273.4 USD
-0.41 (-0.15%)
273.05 USD
-0.35 (-0.13%)
| 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY % growth | 383.285B -2.80% | 391.035B 2.02% | 416.161B 6.43% | 461.255B 10.84% | 492.437B 6.76% | 524.068B 6.42% | 557.853B 6.45% | 588.523B 5.50% | 616.933B 4.83% | 693.817B 12.46% | |
| EBITDA YoY % growth | 125.82B -3.62% | 134.661B 7.03% | 144.748B 7.49% | 160.203B 10.68% | 173.44B 8.26% | 186.692B 7.64% | 203.99B 9.27% | 222.774B 9.21% | 238.08B 6.87% | 277.45B 16.54% | |
| EBIT YoY % growth | 114.301B -4.30% | 123.216B 7.80% | 133.05B 7.98% | 147.243B 10.67% | 159.532B 8.35% | 174.679B 9.49% | 189.66B 8.58% | 206.685B 8.98% | 221.728B 7.28% | 262.049B 18.18% | |
| Operating Margin | 29.82% | 31.51% | 31.97% | 31.92% | 32.40% | 33.33% | 34.00% | 35.12% | 35.94% | 37.77% | |
| EPS YoY % growth | 6.12 0.16% | 6.75 10.29% | 7.47 10.67% | 8.42 12.69% | 9.31 10.58% | 10.25 10.06% | 12.28 19.87% | 14.05 14.37% | 16.89 20.26% | N/A |
All data in USD
| Q1 / 26 | Q2 / 26 | Q3 / 26 | Q4 / 26 | Q1 / 27 | Q2 / 27 | Q3 / 27 | Q4 / 27 | Q1 / 28 | Q2 / 28 | Q3 / 28 | Q4 / 28 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS Q2Q % growth | 2.72 13.33% | 1.87 13.36% | 1.73 10.37% | 2.03 9.57% | 2.98 9.73% | 2.12 13.31% | 2.02 16.30% | 2.27 11.93% | 3.16 5.78% | 2.19 3.46% | 2.10 4.01% | 2.46 8.34% |
| Revenue Q2Q % growth | 141.047B 13.47% | 106.628B 11.82% | 101.189B 7.61% | 112.589B 9.88% | 149.336B 5.88% | 112.826B 5.81% | 108.974B 7.69% | 119.111B 5.79% | 153.26B 2.63% | 116.363B 3.13% | 113.888B 4.51% | 126.404B 6.12% |
| EBITDA Q2Q % growth | 51.667B 12.53% | 36.194B 2.45% | 33.175B -9.79% | 38.887B -11.87% | 53.503B 3.55% | 38.566B 6.55% | 36.194B 9.10% | 40.707B 4.68% | 55.892B 4.47% | 38.756B 0.49% | 36.197B 0.01% | 39.903B -1.98% |
| EBIT Q2Q % growth | 48.317B 12.81% | 32.854B 11.03% | 30.345B 7.59% | 35.555B 9.65% | 51.484B 6.55% | 36.19B 10.15% | 34.053B 12.22% | 38.343B 7.84% | 53.528B 3.97% | 36.836B 1.79% | 35.079B 3.01% | 40.88B 6.62% |
All data in USD
| Period | Reported | Estimate | Difference | Surprise |
|---|---|---|---|---|
| Q4 2025 Q2Q % growth | 1.85 12.80% | 1.81 | 0.04 | 2.35% |
| Q3 2025 Q2Q % growth | 1.57 12.14% | 1.46 | 0.11 | 7.34% |
| Q2 2025 Q2Q % growth | 1.65 7.84% | 1.66 | -0.01 | -0.58% |
| Q1 2025 Q2Q % growth | 2.40 10.09% | 2.40 | 0.00 | 0.15% |
| Q4 2024 Q2Q % growth | 1.64 12.33% | 1.63 | 0.01 | 0.35% |
| 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 | 0.72 | 0.03 | 4.62% |
| Q3 2019 Q2Q % growth | 0.55 | 0.54 | 0.01 | 1.86% |
| Q2 2019 Q2Q % growth | 0.62 | 0.60 | 0.01 | 2.13% |
| Q1 2019 Q2Q % growth | 1.05 | 1.06 | -0.02 | -1.65% |
| Period | Reported | Estimate | Difference | Surprise |
|---|---|---|---|---|
| Q4 2025 Q2Q % growth | 102.466B 7.94% | 104.302B | -1.836B | -1.76% |
| Q3 2025 Q2Q % growth | 94.036B 9.63% | 91.325B | 2.711B | 2.97% |
| Q2 2025 Q2Q % growth | 95.359B 5.08% | 96.577B | -1.218B | -1.26% |
| Q1 2025 Q2Q % growth | 124.3B 3.95% | 126.602B | -2.302B | -1.82% |
| Q4 2024 Q2Q % growth | 94.93B 6.07% | 96.471B | -1.541B | -1.60% |
| 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 | 64.245B | -205M | -0.32% |
| Q3 2019 Q2Q % growth | 53.809B | 54.46B | -651M | -1.20% |
| Q2 2019 Q2Q % growth | 58.015B | 58.52B | -505M | -0.86% |
| Q1 2019 Q2Q % growth | 84.31B | 85.652B | -1.342B | -1.57% |
| Next Q (1 month) | Next Q (3 month) | Next Year (1 month) | Next Year (3 month) | |
|---|---|---|---|---|
| EPS | 0.04% | 7.33% | 0.91% | 3.46% |
| Revenue | 0.01% | 5.96% | 0.96% | 3.6% |