| 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 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1996 12-31 |
1995 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 3 | 6 | 5 | 2 | 1 | 2 | 8 | 16 | 7 | 12 | 12 | 7 | 10 | 13 | 19 | 15 | 7 | 15 | 17 | 13 | 20 | 7 | 12 | 12 | 12 | 16 | 12 | 19 | 15 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 11,860 | 11,738 | 11,354 | 9,334 | 3,672 | 4,097 | 6,872 | 4,072 | 17,492 | 7,106 | 6,180 | 4,713 | 14,241 | 24,942 | 16,504 | 11,159 | 8,899 | 6,738 | 5,745 | 10,103 | 5,539 | 5,150 | 3,470 | 1,794 | 1,179 | 525.8 | 666.2 | 263.2 | 426.8 | 162 | 71.23 |
| Average | 11,860 | 11,738 | 11,354 | 9,334 | 3,672 | 4,097 | 8,043 | 4,655 | 21,865 | 8,882 | 7,725 | 5,891 | 17,802 | 31,177 | 20,631 | 13,949 | 11,123 | 8,422 | 7,181 | 12,629 | 6,924 | 6,438 | 4,337 | 2,243 | 1,474 | 657.2 | 832.7 | 329 | 533.6 | 202.5 | 89.04 |
| High | 11,860 | 11,738 | 11,354 | 9,334 | 3,672 | 4,097 | 9,200 | 5,232 | 26,239 | 10,659 | 9,270 | 7,069 | 21,362 | 37,413 | 24,757 | 16,739 | 13,348 | 10,107 | 8,617 | 15,154 | 8,309 | 7,725 | 5,205 | 2,691 | 1,769 | 788.6 | 999.3 | 394.8 | 640.3 | 243 | 106.8 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 4,471 | 4,425 | 4,280 | 3,519 | 1,384 | 1,544 | 539.1 | 830.8 | -542.1 | 882.7 | 900.3 | -8,820 | -24,257 | 2,675 | 876.1 | -2,097 | 2,234 | 1,994 | -11,599 | 1,751 | 2,718 | 3,032 | 1,677 | 826 | 564 | 184.1 | 378.2 | -911.7 | 144.4 | 87.19 | 49.26 |
| Average | 4,471 | 4,425 | 4,280 | 3,519 | 1,384 | 1,544 | 1,118 | 1,301 | -378.2 | 1,103 | 1,125 | -7,350 | -20,214 | 3,343 | 1,166 | -955.3 | 2,913 | 2,493 | -9,355 | 3,612 | 3,397 | 3,790 | 2,097 | 1,033 | 705 | 230.1 | 472.7 | -706.1 | 180.5 | 109 | 61.58 |
| High | 4,471 | 4,425 | 4,280 | 3,519 | 1,384 | 1,544 | 1,698 | 1,771 | -214.3 | 1,324 | 1,350 | -5,880 | -16,171 | 4,012 | 1,456 | 186.4 | 3,592 | 2,992 | -7,111 | 5,474 | 4,076 | 4,548 | 2,516 | 1,239 | 845.9 | 276.1 | 567.3 | -500.5 | 216.5 | 130.8 | 73.9 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 1,980 | 1,960 | 1,896 | 1,559 | 613 | 684.1 | -142 | 669.3 | -569.9 | 561.2 | 678.6 | -9,507 | -24,367 | 2,897 | 1,454 | -2,747 | 2,119 | 1,969 | -11,581 | -264.5 | 1,855 | 2,353 | 1,312 | 631.9 | 444.6 | 222.2 | 371.8 | -911.4 | 122.6 | 56.71 | 23.25 |
| Average | 1,980 | 1,960 | 1,896 | 1,559 | 613 | 684.1 | 421.6 | 1,102 | -420.8 | 701.5 | 848.3 | -7,923 | -20,306 | 3,622 | 1,818 | -1,802 | 2,781 | 2,461 | -9,416 | 1,672 | 2,318 | 2,941 | 1,639 | 789.9 | 555.8 | 277.7 | 464.7 | -711.2 | 153.3 | 70.89 | 29.07 |
| High | 1,980 | 1,960 | 1,896 | 1,559 | 613 | 684.1 | 985.2 | 1,535 | -271.6 | 841.8 | 1,018 | -6,338 | -16,244 | 4,346 | 2,182 | -856.7 | 3,443 | 2,953 | -7,251 | 3,609 | 2,782 | 3,530 | 1,967 | 947.9 | 666.9 | 333.3 | 557.7 | -511 | 184 | 85.07 | 34.88 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 1,801 | 1,126 | 241.6 | 370.7 | 132.8 | 523.7 | -120.6 | 538 | -601.3 | 563.1 | 543.3 | -9,418 | -19,187 | 1,605 | 361.4 | -1,401 | 1,269 | 1,153 | -7,481 | -333.5 | 1,018 | 1,378 | 702.1 | 328.2 | 205.3 | 25.75 | 153.6 | -967.6 | 33.01 | 25.72 | 11.08 |
| Average | 1,801 | 1,126 | 921.2 | 1,098 | 222.7 | 523.7 | 444.3 | 943.7 | -486.7 | 712.1 | 687.4 | -7,848 | -15,989 | 2,006 | 529.3 | -704.5 | 1,661 | 1,441 | -6,110 | 866.7 | 1,272 | 1,722 | 877.6 | 410.3 | 256.7 | 41.28 | 192 | -775.6 | 46.31 | 32.14 | 13.85 |
| High | 1,801 | 1,126 | 1,601 | 1,398 | 312.6 | 523.7 | 1,009 | 1,349 | -372.1 | 861.2 | 831.4 | -6,279 | -12,791 | 2,407 | 697.2 | -7.55 | 2,054 | 1,729 | -4,740 | 2,067 | 1,527 | 2,067 | 1,053 | 492.3 | 308 | 56.81 | 230.4 | -583.5 | 59.6 | 38.57 | 16.62 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 1,099 | 1,087 | 1,052 | 864.6 | 340.1 | 379.5 | 565.3 | 52.7 | 301.8 | 188.6 | 871.9 | 351.8 | 197.5 | 278.4 | 3,312 | 1,795 | 1,418 | -520.8 | 1,196 | 468.4 | 457.2 | 420.8 | -274.8 | -102.1 | -131.4 | -21.29 | 10.94 | -16.87 | 25.95 | 5.16 | 2.91 |
| Average | 1,099 | 1,087 | 1,052 | 864.6 | 340.1 | 379.5 | 706.7 | 65.87 | 377.2 | 235.8 | 1,090 | 439.8 | 246.8 | 348 | 4,140 | 2,243 | 1,772 | 386 | 1,495 | 585.5 | 571.5 | 526 | 46.84 | 54.57 | -25.7 | 15.54 | 50.26 | 17.36 | 50.16 | 6.44 | 3.63 |
| High | 1,099 | 1,087 | 1,052 | 864.6 | 340.1 | 379.5 | 848 | 79.05 | 452.7 | 283 | 1,308 | 527.7 | 296.2 | 417.7 | 4,968 | 2,692 | 2,127 | 1,293 | 1,794 | 702.6 | 685.8 | 631.2 | 368.5 | 211.2 | 79.97 | 52.37 | 89.57 | 51.58 | 74.37 | 7.73 | 4.36 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 11.47 | 7.17 | 1.54 | 2.36 | 0.846 | 3.34 | 13.35 | 7.82 | -2.69 | 99.03 | 0.4 | -0.3 | -0.56 | 144.4 | 235.5 | 110.8 | 408.6 | 380.7 | 342.7 | 531 | 396.7 | 440.9 | 349.4 | 169.8 | 145.9 | 62.43 | 155.9 | 143.6 | -21.54 | 91.5 | 38.66 |
| Average | 11.47 | 7.17 | 7.72 | 5.32 | 1.42 | 3.34 | 16.47 | 9.34 | 16.16 | 123.8 | 0.51 | -0.23 | -0.45 | 180.5 | 294.4 | 138.5 | 510.7 | 475.8 | 428.4 | 663.8 | 495.8 | 551.1 | 436.8 | 212.2 | 182.4 | 78.04 | 194.9 | 179.5 | -7.4 | 114.4 | 48.32 |
| High | 11.47 | 7.17 | 10.2 | 8.9 | 1.99 | 3.34 | 19.55 | 10.85 | 35.02 | 148.6 | 0.62 | -0.16 | -0.34 | 216.6 | 353.3 | 166.2 | 612.8 | 571 | 514.1 | 796.5 | 595 | 661.3 | 524.2 | 254.7 | 218.9 | 93.65 | 233.9 | 215.3 | 6.74 | 137.3 | 57.98 |
