| Period Ending: | 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 | 6 | 9 | 9 | 9 | 5 | 1 | 2 | 2 | 1 | 2 | 2 | 1 | 2 |
| Estimated Revenue | ||||||||||||||
| Low | 8,541 | 8,304 | 7,898 | 7,547 | 7,356 | 4,572 | 4,959 | 3,979 | 3,516 | 3,113 | 2,505 | 2,081 | 1,928 | 1,705 |
| Average | 8,691 | 8,506 | 7,981 | 7,583 | 7,383 | 4,652 | 5,000 | 4,011 | 3,545 | 3,139 | 2,526 | 2,098 | 1,944 | 1,719 |
| High | 8,891 | 8,787 | 8,079 | 7,607 | 7,423 | 4,759 | 5,061 | 4,060 | 3,588 | 3,177 | 2,557 | 2,124 | 1,967 | 1,740 |
| Estimated EBITDA | ||||||||||||||
| Low | 797.8 | 775.7 | 737.7 | 705 | 687.1 | 427 | -266.5 | -221.7 | -197.1 | 163.9 | 122 | 101.7 | 74.63 | 159.5 |
| Average | 811.8 | 794.5 | 745.5 | 708.3 | 690.3 | 434.5 | -245.9 | -215.3 | -194.3 | 163.9 | 122 | 101.9 | 75.04 | 160.8 |
| High | 830.5 | 820.8 | 754.6 | 710.6 | 693.4 | 444.5 | -234 | -202.1 | -191.7 | 164.3 | 122.3 | 102.1 | 75.08 | 162.8 |
| Estimated EBIT | ||||||||||||||
| Low | -2,591 | -2,560 | -2,354 | -2,217 | -2,163 | -1,387 | -253.5 | -210.9 | -187.4 | 159.7 | 118.8 | 103.7 | 81.59 | -838.3 |
| Average | -2,532 | -2,478 | -2,325 | -2,210 | -2,153 | -1,355 | -233.9 | -204.7 | -184.8 | 159.7 | 118.9 | 104 | 82.04 | -828.2 |
| High | -2,489 | -2,420 | -2,301 | -2,199 | -2,143 | -1,332 | -222.6 | -192.2 | -182.3 | 160.1 | 119.2 | 104.1 | 82.08 | -821.5 |
| Estimated Net Income | ||||||||||||||
| Low | 309.7 | 294.3 | 270.2 | 258.5 | 224.2 | 80.2 | -378.9 | -315.2 | -280.1 | 82.45 | 58.26 | 38.49 | 24.67 | 52.93 |
| Average | 316.8 | 308.9 | 278.6 | 262.2 | 230.2 | 80.28 | -349.5 | -306 | -276.2 | 82.47 | 58.28 | 38.57 | 24.81 | 53.49 |
| High | 326.3 | 323.4 | 287 | 265.9 | 236.2 | 84.5 | -332.7 | -287.3 | -272.5 | 82.65 | 58.42 | 38.64 | 24.82 | 54.34 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 1,566 | 1,522 | 1,448 | 1,383 | 1,348 | 838.1 | 722.3 | 623.8 | 591.6 | 533.8 | 436 | 349.6 | 322 | 389.8 |
| Average | 1,593 | 1,559 | 1,463 | 1,390 | 1,355 | 852.8 | 758.9 | 664.4 | 599.6 | 533.9 | 436.1 | 350.4 | 323.8 | 393 |
| High | 1,630 | 1,611 | 1,481 | 1,395 | 1,361 | 872.4 | 822.6 | 684.3 | 608.2 | 535 | 437.2 | 351 | 324 | 397.8 |
| Estimated EPS | ||||||||||||||
| Low | 6.77 | 6.43 | 5.9 | 5.65 | 4.9 | 1.75 | 4.19 | 4.25 | 3.27 | 2.96 | 2.71 | 1.93 | 1.5 | 1.17 |
| Average | 6.92 | 6.77 | 6.12 | 5.74 | 5.01 | 1.79 | 4.23 | 4.29 | 3.3 | 2.99 | 2.74 | 1.95 | 1.52 | 1.18 |
| High | 7.13 | 7.07 | 6.27 | 5.81 | 5.16 | 1.85 | 4.3 | 4.36 | 3.36 | 3.04 | 2.78 | 1.98 | 1.54 | 1.2 |
