| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 6 | 5 | 5 | 6 | 2 | 3 | 4 | 2 | 9 | 16 | 8 | 14 | 18 |
| Estimated Revenue | ||||||||||||||
| Low | 5,554 | 5,225 | 4,854 | 4,612 | 4,734 | 3,771 | 2,414 | 1,193 | 5,334 | 5,319 | 4,970 | 3,103 | 2,894 | 1,449 |
| Average | 5,554 | 5,295 | 4,963 | 4,622 | 4,754 | 3,898 | 2,473 | 1,222 | 5,466 | 5,449 | 5,092 | 3,179 | 2,965 | 1,811 |
| High | 5,554 | 5,491 | 5,152 | 4,632 | 4,794 | 4,019 | 2,525 | 1,248 | 5,579 | 5,563 | 5,198 | 3,245 | 3,026 | 2,173 |
| Estimated EBITDA | ||||||||||||||
| Low | -1,154 | -1,141 | -1,070 | -962.1 | 623.8 | 673.5 | -419.7 | -207.4 | 1,251 | 598.3 | -864.1 | 395.5 | 442.5 | 243.8 |
| Average | -1,154 | -1,100 | -1,031 | -960 | 862.3 | 927.5 | -411.1 | -203.2 | 1,564 | 747.9 | -846.5 | 494.3 | 553.1 | 304.7 |
| High | -1,154 | -1,085 | -1,008 | -957.9 | 1,101 | 1,182 | -401.3 | -198.3 | 1,876 | 897.4 | -826.2 | 593.2 | 663.7 | 365.7 |
| Estimated EBIT | ||||||||||||||
| Low | -1,614 | -1,595 | -1,497 | -1,346 | -194 | -167.9 | -682.9 | -337.5 | 322.9 | 144.7 | -1,406 | 153.2 | 203 | 95.87 |
| Average | -1,614 | -1,538 | -1,442 | -1,343 | -64.21 | -35.7 | -669 | -330.6 | 417.9 | 191.3 | -1,378 | 191.5 | 253.8 | 119.8 |
| High | -1,614 | -1,518 | -1,410 | -1,340 | 65.6 | 96.54 | -653 | -322.7 | 512.8 | 237.8 | -1,344 | 229.7 | 304.6 | 143.8 |
| Estimated Net Income | ||||||||||||||
| Low | -62.3 | -118.6 | -270.9 | -330.7 | -475.9 | -979.2 | -2,576 | -29,099 | -267.1 | 3.05 | -1,253 | 81.42 | 86.28 | 29.66 |
| Average | -45.33 | -100.2 | -215.3 | -325.5 | -396.6 | -816 | -2,508 | -28,334 | -207.1 | 51.25 | -1,220 | 101.8 | 107.8 | 39.55 |
| High | -28.37 | -81.73 | -132 | -320.2 | -317.3 | -652.8 | -2,430 | -27,450 | -147.2 | 99.45 | -1,182 | 122.1 | 129.4 | 49.45 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 2,226 | 2,094 | 1,945 | 1,848 | 1,927 | 2,014 | 951.7 | 470.3 | 2,210 | 609.2 | 1,959 | 440.2 | 473.9 | 300.5 |
| Average | 2,226 | 2,122 | 1,989 | 1,852 | 2,409 | 2,517 | 975.1 | 481.9 | 2,763 | 761.5 | 2,008 | 550.3 | 592.4 | 375.6 |
| High | 2,226 | 2,200 | 2,064 | 1,856 | 2,891 | 3,021 | 995.3 | 491.9 | 3,315 | 913.8 | 2,049 | 660.3 | 710.9 | 450.8 |
| Estimated EPS | ||||||||||||||
| Low | -0.187 | -0.356 | -0.814 | -0.993 | -2.39 | -9.94 | -15.37 | -173.6 | -7.12 | -1.49 | -7.48 | 5.56 | 5.43 | 0.32 |
| Average | -0.133 | -0.285 | -0.647 | -0.983 | -2.19 | -9.55 | -14.96 | -169 | -6.93 | -1.45 | -7.28 | 5.74 | 5.6 | 0.4 |
| High | -0.085 | -0.245 | -0.396 | -0.962 | -1.86 | -9.15 | -14.5 | -163.7 | -6.72 | -1.41 | -7.05 | 5.89 | 5.75 | 0.48 |
