| Period Ending: | 2030 12-31 |
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 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 6 | 6 | 6 | 6 | 5 | 2 | 3 | 5 | 2 | 7 | 11 | 6 | 7 | 15 | 9 | 14 | 14 | 14 | 13 | 10 | 15 | 19 | 19 | 20 | 13 | 20 | 15 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 14,946 | 14,369 | 12,611 | 12,227 | 12,036 | 12,472 | 12,489 | 12,388 | 12,167 | 12,232 | 11,677 | 13,034 | 14,004 | 15,743 | 18,255 | 19,518 | 12,681 | 11,082 | 8,956 | 10,355 | 9,795 | 9,206 | 8,865 | 6,016 | 3,300 | 2,798 | 2,500 | 2,148 | 1,608 | 1,196 |
| Average | 15,137 | 14,553 | 12,895 | 12,273 | 12,084 | 12,492 | 12,529 | 12,546 | 12,234 | 12,299 | 11,742 | 13,106 | 14,082 | 15,830 | 18,356 | 19,627 | 15,852 | 13,853 | 11,195 | 12,944 | 12,244 | 11,508 | 11,081 | 7,520 | 4,125 | 3,498 | 3,124 | 2,685 | 2,010 | 1,495 |
| High | 15,755 | 15,147 | 13,178 | 12,357 | 12,169 | 12,502 | 12,599 | 13,058 | 12,288 | 12,353 | 11,793 | 13,163 | 14,143 | 15,899 | 18,436 | 19,712 | 19,022 | 16,623 | 13,434 | 15,533 | 14,692 | 13,810 | 13,298 | 9,024 | 4,950 | 4,198 | 3,749 | 3,222 | 2,412 | 1,794 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | 1,666 | 1,601 | 1,405 | 1,363 | 1,341 | 1,390 | 1,392 | 1,381 | 1,270 | 1,277 | 3,742 | 1,330 | 1,184 | -806 | 2,788 | 1,749 | 1,555 | 1,388 | 1,137 | 753.9 | 1,068 | 1,084 | 691.4 | 334.8 | 365.2 | 338 | 320.5 | 278.5 | 210.3 | 145.6 |
| Average | 1,687 | 1,622 | 1,437 | 1,368 | 1,347 | 1,392 | 1,396 | 1,398 | 1,277 | 1,284 | 4,678 | 1,663 | 1,480 | 229.4 | 4,352 | 2,186 | 1,944 | 1,735 | 1,421 | 942.4 | 1,335 | 1,355 | 864.3 | 418.7 | 456.5 | 422.5 | 400.7 | 348.2 | 262.9 | 182.1 |
| High | 1,756 | 1,688 | 1,469 | 1,377 | 1,356 | 1,393 | 1,404 | 1,455 | 1,283 | 1,290 | 5,613 | 1,995 | 1,776 | 1,265 | 5,917 | 2,624 | 2,332 | 2,082 | 1,705 | 1,131 | 1,602 | 1,626 | 1,037 | 502.6 | 547.8 | 507 | 480.8 | 417.8 | 315.5 | 218.5 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | 1,152 | 1,107 | 971.7 | 942.1 | 927.4 | 961 | 962.3 | 954.5 | 6,871 | 849.4 | 2,250 | 766.3 | 291.7 | -2,499 | -865.5 | 928.8 | 928.2 | 767.8 | 939.3 | 858.6 | 864.2 | 810.2 | 795.9 | 407.6 | 299.4 | 300.4 | 263.3 | 222.9 | 174.4 | 131.2 |
| Average | 1,166 | 1,121 | 993.5 | 945.7 | 931.1 | 962.5 | 965.4 | 966.7 | 8,588 | 854.1 | 2,813 | 957.9 | 440 | -1,763 | 56.19 | 1,161 | 1,160 | 959.7 | 1,174 | 1,073 | 1,080 | 1,013 | 994.9 | 509.5 | 374.3 | 375.4 | 329.1 | 278.7 | 218 | 164 |
| High | 1,214 | 1,167 | 1,015 | 952.1 | 937.7 | 963.3 | 970.8 | 1,006 | 10,306 | 857.8 | 3,375 | 1,150 | 588.3 | -1,027 | 977.9 | 1,393 | 1,392 | 1,152 | 1,409 | 1,288 | 1,296 | 1,215 | 1,194 | 611.4 | 449.1 | 450.5 | 394.9 | 334.4 | 261.6 | 196.8 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 0 | 0 | 5.05 | 1.11 | -63.63 | 114.3 | -74.84 | -107.2 | -22,504 | 226.9 | 1,047 | -1,523 | -977.9 | -4,567 | -4,365 | 25.33 | 56.96 | 119.6 | 205.9 | 152.5 | 217 | 184.3 | 176.1 | -18.16 | 132.3 | 124.9 | 117.9 | 100.8 | 71.83 | 31.03 |
| Average | 0 | 0 | 5.23 | 1.47 | -56.89 | 118.4 | -70.4 | -103.7 | -18,594 | 228.5 | 1,309 | -1,269 | -814.9 | -3,806 | -3,632 | 84.95 | 106.9 | 149.5 | 257.4 | 190.7 | 271.3 | 230.4 | 220.1 | 24.74 | 165.3 | 156.1 | 147.4 | 126 | 89.79 | 38.79 |
| High | 0 | 0 | 5.41 | 1.84 | -33.49 | 122.4 | -65.96 | -100.1 | -14,684 | 229.8 | 1,570 | -1,016 | -651.9 | -3,045 | -2,899 | 144.6 | 156.8 | 179.4 | 308.8 | 228.8 | 325.6 | 276.5 | 264.1 | 67.64 | 198.4 | 187.4 | 176.9 | 151.2 | 107.8 | 46.54 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 299.1 | 287.6 | 252.4 | 244.7 | 240.9 | 249.6 | 250 | 247.9 | 3,941 | 312.7 | 582.7 | 378.9 | 397.7 | 830.3 | 1,483 | 345.3 | 282.6 | 244.8 | -1,751 | 4,435 | 2,246 | -3,119 | -697.4 | 2,110 | 1,219 | 919.6 | 860.6 | 1,137 | 1,188 | 735.8 |
| Average | 303 | 291.3 | 258.1 | 245.6 | 241.8 | 250 | 250.8 | 251.1 | 4,926 | 314.4 | 728.3 | 473.6 | 497.1 | 1,038 | 1,854 | 431.6 | 353.2 | 306 | 50.38 | 5,544 | 2,808 | -2,149 | 329.7 | 2,638 | 1,523 | 1,150 | 1,076 | 1,422 | 1,485 | 919.7 |
| High | 315.3 | 303.2 | 263.7 | 247.3 | 243.6 | 250.2 | 252.2 | 261.4 | 5,911 | 315.8 | 874 | 568.3 | 596.5 | 1,245 | 2,224 | 518 | 423.8 | 367.2 | 1,851 | 6,652 | 3,369 | -1,179 | 1,357 | 3,165 | 1,828 | 1,379 | 1,291 | 1,706 | 1,782 | 1,104 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 0 | 0 | 0.037 | 0.008 | -0.471 | 0.847 | -0.554 | -0.794 | -2.7 | 1.72 | -0.347 | -1.76 | -2.04 | -1.3 | 0.127 | 3.46 | 1.69 | 2.09 | 2.68 | 2.42 | 2.26 | 1.9 | 1.82 | 1.6 | 1.72 | 1.39 | 1.2 | 0.94 | 0.69 | 0.32 |
| Average | 0 | 0 | 0.038 | 0.011 | -0.378 | 0.861 | -0.517 | -0.754 | -2.69 | 1.73 | -0.345 | -1.75 | -2.03 | -1.29 | 0.128 | 3.48 | 2.11 | 2.62 | 3.35 | 3.02 | 2.83 | 2.38 | 2.27 | 2.01 | 2.14 | 1.75 | 1.49 | 1.19 | 0.86 | 0.4 |
| High | 0 | 0 | 0.04 | 0.014 | -0.248 | 0.907 | -0.489 | -0.742 | -2.67 | 1.74 | -0.342 | -1.74 | -2.02 | -1.28 | 0.129 | 3.5 | 2.53 | 3.15 | 4.02 | 3.62 | 3.4 | 2.86 | 2.72 | 2.42 | 2.56 | 2.11 | 1.78 | 1.44 | 1.03 | 0.48 |
