| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 2 | 6 | 7 | 7 | 6 | 13 | 5 | 6 | 11 | 7 | 7 | 7 | 12 | 9 | 14 | 13 |
| Estimated Revenue | |||||||||||||||||
| Low | 13,158 | 3,724 | 3,644 | 3,287 | 3,195 | 3,108 | 1,772 | 2,920 | 1,674 | 1,543 | 1,381 | 1,298 | 1,267 | 1,488 | 1,400 | 762 | 586 |
| Average | 13,644 | 3,862 | 3,673 | 3,423 | 3,300 | 3,146 | 3,220 | 2,974 | 2,529 | 2,331 | 2,087 | 1,962 | 1,914 | 2,248 | 2,115 | 1,027 | 908 |
| High | 14,637 | 4,143 | 3,701 | 3,685 | 3,527 | 3,302 | 4,408 | 3,134 | 3,442 | 3,172 | 2,840 | 2,669 | 2,605 | 3,059 | 2,879 | 1,173 | 1,171 |
| Estimated EBITDA | |||||||||||||||||
| Low | 5,986 | 1,694 | 1,658 | 1,496 | 1,454 | 1,414 | 806 | 1,887 | 1,212 | 1,117 | 1,000 | 940 | 917 | 1,343 | 460 | 466 | 424 |
| Average | 6,207 | 1,757 | 1,671 | 1,557 | 1,501 | 1,431 | 1,465 | 1,922 | 1,831 | 1,687 | 1,510 | 1,420 | 1,386 | 1,545 | 518 | 526 | 657 |
| High | 6,659 | 1,885 | 1,684 | 1,677 | 1,604 | 1,502 | 2,005 | 2,026 | 2,491 | 2,296 | 2,055 | 1,932 | 1,885 | 1,630 | 655 | 604 | 847 |
| Estimated EBIT | |||||||||||||||||
| Low | -503 | -142 | -127 | -127 | -121 | -113 | -152 | 469 | 597 | 550 | 493 | 463 | 452 | 531 | 1,070 | 272 | 209 |
| Average | -469 | -133 | -126 | -118 | -113 | -108 | -111 | 477 | 902 | 831 | 744 | 700 | 683 | 802 | 1,204 | 366 | 324 |
| High | -452 | -128 | -125 | -113 | -110 | -107 | -60.9 | 503 | 1,228 | 1,131 | 1,013 | 952 | 929 | 1,091 | 1,524 | 418 | 418 |
| Estimated Net Income | |||||||||||||||||
| Low | 2,940 | 2,251 | 2,087 | 1,366 | 1,323 | 1,254 | -6,844 | 1,474 | 1,174 | 1,276 | 2,505 | 1,970 | 2,641 | 910 | 501 | 481 | 662 |
| Average | 3,082 | 2,360 | 2,342 | 2,251 | 1,521 | 1,479 | -6,202 | 1,511 | 1,485 | 1,367 | 2,522 | 2,659 | 2,689 | 1,047 | 563 | 543 | 737 |
| High | 3,374 | 2,583 | 2,597 | 2,329 | 1,720 | 1,703 | -4,659 | 1,989 | 1,526 | 1,780 | 2,668 | 2,845 | 3,426 | 1,104 | 713 | 624 | 797 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 869 | 246 | 241 | 217 | 211 | 205 | 874 | 1,004 | 800 | 869 | 860 | 513 | 641 | 548 | 403 | 270 | 26.5 |
| Average | 901 | 255 | 243 | 226 | 218 | 1,157 | 1,163 | 1,029 | 1,012 | 931 | 865 | 693 | 652 | 630 | 453 | 304 | 41.1 |
| High | 967 | 274 | 244 | 243 | 233 | 1,157 | 1,284 | 1,355 | 1,040 | 1,213 | 915 | 741 | 831 | 665 | 573 | 350 | 52.9 |
| Estimated EPS | |||||||||||||||||
| Low | 3.588 | 2.747 | 2.548 | 1.667 | 1.615 | 1.531 | 1.130 | 2.325 | 1.359 | 1.206 | 1.607 | 1.982 | 2.263 | 0.818 | 0.703 | 0.821 | 0.821 |
| Average | 3.762 | 2.881 | 2.858 | 2.212 | 1.901 | 1.803 | 1.240 | 2.382 | 2.425 | 2.152 | 2.868 | 3.537 | 4.038 | 1.460 | 1.255 | 1.053 | 0.914 |
| High | 4.118 | 3.153 | 3.169 | 2.842 | 2.099 | 2.079 | 1.338 | 2.549 | 3.563 | 3.162 | 4.213 | 5.196 | 5.932 | 2.144 | 1.843 | 1.299 | 0.989 |
