| Period Ending: | 2029 12-31 |
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 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 6 | 9 | 9 | 4 | 3 | 2 | 3 | 5 | 2 | 11 | 11 | 10 | 11 | 20 | 12 | 14 | 14 | 18 | 10 | 11 | 11 | 19 | 10 | 16 | 18 | 15 | 12 | 16 | 14 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 18,718 | 21,283 | 19,984 | 19,272 | 18,807 | 19,165 | 19,191 | 21,912 | 19,747 | 5,145 | 1,908 | 2,259 | 2,221 | 1,936 | 1,936 | 5,735 | 4,028 | 6,343 | 5,276 | 3,592 | 2,700 | 3,403 | 1,417 | 1,349 | 1,199 | 903.7 | 384.9 | 642.5 | 794.2 | 356.3 | 427.7 |
| Average | 20,491 | 21,855 | 20,991 | 20,269 | 18,877 | 19,266 | 21,008 | 23,073 | 20,794 | 5,418 | 2,009 | 2,379 | 2,339 | 2,038 | 2,039 | 7,169 | 5,035 | 7,929 | 6,595 | 4,491 | 3,375 | 4,253 | 1,771 | 1,686 | 1,499 | 1,130 | 481.1 | 803.2 | 992.7 | 445.4 | 534.6 |
| High | 21,851 | 22,428 | 22,726 | 21,773 | 18,927 | 19,346 | 22,402 | 24,244 | 21,849 | 5,693 | 2,111 | 2,500 | 2,458 | 2,142 | 2,142 | 8,602 | 6,042 | 9,514 | 7,914 | 5,389 | 4,050 | 5,104 | 2,126 | 2,023 | 1,798 | 1,356 | 577.3 | 963.8 | 1,191 | 534.5 | 641.5 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 1,502 | 1,708 | 1,603 | 1,546 | 1,509 | 1,538 | 1,540 | 2,191 | 1,554 | 376.4 | 273.6 | 525.1 | 223.3 | 1,166 | -1,137 | -35,902 | 519.5 | -1,000 | 1,711 | 1,092 | 1,035 | 568.4 | 330 | 307.7 | 283.8 | -185.9 | -369.3 | 42.62 | 45.75 | 66.82 | 82.47 |
| Average | 1,644 | 1,754 | 1,684 | 1,626 | 1,515 | 1,546 | 1,686 | 3,350 | 2,497 | 501.8 | 342.5 | 668.3 | 279.1 | 1,458 | -907.8 | -29,918 | 649.4 | -592.5 | 2,139 | 1,365 | 1,293 | 710.5 | 412.5 | 384.6 | 354.8 | -151.4 | -306.4 | 53.28 | 73.84 | 83.53 | 103.1 |
| High | 1,753 | 1,800 | 1,824 | 1,747 | 1,519 | 1,552 | 1,798 | 4,509 | 3,441 | 627.2 | 411.4 | 811.6 | 334.9 | 1,749 | -678.4 | -23,935 | 779.3 | -184.7 | 2,567 | 1,638 | 1,552 | 852.5 | 495 | 461.5 | 425.7 | -116.9 | -243.5 | 63.94 | 101.9 | 100.2 | 123.7 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 568.4 | 646.3 | 606.9 | 585.3 | 571.1 | 582 | 582.8 | 4,080 | 3,312 | -215 | 286.2 | 451.9 | 468.1 | 206.1 | 161.1 | -40,523 | 500.4 | -816.7 | 1,750 | 970.9 | 1,028 | 681.6 | 262.9 | 251.6 | -137.3 | -66.73 | -631.6 | 37.06 | 3.95 | 41.19 | 62.83 |
| Average | 622.3 | 663.7 | 637.5 | 615.5 | 573.3 | 585.1 | 638 | 5,100 | 4,140 | -101.7 | 358.3 | 578.5 | 585.1 | 258.7 | 201.4 | -33,769 | 625.5 | -426 | 2,187 | 1,214 | 1,299 | 852 | 328.6 | 314.5 | -62.59 | -50.55 | -526.3 | 46.4 | 31.57 | 56.62 | 78.53 |
| High | 663.6 | 681.1 | 690.1 | 661.2 | 574.8 | 587.5 | 680.3 | 6,120 | 4,968 | 11.61 | 430.3 | 705.1 | 702.1 | 311.3 | 241.7 | -27,015 | 750.6 | -35.32 | 2,625 | 1,456 | 1,570 | 1,022 | 394.3 | 377.4 | 12.06 | -34.36 | -421.1 | 55.73 | 59.18 | 72.05 | 94.24 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 662.8 | 338.7 | 156.5 | -424.3 | -1,254 | -570.7 | 38.87 | 3,143 | 2,491 | -177.7 | 176.1 | 928.6 | 170.7 | 612.4 | -1,785 | -31,014 | 324 | -1,703 | 1,210 | 786.5 | 848.6 | 348.2 | 203.5 | 206.1 | 292.8 | -237.3 | -368.6 | 23.65 | -7.03 | 39.86 | 49.34 |
| Average | 746.7 | 381.6 | 378 | -347.2 | -1,224 | -343.2 | 44 | 3,929 | 3,113 | -113.2 | 234.3 | 1,190 | 246.8 | 796.9 | -1,472 | -25,839 | 405 | -1,137 | 1,512 | 983.2 | 1,066 | 435.3 | 254.4 | 257.6 | 366.6 | -197.4 | -307.2 | 30.73 | 7.27 | 49.83 | 61.67 |
| High | 811.2 | 414.5 | 389.5 | 271.3 | -1,194 | -115.7 | 47.57 | 4,715 | 3,736 | -48.65 | 292.5 | 1,450 | 323 | 981.4 | -1,159 | -20,664 | 486 | -569.9 | 1,815 | 1,180 | 1,283 | 522.3 | 305.3 | 309.1 | 440.4 | -157.4 | -245.7 | 37.8 | 21.56 | 59.79 | 74.01 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 455.3 | 517.6 | 486 | 468.7 | 457.4 | 466.1 | 466.8 | 393.1 | 367.1 | 277 | 92.3 | 88.13 | 119.5 | 267.9 | 99.62 | 434.9 | 205.7 | 277.6 | 219.2 | 169.6 | 445.3 | 143.5 | 47.7 | 37.69 | 37.48 | 23.69 | 95.02 | 24.39 | 39.32 | 14.59 | 12.22 |
| Average | 498.4 | 531.6 | 510.6 | 493 | 459.1 | 468.6 | 511 | 491.4 | 458.8 | 346.2 | 115.4 | 110.2 | 149.4 | 334.9 | 124.5 | 543.6 | 257.2 | 347 | 274 | 212 | 556.6 | 179.3 | 59.63 | 47.11 | 46.85 | 29.61 | 118.8 | 30.48 | 49.15 | 18.23 | 15.57 |
| High | 531.5 | 545.5 | 552.8 | 529.6 | 460.3 | 470.5 | 544.9 | 589.7 | 550.6 | 415.5 | 138.4 | 132.2 | 179.2 | 401.9 | 149.4 | 652.3 | 308.6 | 416.4 | 328.9 | 254.4 | 667.9 | 215.2 | 71.55 | 56.53 | 56.22 | 35.53 | 142.5 | 36.58 | 58.98 | 21.88 | 18.93 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 1.35 | 0.688 | 0.318 | -0.862 | -2.55 | -1.16 | 0.079 | 2.64 | 5.55 | -0.135 | 1.01 | 1.93 | 0.923 | 0.519 | -0.856 | -0.07 | 2.21 | 4.2 | 8.7 | 5.73 | -1.11 | 4.26 | 1.88 | 1.82 | 0.89 | -0.06 | -0.17 | -0.01 | 0.3 | 0.42 | 0.52 |
| Average | 1.52 | 0.775 | 0.532 | -0.212 | -2.5 | -0.568 | 0.089 | 2.82 | 5.94 | -0.127 | 1.08 | 2.07 | 0.988 | 0.555 | -0.803 | 0.155 | 2.76 | 5.25 | 10.88 | 7.17 | -0.8 | 5.33 | 2.35 | 2.28 | 1.11 | 0 | -0.07 | 0.025 | 0.39 | 0.515 | 0.66 |
| High | 1.65 | 0.842 | 0.791 | 0.551 | -2.43 | -0.235 | 0.097 | 3.01 | 6.33 | -0.119 | 1.16 | 2.21 | 1.05 | 0.592 | -0.75 | 0.38 | 3.31 | 6.3 | 13.05 | 8.61 | -0.49 | 6.39 | 2.82 | 2.74 | 1.34 | 0.06 | 0.03 | 0.06 | 0.48 | 0.61 | 0.8 |
