| 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 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2007 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 5 | 2 | 6 | 6 | 12 | 2 | 5 | 3 | 3 | 3 | 11 | 6 | 7 | 15 | 11 | 10 | 7 | 20 | 18 |
| Estimated Revenue | |||||||||||||||||||||
| Low | 5,175 | 5,014 | 4,941 | 4,930 | 4,828 | 7,083 | 7,370 | 6,661 | 9,880 | 11,063 | 10,788 | 11,402 | 14,050 | 16,179 | 16,540 | 9,878 | 31,928 | 51,994 | 73,489 | 68,705 | 11,975 |
| Average | 5,325 | 5,159 | 4,961 | 4,950 | 4,838 | 7,289 | 7,442 | 7,105 | 10,538 | 11,801 | 11,507 | 12,162 | 14,987 | 17,258 | 17,642 | 12,348 | 39,910 | 64,992 | 91,861 | 85,881 | 14,969 |
| High | 5,400 | 5,232 | 4,990 | 4,960 | 4,906 | 7,391 | 7,513 | 7,450 | 11,051 | 12,375 | 12,066 | 12,754 | 15,715 | 18,097 | 18,500 | 14,817 | 47,892 | 77,990 | 110,233 | 103,058 | 17,962 |
| Estimated EBITDA | |||||||||||||||||||||
| Low | 1,395 | 1,352 | 1,332 | 1,329 | 1,302 | 1,910 | 2,219 | 2,006 | 2,975 | 3,713 | 3,248 | 3,433 | 4,231 | 4,872 | 4,980 | 2,975 | 12,371 | 17,450 | 33,862 | 19,609 | 3,501 |
| Average | 1,436 | 1,391 | 1,337 | 1,335 | 1,304 | 1,965 | 2,241 | 2,139 | 3,173 | 9,303 | 3,465 | 3,662 | 4,513 | 5,197 | 5,312 | 3,718 | 15,464 | 21,813 | 42,327 | 24,511 | 4,377 |
| High | 1,456 | 1,411 | 1,345 | 1,337 | 1,323 | 1,993 | 2,262 | 2,243 | 3,328 | 14,892 | 3,633 | 3,840 | 4,732 | 5,449 | 5,571 | 4,462 | 18,557 | 26,175 | 50,793 | 29,413 | 5,252 |
| Estimated EBIT | |||||||||||||||||||||
| Low | 112 | 108.5 | 107 | 106.7 | 104.5 | 153.3 | 421.4 | 380.8 | 564.9 | 632.6 | 616.8 | 652 | 803.4 | 925.1 | 13,822 | 7,714 | 6,015 | 9,035 | 11,956 | 10,543 | 685.6 |
| Average | 115.3 | 111.7 | 107.4 | 107.2 | 104.7 | 157.8 | 425.5 | 406.2 | 602.6 | 674.8 | 658 | 695.4 | 856.9 | 986.8 | 17,277 | 9,642 | 7,519 | 11,294 | 14,945 | 13,178 | 857 |
| High | 116.9 | 113.3 | 108 | 107.4 | 106.2 | 160 | 429.6 | 426 | 631.9 | 707.6 | 689.9 | 729.2 | 898.6 | 1,035 | 20,733 | 11,571 | 9,023 | 13,553 | 17,934 | 15,814 | 1,028 |
| Estimated Net Income | |||||||||||||||||||||
| Low | 29.45 | -333.8 | -670.5 | -605.2 | -4,417 | -925.2 | 149,725 | 2,113 | 3,727 | -30,153 | -103,940 | -54.86 | -65,609 | 112,120 | -15,120 | -7,559 | -2,259 | -9,900 | -713.8 | -11,103 | -401.3 |
| Average | 30.58 | -327.8 | -519.1 | -563.2 | -4,338 | -693.9 | 193,071 | 2,299 | 4,057 | -22,522 | -66,908 | -51.6 | -54,674 | 147,080 | -12,477 | -6,299 | -1,360 | -7,719 | 3,961 | -9,234 | -288 |
| High | 31.13 | -315.8 | -367.7 | -516.9 | -4,179 | -455.1 | 236,417 | 2,445 | 4,313 | -14,891 | -29,877 | -47.41 | -43,739 | 182,040 | -9,833 | -5,040 | -460.6 | -5,537 | 8,636 | -7,364 | -174.6 |
| Estimated SGA Expenses | |||||||||||||||||||||
| Low | 1,297 | 1,257 | 1,239 | 1,236 | 1,211 | 1,776 | 1,754 | 1,585 | 2,351 | 2,633 | 2,567 | 2,713 | 3,344 | 3,850 | 3,936 | 2,351 | 7,598 | 23,583 | 33,224 | 31,199 | 5,996 |
| Average | 1,335 | 1,294 | 1,244 | 1,241 | 1,213 | 1,828 | 1,771 | 1,691 | 2,508 | 2,808 | 2,738 | 2,894 | 3,566 | 4,107 | 4,198 | 2,938 | 9,498 | 29,478 | 41,530 | 38,999 | 7,495 |
| High | 1,354 | 1,312 | 1,251 | 1,244 | 1,230 | 1,853 | 1,788 | 1,773 | 2,630 | 2,945 | 2,872 | 3,035 | 3,740 | 4,307 | 4,403 | 3,526 | 11,397 | 35,374 | 49,836 | 46,799 | 8,994 |
| Estimated EPS | |||||||||||||||||||||
| Low | 0.087 | -0.983 | -1.97 | -1.78 | -13 | -2.72 | -1.35 | 5.63 | 9.93 | -0.142 | -0.358 | -0.146 | -0.878 | -0.013 | -0.324 | 3.2 | 2.92 | 4.61 | -7.03 | -1.42 | -0.77 |
| Average | 0.09 | -0.965 | -1.53 | -1.66 | -12.77 | -2.04 | -0.761 | 6.13 | 10.81 | -0.133 | -0.336 | -0.138 | -0.826 | -0.012 | -0.305 | 4 | 3.65 | 5.77 | -5.79 | -1.15 | -0.645 |
| High | 0.092 | -0.93 | -1.08 | -1.52 | -12.3 | -1.34 | -0.418 | 6.52 | 11.5 | -0.122 | -0.309 | -0.126 | -0.759 | -0.011 | -0.28 | 4.79 | 4.39 | 6.93 | -4.55 | -0.88 | -0.52 |
