| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 4 | 3 | 3 | 4 | 3 | 1 | 1 | 2 | 1 | 1 | 2 |
| Estimated Revenue | |||||||||||||
| Low | 4,673 | 4,479 | 4,594 | 4,132 | 4,210 | 4,256 | 4,293 | 4,648 | 4,592 | 3,579 | 3,730 | 3,559 | 3,478 |
| Average | 4,906 | 4,702 | 4,605 | 4,337 | 4,420 | 4,468 | 4,507 | 4,687 | 4,762 | 3,712 | 3,868 | 3,691 | 3,607 |
| High | 4,998 | 4,791 | 4,616 | 4,419 | 4,503 | 4,552 | 4,592 | 4,726 | 4,841 | 3,773 | 3,933 | 3,752 | 3,667 |
| Estimated EBITDA | |||||||||||||
| Low | 1,166 | 1,118 | 1,147 | 1,031 | 1,051 | 1,062 | 1,071 | 1,160 | 1,146 | 1,666 | 931 | 888.3 | 868.1 |
| Average | 1,224 | 1,174 | 1,149 | 1,083 | 1,103 | 1,115 | 1,125 | 1,170 | 1,188 | 2,183 | 965.5 | 921.2 | 900.3 |
| High | 1,247 | 1,196 | 1,152 | 1,103 | 1,124 | 1,136 | 1,146 | 1,180 | 1,208 | 2,701 | 981.5 | 936.5 | 915.2 |
| Estimated EBIT | |||||||||||||
| Low | 161.9 | 155.2 | 159.1 | 143.1 | 145.8 | 147.4 | 148.7 | -12,374 | 159.1 | -567.9 | 129.2 | -9,094 | 120.5 |
| Average | 169.9 | 162.9 | 159.5 | 150.2 | 153.1 | 154.8 | 156.1 | -10,074 | 164.9 | -157.1 | 134 | -6,988 | 124.9 |
| High | 173.1 | 166 | 159.9 | 153.1 | 156 | 157.7 | 159.1 | -7,774 | 167.7 | 253.7 | 136.2 | -4,881 | 127 |
| Estimated Net Income | |||||||||||||
| Low | 131.2 | 167.3 | -5.32 | 3.26 | -590.6 | -500.5 | -85.74 | 165.8 | 133.4 | -3,760 | -7,462 | -6,999 | -503.5 |
| Average | 139.9 | 178.3 | 189.1 | 3.41 | -560.3 | -479.4 | -82.13 | 207.3 | 139.9 | -3,133 | -6,010 | -5,833 | -492.9 |
| High | 143.3 | 182.6 | 228.6 | 3.56 | -541 | -458.4 | -78.52 | 248.8 | 142.9 | -2,507 | -4,559 | -4,666 | -470 |
| Estimated SGA Expenses | |||||||||||||
| Low | 893.7 | 856.7 | 878.7 | 790.2 | 805.2 | 813.9 | 821 | 2,759 | 878.2 | 2,658 | 713.4 | 680.7 | 665.2 |
| Average | 938.3 | 899.4 | 880.7 | 829.6 | 845.3 | 854.5 | 861.9 | 3,448 | 910.7 | 3,322 | 739.9 | 705.9 | 689.9 |
| High | 955.9 | 916.3 | 882.8 | 845.2 | 861.2 | 870.6 | 878.2 | 4,138 | 925.8 | 3,987 | 752.1 | 717.6 | 701.3 |
| Estimated EPS | |||||||||||||
| Low | 0.666 | 0.849 | -0.027 | 0.017 | -3 | -2.54 | -0.435 | -1.49 | 0.677 | -3.3 | -0.68 | -0.402 | -2.56 |
| Average | 0.71 | 0.905 | 0.567 | 0.018 | -2.93 | -2.48 | -0.425 | -1.45 | 0.71 | -3.23 | -0.665 | -0.393 | -2.5 |
| High | 0.727 | 0.927 | 1.16 | 0.018 | -2.75 | -2.33 | -0.399 | -1.39 | 0.725 | -3.08 | -0.634 | -0.375 | -2.39 |
