| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 5 | 4 | 2 | 7 | 2 | 4 | 3 | 2 |
| Estimated Revenue | |||||||||
| Low | 2,955 | 2,658 | 2,465 | 2,457 | 2,441 | 2,155 | 1,350 | 367.8 | 509.9 |
| Average | 2,971 | 2,750 | 2,559 | 2,467 | 2,461 | 2,254 | 1,388 | 378.1 | 524.2 |
| High | 2,986 | 2,844 | 2,632 | 2,477 | 2,481 | 2,347 | 1,419 | 386.6 | 535.9 |
| Estimated EBITDA | |||||||||
| Low | 259.8 | 233.7 | 216.7 | 216 | 482.9 | 416.6 | 138.6 | 66.15 | 91.7 |
| Average | 261.1 | 241.8 | 225 | 216.9 | 649.2 | 562.2 | 217.5 | 67.99 | 94.25 |
| High | 262.5 | 250 | 231.4 | 217.7 | 815.5 | 707.8 | 296.5 | 69.52 | 96.37 |
| Estimated EBIT | |||||||||
| Low | -129.1 | -123 | -113.8 | -107.1 | 7.49 | -12.68 | -46.59 | 24.58 | 34.08 |
| Average | -128.4 | -118.9 | -110.6 | -106.7 | 106 | 71.98 | 35.7 | 25.27 | 35.03 |
| High | -127.8 | -114.9 | -106.6 | -106.2 | 204.5 | 156.6 | 118 | 25.84 | 35.82 |
| Estimated Net Income | |||||||||
| Low | -59.06 | -96 | -103.3 | -532.3 | -249.6 | -499.5 | -578.7 | -50.88 | 75.14 |
| Average | -57.04 | -54.78 | -76.66 | -510.5 | -187.5 | -380.8 | -453.3 | -49.44 | 77.89 |
| High | -55.02 | -13.56 | -49.82 | -488.7 | -125.4 | -262.1 | -327.8 | -47.69 | 80.16 |
| Estimated SGA Expenses | |||||||||
| Low | 1,212 | 1,090 | 1,011 | 1,008 | 1,535 | 1,364 | 1,099 | 144.8 | 200.7 |
| Average | 1,218 | 1,128 | 1,050 | 1,012 | 1,919 | 1,705 | 1,373 | 148.8 | 206.3 |
| High | 1,225 | 1,166 | 1,080 | 1,016 | 2,303 | 2,046 | 1,648 | 152.1 | 210.9 |
| Estimated EPS | |||||||||
| Low | -1.22 | -1.98 | -2.13 | -10.98 | 1.08 | 0.952 | 1.43 | -0.954 | 1.41 |
| Average | -1.18 | -1.36 | -1.58 | -10.54 | 1.12 | 1.01 | 1.48 | -0.927 | 1.46 |
| High | -1.14 | -0.28 | -1.03 | -10.08 | 1.16 | 1.06 | 1.53 | -0.894 | 1.5 |
