| 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 | 8 | 14 | 9 | 17 | 17 | 17 | 17 | 22 | 8 | 7 | 7 | 10 | 7 | 7 | 12 | 9 |
| Estimated Revenue | ||||||||||||||||
| Low | 4,377 | 4,191 | 3,689 | 3,248 | 2,952 | 2,569 | 2,219 | 1,889 | 6,021 | 7,081 | 3,216 | 2,553 | 1,289 | 1,047 | 822 | 628.9 |
| Average | 4,497 | 4,307 | 3,791 | 3,378 | 2,982 | 2,579 | 2,229 | 1,922 | 6,164 | 7,249 | 3,292 | 2,614 | 1,319 | 1,072 | 841.5 | 643.8 |
| High | 4,692 | 4,493 | 3,954 | 3,628 | 3,012 | 2,690 | 2,249 | 1,966 | 6,235 | 7,333 | 3,330 | 2,644 | 1,335 | 1,085 | 851.2 | 651.3 |
| Estimated EBITDA | ||||||||||||||||
| Low | 429.7 | 411.5 | 362.2 | 318.9 | 289.9 | 252.2 | 217.8 | 170.3 | 182.1 | 199.5 | -36.21 | -149.9 | -45.17 | 116.8 | -704.9 | 70.11 |
| Average | 441.6 | 422.9 | 372.2 | 331.7 | 292.8 | 253.2 | 218.8 | 224.3 | 239.9 | 260.6 | 31.63 | -124.9 | -22.13 | 119.5 | -577.8 | 71.77 |
| High | 460.6 | 441.1 | 388.3 | 356.3 | 295.8 | 264.2 | 220.8 | 278.4 | 297.8 | 321.6 | 99.47 | -99.93 | 0.914 | 120.9 | -450.7 | 72.6 |
| Estimated EBIT | ||||||||||||||||
| Low | -21.52 | -20.61 | -18.14 | -16.64 | -13.82 | -12.34 | -10.31 | 12.81 | 13.7 | 36.28 | -240 | -379.4 | -147.3 | 21.78 | -884.7 | 13.08 |
| Average | -20.63 | -19.76 | -17.39 | -15.49 | -13.68 | -11.83 | -10.22 | 68.54 | 73.3 | 96.42 | -156.6 | -316.2 | -122.7 | 22.3 | -734.7 | 13.39 |
| High | -20.08 | -19.23 | -16.92 | -14.9 | -13.54 | -11.78 | -10.18 | 124.3 | 132.9 | 156.6 | -73.26 | -253 | -98.2 | 22.56 | -584.7 | 13.54 |
| Estimated Net Income | ||||||||||||||||
| Low | 1,543 | 1,241 | 918.8 | 678.3 | 502.1 | 408.9 | 334.6 | -93.95 | -100.5 | -78.33 | -359.3 | -463.3 | -138.6 | 121.4 | -914.7 | 21.84 |
| Average | 1,598 | 1,286 | 952 | 732.6 | 557.9 | 421.6 | 357.3 | -46.68 | -49.92 | -29.11 | -277 | -386.1 | -115.5 | 125.2 | -760.7 | 22.52 |
| High | 1,688 | 1,358 | 1,005 | 800.4 | 626.9 | 446.8 | 395 | 0.594 | 0.635 | 20.1 | -194.7 | -308.9 | -92.42 | 127 | -606.7 | 22.86 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 2,497 | 2,391 | 2,104 | 1,852 | 1,684 | 1,465 | 1,265 | 759.9 | 812.7 | 813.7 | 917.8 | 1,105 | 551.8 | 593.1 | 465.5 | 356.1 |
| Average | 2,565 | 2,457 | 2,162 | 1,927 | 1,701 | 1,471 | 1,271 | 949.8 | 1,016 | 1,017 | 1,147 | 1,382 | 689.8 | 607.2 | 476.5 | 364.6 |
| High | 2,676 | 2,563 | 2,256 | 2,070 | 1,718 | 1,535 | 1,283 | 1,140 | 1,219 | 1,221 | 1,377 | 1,658 | 827.8 | 614.2 | 482 | 368.8 |
| Estimated EPS | ||||||||||||||||
| Low | 6.07 | 4.88 | 3.62 | 2.67 | 1.98 | 1.61 | 1.32 | 0.947 | 1.41 | -1.02 | 0.256 | -0.627 | 0.396 | 0.519 | -0.531 | 0.093 |
| Average | 6.29 | 5.06 | 3.75 | 2.88 | 2.2 | 1.66 | 1.41 | 1.23 | 1.45 | -1.01 | 0.264 | -0.618 | 0.408 | 0.535 | -0.523 | 0.096 |
| High | 6.64 | 5.34 | 3.96 | 3.15 | 2.47 | 1.76 | 1.55 | 1.51 | 1.47 | -0.975 | 0.268 | -0.599 | 0.414 | 0.543 | -0.507 | 0.098 |
