| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 9 | 10 | 20 | 26 | 21 | 24 | 11 | 14 | 22 | 11 | 14 | 22 | 11 |
| Estimated Revenue | |||||||||||||
| Low | 5024484758 | 4061349437 | 3379477810 | 2843305170 | 2421763824 | 2062819698 | 1497068705 | 1091962579 | 741358425 | 604098874 | 426055606 | 281771215 | 176666194 |
| Average | 5297400000 | 4281950000 | 3563041110 | 2932468050 | 2441696037 | 2174866000 | 1578385077 | 1190786316 | 808452125 | 658770444 | 464614077 | 307271800 | 192654667 |
| High | 5470788608 | 4422102028 | 3679662611 | 3081072849 | 2451662143 | 2186193427 | 1630047023 | 1263165329 | 857591896 | 698812183 | 492854499 | 325948559 | 204364706 |
| Estimated EBITDA | |||||||||||||
| Low | 804130575 | 649988092 | 540859723 | 455049370 | 387584883 | 71527129 | 65903961 | 78802700 | 74912509 | 80208621 | 68377159 | 45095340 | 28274080 |
| Average | 847808584 | 685293534 | 570237633 | 469319210 | 390774882 | 106372049 | 97434613 | 109968976 | 107739244 | 100260777 | 85471448 | 49176514 | 30832914 |
| High | 875558113 | 707723800 | 588902018 | 493102278 | 392369881 | 141216968 | 128965263 | 141135251 | 140565978 | 120312932 | 102565737 | 52165588 | 32707017 |
| Estimated EBIT | |||||||||||||
| Low | 519927045 | 420263074 | 349703899 | 294221462 | 250600921 | 8713342 | 11758145 | 39774291 | 37648403 | 65013605 | 61881396 | 35057573 | 21980556 |
| Average | 548167953 | 443090529 | 368698787 | 303447919 | 252663480 | 48923654 | 47673487 | 70006664 | 71275163 | 81267007 | 77351744 | 38230320 | 23969819 |
| High | 566109978 | 457593276 | 380766626 | 318825348 | 253694759 | 89133966 | 83588828 | 100239036 | 104901922 | 97520408 | 92822092 | 40554056 | 25426766 |
| Estimated Net Income | |||||||||||||
| Low | 1983401699 | 1596055756 | 637767064 | 410149240 | 749227621 | 175565281 | 57611502 | 89241529 | 188413696 | 62590654 | 51481115 | 66594231 | 33789910 |
| Average | 2125773504 | 1710622443 | 788752720 | 518132700 | 803447350 | 253364000 | 81138127 | 111551911 | 235517121 | 78238318 | 64351394 | 74647161 | 37876282 |
| High | 2216226417 | 1783408928 | 905329421 | 645234781 | 852740286 | 331162718 | 104664751 | 133862292 | 282620546 | 93885982 | 77221673 | 80544307 | 40869161 |
| Estimated SGA Expenses | |||||||||||||
| Low | 2409521591 | 1947644311 | 1620648711 | 1363523928 | 1161371265 | 855119787 | 747908576 | 581902006 | 349466579 | 161611187 | 111339117 | 135125064 | 84721325 |
| Average | 2540399721 | 2053434625 | 1708677585 | 1406282519 | 1170929877 | 1068899734 | 934885720 | 727377508 | 436833225 | 202013985 | 139173897 | 147354021 | 92388693 |
| High | 2623549260 | 2120645365 | 1764604121 | 1477546835 | 1175709182 | 1282679680 | 1121862863 | 872853010 | 524199871 | 242416782 | 167008675 | 156310572 | 98004311 |
| Estimated EPS | |||||||||||||
| Low | 3.97 | 3.19 | 1.28 | 0.82 | 1.50 | 0.48 | 0.97 | 0.69 | 0.44 | 0.30 | 0.21 | 0.13 | 0.07 |
| Average | 4.25 | 3.42 | 1.52 | 1.04 | 1.61 | 0.52 | 1.04 | 0.77 | 0.50 | 0.34 | 0.24 | 0.15 | 0.08 |
| High | 4.43 | 3.57 | 1.81 | 1.29 | 1.70 | 0.54 | 1.09 | 0.83 | 0.54 | 0.37 | 0.26 | 0.16 | 0.08 |
