| Period Ending: | 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 | 5 | 6 | 6 | 5 | 4 | 3 | 1 | 2 | 2 | 1 | 9 | 17 | 8 | 15 | 18 |
| Estimated Revenue | |||||||||||||||
| Low | 5,787 | 5,479 | 5,270 | 4,819 | 4,612 | 4,408 | 3,717 | 2,430 | 1,201 | 5,370 | 5,354 | 5,004 | 3,124 | 2,913 | 1,449 |
| Average | 5,787 | 5,560 | 5,310 | 4,829 | 4,622 | 4,492 | 3,898 | 2,473 | 1,222 | 5,466 | 5,449 | 5,092 | 3,179 | 2,965 | 1,811 |
| High | 5,787 | 5,611 | 5,341 | 4,849 | 4,632 | 4,633 | 4,080 | 2,565 | 1,268 | 5,668 | 5,652 | 5,281 | 3,297 | 3,075 | 2,173 |
| Estimated EBITDA | |||||||||||||||
| Low | 941.7 | 891.6 | 857.5 | 784.2 | 750.4 | 717.3 | 673.5 | -532.8 | -263.3 | 1,251 | 598.3 | -1,097 | 395.5 | 442.5 | 243.8 |
| Average | 941.7 | 904.8 | 864.1 | 785.8 | 752.1 | 731 | 927.5 | -513.8 | -253.9 | 1,564 | 747.9 | -1,058 | 494.3 | 553.1 | 304.7 |
| High | 941.7 | 913 | 869.1 | 789.1 | 753.7 | 753.9 | 1,182 | -504.8 | -249.5 | 1,876 | 897.4 | -1,039 | 593.2 | 663.7 | 365.7 |
| Estimated EBIT | |||||||||||||||
| Low | 1,594 | 1,509 | 1,452 | 1,328 | 1,270 | 1,214 | -167.9 | -745.3 | -368.3 | 322.9 | 144.7 | -1,535 | 153.2 | 203 | 95.87 |
| Average | 1,594 | 1,532 | 1,463 | 1,330 | 1,273 | 1,238 | -35.7 | -718.6 | -355.1 | 417.9 | 191.3 | -1,480 | 191.5 | 253.8 | 119.8 |
| High | 1,594 | 1,546 | 1,471 | 1,336 | 1,276 | 1,276 | 96.54 | -706.1 | -348.9 | 512.8 | 237.8 | -1,454 | 229.7 | 304.6 | 143.8 |
| Estimated Net Income | |||||||||||||||
| Low | -133.4 | -249.7 | -380.2 | -710.9 | -509.6 | -808.5 | -889.8 | -5,222 | -58,981 | -267.1 | 3.05 | -2,541 | 81.42 | 86.28 | 29.66 |
| Average | -83.56 | -122.4 | -197 | -632.4 | -501.5 | -783.2 | -741.5 | -4,981 | -56,268 | -207.1 | 51.25 | -2,424 | 101.8 | 107.8 | 39.55 |
| High | -6.29 | 11.1 | -135.4 | -477.6 | -493.5 | -757.9 | -593.2 | -4,868 | -54,992 | -147.2 | 99.45 | -2,369 | 122.1 | 129.4 | 49.45 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 1,349 | 1,278 | 1,229 | 1,124 | 1,075 | 1,028 | 2,014 | 973.8 | 481.2 | 2,210 | 609.2 | 2,005 | 440.2 | 473.9 | 300.5 |
| Average | 1,349 | 1,296 | 1,238 | 1,126 | 1,078 | 1,048 | 2,517 | 991.1 | 489.8 | 2,763 | 761.5 | 2,041 | 550.3 | 592.4 | 375.6 |
| High | 1,349 | 1,308 | 1,245 | 1,131 | 1,080 | 1,080 | 3,021 | 1,028 | 508 | 3,315 | 913.8 | 2,116 | 660.3 | 710.9 | 450.8 |
| Estimated EPS | |||||||||||||||
| Low | -0.26 | -0.487 | -0.741 | -1.39 | -0.993 | -1.58 | -10.01 | -15.68 | -177.2 | -7.27 | -1.52 | -7.63 | 5.61 | 5.48 | 0.32 |
| Average | -0.147 | -0.238 | -0.426 | -1.25 | -0.983 | -1.51 | -9.55 | -14.96 | -169 | -6.93 | -1.45 | -7.28 | 5.74 | 5.6 | 0.4 |
| High | -0.012 | 0.022 | -0.264 | -0.931 | -0.962 | -1.48 | -9.34 | -14.62 | -165.2 | -6.78 | -1.42 | -7.11 | 6.01 | 5.87 | 0.48 |
