| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 11 | 6 | 12 | 11 | 11 | 10 | 5 | 6 | 6 | 11 | 6 | 6 | 11 |
| Estimated Revenue | |||||||||||||
| Low | 7,772 | 7,912 | 7,977 | 8,152 | 8,486 | 8,947 | 8,965 | 9,558 | 9,963 | 9,747 | 9,670 | 9,445 | 9,208 |
| Average | 7,898 | 8,041 | 7,996 | 8,290 | 8,556 | 8,957 | 9,111 | 9,679 | 10,089 | 9,871 | 9,792 | 9,564 | 9,325 |
| High | 8,022 | 8,167 | 8,014 | 8,388 | 8,595 | 8,967 | 9,253 | 9,804 | 10,219 | 9,998 | 9,918 | 9,687 | 9,445 |
| Estimated EBITDA | |||||||||||||
| Low | 3,057 | 3,112 | 3,137 | 3,206 | 3,337 | 3,519 | 3,526 | 3,120 | 2,801 | 3,607 | 4,906 | 3,714 | 3,621 |
| Average | 3,106 | 3,162 | 3,145 | 3,260 | 3,365 | 3,523 | 3,583 | 3,901 | 3,501 | 4,509 | 6,132 | 3,761 | 3,667 |
| High | 3,155 | 3,212 | 3,152 | 3,299 | 3,380 | 3,526 | 3,639 | 4,681 | 4,201 | 5,411 | 7,359 | 3,810 | 3,714 |
| Estimated EBIT | |||||||||||||
| Low | 1,591 | 1,620 | 1,634 | 1,669 | 1,738 | 1,832 | 1,836 | 1,790 | 1,640 | 1,959 | 2,272 | 1,934 | 1,886 |
| Average | 1,617 | 1,647 | 1,637 | 1,698 | 1,752 | 1,834 | 1,866 | 2,237 | 2,050 | 2,448 | 2,840 | 1,959 | 1,910 |
| High | 1,643 | 1,672 | 1,641 | 1,718 | 1,760 | 1,836 | 1,895 | 2,684 | 2,461 | 2,938 | 3,408 | 1,984 | 1,934 |
| Estimated Net Income | |||||||||||||
| Low | -111.7 | -124.6 | -808.6 | -309.2 | -3,333 | -48.51 | -58.56 | 609 | 635.6 | 163.1 | 74.29 | -72.81 | -402.6 |
| Average | -109.5 | -122.1 | -54.11 | -100.7 | -1,427 | -26.46 | -56.8 | 761.3 | 794.5 | 209 | 121.8 | -71.61 | -396 |
| High | -107.2 | -119.6 | 95.12 | 55.66 | -235 | -4.41 | -56.21 | 913.5 | 953.4 | 254.8 | 169.3 | -70.44 | -389.6 |
| Estimated SGA Expenses | |||||||||||||
| Low | 931.8 | 948.6 | 956.4 | 977.3 | 1,017 | 1,073 | 1,075 | 1,146 | 1,194 | 1,169 | 1,159 | 1,132 | 1,104 |
| Average | 946.9 | 964 | 958.6 | 993.9 | 1,026 | 1,074 | 1,092 | 1,160 | 1,210 | 1,183 | 1,174 | 1,147 | 1,118 |
| High | 961.7 | 979.1 | 960.8 | 1,006 | 1,031 | 1,075 | 1,109 | 1,175 | 1,225 | 1,199 | 1,189 | 1,161 | 1,132 |
| Estimated EPS | |||||||||||||
| Low | -0.242 | -0.27 | -1.75 | -0.67 | -7.22 | -0.105 | -0.127 | 1.05 | 1.97 | 0.558 | 0.391 | -0.158 | -0.872 |
| Average | -0.237 | -0.265 | -0.335 | -0.241 | -2.98 | -0.057 | -0.124 | 1.07 | 2 | 0.567 | 0.397 | -0.155 | -0.858 |
| High | -0.232 | -0.259 | 0.206 | 0.121 | -0.509 | -0.01 | -0.122 | 1.09 | 2.04 | 0.577 | 0.404 | -0.153 | -0.844 |
