US0378331005 - Common Stock

2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|

Revenue YoY % growth | 365.817B 33.26% | 394.328B 7.79% | 383.285B -2.80% | 398.18B 3.89% | 430.122B 8.02% | 463.918B 7.86% | 493.207B 6.31% | 526.56B 6.76% | 462.944B -12.08% | 476.82B 3.00% | 491.326B 3.04% | |

EBITDA YoY % growth | 120.233B 55.45% | 130.541B 8.57% | 125.82B -3.62% | 137.111B 8.97% | 148.799B 8.52% | 164.951B 10.85% | 175.967B 6.68% | 188.175B 6.94% | 176.058B -6.44% | 181.995B 3.37% | 188.206B 3.41% | |

EBIT YoY % growth | 108.949B 64.36% | 119.437B 9.63% | 114.301B -4.30% | 125.101B 9.45% | 136.719B 9.29% | 150.453B 10.05% | 163.096B 8.40% | 174.772B 7.16% | 152.547B -12.72% | 158.36B 3.81% | 164.446B 3.84% | |

Operating Margin | 29.78% | 30.29% | 29.82% | 31.42% | 31.79% | 32.43% | 33.07% | 33.19% | 32.95% | 33.21% | 33.47% | |

EPS YoY % growth | 5.62 72.39% | 6.11 8.72% | 6.12 0.16% | 6.84 11.72% | 7.63 11.55% | 8.57 12.37% | 10.15 18.42% | 11.38 12.16% | 8.50 -25.36% | 8.71 2.52% | 8.94 2.58% |

All data in **USD**

Q4 / 24 | Q1 / 25 | Q2 / 25 | Q3 / 25 | Q4 / 25 | Q1 / 26 | Q2 / 26 | Q3 / 26 | Q4 / 26 | |
---|---|---|---|---|---|---|---|---|---|

EPS Q2Q % growth | 1.60 9.80% | 2.37 8.72% | 1.69 10.71% | 1.51 7.67% | 1.73 8.19% | 2.55 7.59% | 1.68 -0.64% | 1.49 -1.20% | 1.73 -0.03% |

Revenue Q2Q % growth | 96.289B 7.59% | 129.516B 8.31% | 98.788B 8.85% | 91.714B 6.92% | 100.885B 4.77% | 132.5B 2.30% | 102.045B 3.30% | 93.143B 1.56% | 103.458B 2.55% |

EBITDA Q2Q % growth | 32.882B -14.57% | 45.183B 4.54% | 33.666B 0.24% | 29.792B -12.08% | 33.392B 1.55% | 44.45B -1.62% | 31.988B -4.98% | 28.361B -4.80% | 32.226B -3.49% |

EBIT Q2Q % growth | 29.696B 10.11% | 42.343B 4.88% | 30.258B 8.45% | 27.07B 6.78% | 30.673B 3.29% | 45.352B 7.11% | 29.45B -2.67% | 25.864B -4.46% | 29.776B -2.92% |

All data in **USD**

Period | Reported | Estimate | Difference | Surprise |
---|---|---|---|---|

Q3 2024 Q2Q % growth | 1.40 11.11% | 1.37 | 0.03 | 1.95% |

Q2 2024 Q2Q % growth | 1.53 0.66% | 1.53 | 0.00 | -0.02% |

Q1 2024 Q2Q % growth | 2.18 15.96% | 2.14 | 0.04 | 1.87% |

Q4 2023 Q2Q % growth | 1.46 13.18% | 1.42 | 0.04 | 2.86% |

Q3 2023 Q2Q % growth | 1.26 5.00% | 1.22 | 0.04 | 3.42% |

Q2 2023 Q2Q % growth | 1.52 | 1.46 | 0.06 | 3.95% |

Q1 2023 Q2Q % growth | 1.88 -10.48% | 1.97 | -0.09 | -4.78% |

Q4 2022 Q2Q % growth | 1.29 4.03% | 1.30 | -0.01 | -0.44% |

Q3 2022 Q2Q % growth | 1.20 -7.69% | 1.19 | 0.01 | 1.22% |

Q2 2022 Q2Q % growth | 1.52 8.57% | 1.46 | 0.06 | 4.35% |

Q1 2022 Q2Q % growth | 2.10 25.00% | 1.93 | 0.17 | 8.99% |

Q4 2021 Q2Q % growth | 1.24 69.86% | 1.26 | -0.02 | -1.66% |

Q3 2021 Q2Q % growth | 1.30 101.55% | 1.03 | 0.27 | 26.59% |

Q2 2021 Q2Q % growth | 1.40 119.61% | 1.01 | 0.39 | 39.11% |

Q1 2021 Q2Q % growth | 1.68 34.67% | 1.44 | 0.24 | 16.69% |

Q4 2020 Q2Q % growth | 0.73 -3.63% | 0.71 | 0.02 | 2.21% |

Q3 2020 Q2Q % growth | 0.65 18.35% | 0.52 | 0.12 | 23.77% |

Q2 2020 Q2Q % growth | 0.64 3.66% | 0.58 | 0.06 | 10.56% |

Q1 2020 Q2Q % growth | 1.25 19.38% | 1.16 | 0.09 | 7.58% |

Q4 2019 Q2Q % growth | 0.76 4.12% | 0.72 | 0.03 | 4.62% |

Q3 2019 Q2Q % growth | 0.55 -6.84% | 0.54 | 0.01 | 1.86% |

Q2 2019 Q2Q % growth | 0.62 -9.89% | 0.60 | 0.01 | 2.13% |

Q1 2019 Q2Q % growth | 1.05 7.46% | 1.06 | -0.02 | -1.65% |

Q4 2018 Q2Q % growth | 0.73 | 0.71 | 0.02 | 2.51% |

Q3 2018 Q2Q % growth | 0.59 | 0.56 | 0.03 | 5.17% |

Q2 2018 Q2Q % growth | 0.68 | 0.68 | 0.00 | 0.14% |

Q1 2018 Q2Q % growth | 0.97 | 0.98 | -0.01 | -1.12% |

Period | Reported | Estimate | Difference | Surprise |
---|---|---|---|---|

Q3 2024 Q2Q % growth | 85.777B 4.87% | 86.222B | -445M | -0.52% |

Q2 2024 Q2Q % growth | 90.753B -4.31% | 91.811B | -1.058B | -1.15% |

Q1 2024 Q2Q % growth | 119.575B 2.07% | 120.267B | -692M | -0.58% |

Q4 2023 Q2Q % growth | 89.498B -0.72% | 91.07B | -1.572B | -1.73% |

Q3 2023 Q2Q % growth | 81.797B -1.40% | 83.319B | -1.522B | -1.83% |

Q2 2023 Q2Q % growth | 94.836B -2.51% | 94.84B | -4M | 0.00% |

Q1 2023 Q2Q % growth | 117.154B -5.48% | 123.526B | -6.372B | -5.16% |

Q4 2022 Q2Q % growth | 90.146B 8.14% | 90.678B | -532M | -0.59% |

Q3 2022 Q2Q % growth | 82.959B 1.87% | 84.464B | -1.505B | -1.78% |

Q2 2022 Q2Q % growth | 97.278B 8.59% | 95.913B | 1.365B | 1.42% |

Q1 2022 Q2Q % growth | 123.945B 11.22% | 121.036B | 2.909B | 2.40% |

Q4 2021 Q2Q % growth | 83.36B 28.84% | 86.543B | -3.183B | -3.68% |

Q3 2021 Q2Q % growth | 81.434B 36.44% | 74.763B | 6.671B | 8.92% |

Q2 2021 Q2Q % growth | 89.584B 53.63% | 78.824B | 10.76B | 13.65% |

Q1 2021 Q2Q % growth | 111.439B 21.37% | 105.342B | 6.097B | 5.79% |

Q4 2020 Q2Q % growth | 64.698B 1.03% | 64.974B | -276M | -0.42% |

Q3 2020 Q2Q % growth | 59.685B 10.92% | 53.293B | 6.392B | 11.99% |

Q2 2020 Q2Q % growth | 58.313B 0.51% | 55.635B | 2.678B | 4.81% |

Q1 2020 Q2Q % growth | 91.819B 8.91% | 90.266B | 1.553B | 1.72% |

Q4 2019 Q2Q % growth | 64.04B 1.81% | 64.245B | -205M | -0.32% |

Q3 2019 Q2Q % growth | 53.809B 1.02% | 54.46B | -651M | -1.20% |

Q2 2019 Q2Q % growth | 58.015B -5.11% | 58.52B | -505M | -0.86% |

Q1 2019 Q2Q % growth | 84.31B -4.51% | 85.652B | -1.342B | -1.57% |

Q4 2018 Q2Q % growth | 62.9B | 62.801B | 99M | 0.16% |

Q3 2018 Q2Q % growth | 53.265B | 53.382B | -117M | -0.22% |

Q2 2018 Q2Q % growth | 61.137B | 62.032B | -895M | -1.44% |

Q1 2018 Q2Q % growth | 88.293B | 89.104B | -811M | -0.91% |

Next Q (1 month) | Next Q (3 month) | Next Year (1 month) | Next Year (3 month) | |
---|---|---|---|---|

EPS | -1.48% | 2.31% | 0% | 1.74% |

Revenue | -0.01% | 1.87% | 0.02% | 1% |