| 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 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 4 | 5 | 6 | 5 | 5 | 2 | 2 | 3 | 5 | 2 | 3 | 5 | 2 | 3 |
| Estimated Revenue | ||||||||||||||||
| Low | 1,904 | 1,642 | 1,357 | 1,078 | 893.1 | 615.4 | 316.4 | 269.7 | 4.15 | 6.82 | 0.163 | 0.177 | 0.157 | 0.157 | 0.171 | 0.156 |
| Average | 2,043 | 1,762 | 1,456 | 1,136 | 897.3 | 615.6 | 321.5 | 289.3 | 4.27 | 7.01 | 0.168 | 0.182 | 0.162 | 0.162 | 0.176 | 0.16 |
| High | 2,136 | 1,843 | 1,523 | 1,195 | 905.1 | 615.7 | 326.7 | 302.5 | 4.38 | 7.2 | 0.173 | 0.187 | 0.166 | 0.166 | 0.181 | 0.165 |
| Estimated EBITDA | ||||||||||||||||
| Low | -648.7 | -559.6 | -462.5 | -362.8 | -274.9 | -187 | -99.23 | -91.88 | -2.4 | -3.94 | -0.094 | -0.102 | -0.091 | -0.091 | -0.099 | -0.09 |
| Average | -620.4 | -535.2 | -442.3 | -345.1 | -272.5 | -187 | -97.64 | -87.88 | -2.34 | -3.84 | -0.092 | -0.099 | -0.088 | -0.089 | -0.096 | -0.088 |
| High | -578.2 | -498.9 | -412.2 | -327.4 | -271.2 | -186.9 | -96.1 | -81.9 | -2.27 | -3.73 | -0.089 | -0.097 | -0.086 | -0.086 | -0.094 | -0.085 |
| Estimated EBIT | ||||||||||||||||
| Low | -650 | -560.8 | -463.4 | -363.6 | -275.5 | -187.4 | -99.43 | -92.07 | -2.4 | -3.95 | -0.095 | -0.102 | -0.091 | -0.091 | -0.099 | -0.09 |
| Average | -621.6 | -536.3 | -443.2 | -345.8 | -273.1 | -187.3 | -97.84 | -88.05 | -2.34 | -3.84 | -0.092 | -0.099 | -0.089 | -0.089 | -0.097 | -0.088 |
| High | -579.4 | -499.9 | -413.1 | -328.1 | -271.8 | -187.3 | -96.29 | -82.07 | -2.27 | -3.74 | -0.09 | -0.097 | -0.086 | -0.086 | -0.094 | -0.085 |
| Estimated Net Income | ||||||||||||||||
| Low | 576.8 | 474.3 | 316.4 | 270.7 | 97.58 | 472 | 10.45 | 42.27 | -223.2 | -425.3 | -381.4 | -332.7 | -342.6 | -304.4 | -239.1 | -218.9 |
| Average | 632.7 | 520.3 | 461.7 | 384.9 | 215.5 | 488.3 | 22.21 | 45.69 | -215.6 | -410.7 | -368.3 | -321.3 | -330.8 | -293.9 | -230.9 | -211.4 |
| High | 670.2 | 551.1 | 613.4 | 464.2 | 284.7 | 504.6 | 33.97 | 49.11 | -207.9 | -396.1 | -355.3 | -309.9 | -319.1 | -283.5 | -222.7 | -203.9 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 20,867 | 18,003 | 14,877 | 11,816 | 9,789 | 6,746 | 3,468 | 2,956 | 634.3 | 1,042 | 24.97 | 26.99 | 24.02 | 24.05 | 26.18 | 23.83 |
| Average | 22,389 | 19,316 | 15,962 | 12,455 | 9,836 | 6,747 | 3,524 | 3,171 | 652.1 | 1,071 | 25.67 | 27.75 | 24.69 | 24.72 | 26.92 | 24.5 |
| High | 23,409 | 20,196 | 16,689 | 13,094 | 9,921 | 6,749 | 3,581 | 3,316 | 669.9 | 1,101 | 26.37 | 28.51 | 25.37 | 25.4 | 27.65 | 25.17 |
| Estimated EPS | ||||||||||||||||
| Low | 3.57 | 2.94 | 1.96 | 1.68 | 0.605 | 2.92 | 0.065 | 0.262 | -1.39 | -2.65 | -2.38 | -2.08 | -2.14 | -1.9 | -1.49 | -1.37 |
| Average | 3.92 | 3.22 | 2.85 | 2.29 | 1.39 | 3.02 | 0.146 | 0.287 | -1.34 | -2.56 | -2.3 | -2 | -2.06 | -1.83 | -1.44 | -1.32 |
| High | 4.15 | 3.41 | 3.8 | 2.88 | 1.76 | 3.13 | 0.21 | 0.304 | -1.3 | -2.47 | -2.22 | -1.93 | -1.99 | -1.77 | -1.39 | -1.27 |
