| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 8 | 15 | 12 | 13 | 14 | 13 | 6 | 6 | 11 | 6 |
| Estimated Revenue | |||||||||||
| Low | 2,746 | 2,775 | 2,455 | 2,658 | 3,091 | 2,564 | 1,791 | 12,112 | 13,209 | 305.4 | 84.43 |
| Average | 3,843 | 3,883 | 3,436 | 3,269 | 3,193 | 2,750 | 2,507 | 17,847 | 19,463 | 450 | 124.4 |
| High | 5,032 | 5,086 | 4,500 | 4,366 | 3,388 | 2,838 | 3,283 | 23,275 | 25,383 | 586.9 | 162.2 |
| Estimated EBITDA | |||||||||||
| Low | 854.7 | 863.8 | 764.3 | 827.5 | 962.1 | 798 | 557.6 | 3,770 | 4,112 | 95.08 | 26.28 |
| Average | 1,196 | 1,209 | 1,070 | 1,018 | 994 | 855.9 | 780.4 | 5,555 | 6,059 | 140.1 | 38.72 |
| High | 1,567 | 1,583 | 1,401 | 1,359 | 1,055 | 883.3 | 1,022 | 7,245 | 7,901 | 182.7 | 50.5 |
| Estimated EBIT | |||||||||||
| Low | 718.7 | 726.3 | 642.6 | 695.8 | 809 | 671 | 468.9 | 3,170 | 3,458 | 79.95 | 22.1 |
| Average | 1,006 | 1,017 | 899.4 | 855.7 | 835.8 | 719.7 | 656.2 | 4,671 | 5,095 | 117.8 | 32.56 |
| High | 1,317 | 1,331 | 1,178 | 1,143 | 886.7 | 742.7 | 859.4 | 6,092 | 6,644 | 153.6 | 42.46 |
| Estimated Net Income | |||||||||||
| Low | -585.7 | -3,031 | -3,752 | -1,337 | -915.1 | -1,096 | -660.3 | 4,896 | 5,054 | -531.9 | -244.3 |
| Average | -417.7 | -447.2 | -511.7 | -411.1 | -747 | -705.9 | -470 | 8,408 | 8,680 | -381.2 | -175.1 |
| High | -262.7 | 556.4 | 338.1 | 163.7 | -654.5 | -315.8 | -296.1 | 11,732 | 12,111 | -222 | -101.9 |
| Estimated SGA Expenses | |||||||||||
| Low | 349.9 | 353.7 | 312.9 | 338.8 | 393.9 | 326.7 | 228.3 | 1,544 | 1,683 | 38.93 | 10.76 |
| Average | 489.7 | 494.9 | 437.9 | 416.6 | 407 | 350.4 | 319.5 | 2,274 | 2,481 | 57.35 | 15.85 |
| High | 641.4 | 648.2 | 573.5 | 556.5 | 431.7 | 361.6 | 418.4 | 2,966 | 3,235 | 74.8 | 20.68 |
| Estimated EPS | |||||||||||
| Low | -2.44 | -12.61 | -15.61 | -5.56 | -3.81 | -4.56 | -2.75 | 20.36 | 21.02 | -2.21 | -1.02 |
| Average | -1.74 | -1.87 | -3.25 | -2.32 | -3.32 | -3.31 | -1.96 | 34.97 | 36.1 | -1.59 | -0.728 |
| High | -1.09 | 2.31 | 1.41 | 0.681 | -2.72 | -1.31 | -1.23 | 48.8 | 50.38 | -0.923 | -0.424 |
