| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 2 | 4 | 3 | 3 | 3 | 2 | 1 | 2 | 2 |
| Estimated Revenue | ||||||||||
| Low | 10,551 | 9,977 | 5,655 | 5,512 | 6,539 | 8,135 | 5,654 | 11,889 | 10,253 | 3,639 |
| Average | 11,145 | 10,539 | 5,721 | 5,822 | 6,907 | 8,155 | 5,973 | 12,325 | 10,629 | 3,773 |
| High | 11,600 | 10,970 | 5,788 | 6,060 | 7,189 | 8,164 | 6,217 | 12,821 | 11,057 | 3,925 |
| Estimated EBITDA | ||||||||||
| Low | 3,680 | 3,480 | 1,972 | 1,922 | 2,281 | 2,837 | 1,972 | 4,147 | 3,576 | 1,269 |
| Average | 3,887 | 3,676 | 1,996 | 2,031 | 2,409 | 2,844 | 2,083 | 4,299 | 3,707 | 1,316 |
| High | 4,046 | 3,826 | 2,019 | 2,114 | 2,507 | 2,848 | 2,168 | 4,472 | 3,856 | 1,369 |
| Estimated EBIT | ||||||||||
| Low | 2,238 | 2,117 | 1,200 | 1,169 | 1,387 | 1,726 | 1,200 | 2,522 | 2,175 | 772.1 |
| Average | 2,364 | 2,236 | 1,214 | 1,235 | 1,465 | 1,730 | 1,267 | 2,615 | 2,255 | 800.4 |
| High | 2,461 | 2,327 | 1,228 | 1,286 | 1,525 | 1,732 | 1,319 | 2,720 | 2,346 | 832.6 |
| Estimated Net Income | ||||||||||
| Low | -26.62 | -375.6 | -845.9 | -462.4 | 355.2 | 1,838 | -2,067 | 4,289 | 4,399 | 578.3 |
| Average | -25.28 | -356.7 | -611.5 | -417.6 | 383.9 | 1,856 | -1,959 | 4,510 | 4,611 | 606.1 |
| High | -23.53 | -331.9 | -106.7 | -155.2 | 401.9 | 1,874 | -1,827 | 4,730 | 4,852 | 637.8 |
| Estimated SGA Expenses | ||||||||||
| Low | 358.1 | 338.6 | 191.9 | 187.1 | 221.9 | 276.1 | 191.9 | 403.5 | 348 | 123.5 |
| Average | 378.3 | 357.7 | 194.2 | 197.6 | 234.4 | 276.8 | 202.7 | 418.3 | 360.7 | 128.1 |
| High | 393.7 | 372.3 | 196.4 | 205.7 | 244 | 277.1 | 211 | 435.1 | 375.3 | 133.2 |
| Estimated EPS | ||||||||||
| Low | -0.221 | -3.12 | -7.02 | -3.84 | 2.95 | 15.26 | -17.15 | 35.59 | 36.51 | 4.8 |
| Average | -0.21 | -2.96 | -3.11 | -2.57 | 3.17 | 15.4 | -16.29 | 37.31 | 38.27 | 5.03 |
| High | -0.195 | -2.75 | -0.886 | -1.29 | 3.34 | 15.55 | -15.16 | 39.26 | 40.27 | 5.29 |
