| Period Ending: | 2031 01-25 |
2030 01-25 |
2029 01-25 |
2028 01-25 |
2027 01-25 |
2026 01-25 |
2025 01-25 |
2024 01-25 |
2023 01-25 |
2022 01-25 |
2021 01-25 |
2020 01-25 |
2019 01-25 |
2018 01-25 |
2017 01-25 |
2016 01-25 |
2015 01-25 |
2014 01-25 |
2013 01-25 |
2010 01-25 |
2009 01-25 |
2008 01-25 |
2005 01-25 |
2004 01-25 |
2002 01-25 |
2001 01-25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 8 | 13 | 18 | 39 | 38 | 34 | 34 | 27 | 14 | 13 | 14 | 14 | 25 | 6 | 6 | 5 | 6 | 10 | 18 | 9 | 15 | 13 | 8 | 13 | 14 | 8 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 459,358 | 415,181 | 545,506 | 385,190 | 309,458 | 210,599 | 129,075 | 75,500 | 23,526 | 23,272 | 14,396 | 9,408 | 10,264 | 8,289 | 6,028 | 4,296 | 4,045 | 2,825 | 2,910 | 1,623 | 3,147 | 2,556 | 718.2 | 1,435 | 948.2 | 433.1 |
| Average | 585,950 | 529,598 | 550,677 | 484,245 | 367,552 | 213,656 | 129,426 | 96,307 | 26,952 | 26,662 | 16,493 | 10,779 | 11,759 | 9,496 | 6,906 | 4,922 | 4,634 | 3,531 | 3,637 | 2,029 | 3,934 | 3,195 | 897.8 | 1,794 | 1,185 | 541.4 |
| High | 712,093 | 643,611 | 555,849 | 596,358 | 399,244 | 215,270 | 131,001 | 117,040 | 30,298 | 29,971 | 18,540 | 12,116 | 13,219 | 10,674 | 7,763 | 5,533 | 5,209 | 4,237 | 4,365 | 2,434 | 4,720 | 3,835 | 1,077 | 2,153 | 1,422 | 649.6 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | 234,936 | 212,342 | 278,996 | 197,004 | 158,271 | 107,710 | 66,015 | 38,614 | 6,268 | 10,375 | 3,564 | 2,104 | 3,290 | 1,800 | 2,687 | 738.8 | 621.3 | 516 | 546.2 | -649.5 | 416.1 | 589 | 94.92 | 137.3 | 198.1 | 86.7 |
| Average | 299,681 | 270,861 | 281,641 | 247,665 | 187,982 | 109,274 | 66,194 | 49,256 | 7,835 | 11,887 | 4,454 | 2,630 | 4,113 | 2,250 | 3,079 | 923.6 | 776.7 | 645 | 682.7 | -498.7 | 566.1 | 736.3 | 118.7 | 171.6 | 247.6 | 108.4 |
| High | 364,197 | 329,172 | 284,286 | 305,005 | 204,191 | 110,099 | 67,000 | 59,860 | 9,402 | 13,362 | 5,345 | 3,156 | 4,935 | 2,700 | 3,461 | 1,108 | 932 | 774 | 819.2 | -347.9 | 716.1 | 883.5 | 142.4 | 205.9 | 297.2 | 130 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | 220,878 | 199,636 | 262,301 | 185,215 | 148,800 | 101,265 | 62,064 | 36,304 | 5,395 | 9,418 | 2,853 | 1,545 | 2,885 | 1,668 | 2,439 | 544.4 | 451.5 | 346.5 | 390.4 | -1,143 | 236.9 | 464.3 | 40.54 | 86.05 | 156.4 | 71.14 |
| Average | 281,748 | 254,652 | 264,788 | 232,844 | 176,733 | 102,735 | 62,233 | 46,308 | 6,744 | 10,790 | 3,567 | 1,931 | 3,606 | 2,084 | 2,795 | 680.5 | 564.3 | 433.1 | 488 | -924 | 367.3 | 580.4 | 50.67 | 107.6 | 195.5 | 88.93 |
| High | 342,403 | 309,474 | 267,274 | 286,753 | 191,972 | 103,510 | 62,991 | 56,278 | 8,093 | 12,129 | 4,280 | 2,317 | 4,327 | 2,501 | 3,142 | 816.6 | 677.2 | 519.7 | 585.6 | -704.6 | 497.7 | 696.5 | 60.81 | 129.1 | 234.6 | 106.7 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | 238,601 | 216,024 | 279,686 | 211,263 | 176,863 | 114,151 | 71,631 | 37,811 | 8,261 | 8,955 | 2,718 | 1,741 | 2,975 | 1,499 | 1,266 | 432.1 | 377.6 | 313.9 | 336.6 | -1,037 | 251.6 | 457.2 | 38.47 | 66.16 | 117.6 | 52.92 |
| Average | 331,787 | 300,391 | 301,198 | 260,144 | 201,002 | 114,888 | 72,367 | 53,008 | 10,326 | 10,728 | 3,398 | 2,176 | 3,718 | 1,874 | 1,517 | 540.1 | 472 | 392.4 | 420.7 | -835.2 | 370 | 571.5 | 48.09 | 82.7 | 147.1 | 66.15 |
| High | 424,642 | 384,460 | 361,471 | 329,601 | 222,090 | 115,624 | 73,102 | 67,294 | 12,391 | 12,459 | 4,078 | 2,611 | 4,462 | 2,249 | 1,761 | 648.2 | 566.4 | 470.9 | 504.8 | -633.6 | 488.3 | 685.8 | 57.71 | 99.24 | 176.5 | 79.38 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 24,112 | 21,793 | 28,634 | 20,219 | 16,244 | 11,055 | 6,775 | 3,963 | 1,557 | 1,664 | 1,224 | 779.7 | 605.5 | 450.3 | 431.1 | 458.7 | 307.8 | 279.3 | 283.4 | 536.6 | 273 | 218.7 | 97.14 | 139.6 | 70.48 | 34.65 |
| Average | 30,757 | 27,799 | 28,906 | 25,419 | 19,293 | 11,215 | 6,794 | 5,055 | 1,946 | 1,907 | 1,530 | 974.6 | 756.9 | 562.9 | 493.9 | 573.3 | 384.7 | 349.1 | 354.2 | 670.8 | 341.2 | 273.4 | 121.4 | 174.5 | 88.09 | 43.31 |
| High | 37,379 | 33,784 | 29,177 | 31,304 | 20,957 | 11,300 | 6,876 | 6,144 | 2,335 | 2,144 | 1,836 | 1,170 | 908.3 | 675.4 | 555.2 | 688 | 461.6 | 419 | 425.1 | 804.9 | 409.4 | 328.1 | 145.7 | 209.4 | 105.7 | 51.97 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | 9.77 | 8.84 | 11.45 | 8.65 | 7.24 | 4.67 | 2.93 | 1.55 | 0.273 | 0.361 | 0.203 | 0.117 | 0.131 | 0.087 | 0.051 | 0.022 | 0.022 | 0.46 | 0.5 | -0.34 | 0.85 | 0.78 | 0.09 | 0.1 | 0.26 | 0.09 |
| Average | 13.58 | 12.29 | 12.77 | 11.1 | 8.3 | 4.69 | 2.95 | 2.15 | 0.327 | 0.433 | 0.243 | 0.14 | 0.157 | 0.105 | 0.061 | 0.027 | 0.026 | 0.57 | 0.625 | -0.25 | 1.05 | 0.97 | 0.1 | 0.13 | 0.31 | 0.12 |
| High | 17.38 | 15.74 | 14.79 | 13.49 | 9.09 | 4.73 | 2.99 | 2.75 | 0.38 | 0.502 | 0.282 | 0.162 | 0.182 | 0.122 | 0.071 | 0.031 | 0.031 | 0.68 | 0.75 | -0.16 | 1.26 | 1.16 | 0.11 | 0.16 | 0.36 | 0.15 |
