| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 3 | 3 | 3 | 2 | 2 | 5 | 3 | 3 |
| Estimated Revenue | |||||||||
| Low | 3,023 | 2,777 | 2,528 | 2,457 | 2,428 | 2,204 | 1,356 | 369.7 | 512.4 |
| Average | 3,092 | 2,841 | 2,586 | 2,467 | 2,484 | 2,254 | 1,388 | 378.1 | 524.2 |
| High | 3,282 | 2,852 | 2,596 | 2,477 | 2,637 | 2,367 | 1,457 | 397 | 550.4 |
| Estimated EBITDA | |||||||||
| Low | 266.5 | 244.9 | 222.9 | 216.7 | 214.1 | 416.6 | 138.6 | 32.6 | 45.19 |
| Average | 272.7 | 250.5 | 228 | 217.6 | 219.1 | 562.2 | 217.5 | 33.34 | 46.22 |
| High | 289.4 | 251.5 | 228.9 | 218.4 | 232.5 | 707.8 | 296.5 | 35.01 | 48.54 |
| Estimated EBIT | |||||||||
| Low | -132.1 | -114.8 | -104.5 | -99.72 | -106.2 | -12.68 | -46.59 | -15.98 | -22.16 |
| Average | -124.5 | -114.4 | -104.1 | -99.32 | -100 | 71.98 | 35.7 | -15.22 | -21.1 |
| High | -121.7 | -111.8 | -101.8 | -98.92 | -97.76 | 156.6 | 118 | -14.88 | -20.63 |
| Estimated Net Income | |||||||||
| Low | -133.7 | -162.4 | -316.8 | -532.3 | -596.2 | -499.5 | -578.7 | -47.84 | 68.71 |
| Average | -76.56 | -158.6 | -299.7 | -510.5 | -574.3 | -380.8 | -453.3 | -44.91 | 70.76 |
| High | -42.85 | -100.5 | -282.6 | -488.7 | -536 | -262.1 | -327.8 | -43.61 | 75.37 |
| Estimated SGA Expenses | |||||||||
| Low | 1,203 | 1,106 | 1,006 | 978 | 966.6 | 1,364 | 1,099 | 147.1 | 204 |
| Average | 1,231 | 1,131 | 1,029 | 982 | 988.9 | 1,705 | 1,373 | 150.5 | 208.6 |
| High | 1,306 | 1,135 | 1,033 | 986 | 1,050 | 2,046 | 1,648 | 158 | 219.1 |
| Estimated EPS | |||||||||
| Low | -2.76 | -3.35 | -6.54 | -10.98 | -12.3 | 0.98 | 1.44 | -0.987 | 1.42 |
| Average | -2.07 | -2.72 | -6.18 | -10.54 | -11.39 | 1.01 | 1.48 | -0.927 | 1.46 |
| High | -0.884 | -2.07 | -5.83 | -10.08 | -11.06 | 1.08 | 1.58 | -0.9 | 1.56 |
