| Period Ending: | 2029 06-28 |
2028 06-28 |
2027 06-28 |
2026 06-28 |
2025 06-28 |
2024 06-28 |
2023 06-28 |
2022 06-27 |
2021 06-27 |
2020 06-27 |
2019 06-27 |
2018 06-27 |
2017 06-27 |
2016 06-27 |
2015 06-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 8 | 12 | 16 | 16 | 11 | 11 | 5 | 9 | 9 | 8 | 6 | 6 | 5 | 4 | 5 |
| Estimated Revenue | |||||||||||||||
| Low | 3,687 | 7,055 | 4,450 | 2,884 | 1,621 | 1,184 | 1,247 | 1,481 | 1,503 | 1,439 | 1,339 | 1,071 | 874.2 | 780 | 718.4 |
| Average | 4,213 | 7,255 | 5,057 | 2,925 | 1,631 | 1,352 | 1,439 | 1,709 | 1,734 | 1,660 | 1,545 | 1,235 | 1,008 | 899.7 | 828.6 |
| High | 4,817 | 7,454 | 5,570 | 2,955 | 1,641 | 1,362 | 1,579 | 1,875 | 1,903 | 1,822 | 1,695 | 1,355 | 1,106 | 987.3 | 909.3 |
| Estimated EBITDA | |||||||||||||||
| Low | 497.7 | 952.5 | 600.7 | 389.4 | 218.9 | 159.8 | 168.4 | 519 | 323 | 162.7 | 136.1 | 31.93 | 118 | 105.3 | 96.99 |
| Average | 568.7 | 979.4 | 682.7 | 394.8 | 220.3 | 182.6 | 194.2 | 648.7 | 403.7 | 208.3 | 170.1 | 58.9 | 136.1 | 121.5 | 111.9 |
| High | 650.3 | 1,006 | 752 | 398.9 | 221.6 | 183.9 | 213.1 | 778.5 | 484.5 | 253.8 | 204.1 | 85.87 | 149.4 | 133.3 | 122.8 |
| Estimated EBIT | |||||||||||||||
| Low | -33.13 | -51.27 | -38.31 | -20.32 | -11.29 | -9.37 | -10.86 | 387.6 | 191.3 | -10.19 | 70.34 | 56.77 | -7.61 | -6.79 | -6.25 |
| Average | -28.97 | -49.9 | -34.78 | -20.12 | -11.22 | -9.3 | -9.89 | 484.5 | 239.1 | 27.75 | 87.93 | 70.97 | -6.93 | -6.19 | -5.7 |
| High | -25.36 | -48.52 | -30.61 | -19.84 | -11.15 | -8.14 | -8.58 | 581.4 | 287 | 65.69 | 105.5 | 85.16 | -6.01 | -5.36 | -4.94 |
| Estimated Net Income | |||||||||||||||
| Low | 633.2 | 920.6 | 902.3 | 513.3 | 132 | 66.07 | -308.6 | 292.1 | 130 | -42.79 | 58.22 | -24.92 | 109 | 71.96 | 53.16 |
| Average | 755.8 | 1,841 | 1,190 | 538.2 | 137.9 | 69.52 | -266.5 | 365.2 | 164 | -9.64 | 72.78 | 20.26 | 131.8 | 87 | 64.27 |
| High | 896.8 | 2,463 | 1,406 | 563.2 | 143.8 | 72.96 | -226.6 | 438.2 | 198 | 23.5 | 87.33 | 65.45 | 148.5 | 98.02 | 72.41 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 699 | 1,338 | 843.6 | 546.8 | 307.4 | 224.4 | 236.4 | 190.5 | 152.7 | 187.4 | 116.4 | 85.71 | 165.7 | 147.9 | 136.2 |
| Average | 798.6 | 1,375 | 958.8 | 554.5 | 309.3 | 256.4 | 272.7 | 238.1 | 190.9 | 234.3 | 145.5 | 107.1 | 191.2 | 170.6 | 157.1 |
| High | 913.3 | 1,413 | 1,056 | 560.2 | 311.2 | 258.3 | 299.3 | 285.8 | 229.1 | 281.1 | 174.7 | 128.6 | 209.8 | 187.2 | 172.4 |
| Estimated EPS | |||||||||||||||
| Low | 9.1 | 13.23 | 12.96 | 7.37 | 1.9 | 0.949 | -4.43 | 4.89 | 5.14 | 4.18 | 3.36 | 2.91 | 1.57 | 1.03 | 0.764 |
| Average | 10.86 | 23.6 | 16.1 | 7.79 | 1.99 | 0.979 | -3.94 | 5.91 | 6.22 | 5.06 | 4.07 | 3.52 | 1.89 | 1.25 | 0.923 |
| High | 12.89 | 35.39 | 20.21 | 8.09 | 2.07 | 1.05 | -3.26 | 6.66 | 7.01 | 5.7 | 4.58 | 3.97 | 2.13 | 1.41 | 1.04 |
