| 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 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 14 | 8 | 9 | 19 | 14 | 14 | 20 | 9 | 11 | 8 | 13 | 13 | 9 | 11 | 12 | 18 | 20 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 46,589 | 10,010 | 9,457 | 8,908 | 13,534 | 31,948 | 20,872 | 29,825 | 41,532 | 41,533 | 23,374 | 27,783 | 32,401 | 18,582 | 16,489 | 11,654 | 8,982 | 8,223 | 11,357 | 13,752 | 13,443 | 16,548 | 18,668 | 20,167 | 15,058 | 18,760 | 22,331 | 19,909 |
| Average | 46,589 | 10,010 | 9,457 | 8,908 | 13,534 | 31,948 | 20,872 | 29,825 | 41,532 | 41,533 | 23,374 | 27,783 | 32,401 | 18,582 | 20,612 | 14,567 | 11,228 | 10,279 | 14,197 | 17,190 | 16,803 | 20,686 | 23,334 | 25,209 | 18,823 | 23,450 | 27,913 | 24,886 |
| High | 46,589 | 10,010 | 9,457 | 8,908 | 13,534 | 31,948 | 20,872 | 29,825 | 41,532 | 41,533 | 23,374 | 27,783 | 32,401 | 18,582 | 24,734 | 17,480 | 13,473 | 12,334 | 17,036 | 20,628 | 20,164 | 24,823 | 28,001 | 30,251 | 22,587 | 28,140 | 33,496 | 29,863 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 14,219 | 3,055 | 2,886 | 2,719 | 4,131 | 9,751 | 5,603 | 5,448 | 3,280 | 3,724 | 3,655 | 3,054 | 3,671 | 3,095 | 2,346 | 994.1 | 1,858 | -937.1 | 1,769 | -273.5 | -1,049 | 2,887 | 2,583 | 2,469 | 2,076 | 1,868 | -137 | 1,609 |
| Average | 14,219 | 3,055 | 2,886 | 2,719 | 4,131 | 9,751 | 7,004 | 6,810 | 4,100 | 4,655 | 4,568 | 3,818 | 4,589 | 3,869 | 2,933 | 1,436 | 2,322 | -451.2 | 2,211 | 235.8 | -324.6 | 3,608 | 3,229 | 3,087 | 2,595 | 2,334 | 392.2 | 2,011 |
| High | 14,219 | 3,055 | 2,886 | 2,719 | 4,131 | 9,751 | 8,405 | 8,172 | 4,920 | 5,586 | 5,482 | 4,581 | 5,506 | 4,642 | 3,519 | 1,878 | 2,787 | 34.65 | 2,654 | 745.2 | 400 | 4,330 | 3,875 | 3,704 | 3,114 | 2,801 | 921.5 | 2,413 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 14,018 | 3,012 | 2,845 | 2,680 | 4,072 | 9,612 | 6,280 | 8,974 | 12,496 | 12,496 | 7,033 | 8,359 | 9,749 | 5,591 | 4,961 | 3,506 | 2,703 | 2,474 | 3,417 | 4,138 | 4,045 | 4,979 | 5,617 | 6,068 | 4,531 | 5,645 | 6,719 | 5,990 |
| Average | 14,018 | 3,012 | 2,845 | 2,680 | 4,072 | 9,612 | 6,280 | 8,974 | 12,496 | 12,496 | 7,033 | 8,359 | 9,749 | 5,591 | 6,202 | 4,383 | 3,378 | 3,093 | 4,271 | 5,172 | 5,056 | 6,224 | 7,021 | 7,585 | 5,663 | 7,056 | 8,398 | 7,488 |
| High | 14,018 | 3,012 | 2,845 | 2,680 | 4,072 | 9,612 | 6,280 | 8,974 | 12,496 | 12,496 | 7,033 | 8,359 | 9,749 | 5,591 | 7,442 | 5,259 | 4,054 | 3,711 | 5,126 | 6,206 | 6,067 | 7,469 | 8,425 | 9,102 | 6,796 | 8,467 | 10,078 | 8,985 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 3,651 | 3,537 | 3,249 | 3,062 | 2,656 | 3,071 | 2,345 | 4,390 | 2,525 | 3,072 | 2,792 | 2,443 | 2,756 | 2,219 | 1,633 | 431.8 | 1,373 | -681.6 | 1,120 | 264.4 | 98.19 | 2,111 | 1,940 | 1,728 | 1,613 | 1,326 | 267.2 | 1,016 |
| Average | 3,651 | 3,632 | 3,310 | 3,103 | 2,716 | 3,071 | 2,931 | 5,487 | 3,157 | 3,840 | 3,490 | 3,054 | 3,445 | 2,774 | 2,042 | 813.2 | 1,716 | -328.2 | 1,400 | 568.7 | 671.1 | 2,638 | 2,425 | 2,160 | 2,016 | 1,658 | 577.7 | 1,270 |
| High | 3,651 | 3,728 | 3,371 | 3,144 | 2,776 | 3,071 | 3,517 | 6,584 | 3,788 | 4,608 | 4,187 | 3,665 | 4,134 | 3,329 | 2,450 | 1,195 | 2,059 | 25.13 | 1,680 | 872.9 | 1,244 | 3,166 | 2,910 | 2,592 | 2,420 | 1,989 | 888.3 | 1,524 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 16,165 | 3,473 | 3,281 | 3,091 | 4,696 | 11,085 | 7,242 | 10,348 | 14,410 | 14,411 | 8,110 | 9,640 | 11,242 | 6,448 | 5,721 | 4,044 | 1,292 | 1,923 | 3,098 | 5,799 | -8,496 | 1,416 | 2,021 | 1,393 | 1,178 | 3,539 | 3,475 | 3,222 |
| Average | 16,165 | 3,473 | 3,281 | 3,091 | 4,696 | 11,085 | 7,242 | 10,348 | 14,410 | 14,411 | 8,110 | 9,640 | 11,242 | 6,448 | 7,152 | 5,054 | 2,346 | 2,589 | 3,873 | 7,248 | -5,304 | 2,098 | 2,527 | 1,960 | 1,804 | 4,424 | 4,344 | 4,028 |
| High | 16,165 | 3,473 | 3,281 | 3,091 | 4,696 | 11,085 | 7,242 | 10,348 | 14,410 | 14,411 | 8,110 | 9,640 | 11,242 | 6,448 | 8,582 | 6,065 | 3,399 | 3,254 | 4,647 | 8,698 | -2,112 | 2,779 | 3,032 | 2,527 | 2,429 | 5,308 | 5,212 | 4,833 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 6.28 | 6.09 | 5.59 | 5.27 | 4.57 | 5.29 | 4.52 | 4.82 | 4.22 | 3.93 | 3.51 | 3.28 | 2.86 | 2.56 | 2.26 | 2.01 | 2.04 | -0.57 | 1.58 | 1.6 | 4.87 | 3.03 | 2.42 | 2.08 | 2.16 | 2 | 1.78 | 1.7 |
| Average | 6.28 | 6.24 | 5.7 | 5.34 | 4.68 | 5.29 | 4.52 | 4.82 | 4.22 | 3.93 | 3.51 | 3.28 | 2.86 | 2.56 | 2.82 | 2.51 | 2.56 | -0.13 | 1.98 | 2.06 | 6.09 | 3.79 | 3.02 | 2.61 | 2.69 | 2.5 | 2.22 | 2.13 |
| High | 6.28 | 6.42 | 5.8 | 5.41 | 4.78 | 5.29 | 4.52 | 4.82 | 4.22 | 3.93 | 3.51 | 3.28 | 2.86 | 2.56 | 3.38 | 3.01 | 3.08 | 0.31 | 2.38 | 2.51 | 7.32 | 4.55 | 3.62 | 3.14 | 3.22 | 3 | 2.66 | 2.56 |