| 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 | 4 | 4 | 9 | 16 | 17 | 18 | 15 | 11 | 7 | 16 | 12 | 7 | 8 | 8 |
| Estimated Revenue | ||||||||||||||
| Low | 47,515 | 40,311 | 39,557 | 27,949 | 24,725 | 19,498 | 13,376 | 10,421 | 12,981 | 11,780 | 5,032 | 3,698 | 1,852 | 808.9 |
| Average | 53,201 | 45,135 | 39,589 | 32,717 | 26,653 | 20,000 | 13,466 | 11,668 | 13,857 | 12,575 | 5,371 | 3,947 | 1,977 | 863.4 |
| High | 60,205 | 51,076 | 39,621 | 38,615 | 30,151 | 20,481 | 13,646 | 13,204 | 15,305 | 13,889 | 5,932 | 4,359 | 2,184 | 953.7 |
| Estimated EBITDA | ||||||||||||||
| Low | 1,472 | 1,249 | 1,225 | 865.7 | 765.9 | 604 | 414.3 | 322.8 | -504.9 | 6.14 | 32.73 | 1.02 | -14.42 | 0.422 |
| Average | 1,648 | 1,398 | 1,226 | 1,013 | 825.6 | 619.5 | 417.1 | 361.4 | -410.8 | 6.56 | 48.92 | 5.87 | -11.65 | 0.45 |
| High | 1,865 | 1,582 | 1,227 | 1,196 | 934 | 634.4 | 422.7 | 409 | -316.8 | 7.24 | 65.11 | 10.71 | -8.87 | 0.497 |
| Estimated EBIT | ||||||||||||||
| Low | 560.5 | 475.5 | 466.6 | 329.7 | 291.7 | 230 | 157.8 | 122.9 | -901.5 | -258.2 | -366.8 | -269.7 | -254.4 | -17.73 |
| Average | 627.6 | 532.4 | 467 | 385.9 | 314.4 | 235.9 | 158.8 | 137.6 | -751.2 | -233.8 | -305.6 | -224.8 | -212 | -16.05 |
| High | 710.2 | 602.5 | 467.4 | 455.5 | 355.7 | 241.6 | 161 | 155.8 | -601 | -219 | -244.5 | -179.8 | -169.6 | -15.04 |
| Estimated Net Income | ||||||||||||||
| Low | 2,893 | 2,549 | 2,288 | 1,753 | 1,232 | 887.9 | 307 | 1,198 | -621.4 | -213.4 | -189.5 | -112.6 | -67.64 | -179.6 |
| Average | 3,360 | 2,960 | 2,938 | 2,235 | 1,628 | 1,056 | 356.8 | 1,414 | -517.9 | -187.9 | -157.9 | -93.81 | -56.37 | -158.1 |
| High | 3,935 | 3,467 | 3,444 | 2,859 | 2,048 | 1,224 | 406.6 | 1,630 | -414.3 | -172.4 | -126.3 | -75.05 | -45.1 | -145.1 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 6,855 | 5,816 | 5,707 | 4,032 | 3,567 | 2,813 | 1,930 | 1,504 | 1,694 | 1,877 | 952 | 514.8 | 315.5 | 128.9 |
| Average | 7,676 | 6,512 | 5,712 | 4,720 | 3,845 | 2,886 | 1,943 | 1,683 | 2,118 | 2,003 | 1,190 | 643.5 | 394.4 | 137.5 |
| High | 8,686 | 7,369 | 5,716 | 5,571 | 4,350 | 2,955 | 1,969 | 1,905 | 2,541 | 2,212 | 1,428 | 772.2 | 473.3 | 151.9 |
| Estimated EPS | ||||||||||||||
| Low | 12.9 | 11.37 | 10.2 | 7.81 | 5.49 | 3.96 | 1.37 | 5.34 | -11.36 | -1.61 | -2.63 | -2.42 | -1.87 | -1.36 |
| Average | 14.98 | 13.2 | 12.56 | 10.28 | 7.37 | 5.04 | 1.58 | 6.2 | -10 | -1.42 | -2.32 | -2.13 | -1.65 | -1.2 |
| High | 17.54 | 15.46 | 15.36 | 12.75 | 9.13 | 5.46 | 1.81 | 7.27 | -9.18 | -1.3 | -2.13 | -1.95 | -1.51 | -1.1 |
