| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 27 | 27 | 28 | 24 | 23 | 15 | 12 | 10 | 9 |
| Estimated Revenue | |||||||||||
| Low | 6,238 | 6,219 | 5,535 | 4,721 | 4,223 | 3,363 | 3,091 | 2,665 | 2,424 | 1,548 | 1,052 |
| Average | 6,737 | 6,273 | 5,539 | 4,831 | 4,233 | 3,632 | 3,338 | 2,813 | 2,558 | 1,634 | 1,111 |
| High | 6,932 | 6,327 | 5,542 | 4,901 | 4,243 | 3,642 | 3,435 | 2,879 | 2,618 | 1,673 | 1,137 |
| Estimated EBITDA | |||||||||||
| Low | 107 | 106.6 | 94.92 | 80.96 | 72.41 | 57.66 | 53 | 1,296 | 1,216 | -382.5 | -2,068 |
| Average | 115.5 | 107.6 | 94.98 | 82.85 | 72.58 | 62.28 | 57.24 | 1,636 | 1,523 | -271.8 | -1,723 |
| High | 118.9 | 108.5 | 95.03 | 84.05 | 72.75 | 62.45 | 58.9 | 1,975 | 1,830 | -161 | -1,379 |
| Estimated EBIT | |||||||||||
| Low | 29.64 | 29.55 | 26.3 | 22.43 | 20.07 | 15.98 | 14.69 | 1,182 | 1,122 | -457.6 | -2,153 |
| Average | 32.01 | 29.81 | 26.32 | 22.96 | 20.11 | 17.26 | 15.86 | 1,502 | 1,408 | -336.5 | -1,794 |
| High | 32.94 | 30.07 | 26.33 | 23.29 | 20.16 | 17.31 | 16.32 | 1,822 | 1,694 | -215.3 | -1,435 |
| Estimated Net Income | |||||||||||
| Low | 1,483 | 1,371 | 1,021 | 1,239 | 1,110 | 974.8 | 179.1 | 1,113 | 1,077 | -438 | -2,111 |
| Average | 1,641 | 1,969 | 1,749 | 1,348 | 1,209 | 1,026 | 192 | 1,423 | 1,352 | -319.5 | -1,759 |
| High | 1,703 | 2,566 | 2,478 | 1,457 | 1,309 | 1,078 | 205.7 | 1,732 | 1,626 | -201 | -1,407 |
| Estimated SGA Expenses | |||||||||||
| Low | 2,685 | 2,677 | 2,383 | 2,032 | 1,818 | 1,448 | 1,330 | 1,147 | 1,043 | 819.1 | 453 |
| Average | 2,900 | 2,700 | 2,384 | 2,080 | 1,822 | 1,563 | 1,437 | 1,211 | 1,101 | 1,024 | 478.2 |
| High | 2,984 | 2,724 | 2,386 | 2,110 | 1,826 | 1,568 | 1,478 | 1,239 | 1,127 | 1,229 | 489.3 |
| Estimated EPS | |||||||||||
| Low | 2.12 | 1.96 | 1.46 | 1.77 | 1.59 | 1.4 | 0.257 | 0.566 | 1.02 | 0.304 | -0.077 |
| Average | 2.35 | 2.56 | 2.12 | 1.87 | 1.65 | 1.48 | 0.284 | 0.607 | 1.1 | 0.326 | -0.074 |
| High | 2.44 | 3.67 | 3.55 | 2.09 | 1.87 | 1.54 | 0.295 | 0.626 | 1.13 | 0.336 | -0.069 |
