| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 5 | 4 | 4 | 3 | 1 | 1 | 1 | 1 | 11 | 11 | 10 | 11 | 20 | 16 | 13 | 12 | 11 | 9 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 1,730 | 3,451 | 3,369 | 2,966 | 2,515 | 443.4 | 1,201 | 864.6 | 1,161 | 1,475 | 1,377 | 940 | 848 | 1,005 | 1,519 | 2,446 | 2,117 | 982.2 | 240.1 | 97.11 |
| Average | 2,005 | 4,001 | 3,972 | 3,520 | 2,916 | 514 | 1,747 | 1,258 | 1,688 | 2,145 | 2,003 | 1,367 | 1,234 | 1,462 | 1,899 | 3,058 | 2,646 | 1,228 | 300.1 | 121.4 |
| High | 2,295 | 4,579 | 4,601 | 4,074 | 3,337 | 588.2 | 2,455 | 1,768 | 2,373 | 3,015 | 2,816 | 1,922 | 1,734 | 2,054 | 2,279 | 3,669 | 3,175 | 1,473 | 360.2 | 145.7 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0 | -790.1 | 393.6 | -142 | 0 | 831.2 | 985.4 | 321.8 | 115.8 | -472.6 | -638.9 | 853.2 | 873.1 | 220.2 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0 | -598.8 | 657.4 | 783.7 | 0 | 1,252 | 1,232 | 778.5 | 551.3 | -204.7 | 286.7 | 1,262 | 1,091 | 275.3 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0 | -407.5 | 921.1 | 1,709 | 0 | 1,672 | 1,478 | 1,235 | 986.8 | 63.27 | 1,212 | 1,672 | 1,310 | 330.3 | 0 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0 | -60.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0 | -50.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0 | -40.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 1,268 | 1,515 | 1,433 | 1,557 | 1,938 | 356.3 | -906.6 | 333.3 | -1,513 | 351.2 | -330.1 | 592 | -54.09 | -239 | -1,271 | -1,878 | 124.8 | 631.5 | 173.4 | 62.95 |
| Average | 1,593 | 1,536 | 1,546 | 1,567 | 1,979 | 435.7 | -699.6 | 595.5 | -724.9 | 667.1 | 30.31 | 740 | 408.3 | 195.7 | -959.9 | -869.6 | 511.1 | 789.4 | 216.8 | 78.69 |
| High | 1,834 | 1,557 | 1,667 | 1,577 | 2,020 | 515.2 | -492.6 | 857.7 | 63.29 | 983 | 390.7 | 888 | 870.6 | 630.3 | -648.6 | 138.9 | 897.4 | 947.3 | 260.2 | 94.42 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 9.95 | 19.86 | 19.39 | 17.07 | 14.47 | 2.55 | 33.34 | 35.89 | 35.84 | 36.44 | 36.25 | 31.08 | 29.56 | 19.85 | 35.8 | 50.42 | 91.94 | 61.34 | 11.49 | 5.87 |
| Average | 11.54 | 23.03 | 22.86 | 20.25 | 16.78 | 2.96 | 41.67 | 44.86 | 44.8 | 45.55 | 45.32 | 38.85 | 36.95 | 24.81 | 44.75 | 63.02 | 138.9 | 76.68 | 14.36 | 7.33 |
| High | 13.21 | 26.35 | 26.47 | 23.44 | 19.2 | 3.39 | 50.01 | 53.83 | 53.76 | 54.66 | 54.38 | 46.62 | 44.35 | 29.78 | 53.7 | 75.63 | 185.9 | 92.01 | 17.23 | 8.8 |
| Estimated EPS | ||||||||||||||||||||
| Low | 1.24 | 1.48 | 1.4 | 1.52 | 1.89 | 0.348 | 1.8 | 1.75 | 1.55 | 1.27 | 1.44 | 1.51 | 1.36 | 1.41 | 4.65 | 5.4 | 4.9 | 4.27 | 3.44 | 2.38 |
| Average | 1.51 | 1.5 | 1.53 | 1.53 | 1.95 | 0.424 | 3.04 | 2.94 | 2.61 | 2.14 | 2.42 | 2.54 | 2.28 | 2.37 | 5.82 | 6.76 | 6.13 | 5.32 | 4.29 | 2.98 |
| High | 1.79 | 1.52 | 1.63 | 1.54 | 1.97 | 0.503 | 4.64 | 4.49 | 3.98 | 3.27 | 3.7 | 3.87 | 3.49 | 3.62 | 6.99 | 8.12 | 7.36 | 6.37 | 5.15 | 3.58 |
