | 3,169 | 3,061 | 2,925 | 2,826 | 2,713 | 3,531 | 3,106 | 5,770 | 3,435 | 4,998 | 4,257 | 3,475 | 4,190 | 1,445 | 1,681 | 4,561 | 8,544 | 7,266 | 4,788 | 6,917 | 5,378 | 4,441 | 3,967 | 3,287 | 3,780 | 3,414 | 3,437 | 3,069 | 2,358 | 1,328 | 875.5 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 0.483 | 0.412 | 0.405 | 0.321 | 0.273 | 0.249 | 0.298 | 0.243 | 0.375 | 0.339 | 0.214 | 0.188 | 0.209 | 0.298 | 0.176 | 0.32 | 0.17 | -0.279 | 0.015 | 0.422 | 0.328 | 1.11 | 0.91 | 0.687 | 0.591 | 0.434 | 0.544 | 0.525 | 0.448 | 0.547 | 0.457 | 0.196 | 0.111 |
| Average | 0.501 | 0.427 | 0.42 | 0.377 | 0.322 | 0.257 | 0.326 | 0.298 | 0.388 | 0.351 | 0.221 | 0.195 | 0.216 | 0.309 | 0.183 | 0.332 | 0.212 | -0.229 | 0.058 | 0.52 | 0.404 | 1.38 | 1.14 | 0.857 | 0.743 | 0.53 | 0.676 | 0.661 | 0.566 | 0.684 | 0.566 | 0.239 | 0.141 |
| High | 0.516 | 0.44 | 0.433 | 0.409 | 0.355 | 0.265 | 0.344 | 0.33 | 0.398 | 0.359 | 0.227 | 0.199 | 0.221 | 0.316 | 0.187 | 0.34 | 0.255 | -0.178 | 0.1 | 0.618 | 0.481 | 1.66 | 1.36 | 1.03 | 0.895 | 0.625 | 0.808 | 0.798 | 0.683 | 0.821 | 0.675 | 0.281 | 0.171 |