| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 3 | 7 | 12 | 17 | 13 | 5 | 6 | 11 | 7 | 7 | 7 | 12 | 9 | 14 | 13 |
| Estimated Revenue | ||||||||||||||||
| Low | 2486221986 | 2798232183 | 2307456199 | 2348376572 | 2025290132 | 3322816605 | 1968466426 | 1674030612 | 1542710609 | 1381250983 | 1298260513 | 1267040002 | 1487777698 | 1400056106 | 761595500 | 585880000 |
| Average | 3756635200 | 4228076807 | 3486523420 | 3377378010 | 3233312493 | 6037700000 | 2974316175 | 2529429134 | 2331007050 | 2087044557 | 1961647500 | 1914473889 | 2248004444 | 2115458749 | 1026943758 | 908301474 |
| High | 5111937881 | 5753464162 | 4744376335 | 4425067295 | 4572758716 | 8266471874 | 4047377165 | 3441985691 | 3171977742 | 2839999511 | 2669362243 | 2605169540 | 3059029813 | 2878664852 | 1173000000 | 1170960000 |
| Estimated EBITDA | ||||||||||||||||
| Low | 1799377823 | 2025192023 | 1669997907 | 1699613610 | 1465783091 | 2404854652 | 1424657513 | 1211562594 | 1116521080 | 999666321 | 939602814 | 917007288 | 1342999432 | 460086956 | 465609756 | 424024678 |
| Average | 2718826439 | 3060027497 | 2523335791 | 2444342913 | 2340076963 | 4369723840 | 2152631018 | 1830648556 | 1687042595 | 1510477227 | 1419722385 | 1385580965 | 1544856110 | 517777126 | 525512148 | 657373934 |
| High | 3699712942 | 4164011049 | 3433694019 | 3202597355 | 3309487516 | 5982774769 | 2929247973 | 2491102064 | 2295686562 | 2055420701 | 1931923718 | 1885464903 | 1629716153 | 655081194 | 604201523 | 847470365 |
| Estimated EBIT | ||||||||||||||||
| Low | 886825222 | 998117984 | 823060196 | 837656326 | 722412713 | 3807485940 | 702143929 | 597119878 | 550278569 | 492686580 | 463084219 | 451947990 | 530684224 | 1070137391 | 271658002 | 208981001 |
| Average | 1339976423 | 1508137718 | 1243628655 | 1204696933 | 1153309352 | 5068660166 | 1060926424 | 902237035 | 831460688 | 744440264 | 699711646 | 682885012 | 801853998 | 1204321607 | 366306641 | 323987423 |
| High | 1823407351 | 2052237154 | 1692299650 | 1578403420 | 1631084346 | 5593317137 | 1443682894 | 1227742229 | 1131431497 | 1013016219 | 952150603 | 929253328 | 1091143433 | 1523683449 | 418404306 | 417676646 |
| Estimated Net Income | ||||||||||||||||
| Low | 911548075 | 1542851152 | 1325896905 | 733688969 | 1337152178 | -2943723254 | 1473873332 | 1173810158 | 1275512098 | 2504859000 | 1969549645 | 2640951704 | 910035834 | 500624347 | 481036585 | 661602012 |
| Average | 1626693258 | 2753276702 | 2439134080 | 1922921830 | 1698345251 | -2667600000 | 1511018748 | 1485375775 | 1367312293 | 2521953250 | 2658589770 | 2689053131 | 1046816838 | 563397489 | 542923695 | 736607600 |
| High | 2389624974 | 4044585414 | 3300302298 | 2471983576 | 1730433653 | -2003852923 | 1989483137 | 1526490479 | 1780136043 | 2667683231 | 2844644056 | 3426076448 | 1104319230 | 712799159 | 624220248 | 797455409 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 112397902 | 126503357 | 104316203 | 106166144 | 91559951 | 873771286 | 1004021884 | 799614906 | 868895604 | 859569000 | 513383242 | 640521332 | 547910521 | 402513913 | 269568815 | 26486646 |
| Average | 169831141 | 191144221 | 157619843 | 152685563 | 1156935105 | 1163195290 | 1029325830 | 1011857499 | 931431103 | 865435073 | 692988593 | 652187577 | 630263049 | 452985015 | 304249825 | 41062777 |
| High | 231102090 | 260104411 | 214485252 | 200049829 | 1156935106 | 1283597624 | 1355262059 | 1039865375 | 1212652068 | 915443866 | 741485544 | 830941000 | 664883846 | 573107520 | 349807722 | 52937126 |
| Estimated EPS | ||||||||||||||||
| Low | 1.13 | 1.91 | 1.64 | 0.91 | 1.66 | -4.86 | 1.33 | 1.36 | 1.21 | 1.61 | 1.98 | 2.26 | 0.82 | 0.70 | 0.82 | 0.82 |
| Average | 2.02 | 3.41 | 2.55 | 1.83 | 1.95 | -3.31 | 2.38 | 2.43 | 2.15 | 2.87 | 3.54 | 4.04 | 1.46 | 1.25 | 1.05 | 0.91 |
| High | 2.96 | 5.02 | 4.09 | 3.07 | 2.15 | -1.85 | 3.50 | 3.56 | 3.16 | 4.21 | 5.20 | 5.93 | 2.14 | 1.84 | 1.30 | 0.99 |
