| 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 |
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 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 14 | 17 | 21 | 22 | 23 | 21 | 20 | 10 | 11 | 11 | 10 | 15 | 15 | 14 | 15 | 16 | 7 | 13 | 19 | 10 | 8 | 7 | 17 | 8 | 16 | 8 | 10 | 19 | 13 | 20 | 19 | 17 | 10 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 15,988 | 15,495 | 14,308 | 12,368 | 11,913 | 10,840 | 9,696 | 8,522 | 7,156 | 5,877 | 3,589 | 2,857 | 2,045 | 1,618 | 965.9 | 405 | 1,537 | 4,125 | 712.1 | 109.7 | 74.75 | 128.5 | 148.2 | 229.2 | 116 | 74.42 | 51.42 | 110.3 | 172 | 86.68 | 44.16 | 34.97 | 44.9 |
| Average | 17,047 | 15,598 | 14,316 | 13,025 | 11,983 | 10,890 | 10,337 | 8,933 | 7,502 | 6,161 | 3,763 | 2,995 | 2,144 | 1,696 | 1,013 | 506.2 | 1,921 | 5,156 | 890.1 | 137.1 | 93.43 | 160.6 | 185.3 | 286.5 | 145 | 93.03 | 64.27 | 137.8 | 215 | 108.4 | 55.2 | 43.71 | 56.12 |
| High | 17,725 | 15,700 | 14,323 | 13,530 | 12,043 | 10,970 | 10,748 | 9,356 | 7,856 | 6,452 | 3,941 | 3,137 | 2,246 | 1,777 | 1,060 | 607.5 | 2,305 | 6,187 | 1,068 | 164.5 | 112.1 | 192.7 | 222.3 | 343.8 | 174 | 111.6 | 77.13 | 165.4 | 257.9 | 130 | 66.24 | 52.45 | 67.35 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 6,146 | 5,956 | 5,499 | 4,754 | 4,579 | 4,167 | 3,727 | 2,401 | 2,075 | 2,175 | 940.5 | 462.5 | 200.8 | 23.68 | -524.8 | -573 | -1,050 | -111.9 | 178.5 | -774.1 | -631.2 | -479.2 | -379.3 | -202.1 | -182.9 | -149.3 | -158.3 | -85.77 | -87.55 | -38.95 | -37.49 | -29.55 | -22.96 |
| Average | 6,552 | 5,995 | 5,502 | 5,006 | 4,606 | 4,186 | 3,973 | 3,001 | 2,594 | 2,719 | 1,176 | 578.1 | 311.9 | 36.45 | -437.4 | -477.5 | -874.8 | -50.43 | 391 | -645.1 | -526 | -399.3 | -316.1 | -168.4 | -152.5 | -124.4 | -125.7 | -71.48 | -71.97 | -27.79 | -30.01 | -24.63 | -19.13 |
| High | 6,813 | 6,035 | 5,506 | 5,201 | 4,629 | 4,217 | 4,131 | 3,601 | 3,113 | 3,262 | 1,411 | 693.8 | 422.9 | 49.22 | -349.9 | -382 | -699.8 | 11.05 | 603.6 | -516.1 | -420.8 | -319.5 | -252.9 | -134.8 | -122 | -99.54 | -93.15 | -57.18 | -56.38 | -16.62 | -22.53 | -19.7 | -15.31 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 5,864 | 5,684 | 5,248 | 4,536 | 4,369 | 3,976 | 3,556 | 2,299 | 1,973 | 1,864 | 723 | 417.4 | 90.31 | -23.67 | -642.3 | -679.3 | -1,541 | -16.94 | 160.1 | -767.4 | -646.7 | -518 | -438.9 | -263.3 | -162.1 | -168.9 | -320.5 | -124.6 | -134.6 | -52.64 | -45.38 | -38.68 | -27.03 |
| Average | 6,253 | 5,721 | 5,251 | 4,777 | 4,395 | 3,994 | 3,792 | 2,889 | 2,481 | 2,329 | 903.7 | 521.7 | 212.1 | -8.29 | -535.3 | -566.1 | -1,284 | 23.52 | 388.7 | -639.5 | -538.9 | -431.6 | -365.7 | -219.4 | -135.1 | -140.7 | -262.8 | -103.9 | -112.2 | -40.86 | -37.12 | -32.24 | -22.52 |
| High | 6,501 | 5,759 | 5,254 | 4,963 | 4,417 | 4,024 | 3,942 | 3,480 | 2,988 | 2,795 | 1,084 | 626.1 | 333.8 | 7.1 | -428.2 | -452.9 | -1,027 | 63.99 | 617.3 | -511.6 | -431.1 | -345.3 | -292.6 | -175.5 | -108.1 | -112.6 | -205.1 | -83.08 | -89.73 | -29.09 | -28.85 | -25.79 | -18.02 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 6,739 | 4,085 | 4,796 | 4,791 | 4,636 | 14.35 | -515.1 | 1,922 | 1,664 | 1,756 | 701.4 | 1,313 | 194 | -173.2 | -768.2 | -715.6 | -549.4 | -330.9 | 87.72 | -829.7 | -677.2 | -514.9 | -408.6 | -233.8 | -212.3 | -181.7 | -181.5 | -112.8 | -114.5 | -49.66 | -43.64 | -34.81 | -28.38 |
| Average | 7,331 | 5,816 | 5,347 | 5,129 | 4,745 | 132 | -489.9 | 2,403 | 2,080 | 2,195 | 876.8 | 1,641 | 273.9 | -135.6 | -640.1 | -596.3 | -426.6 | -238.1 | 312.5 | -691.4 | -564.3 | -429.1 | -340.5 | -194.9 | -176.9 | -151.4 | -146.7 | -94.01 | -95.45 | -37.38 | -35.8 | -29.01 | -23.65 |
| High | 7,710 | 9,911 | 8,026 | 5,468 | 4,854 | 249.7 | -450.3 | 2,884 | 2,497 | 2,634 | 1,052 | 1,969 | 353.7 | -98.06 | -512.1 | -477.1 | -303.9 | -145.3 | 537.2 | -553.1 | -451.4 | -343.3 | -272.4 | -155.9 | -141.5 | -121.1 | -111.8 | -75.2 | -76.36 | -25.1 | -27.96 | -23.21 | -18.92 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 1,883 | 1,825 | 1,685 | 1,457 | 1,403 | 1,277 | 1,142 | 661.8 | 583.6 | 506.7 | 421.1 | 361.5 | 326.5 | 368.6 | 348.9 | 203.7 | 315.8 | 583 | 474.5 | 12.92 | 8.8 | 75.15 | 59.72 | 47.55 | 31.42 | 30.62 | 27.21 | 34.92 | 42.31 | 23.44 | 19.18 | 14.3 | 11.35 |
| Average | 2,008 | 1,837 | 1,686 | 1,534 | 1,411 | 1,283 | 1,218 | 827.3 | 729.5 | 633.4 | 526.4 | 451.9 | 408.1 | 460.7 | 436.1 | 254.7 | 394.7 | 728.7 | 593.2 | 16.15 | 11 | 93.94 | 74.65 | 59.44 | 39.28 | 38.27 | 34.01 | 43.65 | 52.89 | 29.3 | 23.98 | 17.88 | 14.18 |
| High | 2,088 | 1,849 | 1,687 | 1,594 | 1,418 | 1,292 | 1,266 | 992.8 | 875.4 | 760 | 631.6 | 542.3 | 489.7 | 552.8 | 523.3 | 305.6 | 473.7 | 874.4 | 711.8 | 19.38 | 13.21 | 112.7 | 89.58 | 71.32 | 47.13 | 45.93 | 40.82 | 52.38 | 63.46 | 35.16 | 28.78 | 21.45 | 17.02 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 26.13 | 15.84 | 18.6 | 18.58 | 17.98 | 0.056 | -2 | 13.73 | 12.18 | 9.77 | 4.55 | 3.61 | 1.77 | 0.754 | -1.38 | -2.66 | -2.01 | 1.74 | -1.89 | -3.87 | -3.53 | -3.45 | -2.89 | -2.34 | -1.93 | -2.14 | -2.28 | -1.35 | -1.65 | -0.6 | -0.76 | -0.67 | -0.83 |
| Average | 28.42 | 25.74 | 23.04 | 19.91 | 18.47 | 0.456 | -1.9 | 14.6 | 12.96 | 10.39 | 4.83 | 3.84 | 1.89 | 0.802 | -1.3 | -2.22 | -1.68 | 2.21 | -1.18 | -3.23 | -2.94 | -2.87 | -2.41 | -1.96 | -1.61 | -1.79 | -1.91 | -1.12 | -1.38 | -0.435 | -0.64 | -0.565 | -0.7 |
| High | 29.89 | 38.43 | 31.12 | 21.2 | 18.82 | 0.968 | -1.75 | 15.5 | 13.76 | 11.03 | 5.13 | 4.07 | 2 | 0.851 | -1.22 | -1.78 | -1.35 | 2.68 | -0.47 | -2.59 | -2.35 | -2.29 | -1.93 | -1.57 | -1.3 | -1.44 | -1.54 | -0.9 | -1.1 | -0.27 | -0.52 | -0.46 | -0.57 |
