| 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 |
2014 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 15 | 16 | 16 | 16 | 15 | 5 | 6 | 11 | 7 | 4 | 8 | 6 | 6 | 9 |
| Estimated Revenue | ||||||||||||||||
| Low | 3,226 | 2,891 | 2,574 | 2,220 | 1,986 | 1,717 | 1,611 | 1,345 | 1,249 | 958.1 | 747.9 | 590.2 | 415.9 | 282.2 | 198.7 | 133.9 |
| Average | 3,310 | 2,928 | 2,578 | 2,280 | 1,996 | 1,762 | 1,653 | 1,385 | 1,273 | 976.5 | 762.3 | 601.5 | 424 | 287.7 | 202.5 | 167.3 |
| High | 3,356 | 2,964 | 2,582 | 2,310 | 2,024 | 1,787 | 1,676 | 1,425 | 1,296 | 994.4 | 776.2 | 612.5 | 431.7 | 292.9 | 206.2 | 200.8 |
| Estimated EBITDA | ||||||||||||||||
| Low | -199 | -175.7 | -153 | -137 | -120 | -105.9 | -99.38 | -198.6 | -149 | -250.3 | -78.66 | -30.65 | -106.3 | -53.2 | -57 | -71.44 |
| Average | -196.2 | -173.6 | -152.8 | -135.2 | -118.4 | -104.4 | -98 | -106.9 | -66.07 | -195.1 | -65.55 | -25.54 | -88.57 | -44.34 | -47.5 | -59.53 |
| High | -191.3 | -171.4 | -152.6 | -131.6 | -117.8 | -101.8 | -95.53 | -15.29 | 16.82 | -139.9 | -52.44 | -20.43 | -70.86 | -35.47 | -38 | -47.63 |
| Estimated EBIT | ||||||||||||||||
| Low | -255 | -225.1 | -196.1 | -175.5 | -153.8 | -135.7 | -127.3 | -534.5 | -493.2 | -415.2 | -92.18 | -39.99 | -112.5 | -60.93 | -64.59 | -78.67 |
| Average | -251.4 | -222.4 | -195.8 | -173.2 | -151.7 | -133.8 | -125.6 | -445.4 | -411 | -346 | -76.82 | -33.32 | -93.73 | -50.78 | -53.82 | -65.56 |
| High | -245.1 | -219.6 | -195.5 | -168.7 | -150.9 | -130.5 | -122.4 | -356.3 | -328.8 | -276.8 | -61.45 | -26.66 | -74.98 | -40.62 | -43.06 | -52.45 |
| Estimated Net Income | ||||||||||||||||
| Low | 694.1 | 504.5 | 224.9 | 254.6 | 368 | 346.3 | 75.51 | -83.94 | -248.7 | -356.8 | -100 | -45.71 | -139.9 | -65.04 | -68.2 | -79.85 |
| Average | 717.6 | 603.8 | 447.9 | 373.8 | 399.4 | 362.3 | 77.5 | -63.13 | -183.4 | -297.3 | -83.33 | -38.09 | -116.5 | -54.2 | -56.83 | -66.54 |
| High | 730.8 | 703.1 | 671 | 493 | 430.9 | 378.3 | 79.49 | -42.31 | -118.1 | -237.9 | -66.67 | -30.47 | -93.24 | -43.36 | -45.46 | -53.23 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 1,467 | 1,315 | 1,170 | 1,010 | 903.3 | 781 | 732.8 | 750.5 | 698.4 | 764.8 | 291.3 | 206.7 | 189.1 | 172.9 | 124.2 | 107.1 |
| Average | 1,505 | 1,331 | 1,172 | 1,037 | 907.8 | 801.2 | 751.7 | 938.1 | 873 | 956 | 364.1 | 258.4 | 192.8 | 216.1 | 155.3 | 133.8 |
| High | 1,526 | 1,348 | 1,174 | 1,051 | 920.6 | 812.4 | 762.3 | 1,126 | 1,048 | 1,147 | 436.9 | 310.1 | 196.3 | 259.3 | 186.4 | 160.6 |
| Estimated EPS | ||||||||||||||||
| Low | 11.58 | 8.42 | 3.75 | 4.25 | 6.14 | 5.78 | 1.26 | -0.934 | -1.42 | -0.576 | 0.981 | 0.863 | 0.019 | -0.401 | -0.851 | -1.82 |
| Average | 11.97 | 9.83 | 7.48 | 6.31 | 6.82 | 6.02 | 1.3 | -0.912 | -1.39 | -0.563 | 1.01 | 0.885 | 0.019 | -0.392 | -0.831 | -1.52 |
| High | 12.19 | 11.73 | 11.19 | 8.22 | 7.19 | 6.31 | 1.33 | -0.89 | -1.36 | -0.549 | 1.03 | 0.906 | 0.019 | -0.382 | -0.811 | -1.22 |
