| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
22 | 23 | 35 | 23 | 23 | 23 | 22 | 22 | 29 | 29 | 27 | 17 | 22 | 13 | 13 | 21 | 28 | 18 | 14 | 27 | 14 | 23 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
2,685 | 4,050 | 2,998 | 2,152 | 2,391 | 3,687 | 2,698 | 2,041 | 2,007 | 3,323 | 2,333 | 1,727 | 1,793 | 2,748 | 2,029 | 1,399 | 1,403 | 1,986 | 1,218 | 694.5 | 719.8 | 1,293 | |||||||||||
| Average |
1234
|
2,715 | 4,080 | 3,030 | 2,261 | 2,421 | 3,717 | 2,738 | 2,061 | 2,165 | 3,371 | 2,421 | 1,793 | 1,861 | 2,852 | 2,106 | 1,452 | 1,456 | 2,062 | 1,264 | 720.8 | 747 | 1,342 | |||||||||||
| High |
1234
|
2,765 | 4,150 | 3,089 | 2,370 | 2,441 | 3,777 | 2,788 | 2,091 | 2,278 | 3,470 | 2,526 | 1,870 | 1,942 | 2,976 | 2,197 | 1,515 | 1,519 | 2,151 | 1,318 | 752 | 779.4 | 1,400 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
473.6 | 714.4 | 528.9 | 379.7 | 421.8 | 650.4 | 475.9 | 44.46 | 59.47 | 519.4 | 294.1 | 40.42 | 47.01 | 472.2 | 232.5 | 36.75 | 37.17 | 429.3 | -28.47 | -667.2 | -3,818 | -91.24 | |||||||||||
| Average |
1234
|
478.9 | 719.7 | 534.5 | 398.9 | 427.1 | 655.7 | 483 | 55.58 | 74.34 | 649.3 | 367.7 | 50.53 | 58.77 | 590.3 | 290.7 | 45.93 | 46.46 | 536.6 | -23.73 | -556 | -3,181 | -87.45 | |||||||||||
| High |
1234
|
487.7 | 732.1 | 544.9 | 418 | 430.7 | 666.3 | 491.7 | 66.69 | 89.21 | 779.1 | 441.2 | 60.63 | 70.52 | 708.3 | 348.8 | 55.12 | 55.75 | 643.9 | -18.98 | -444.8 | -2,545 | -84.26 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
450.6 | 679.6 | 503.1 | 361.2 | 401.3 | 618.8 | 452.7 | -12.72 | 42.57 | 496.8 | 260.4 | -11.56 | 33.65 | 451.6 | 205.9 | -10.51 | 26.6 | 410.6 | -97.8 | -422.6 | -3,038 | -103.3 | |||||||||||
| Average |
1234
|
455.6 | 684.7 | 508.5 | 379.4 | 406.3 | 623.8 | 459.4 | -10.6 | 53.21 | 621 | 325.5 | -9.63 | 42.06 | 564.5 | 257.3 | -8.76 | 33.25 | 513.2 | -81.5 | -352.1 | -2,532 | -98.98 | |||||||||||
| High |
1234
|
464 | 696.4 | 518.4 | 397.6 | 409.7 | 633.9 | 467.8 | -8.48 | 63.85 | 745.2 | 390.6 | -7.71 | 50.47 | 677.4 | 308.8 | -7.01 | 39.9 | 615.9 | -65.2 | -281.7 | -2,025 | -95.38 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
345.5 | 1,338 | 509 | 80.83 | 291.9 | 1,272 | 485.9 | -46.57 | 30.7 | 486.2 | 267.5 | -42.34 | 24.27 | 442 | 211.4 | -38.49 | 19.18 | 401.9 | -130.1 | -1,108 | -3,810 | 491 | |||||||||||
| Average |
1234
|
414.6 | 1,438 | 583.9 | 145.5 | 360.5 | 1,333 | 565.9 | -38.81 | 38.37 | 607.8 | 334.3 | -35.28 | 30.34 | 552.6 | 264.3 | -32.08 | 23.98 | 502.3 | -108.4 | -923.6 | -3,175 | 515.4 | |||||||||||
| High |
1234
|
464.9 | 1,507 | 775.9 | 323.3 | 669.6 | 1,395 | 682.8 | -31.05 | 46.05 | 729.4 | 401.2 | -28.23 | 36.4 | 663.1 | 317.2 | -25.66 | 28.78 | 602.8 | -86.74 | -738.8 | -2,540 | 544.5 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
877.6 | 1,324 | 980 | 703.6 | 781.6 | 1,205 | 881.9 | 917.3 | 319.7 | 292.5 | 440 | 833.9 | 252.7 | 265.9 | 347.8 | 758.1 | 199.8 | 241.7 | 678.5 | 264 | 287.5 | 516.5 | |||||||||||
| Average |
1234
|
887.4 | 1,334 | 990.4 | 739.1 | 791.5 | 1,215 | 894.9 | 1,147 | 399.6 | 365.6 | 549.9 | 1,042 | 315.9 | 332.4 | 434.7 | 947.7 | 249.7 | 302.2 | 848.1 | 330 | 298.4 | 536 | |||||||||||
| High |
1234
|
903.7 | 1,357 | 1,010 | 774.6 | 798 | 1,235 | 911.2 | 1,376 | 479.5 | 438.7 | 659.9 | 1,251 | 379.1 | 398.8 | 521.7 | 1,137 | 299.7 | 362.6 | 1,018 | 396 | 311.3 | 559.3 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.555 | 2.15 | 0.817 | 0.13 | 0.468 | 2.04 | 0.78 | 0.11 | 0.464 | 1.74 | 0.766 | 0.169 | 0.244 | 1.41 | 0.426 | -0.264 | 0.041 | 0.688 | -0.37 | -1.13 | -8.51 | 0.791 | |||||||||||
| Average |
1234
|
0.666 | 2.31 | 0.937 | 0.234 | 0.579 | 2.14 | 0.908 | 0.229 | 0.656 | 2.11 | 0.804 | 0.177 | 0.256 | 1.48 | 0.448 | -0.25 | 0.043 | 0.723 | -0.35 | -1.07 | -8.05 | 0.83 | |||||||||||
| High |
1234
|
0.746 | 2.42 | 1.25 | 0.519 | 1.07 | 2.24 | 1.1 | 0.329 | 0.859 | 2.54 | 0.849 | 0.187 | 0.27 | 1.57 | 0.473 | -0.238 | 0.045 | 0.763 | -0.334 | -1.02 | -7.67 | 0.877 | |||||||||||
