| 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 |
2008 12-30 |
2007 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 | 6 | 8 | 8 | 7 | 7 | 6 | 6 | 7 | 7 | 6 | 9 | 14 | 8 | 9 | 19 | 16 | 13 | 7 | 7 | 13 | 18 | 8 | 7 | 8 | 14 | 18 | 13 | 12 | 18 | 19 | 19 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 15,174 | 20,335 | 17,904 | 16,347 | 14,347 | 11,982 | 14,255 | 13,560 | 10,956 | 11,144 | 10,971 | 10,097 | 9,347 | 9,418 | 7,315 | 5,757 | 6,110 | 5,938 | 4,981 | 3,580 | 5,112 | 4,482 | 3,694 | 3,283 | 2,684 | 2,714 | 4,282 | 4,487 | 4,035 | 4,103 | 2,965 |
| Average | 15,684 | 20,400 | 18,369 | 16,357 | 14,357 | 12,385 | 14,714 | 13,997 | 11,309 | 11,503 | 11,324 | 10,422 | 9,648 | 9,722 | 9,144 | 7,197 | 7,638 | 7,423 | 6,226 | 4,475 | 6,391 | 5,603 | 4,618 | 4,104 | 3,355 | 3,392 | 5,353 | 5,609 | 5,044 | 5,128 | 3,707 |
| High | 16,000 | 20,464 | 18,652 | 16,687 | 14,397 | 12,634 | 14,957 | 14,228 | 11,496 | 11,693 | 11,511 | 10,594 | 9,807 | 9,882 | 10,973 | 8,636 | 9,165 | 8,907 | 7,471 | 5,370 | 7,669 | 6,723 | 5,541 | 4,924 | 4,027 | 4,070 | 6,423 | 6,730 | 6,053 | 6,154 | 4,448 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | 3,496 | 4,685 | 4,125 | 3,766 | 3,306 | 2,761 | 3,521 | 3,259 | 1,623 | 2,266 | 2,274 | 2,246 | 3,298 | 2,183 | 3,547 | 2,613 | 2,454 | 3,164 | 3,560 | 2,023 | 2,879 | 2,169 | 1,796 | 1,222 | -712.9 | -1,635 | -3,334 | 771.2 | 920.6 | 702.7 | 789.3 |
| Average | 3,614 | 4,700 | 4,232 | 3,769 | 3,308 | 2,854 | 4,401 | 4,074 | 2,029 | 2,833 | 2,886 | 2,808 | 4,290 | 2,729 | 4,433 | 3,266 | 3,067 | 3,956 | 4,450 | 2,529 | 3,598 | 2,711 | 2,245 | 1,527 | -390.1 | -1,349 | -2,601 | 964 | 1,151 | 878.3 | 986.6 |
| High | 3,686 | 4,715 | 4,297 | 3,845 | 3,317 | 2,911 | 5,281 | 4,888 | 2,435 | 3,399 | 3,497 | 3,369 | 5,283 | 3,275 | 5,320 | 3,919 | 3,681 | 4,747 | 5,340 | 3,034 | 4,318 | 3,254 | 2,694 | 1,832 | -67.2 | -1,062 | -1,868 | 1,157 | 1,381 | 1,054 | 1,184 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | 1,816 | 2,434 | 2,143 | 1,956 | 1,717 | 1,434 | 1,716 | 1,653 | 346.8 | 1,010 | 1,216 | 1,220 | 989.7 | 1,034 | 1,427 | 999.2 | 1,004 | 1,243 | 1,340 | 117.2 | 1,155 | 830.3 | 615.1 | 450.5 | -1,289 | -3,270 | -3,902 | 912.5 | 541.7 | 468.6 | 608.5 |
| Average | 1,877 | 2,441 | 2,198 | 1,957 | 1,718 | 1,482 | 2,145 | 2,067 | 512.4 | 1,263 | 1,520 | 1,525 | 1,237 | 1,293 | 1,784 | 1,249 | 1,255 | 1,553 | 1,675 | 289.4 | 1,459 | 1,038 | 768.9 | 563.2 | -1,032 | -2,725 | -3,178 | 1,141 | 677.1 | 585.7 | 760.6 |
| High | 1,915 | 2,449 | 2,232 | 1,997 | 1,723 | 1,512 | 2,574 | 2,480 | 677.9 | 1,515 | 1,824 | 1,829 | 1,485 | 1,551 | 2,140 | 1,499 | 1,506 | 1,864 | 2,010 | 461.7 | 1,763 | 1,245 | 922.6 | 675.8 | -774.2 | -2,180 | -2,453 | 1,369 | 812.6 | 702.8 | 912.7 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 3,287 | 2,447 | 2,554 | 2,165 | 1,680 | 601.2 | 1,620 | 1,484 | 343 | 739.9 | 596.2 | -930.9 | 2,338 | 1,040 | 1,762 | 1,418 | 1,316 | 2,080 | 2,637 | 1,433 | 4,208 | 1,647 | 1,334 | 389.4 | -1,957 | -1,606 | -3,340 | 213.5 | 424.4 | 337.9 | 351.3 |
| Average | 3,325 | 3,152 | 2,642 | 2,183 | 1,697 | 614 | 2,025 | 1,855 | 488.3 | 924.8 | 1,030 | -487.7 | 3,106 | 1,300 | 2,202 | 1,773 | 1,645 | 2,599 | 3,296 | 1,791 | 5,260 | 2,059 | 1,668 | 502.8 | -1,540 | -1,339 | -2,741 | 289.2 | 530.5 | 422.4 | 439.1 |
| High | 3,522 | 3,850 | 2,730 | 2,200 | 1,714 | 644.2 | 2,430 | 2,226 | 633.6 | 1,110 | 1,464 | -44.5 | 3,874 | 1,560 | 2,643 | 2,128 | 1,974 | 3,119 | 3,955 | 2,149 | 6,312 | 2,471 | 2,002 | 616.1 | -1,124 | -1,071 | -2,141 | 364.8 | 636.6 | 506.9 | 526.9 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 2,160 | 2,894 | 2,548 | 2,327 | 2,042 | 1,705 | 1,546 | 1,431 | 1,128 | 1,224 | 1,390 | 1,101 | 1,050 | 1,176 | 912.7 | 815.6 | 886.3 | 778.4 | 753.2 | 661.7 | 753.7 | 695.1 | 608.4 | 544.7 | 387.8 | 622.4 | 720.7 | 630.8 | 529.2 | 419.3 | 537.6 |
| Average | 2,232 | 2,904 | 2,615 | 2,328 | 2,044 | 1,763 | 1,933 | 1,789 | 1,410 | 1,530 | 1,738 | 1,377 | 1,312 | 1,469 | 1,141 | 1,019 | 1,108 | 973 | 941.5 | 827.1 | 942.1 | 868.9 | 760.5 | 680.9 | 484.8 | 777.9 | 900.9 | 788.5 | 661.5 | 524.1 | 672 |
| High | 2,277 | 2,913 | 2,655 | 2,375 | 2,049 | 1,798 | 2,320 | 2,146 | 1,692 | 1,836 | 2,085 | 1,652 | 1,574 | 1,763 | 1,369 | 1,223 | 1,329 | 1,168 | 1,130 | 992.5 | 1,131 | 1,043 | 912.6 | 817.1 | 581.7 | 933.5 | 1,081 | 946.2 | 793.8 | 628.9 | 806.5 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 3.78 | 2.82 | 2.94 | 2.49 | 1.93 | 0.692 | 1.99 | 1.97 | 1.31 | 1.67 | 1.7 | 1.64 | 1.43 | 1.33 | 1.06 | 0.83 | 0.94 | 1.23 | 1.43 | 0.85 | 1.27 | 1.02 | 0.72 | 0.56 | 0.24 | -0.47 | -0 | 0.57 | 0.52 | 0.39 | 0.5 |
| Average | 3.95 | 3.67 | 3.06 | 2.52 | 1.95 | 0.722 | 2.07 | 2.06 | 1.36 | 1.74 | 1.77 | 1.7 | 1.49 | 1.38 | 1.33 | 1.04 | 1.17 | 1.54 | 1.79 | 1.06 | 1.58 | 1.28 | 0.9 | 0.69 | 0.295 | -0.39 | 0.12 | 0.72 | 0.655 | 0.49 | 0.62 |
| High | 4.05 | 4.43 | 3.14 | 2.53 | 1.97 | 0.741 | 2.12 | 2.1 | 1.39 | 1.78 | 1.81 | 1.74 | 1.53 | 1.41 | 1.6 | 1.25 | 1.4 | 1.85 | 2.15 | 1.28 | 1.89 | 1.54 | 1.08 | 0.82 | 0.35 | -0.31 | 0.24 | 0.87 | 0.79 | 0.59 | 0.74 |
