| 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 |
2020 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 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 6 | 4 | 3 | 5 | 1 | 2 | 2 | 1 | 9 | 14 | 8 | 9 | 19 | 12 | 7 | 13 | 10 | 19 | 13 | 7 | 20 | 19 | 8 | 8 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 4,331 | 1,593 | 1,218 | 1,231 | 1,215 | 1,187 | 840 | 339 | 765 | 519 | 321 | 331 | 511 | 395 | 169 | 287 | 1,318 | 887 | 1,087 | 865 | 1,774 | 1,068 | 1,292 | 1,068 | 1,456 | 1,074 |
| Average | 4,693 | 1,594 | 1,470 | 1,334 | 1,316 | 1,207 | 906 | 389 | 879 | 597 | 369 | 380 | 587 | 454 | 211 | 358 | 1,648 | 1,109 | 1,358 | 1,081 | 2,218 | 1,334 | 1,615 | 1,335 | 1,820 | 1,342 |
| High | 4,957 | 1,595 | 1,645 | 1,409 | 1,390 | 1,227 | 1,065 | 463 | 1,045 | 710 | 439 | 452 | 698 | 540 | 253 | 430 | 1,977 | 1,331 | 1,630 | 1,297 | 2,661 | 1,601 | 1,938 | 1,602 | 2,184 | 1,611 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | 2,074 | 763 | 583 | 589 | 582 | 215 | 222 | 143 | 504 | 404 | 219 | -291 | 426 | 171 | 71.3 | 218 | 816 | -381 | 364 | 365 | 927 | 587 | 575 | 590 | 951 | -177 |
| Average | 2,247 | 763 | 704 | 639 | 630 | 279 | 287 | 165 | 630 | 505 | 274 | -155 | 532 | 214 | 89.1 | 308 | 1,020 | -250 | 455 | 457 | 1,159 | 748 | 719 | 738 | 1,189 | -64.3 |
| High | 2,373 | 764 | 787 | 675 | 666 | 344 | 352 | 196 | 756 | 606 | 329 | -18.9 | 638 | 257 | 107 | 397 | 1,223 | -119 | 546 | 548 | 1,391 | 909 | 863 | 886 | 1,426 | 48.1 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | 1,430 | 526 | 402 | 406 | 401 | 15.5 | 18.6 | 90.4 | 415 | 238 | 84.9 | -591 | 163 | 214 | -85.9 | -136 | 43.7 | -688 | 201 | 244 | 609 | 424 | 679 | 619 | 933 | 573 |
| Average | 1,549 | 526 | 485 | 440 | 434 | 33.1 | 36.2 | 125 | 518 | 297 | 107 | -481 | 204 | 268 | -42.0 | -106 | 62.7 | -554 | 251 | 305 | 761 | 530 | 849 | 774 | 1,166 | 719 |
| High | 1,637 | 527 | 543 | 465 | 459 | 50.7 | 53.8 | 160 | 622 | 356 | 129 | -372 | 245 | 321 | 1.84 | -75.9 | 81.7 | -420 | 302 | 366 | 913 | 635 | 1,018 | 928 | 1,399 | 865 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | 718 | 788 | 395 | 453 | 430 | 87.0 | 7.18 | 81.3 | 336 | 94.6 | -28.6 | -783 | 130 | 124 | -103 | -17.7 | -933 | -839 | 87.7 | 3,598 | 580 | 451 | 416 | 422 | 804 | 49.6 |
| Average | 798 | 838 | 602 | 506 | 496 | 656 | 33.0 | 125 | 424 | 136 | -12.3 | -645 | 162 | 155 | 6.43 | 75.5 | -774 | -692 | 115 | 4,501 | 726 | 563 | 520 | 528 | 1,005 | 101 |
| High | 857 | 888 | 884 | 541 | 513 | 1,226 | 58.8 | 168 | 511 | 178 | 4.13 | -507 | 194 | 186 | 116 | 169 | -615 | -545 | 142 | 5,404 | 871 | 676 | 624 | 633 | 1,206 | 153 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 144 | 53.0 | 40.5 | 41.0 | 40.4 | 27.7 | 27.9 | 43.6 | 45.1 | 60.9 | 39.0 | 73.4 | 53.7 | -19.2 | 6.63 | 30.5 | 784 | 57.8 | 108 | 34.0 | 163 | 28.4 | 75.9 | 15.5 | 20.2 | 26.5 |
| Average | 156 | 53.1 | 48.9 | 44.4 | 43.8 | 34.7 | 34.8 | 54.6 | 56.4 | 76.1 | 48.8 | 91.7 | 67.1 | 13.2 | 8.29 | 38.1 | 980 | 72.2 | 134 | 42.5 | 203 | 40.1 | 94.8 | 19.4 | 25.2 | 33.2 |
| High | 165 | 53.1 | 54.8 | 46.9 | 46.3 | 41.6 | 41.8 | 65.5 | 67.6 | 91.4 | 58.6 | 110 | 80.5 | 45.6 | 9.94 | 45.7 | 1,177 | 86.7 | 161 | 50.9 | 244 | 51.7 | 114 | 23.2 | 30.3 | 39.8 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | 3.226 | 3.539 | 1.775 | 2.037 | 1.933 | 2.859 | 1.837 | -0.247 | 1.789 | 0.773 | -0.083 | -0.139 | 0.808 | 1.467 | -4.590 | -12.11 | -9.780 | -14.60 | 4.000 | 2.790 | 32.40 | 12.43 | 23.26 | 23.01 | 48.00 | -1.530 |
| Average | 3.585 | 3.764 | 3.033 | 2.264 | 2.148 | 2.890 | 2.028 | -0.198 | 2.152 | 0.930 | -0.067 | -0.112 | 0.973 | 1.765 | -3.830 | -10.10 | -8.150 | -12.17 | 5.290 | 3.835 | 40.50 | 15.53 | 29.08 | 28.76 | 59.99 | -0.380 |
| High | 3.848 | 3.988 | 3.971 | 2.430 | 2.306 | 2.922 | 2.490 | -0.165 | 2.682 | 1.159 | -0.056 | -0.093 | 1.212 | 2.199 | -3.070 | -8.090 | -6.520 | -9.740 | 6.580 | 4.880 | 48.60 | 18.63 | 34.90 | 34.51 | 71.98 | 0.770 |
