| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 24 | 17 | 35 | 34 | 27 | 30 | 14 | 20 | 15 | 14 | 6 | 10 | 5 | 6 | 12 | 13 | 11 | 14 |
| Estimated Revenue | ||||||||||||||||||
| Low | 167974848095 | 139132649240 | 120166425644 | 106094795295 | 92564973526 | 94078075181 | 72637141689 | 46847582974 | 27486908926 | 21430566128 | 18877517903 | 10397176441 | 6096174498 | 4755629494 | 2803272259 | 1054760726 | 283025277 | 168535601 |
| Average | 189954581925 | 157338342724 | 135890363370 | 116138367940 | 99325280329 | 95318000000 | 82141808957 | 53009897638 | 31102527304 | 24249535294 | 21360660000 | 11764817391 | 6898063158 | 5381183333 | 3504090325 | 1318450908 | 353781597 | 210669503 |
| High | 212335195042 | 175876082331 | 151901083501 | 126079975379 | 103112257542 | 96694609443 | 91819827925 | 59520057277 | 34922236961 | 27227627178 | 23983968340 | 13209657746 | 7745216130 | 6042047890 | 4204908390 | 1582141089 | 424537917 | 252803404 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 26156660493 | 21665419025 | 18712041915 | 16520839710 | 14414006701 | 9503646657 | 8451256459 | 6222540492 | 15740985249 | 5018474813 | 12456436555 | 132981646 | 813638881 | -1790598161 | 67202937 | 59070824 | -410191151 | -285440842 |
| Average | 29579294549 | 24500368120 | 21160537660 | 18084801950 | 15466706268 | 11879558324 | 10564070576 | 7778175616 | 19676231561 | 6325388659 | 15670246646 | 235303436 | 1074086600 | -1492165134 | 91876131 | 75100349 | -341825959 | -237867368 |
| High | 33064352613 | 27387022680 | 23653690507 | 19632886402 | 16056405729 | 14255469991 | 12676884692 | 9333810739 | 23611477872 | 7632302505 | 18884056737 | 337625225 | 1334534318 | -1193732107 | 116549325 | 91129873 | -273460767 | -190293894 |
| Estimated EBIT | ||||||||||||||||||
| Low | 15840548789 | 13120640045 | 11332066376 | 10005068021 | 8729163895 | 13981202161 | 12587376985 | 10078959157 | 6292253089 | 45613000 | 3847184569 | -1797932097 | -429111337 | -3590749718 | -432667751 | -88039913 | -438900935 | -302817561 |
| Average | 17913305812 | 14837493366 | 12814882438 | 10952208050 | 9366681779 | 17476502703 | 15734221234 | 12598698947 | 7865316362 | 655900715 | 5422443867 | -1498276747 | -272446459 | -2992291432 | -360556459 | -73366594 | -365750779 | -252347967 |
| High | 20023866994 | 16585659666 | 14324742969 | 11889732445 | 9723805467 | 20971803245 | 18881065481 | 15118438736 | 9438379634 | 1266188429 | 6997703164 | -1198621397 | -115781580 | -2393833145 | -288445167 | -58693274 | -292600623 | -201878373 |
| Estimated Net Income | ||||||||||||||||||
| Low | 17145119654 | 12639676803 | 8573100002 | 5332050001 | 6544028451 | 9911999998 | 5460936341 | 3641422676 | 1746428838 | -1433231912 | 2099149004 | -2181290577 | -604415639 | -4429783647 | -707480721 | -146837816 | -441255572 | -306563616 |
| Average | 20180798605 | 14877639254 | 13924556470 | 9923565210 | 7811732052 | 12390000000 | 6826170427 | 4551778345 | 2183036049 | -881147427 | 3343072817 | -1817742147 | -481923243 | -3691486372 | -589567268 | -118615513 | -367712977 | -255469680 |
| High | 23271819356 | 17156411054 | 29692200008 | 19062950005 | 9250723402 | 14868000001 | 8191404512 | 5462134014 | 2619643259 | -329062941 | 4586996630 | -1454193717 | -359430847 | -2953189097 | -471653814 | -90393210 | -294170381 | -204375743 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 13080139443 | 10834208060 | 9357315227 | 8261562563 | 7208000334 | 3455119556 | 3049942310 | 2939271443 | 12365515385 | 4984100512 | 10421778962 | 1872842029 | 1399742160 | 2771978457 | 945468432 | 269102394 | 109768700 | 84563912 |
| Average | 14791693207 | 12251878694 | 10581732456 | 9043651860 | 7734422931 | 4318899447 | 3812427889 | 3674089305 | 15456894232 | 6230125641 | 13027223703 | 2341052537 | 1749677701 | 3464973072 | 1181835540 | 336377993 | 137210876 | 105704890 |
| High | 16534463292 | 13695405638 | 11828481325 | 9817801163 | 8029313449 | 5182679336 | 4574913468 | 4408907166 | 18548273078 | 7476150770 | 15632668444 | 2809263044 | 2099613242 | 4157967686 | 1418202648 | 403653592 | 164653052 | 126845868 |
| Estimated EPS | ||||||||||||||||||
| Low | 4.92 | 3.63 | 2.46 | 1.53 | 1.88 | 3.31 | 3.36 | 1.82 | 0.69 | 0.00 | -0.10 | -0.69 | -0.19 | -0.10 | 0.58 | -0.39 | -3.43 | -2.73 |
| Average | 5.79 | 4.27 | 4.16 | 2.90 | 2.24 | 3.89 | 3.96 | 2.15 | 0.82 | 0.00 | -0.08 | -0.59 | -0.16 | -0.08 | 0.75 | -0.25 | -2.86 | -2.27 |
| High | 6.68 | 4.92 | 8.52 | 5.47 | 2.65 | 4.49 | 4.56 | 2.49 | 0.95 | 0.00 | -0.07 | -0.50 | -0.14 | -0.07 | 0.92 | -0.10 | -2.29 | -1.81 |
