| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 15 | 14 | 16 | 36 | 28 | 28 | 24 | 11 | 14 | 22 | 11 | 14 | 22 | 11 |
| Estimated Revenue | ||||||||||||||
| Low | 5,047 | 4,373 | 4,006 | 2,903 | 2,795 | 2,258 | 1,763 | 1,500 | 1,139 | 773 | 630 | 444 | 294 | 184 |
| Average | 5,505 | 4,770 | 4,016 | 3,418 | 2,862 | 2,463 | 1,922 | 1,578 | 1,191 | 808 | 659 | 465 | 307 | 193 |
| High | 5,984 | 5,184 | 4,026 | 3,881 | 2,948 | 2,473 | 1,932 | 1,624 | 1,231 | 835 | 681 | 480 | 318 | 199 |
| Estimated EBITDA | ||||||||||||||
| Low | 745 | 646 | 591 | 429 | 413 | 333 | 71.5 | 65.9 | 78.8 | 74.9 | 80.2 | 68.4 | 47.0 | 29.5 |
| Average | 813 | 704 | 593 | 505 | 423 | 364 | 106 | 97.4 | 110 | 108 | 100 | 85.5 | 49.2 | 30.8 |
| High | 883 | 765 | 594 | 573 | 435 | 365 | 141 | 129 | 141 | 141 | 120 | 103 | 50.8 | 31.9 |
| Estimated EBIT | ||||||||||||||
| Low | 488 | 423 | 387 | 281 | 270 | 218 | 8.71 | 11.8 | 39.8 | 37.6 | 65.0 | 61.9 | 30.4 | 19.1 |
| Average | 532 | 461 | 388 | 331 | 277 | 238 | 48.9 | 47.7 | 70.0 | 71.3 | 81.3 | 77.4 | 31.8 | 19.9 |
| High | 579 | 501 | 389 | 375 | 285 | 239 | 89.1 | 83.6 | 100 | 105 | 97.5 | 92.8 | 32.9 | 20.6 |
| Estimated Net Income | ||||||||||||||
| Low | 1,974 | 1,607 | 525 | 849 | 815 | 792 | 124 | 57.6 | 89.2 | 188 | 62.6 | 51.5 | 70.4 | 35.7 |
| Average | 2,213 | 1,802 | 834 | 1,038 | 897 | 819 | 179 | 81.1 | 112 | 236 | 78.2 | 64.4 | 74.6 | 37.9 |
| High | 2,464 | 2,006 | 1,664 | 1,228 | 979 | 847 | 234 | 105 | 134 | 283 | 93.9 | 77.2 | 77.9 | 39.5 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 2,446 | 2,119 | 1,941 | 1,407 | 1,354 | 1,094 | 855 | 748 | 582 | 349 | 162 | 111 | 141 | 88.3 |
| Average | 2,668 | 2,311 | 1,946 | 1,656 | 1,387 | 1,194 | 1,069 | 935 | 727 | 437 | 202 | 139 | 147 | 92.4 |
| High | 2,900 | 2,512 | 1,951 | 1,881 | 1,429 | 1,198 | 1,283 | 1,122 | 873 | 524 | 242 | 167 | 152 | 95.5 |
| Estimated EPS | ||||||||||||||
| Low | 3.933 | 3.202 | 1.046 | 1.691 | 1.623 | 1.578 | 1.214 | 0.978 | 0.729 | 0.470 | 0.319 | 0.227 | 0.141 | 0.071 |
| Average | 4.410 | 3.590 | 2.534 | 2.151 | 1.774 | 1.637 | 1.224 | 1.045 | 0.773 | 0.498 | 0.339 | 0.241 | 0.149 | 0.076 |
| High | 4.908 | 3.996 | 3.315 | 2.447 | 1.951 | 1.687 | 1.253 | 1.085 | 0.806 | 0.520 | 0.353 | 0.251 | 0.156 | 0.079 |
