| 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 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||||
| Low | 3,377 | 3,178 | 3,058 | 2,883 | 2,699 | 2,738 | 2,824 | 2,535 | 2,315 | 2,341 | 3,052 | 3,635 | 3,578 | 3,417 | 3,293 |
| Average | 3,392 | 3,192 | 3,058 | 2,895 | 2,711 | 2,750 | 2,835 | 2,545 | 2,324 | 2,350 | 3,064 | 3,649 | 3,592 | 3,430 | 3,306 |
| High | 3,413 | 3,212 | 3,058 | 2,913 | 2,727 | 2,767 | 2,852 | 2,560 | 2,337 | 2,364 | 3,082 | 3,670 | 3,613 | 3,450 | 3,325 |
| Estimated EBITDA | |||||||||||||||
| Low | -15.78 | -14.85 | -14.14 | -13.47 | -12.61 | -12.79 | 105.6 | 106.5 | -10.81 | -121.3 | 388.3 | 209.6 | 295.2 | 215.4 | 167.9 |
| Average | -15.68 | -14.76 | -14.14 | -13.39 | -12.53 | -12.72 | 137.4 | 137.5 | -10.74 | -58.25 | 492 | 276.4 | 369.1 | 269.2 | 209.9 |
| High | -15.62 | -14.7 | -14.14 | -13.33 | -12.48 | -12.66 | 169.2 | 168.4 | -10.7 | 4.83 | 595.6 | 343.2 | 442.9 | 323.1 | 251.9 |
| Estimated EBIT | |||||||||||||||
| Low | -186.5 | -175.5 | -167.1 | -159.2 | -149 | -151.2 | -56.98 | -38.02 | -127.7 | -295.7 | 195.2 | 53.24 | 194.3 | 146.2 | 97.09 |
| Average | -185.3 | -174.4 | -167.1 | -158.2 | -148.1 | -150.2 | -37 | -20.47 | -126.9 | -234.4 | 267.5 | 107.4 | 242.9 | 182.7 | 121.4 |
| High | -184.5 | -173.6 | -167.1 | -157.5 | -147.4 | -149.6 | -17.02 | -2.92 | -126.5 | -173.1 | 339.9 | 161.6 | 291.4 | 219.3 | 145.6 |
| Estimated Net Income | |||||||||||||||
| Low | 143.6 | 103.6 | 70.8 | 44.1 | -20.57 | -63.03 | -200.1 | -131.6 | -223.1 | -295.8 | 82.07 | 75.2 | 102 | 84.29 | 61.62 |
| Average | 144.4 | 104.2 | 71.29 | 44.4 | -20.43 | -62.6 | -163.7 | -107 | -221.4 | -243.7 | 141.5 | 107.9 | 127.4 | 105.4 | 77.03 |
| High | 145.5 | 105 | 71.78 | 44.71 | -20.29 | -62.17 | -127.3 | -82.49 | -220.3 | -191.6 | 200.9 | 140.6 | 152.9 | 126.4 | 92.43 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 281.7 | 265.1 | 255.1 | 240.5 | 225.1 | 228.4 | 507.3 | 445.9 | 193.1 | 479.6 | 366.8 | 295.5 | 278.8 | 226.4 | 181.6 |
| Average | 283 | 266.3 | 255.1 | 241.5 | 226.1 | 229.4 | 634.1 | 557.4 | 193.8 | 599.5 | 458.5 | 369.4 | 348.5 | 283 | 227 |
| High | 284.7 | 267.9 | 255.1 | 243 | 227.5 | 230.8 | 760.9 | 668.8 | 195 | 719.4 | 550.1 | 443.2 | 418.2 | 339.6 | 272.4 |
| Estimated EPS | |||||||||||||||
| Low | 8.17 | 5.9 | 4.03 | 2.51 | -1.17 | -3.59 | -4.99 | -8.97 | -12.7 | -8.41 | 0.106 | 9.14 | 10.71 | 10.21 | 6.36 |
| Average | 8.22 | 5.93 | 4.05 | 2.53 | -1.16 | -3.56 | -4.95 | -8.9 | -12.61 | -8.35 | 0.107 | 9.19 | 10.76 | 10.26 | 6.39 |
| High | 8.29 | 5.98 | 4.09 | 2.55 | -1.16 | -3.54 | -4.93 | -8.86 | -12.54 | -8.31 | 0.107 | 9.26 | 10.85 | 10.34 | 6.44 |
