| 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 |
2017 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 11 | 12 | 17 | 16 | 18 | 15 | 11 | 7 | 16 | 12 | 7 | 8 | 8 |
| Estimated Revenue | ||||||||||||||
| Low | 46,721 | 40,520 | 39,799 | 27,980 | 24,021 | 19,498 | 13,376 | 10,284 | 12,981 | 11,780 | 5,032 | 3,698 | 1,852 | 808.9 |
| Average | 53,007 | 45,972 | 39,946 | 32,907 | 26,726 | 20,000 | 13,466 | 11,668 | 13,857 | 12,575 | 5,371 | 3,947 | 1,977 | 863.4 |
| High | 60,433 | 52,412 | 40,094 | 38,313 | 28,817 | 20,481 | 13,646 | 13,303 | 15,305 | 13,889 | 5,932 | 4,359 | 2,184 | 953.7 |
| Estimated EBITDA | ||||||||||||||
| Low | 403.9 | 350.3 | 344.1 | 241.9 | 207.7 | 168.6 | 115.6 | 88.91 | -504.9 | 6.14 | 32.73 | 1.02 | -14.42 | 0.422 |
| Average | 458.3 | 397.4 | 345.3 | 284.5 | 231.1 | 172.9 | 116.4 | 100.9 | -410.8 | 6.56 | 48.92 | 5.87 | -11.65 | 0.45 |
| High | 522.5 | 453.1 | 346.6 | 331.2 | 249.1 | 177.1 | 118 | 115 | -316.8 | 7.24 | 65.11 | 10.71 | -8.87 | 0.497 |
| Estimated EBIT | ||||||||||||||
| Low | -636.6 | -552.1 | -422.4 | -403.6 | -303.6 | -215.8 | -143.8 | -140.1 | -901.5 | -258.2 | -366.8 | -269.7 | -254.4 | -17.73 |
| Average | -558.4 | -484.3 | -420.8 | -346.7 | -281.5 | -210.7 | -141.9 | -122.9 | -751.2 | -233.8 | -305.6 | -224.8 | -212 | -16.05 |
| High | -492.2 | -426.9 | -419.3 | -294.8 | -253 | -205.4 | -140.9 | -108.3 | -601 | -219 | -244.5 | -179.8 | -169.6 | -15.04 |
| Estimated Net Income | ||||||||||||||
| Low | 2,842 | 2,504 | 2,289 | 1,149 | 1,309 | 887.9 | 307 | 1,177 | -621.4 | -213.4 | -189.5 | -112.6 | -67.64 | -179.6 |
| Average | 3,360 | 2,960 | 2,979 | 2,267 | 1,638 | 1,056 | 356.8 | 1,411 | -517.9 | -187.9 | -157.9 | -93.81 | -56.37 | -158.1 |
| High | 3,972 | 3,500 | 3,504 | 3,335 | 1,953 | 1,224 | 406.6 | 1,645 | -414.3 | -172.4 | -126.3 | -75.05 | -45.1 | -145.1 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 6,741 | 5,846 | 5,742 | 4,037 | 3,466 | 2,813 | 1,930 | 1,484 | 1,694 | 1,877 | 952 | 514.8 | 315.5 | 128.9 |
| Average | 7,648 | 6,633 | 5,763 | 4,748 | 3,856 | 2,886 | 1,943 | 1,683 | 2,118 | 2,003 | 1,190 | 643.5 | 394.4 | 137.5 |
| High | 8,719 | 7,562 | 5,785 | 5,528 | 4,158 | 2,955 | 1,969 | 1,919 | 2,541 | 2,212 | 1,428 | 772.2 | 473.3 | 151.9 |
| Estimated EPS | ||||||||||||||
| Low | 12.67 | 11.17 | 10.21 | 5.12 | 5.84 | 3.96 | 1.37 | 5.25 | -11.36 | -1.61 | -2.63 | -2.42 | -1.87 | -1.36 |
| Average | 14.98 | 13.2 | 12.48 | 10.31 | 7.39 | 5.04 | 1.58 | 6.2 | -10 | -1.42 | -2.32 | -2.13 | -1.65 | -1.2 |
| High | 17.71 | 15.6 | 15.62 | 14.87 | 8.71 | 5.46 | 1.81 | 7.33 | -9.18 | -1.3 | -2.13 | -1.95 | -1.51 | -1.1 |
