| Period Ending: | 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 |
2004 12-30 |
2003 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 6 | 6 | 5 | 6 | 5 | 2 | 3 | 5 | 2 | 11 | 11 | 10 | 11 | 20 | 18 | 7 | 15 | 20 | 8 | 19 | 8 | 8 | 8 | 7 | 16 | 10 | 7 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 11,133 | 12,792 | 11,707 | 11,623 | 10,858 | 11,164 | 10,780 | 9,854 | 9,248 | 9,936 | 10,881 | 13,031 | 14,124 | 15,526 | 13,452 | 11,825 | 13,971 | 13,850 | 13,504 | 9,591 | 15,079 | 6,833 | 9,805 | 6,086 | 6,294 | 2,642 | 1,824 | 1,111 |
| Average | 12,395 | 12,796 | 12,537 | 12,062 | 12,134 | 12,429 | 11,507 | 10,520 | 9,873 | 10,607 | 11,616 | 13,910 | 15,077 | 16,574 | 16,815 | 14,782 | 17,464 | 17,312 | 16,880 | 11,989 | 18,849 | 8,542 | 12,257 | 7,608 | 7,868 | 3,302 | 2,280 | 1,389 |
| High | 14,237 | 12,801 | 13,791 | 12,930 | 12,583 | 14,276 | 12,538 | 11,462 | 10,757 | 11,558 | 12,657 | 15,157 | 16,428 | 18,059 | 20,178 | 17,738 | 20,957 | 20,774 | 20,257 | 14,387 | 22,619 | 10,250 | 14,708 | 9,130 | 9,442 | 3,963 | 2,736 | 1,667 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 4,248 | 4,881 | 4,467 | 4,435 | 4,143 | 4,260 | 1,313 | 929.4 | 1,784 | 2,119 | 2,957 | 1,810 | 1,016 | 2,650 | 2,980 | 2,353 | 1,753 | 2,913 | 2,457 | 2,514 | 2,175 | 778.9 | 739 | 373.9 | 1,023 | 281.3 | 447.6 | 189.1 |
| Average | 4,730 | 4,883 | 4,784 | 4,602 | 4,630 | 4,743 | 1,818 | 1,322 | 2,230 | 2,649 | 3,696 | 2,337 | 1,608 | 3,312 | 3,725 | 2,942 | 2,511 | 3,641 | 3,087 | 3,142 | 2,719 | 973.7 | 966.5 | 467.4 | 1,278 | 360.1 | 559.5 | 236.3 |
| High | 5,433 | 4,884 | 5,262 | 4,934 | 4,801 | 5,448 | 2,323 | 1,715 | 2,676 | 3,178 | 4,435 | 2,863 | 2,200 | 3,975 | 4,470 | 3,530 | 3,270 | 4,370 | 3,718 | 3,771 | 3,263 | 1,168 | 1,194 | 560.8 | 1,534 | 438.9 | 671.4 | 283.6 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 3,225 | 3,705 | 3,391 | 3,367 | 3,145 | 3,234 | 864.6 | 1,956 | 1,939 | 1,650 | 1,764 | 1,764 | 1,875 | 2,120 | 2,262 | 2,186 | 2,534 | 3,044 | 2,992 | 2,088 | 2,808 | 1,780 | 2,412 | 1,557 | 1,359 | 751.7 | 572.8 | 283.6 |
| Average | 3,590 | 3,707 | 3,631 | 3,494 | 3,515 | 3,600 | 1,142 | 2,445 | 2,424 | 2,063 | 2,205 | 2,205 | 2,344 | 2,649 | 2,827 | 2,733 | 3,168 | 3,805 | 3,740 | 2,611 | 3,510 | 2,225 | 3,015 | 1,946 | 1,699 | 939.7 | 716 | 354.5 |
| High | 4,124 | 3,708 | 3,995 | 3,745 | 3,645 | 4,135 | 1,420 | 2,934 | 2,909 | 2,475 | 2,646 | 2,646 | 2,812 | 3,179 | 3,392 | 3,280 | 3,801 | 4,566 | 4,488 | 3,133 | 4,212 | 2,669 | 3,618 | 2,336 | 2,039 | 1,128 | 859.1 | 425.4 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 1,542 | 889.4 | 1,540 | 1,499 | 1,342 | 675.1 | -606.1 | -647.8 | -153.4 | 196.9 | 898.8 | -1,040 | -1,432 | 206 | 526.9 | -27.95 | -1,376 | -49.74 | -205 | 399.6 | 1,104 | 296.6 | -1,192 | 198.5 | 531.8 | 189.2 | 236.8 | 145.3 |
| Average | 1,818 | 1,404 | 1,702 | 1,553 | 1,363 | 747 | -345.4 | -429.5 | 16.56 | 282.8 | 1,124 | -793.3 | -1,077 | 298.7 | 690.9 | 68.06 | -958.5 | 100.6 | -20.77 | 519.7 | 1,409 | 370.8 | -932.4 | 248.1 | 664.7 | 242.3 | 296 | 181.7 |
| High | 2,121 | 2,044 | 1,865 | 1,606 | 1,384 | 928.5 | -84.68 | -211.2 | 186.5 | 368.6 | 1,348 | -546.2 | -721.3 | 391.4 | 854.8 | 164.1 | -540.9 | 250.9 | 163.4 | 639.8 | 1,714 | 444.9 | -672.8 | 297.7 | 797.7 | 295.4 | 355.2 | 218 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 204.8 | 235.3 | 215.3 | 213.8 | 199.7 | 205.3 | 146 | 128 | 126.6 | 152.2 | 141.3 | 165.5 | 168.6 | 155.6 | 146.6 | 159.5 | 229.2 | 314.9 | 330.2 | 226.7 | 313.3 | 125 | 189.2 | 89.4 | 71.07 | 57.63 | 42.66 | 35.4 |
| Average | 228 | 235.3 | 230.6 | 221.8 | 223.2 | 228.6 | 182.4 | 160 | 158.3 | 190.2 | 176.6 | 206.8 | 210.7 | 194.6 | 183.3 | 199.4 | 286.5 | 393.6 | 412.8 | 283.4 | 391.6 | 156.3 | 236.5 | 111.7 | 88.83 | 72.04 | 53.32 | 44.25 |
| High | 261.8 | 235.4 | 253.6 | 237.8 | 231.4 | 262.6 | 218.9 | 191.9 | 190 | 228.3 | 211.9 | 248.2 | 252.9 | 233.5 | 219.9 | 239.3 | 343.9 | 472.3 | 495.3 | 340.1 | 469.9 | 187.6 | 283.7 | 134.1 | 106.6 | 86.45 | 63.98 | 53.1 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 2.16 | 1.25 | 2.16 | 2.1 | 1.88 | 0.947 | 1.51 | 1.39 | 1.29 | 1.23 | 1.11 | 0.932 | 0.898 | 1.11 | 0.96 | 0.84 | 0.92 | 0.82 | 0.82 | 0.58 | 0.93 | 0.46 | 0.18 | 0.91 | 1.28 | 0.77 | 0.64 | 0.43 |
| Average | 2.49 | 2.39 | 2.29 | 2.16 | 1.91 | 1.09 | 1.64 | 1.51 | 1.41 | 1.34 | 1.21 | 1.02 | 0.979 | 1.21 | 1.2 | 1.06 | 1.15 | 1.02 | 1.02 | 0.72 | 1.16 | 0.575 | 0.25 | 1.14 | 1.6 | 0.96 | 0.79 | 0.54 |
| High | 2.98 | 2.87 | 2.62 | 2.25 | 1.94 | 1.3 | 1.83 | 1.69 | 1.57 | 1.5 | 1.35 | 1.13 | 1.09 | 1.35 | 1.44 | 1.28 | 1.38 | 1.22 | 1.22 | 0.86 | 1.39 | 0.69 | 0.32 | 1.37 | 1.92 | 1.15 | 0.94 | 0.65 |
