| 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 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 4 | 4 | 4 | 4 | 3 | 2 | 3 | 5 | 2 | 3 | 5 | 2 | 3 |
| Estimated Revenue | |||||||||||||||
| Low | 3,724 | 3,605 | 3,507 | 3,512 | 2,171 | 1,140 | 1,130 | 1,104 | 1,061 | 1,034 | 1,038 | 989.7 | 895 | 752.3 | 464.8 |
| Average | 3,815 | 3,693 | 3,525 | 3,602 | 2,224 | 1,168 | 1,158 | 1,131 | 1,087 | 1,059 | 1,063 | 1,014 | 916.6 | 770.4 | 476 |
| High | 3,893 | 3,769 | 3,544 | 3,701 | 2,230 | 1,192 | 1,182 | 1,160 | 1,115 | 1,086 | 1,090 | 1,039 | 940 | 790 | 488.1 |
| Estimated EBITDA | |||||||||||||||
| Low | 2,998 | 2,902 | 2,823 | 2,828 | 1,748 | 917.6 | 909.7 | 639.9 | 754.9 | 735.3 | 737.9 | 703.9 | 636.5 | 535 | 330.6 |
| Average | 3,071 | 2,973 | 2,838 | 2,900 | 1,791 | 940.1 | 932 | 799.9 | 773.1 | 753 | 755.7 | 720.8 | 651.9 | 547.9 | 338.5 |
| High | 3,134 | 3,035 | 2,853 | 2,979 | 1,795 | 959.4 | 951.2 | 959.9 | 792.8 | 772.2 | 774.9 | 739.2 | 668.5 | 561.9 | 347.2 |
| Estimated EBIT | |||||||||||||||
| Low | 2,114 | 2,046 | 1,991 | 1,994 | 1,232 | 647 | 641.5 | 490.5 | 576.4 | 451.5 | 453.1 | 432.2 | 390.9 | 328.5 | 203 |
| Average | 2,166 | 2,097 | 2,001 | 2,045 | 1,263 | 662.9 | 657.2 | 613.1 | 720.5 | 462.4 | 464.1 | 442.7 | 400.3 | 336.5 | 207.9 |
| High | 2,210 | 2,140 | 2,012 | 2,101 | 1,266 | 676.5 | 670.7 | 735.8 | 864.6 | 474.2 | 475.9 | 453.9 | 410.5 | 345 | 213.2 |
| Estimated Net Income | |||||||||||||||
| Low | -101.4 | -108.7 | -142.9 | -193 | 675.8 | 89.21 | -18.82 | 133.8 | 71 | -763.7 | 27.01 | 6.89 | -55.26 | -37.34 | 24.62 |
| Average | -98.72 | -105.6 | -135.5 | -99.63 | 716.1 | 91.88 | -18.29 | 167.2 | 94.74 | -739.2 | 27.87 | 7.11 | -53.49 | -27.99 | 25.4 |
| High | -95.65 | -102.6 | -34.65 | -8.66 | 756.5 | 94.54 | -17.76 | 200.7 | 118.5 | -716.6 | 28.79 | 7.34 | -51.85 | -18.64 | 26.24 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 341.9 | 331 | 322 | 322.5 | 199.3 | 104.7 | 103.8 | 72.72 | 105.4 | 94.93 | 95.27 | 90.88 | 82.19 | 69.08 | 42.68 |
| Average | 350.3 | 339.1 | 323.7 | 330.7 | 204.2 | 107.2 | 106.3 | 90.91 | 131.7 | 97.22 | 97.57 | 93.07 | 84.17 | 70.74 | 43.71 |
| High | 357.5 | 346.1 | 325.5 | 339.8 | 204.8 | 109.4 | 108.5 | 109.1 | 158.1 | 99.7 | 100.1 | 95.44 | 86.31 | 72.54 | 44.82 |
| Estimated EPS | |||||||||||||||
| Low | -0.708 | -0.76 | -0.999 | -1.35 | 4.72 | 0.624 | -0.132 | -0.046 | 0.742 | -5.34 | 0.189 | 0.048 | -0.386 | 0.001 | 0.172 |
| Average | -0.69 | -0.74 | -0.629 | -0.709 | 5.01 | 0.644 | -0.128 | -0.044 | 0.766 | -5.17 | 0.195 | 0.05 | -0.374 | 0.001 | 0.178 |
| High | -0.669 | -0.717 | -0.242 | -0.061 | 5.29 | 0.661 | -0.124 | -0.043 | 0.791 | -5.01 | 0.201 | 0.051 | -0.362 | 0.001 | 0.183 |
