| Period Ending: | 2030 12-31 |
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 |
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 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 3 | 7 | 16 | 17 | 16 | 14 | 13 | 14 | 15 | 15 | 14 | 9 | 14 | 8 | 9 | 19 | 19 | 13 | 12 | 11 | 7 | 14 | 11 | 10 | 20 | 19 | 13 | 7 | 8 | 13 | 7 | 7 | 10 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 37,064 | 34,800 | 29,972 | 26,334 | 25,143 | 24,328 | 24,237 | 23,830 | 24,667 | 21,400 | 19,259 | 21,447 | 22,542 | 20,973 | 19,654 | 21,770 | 18,852 | 17,266 | 15,984 | 15,098 | 12,529 | 10,850 | 13,347 | 12,067 | 11,410 | 10,072 | 9,672 | 9,160 | 9,056 | 9,085 | 9,538 | 7,804 | 7,299 | 8,420 |
| Average | 37,543 | 35,249 | 30,007 | 26,595 | 25,333 | 24,538 | 24,277 | 24,138 | 24,964 | 21,658 | 19,491 | 21,705 | 22,814 | 21,225 | 19,891 | 22,033 | 23,565 | 21,582 | 19,980 | 18,872 | 15,661 | 13,563 | 16,684 | 15,084 | 14,263 | 12,590 | 12,090 | 11,450 | 11,320 | 11,356 | 11,923 | 9,755 | 9,124 | 10,525 |
| High | 38,016 | 35,693 | 30,041 | 26,876 | 25,443 | 24,618 | 24,337 | 24,442 | 25,281 | 21,933 | 19,738 | 21,981 | 23,103 | 21,495 | 20,144 | 22,312 | 28,279 | 25,898 | 23,975 | 22,646 | 18,793 | 16,275 | 20,020 | 18,100 | 17,115 | 15,108 | 14,508 | 13,740 | 13,584 | 13,627 | 14,308 | 11,706 | 10,949 | 12,630 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 19,194 | 18,021 | 15,522 | 13,637 | 13,020 | 12,598 | 12,551 | 12,341 | 10,192 | 9,242 | 7,827 | 8,781 | 8,465 | 8,137 | 7,484 | 8,333 | 8,476 | 7,350 | 6,564 | 5,726 | 4,772 | 3,858 | 4,012 | 3,177 | 2,722 | 1,908 | 1,559 | 2,564 | 2,608 | 2,047 | 1,975 | 1,588 | -1,373 | 1,762 |
| Average | 19,442 | 18,254 | 15,539 | 13,772 | 13,119 | 12,707 | 12,572 | 12,500 | 12,740 | 11,553 | 9,784 | 10,977 | 10,581 | 10,171 | 9,355 | 10,416 | 10,595 | 9,187 | 8,205 | 7,157 | 5,965 | 4,823 | 5,015 | 3,971 | 3,402 | 2,384 | 1,949 | 3,206 | 3,260 | 2,558 | 2,469 | 2,011 | -717.3 | 2,227 |
| High | 19,687 | 18,484 | 15,557 | 13,918 | 13,176 | 12,749 | 12,603 | 12,658 | 15,288 | 13,863 | 11,741 | 13,172 | 12,697 | 12,205 | 11,226 | 12,500 | 12,714 | 11,025 | 9,846 | 8,589 | 7,158 | 5,787 | 6,017 | 4,765 | 4,082 | 2,861 | 2,339 | 3,847 | 3,913 | 3,070 | 2,962 | 2,433 | -61.47 | 2,692 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 15,544 | 14,595 | 12,570 | 11,044 | 10,545 | 10,203 | 10,165 | 9,994 | 8,103 | 7,285 | 5,937 | 6,821 | 6,674 | 6,275 | 5,729 | 6,520 | 6,864 | 5,853 | 5,141 | 4,395 | 3,645 | 2,603 | 3,013 | 2,474 | 2,087 | 1,309 | 1,029 | 1,703 | 1,873 | 1,566 | 1,539 | 1,577 | -90.27 | 2,211 |
| Average | 15,745 | 14,783 | 12,585 | 11,154 | 10,624 | 10,291 | 10,182 | 10,123 | 10,128 | 9,106 | 7,421 | 8,526 | 8,343 | 7,844 | 7,161 | 8,150 | 8,581 | 7,316 | 6,426 | 5,494 | 4,557 | 3,253 | 3,766 | 3,092 | 2,609 | 1,636 | 1,287 | 2,129 | 2,342 | 1,957 | 1,924 | 2,788 | 1,282 | 2,764 |
| High | 15,943 | 14,969 | 12,599 | 11,272 | 10,671 | 10,325 | 10,207 | 10,251 | 12,154 | 10,928 | 8,905 | 10,232 | 10,012 | 9,413 | 8,593 | 9,780 | 10,297 | 8,780 | 7,711 | 6,593 | 5,468 | 3,904 | 4,520 | 3,710 | 3,130 | 1,963 | 1,544 | 2,555 | 2,810 | 2,348 | 2,308 | 3,999 | 2,654 | 3,317 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 11,317 | 10,231 | 8,554 | 7,761 | 7,274 | 6,884 | 6,493 | 6,223 | 5,677 | 5,085 | 4,052 | 4,719 | 4,675 | 8,498 | 3,334 | 3,862 | 4,061 | 3,449 | 3,007 | 2,525 | 2,036 | 1,457 | 1,729 | 1,361 | 1,160 | 750.1 | 479.3 | 1,252 | 1,093 | 728.3 | 681.6 | 556.6 | -1,155 | 174.9 |
| Average | 11,508 | 10,404 | 8,818 | 8,028 | 7,358 | 6,973 | 6,511 | 6,328 | 7,097 | 6,356 | 5,064 | 5,899 | 5,844 | 10,622 | 4,168 | 4,827 | 5,076 | 4,312 | 3,758 | 3,157 | 2,545 | 1,821 | 2,161 | 1,702 | 1,450 | 937.6 | 599.1 | 1,565 | 1,367 | 910.4 | 852 | 695.8 | -954 | 320 |
| High | 11,696 | 10,574 | 9,081 | 8,333 | 7,512 | 7,062 | 6,529 | 6,432 | 8,516 | 7,627 | 6,077 | 7,078 | 7,013 | 12,747 | 5,002 | 5,792 | 6,091 | 5,174 | 4,510 | 3,788 | 3,053 | 2,185 | 2,593 | 2,042 | 1,740 | 1,125 | 718.9 | 1,878 | 1,640 | 1,092 | 1,022 | 834.9 | -753.1 | 465 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 2,235 | 2,098 | 1,807 | 1,588 | 1,516 | 1,467 | 1,461 | 1,437 | 1,216 | 1,055 | 949 | 1,057 | 1,111 | 1,034 | 968.5 | 1,073 | 929 | 850.8 | 2,671 | 3,610 | 3,156 | 3,269 | 3,543 | 3,216 | 3,261 | 3,094 | 3,101 | 3,420 | 3,489 | 3,194 | 3,380 | 2,682 | 3,243 | 4,035 |
| Average | 2,263 | 2,125 | 1,809 | 1,603 | 1,527 | 1,479 | 1,464 | 1,455 | 1,230 | 1,067 | 960.5 | 1,070 | 1,124 | 1,046 | 980.2 | 1,086 | 1,161 | 1,064 | 3,339 | 4,512 | 3,945 | 4,086 | 4,429 | 4,202 | 4,307 | 4,113 | 4,192 | 4,531 | 4,597 | 4,205 | 4,412 | 3,577 | 4,054 | 5,044 |
| High | 2,292 | 2,152 | 1,811 | 1,620 | 1,534 | 1,484 | 1,467 | 1,474 | 1,246 | 1,081 | 972.7 | 1,083 | 1,138 | 1,059 | 992.6 | 1,100 | 1,394 | 1,276 | 4,006 | 5,415 | 4,734 | 4,904 | 5,314 | 5,188 | 5,353 | 5,132 | 5,284 | 5,641 | 5,704 | 5,217 | 5,444 | 4,472 | 4,865 | 6,053 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 19.07 | 17.24 | 14.41 | 13.08 | 12.26 | 11.6 | 10.94 | 10.49 | 11.23 | 9.73 | 7.94 | 8.24 | 7.76 | 5.71 | 4.93 | 5.5 | 4.43 | 3.65 | 3.03 | 2.5 | 1.88 | 1.33 | 1.58 | 1.17 | 0.98 | 0.59 | 0.56 | 0.77 | 0.91 | 0.68 | 0.75 | 0.48 | -0.12 | 0.37 |
| Average | 19.39 | 17.53 | 14.99 | 13.58 | 12.47 | 11.69 | 10.96 | 10.66 | 11.41 | 9.88 | 8.06 | 8.37 | 7.88 | 5.8 | 5.01 | 5.58 | 5.54 | 4.55 | 3.79 | 3.12 | 2.35 | 1.66 | 1.97 | 1.47 | 1.23 | 0.72 | 0.7 | 0.97 | 1.13 | 0.85 | 0.93 | 0.61 | -0.075 | 0.48 |
| High | 19.71 | 17.82 | 15.3 | 14.04 | 12.66 | 11.9 | 11 | 10.84 | 11.59 | 10.05 | 8.2 | 8.51 | 8.01 | 5.9 | 5.09 | 5.68 | 6.65 | 5.45 | 4.55 | 3.74 | 2.82 | 1.99 | 2.36 | 1.77 | 1.48 | 0.85 | 0.84 | 1.17 | 1.35 | 1.02 | 1.11 | 0.74 | -0.03 | 0.59 |