| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 10 | 34 | 38 | 34 | 33 | 20 | 22 | 19 | 15 | 13 | 14 | 14 | 26 | 23 |
| Estimated Revenue | |||||||||||||||
| Low | 6,604,863 | 7,430,075 | 5,099,928 | 4,330,295 | 3,736,373 | 2,865,431 | 2,058,485 | 2,119,745 | 1,476,639 | 1,249,350 | 996,996 | 960,528 | 909,841 | 879,432 | 786,328 |
| Average | 7,823,910 | 7,439,081 | 6,182,490 | 4,988,764 | 3,793,504 | 2,883,647 | 2,438,416 | 2,274,517 | 1,584,455 | 1,340,570 | 1,069,791 | 1,030,661 | 976,272 | 943,643 | 843,741 |
| High | 8,453,068 | 7,448,087 | 6,788,507 | 5,281,476 | 3,866,046 | 2,915,856 | 2,634,501 | 2,369,466 | 1,650,597 | 1,396,532 | 1,114,449 | 1,073,685 | 1,017,026 | 983,035 | 878,963 |
| Estimated EBITDA | |||||||||||||||
| Low | 4,661,966 | 5,244,433 | 3,599,726 | 3,056,489 | 2,637,276 | 2,022,531 | 1,452,958 | 1,483,760 | 1,033,604 | 874,508 | 697,868 | 672,342 | 636,862 | 615,577 | 550,407 |
| Average | 5,522,417 | 5,250,790 | 4,363,840 | 3,521,262 | 2,677,601 | 2,035,389 | 1,721,128 | 1,592,096 | 1,109,072 | 938,360 | 748,822 | 721,432 | 683,362 | 660,523 | 590,594 |
| High | 5,966,501 | 5,257,146 | 4,791,590 | 3,727,869 | 2,728,804 | 2,058,123 | 1,859,532 | 1,658,557 | 1,155,370 | 977,531 | 780,082 | 751,548 | 711,889 | 688,096 | 615,248 |
| Estimated EBIT | |||||||||||||||
| Low | 3,188,994 | 3,587,427 | 2,462,374 | 2,090,775 | 1,804,015 | 1,383,502 | 993,888 | 982,604 | 684,493 | 579,134 | 462,156 | 445,251 | 421,755 | 407,659 | 364,501 |
| Average | 3,777,581 | 3,591,776 | 2,985,062 | 2,408,701 | 1,831,599 | 1,392,297 | 1,177,329 | 1,054,348 | 734,471 | 621,419 | 495,900 | 477,761 | 452,549 | 437,424 | 391,115 |
| High | 4,081,354 | 3,596,124 | 3,277,662 | 2,550,030 | 1,866,624 | 1,407,849 | 1,272,003 | 1,098,362 | 765,132 | 647,360 | 516,601 | 497,705 | 471,441 | 455,684 | 407,442 |
| Estimated Net Income | |||||||||||||||
| Low | 2,722,055 | 3,081,702 | 2,089,599 | 2,032,471 | 1,570,519 | 934,177 | 736,128 | 922,508 | 539,573 | 467,245 | 314,097 | 318,790 | 312,703 | 301,348 | 274,795 |
| Average | 3,413,465 | 3,368,446 | 2,825,660 | 2,311,520 | 1,717,883 | 1,114,051 | 923,042 | 1,012,032 | 591,936 | 512,588 | 344,579 | 349,727 | 343,049 | 330,592 | 301,463 |
| High | 3,770,306 | 3,760,127 | 3,210,906 | 2,484,391 | 1,725,703 | 1,293,925 | 1,019,608 | 1,066,953 | 624,059 | 540,405 | 363,278 | 368,706 | 361,666 | 348,533 | 317,823 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 196,341 | 220,872 | 151,604 | 128,726 | 111,070 | 85,180 | 61,192 | 63,230 | 44,047 | 37,267 | 29,739 | 28,652 | 27,140 | 26,233 | 23,455 |
| Average | 232,579 | 221,140 | 183,785 | 148,300 | 112,769 | 85,721 | 72,486 | 67,846 | 47,263 | 39,988 | 31,911 | 30,743 | 29,121 | 28,148 | 25,168 |
| High | 251,282 | 221,407 | 201,800 | 157,001 | 114,925 | 86,679 | 78,315 | 70,679 | 49,236 | 41,657 | 33,243 | 32,027 | 30,337 | 29,323 | 26,219 |
| Estimated EPS | |||||||||||||||
| Low | 105 | 118.8 | 80.58 | 78.38 | 60.57 | 36.03 | 28.39 | 35.58 | 20.81 | 18.02 | 12.11 | 12.29 | 12.06 | 11.62 | 10.6 |
| Average | 131.6 | 128.7 | 109.9 | 89.6 | 64.47 | 45.18 | 35.6 | 39.03 | 22.83 | 19.77 | 13.29 | 13.49 | 13.23 | 12.75 | 11.63 |
| High | 145.4 | 145 | 123.8 | 95.81 | 66.55 | 49.9 | 39.32 | 41.15 | 24.07 | 20.84 | 14.01 | 14.22 | 13.95 | 13.44 | 12.26 |
