| Period Ending: | 2030 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 9 | 11 | 18 | 29 | 29 | 32 | 27 | 23 | 11 | 15 | 23 | 11 | 15 |
| Estimated Revenue | |||||||||||||
| Low | 19,115 | 17,603 | 16,498 | 14,779 | 13,516 | 12,094 | 11,005 | 10,309 | 8,201 | 5,807 | 3,207 | 5,622 | 3,749 |
| Average | 19,479 | 17,939 | 16,514 | 15,068 | 13,686 | 12,174 | 11,045 | 10,505 | 8,354 | 5,916 | 3,267 | 5,727 | 3,819 |
| High | 19,863 | 18,292 | 16,531 | 15,268 | 13,856 | 12,234 | 11,055 | 10,712 | 8,523 | 6,035 | 3,333 | 5,842 | 3,896 |
| Estimated EBITDA | |||||||||||||
| Low | 3,372 | 3,105 | 2,910 | 2,607 | 2,384 | 2,133 | 1,941 | 1,818 | 788.5 | -229.3 | -217.2 | -380.7 | -253.9 |
| Average | 3,436 | 3,164 | 2,913 | 2,658 | 2,414 | 2,148 | 1,948 | 1,853 | 985.6 | 3.29 | -212.9 | -373.2 | -248.9 |
| High | 3,504 | 3,227 | 2,916 | 2,693 | 2,444 | 2,158 | 1,950 | 1,890 | 1,183 | 235.9 | -209 | -366.3 | -244.3 |
| Estimated EBIT | |||||||||||||
| Low | 3,208 | 2,954 | 2,768 | 2,480 | 2,268 | 2,030 | 1,847 | 1,730 | 680.6 | -83.2 | -245.8 | -430.9 | -287.4 |
| Average | 3,269 | 3,010 | 2,771 | 2,529 | 2,297 | 2,043 | 1,853 | 1,763 | 855.2 | 112.8 | -241 | -422.4 | -281.7 |
| High | 3,333 | 3,070 | 2,774 | 2,562 | 2,325 | 2,053 | 1,855 | 1,798 | 1,030 | 308.8 | -236.5 | -414.7 | -276.5 |
| Estimated Net Income | |||||||||||||
| Low | 5,755 | 4,941 | 3,462 | 3,290 | 2,941 | 2,529 | 2,439 | 4,615 | 639.3 | -817.3 | -9,123 | 0 | 0 |
| Average | 5,899 | 5,064 | 3,878 | 3,430 | 3,003 | 2,588 | 2,479 | 4,844 | 815.1 | -505.7 | -8,890 | 0 | 0 |
| High | 6,050 | 5,194 | 5,065 | 3,907 | 3,301 | 2,647 | 2,520 | 4,851 | 991 | -194 | -8,677 | 0 | 0 |
| Estimated SGA Expenses | |||||||||||||
| Low | 6,248 | 5,754 | 5,393 | 4,830 | 4,418 | 3,953 | 3,597 | 3,369 | 1,625 | 1,384 | 1,281 | 2,245 | 1,497 |
| Average | 6,367 | 5,863 | 5,398 | 4,925 | 4,473 | 3,979 | 3,610 | 3,434 | 2,031 | 1,730 | 1,305 | 2,287 | 1,525 |
| High | 6,492 | 5,979 | 5,403 | 4,990 | 4,529 | 3,999 | 3,613 | 3,501 | 2,437 | 2,076 | 1,331 | 2,334 | 1,556 |
| Estimated EPS | |||||||||||||
| Low | 9.24 | 7.93 | 5.56 | 5.28 | 4.72 | 4.06 | 3.91 | 7.41 | 2.53 | -0.611 | -14.14 | 0 | 0 |
| Average | 9.47 | 8.13 | 6.65 | 5.74 | 4.95 | 4.13 | 3.97 | 7.59 | 2.59 | -0.595 | -13.78 | 0 | 0 |
| High | 9.71 | 8.34 | 8.13 | 6.27 | 5.3 | 4.25 | 4.04 | 7.79 | 2.66 | -0.581 | -13.45 | 0 | 0 |
