| Period Ending: | 2030 12-31 |
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 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 4 | 4 | 4 | 3 | 3 | 2 | 3 | 3 | 14 | 15 | 15 | 14 | 15 | 16 | 10 | 18 | 20 | 19 | 14 | 11 | 7 | 13 | 14 | 15 | 15 | 20 | 13 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 1,282 | 1,233 | 1,189 | 1,150 | 1,062 | 1,024 | 1,382 | 5,122 | 1,882 | 2,660 | 2,419 | 1,379 | 1,759 | 1,731 | 1,715 | 11,517 | 9,381 | 7,939 | 6,610 | 6,025 | 4,813 | 5,577 | 5,056 | 4,339 | 3,820 | 3,182 | 1,933 | 1,284 | 907.5 | 735.3 |
| Average | 1,314 | 1,264 | 1,219 | 1,160 | 1,089 | 1,034 | 1,417 | 5,302 | 1,973 | 2,788 | 2,536 | 1,445 | 1,843 | 1,815 | 1,797 | 12,071 | 11,726 | 9,923 | 8,263 | 7,531 | 6,017 | 6,972 | 6,320 | 5,424 | 4,774 | 3,977 | 2,416 | 1,605 | 1,134 | 919.1 |
| High | 1,385 | 1,332 | 1,285 | 1,222 | 1,148 | 1,090 | 1,494 | 5,642 | 2,074 | 2,930 | 2,665 | 1,519 | 1,937 | 1,907 | 1,889 | 12,688 | 14,071 | 11,908 | 9,916 | 9,037 | 7,220 | 8,366 | 7,584 | 6,509 | 5,729 | 4,772 | 2,899 | 1,926 | 1,361 | 1,103 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | -95.35 | -91.68 | -88.44 | -84.14 | -79 | -75.02 | -102.8 | -388.3 | -3,320 | -132.4 | 1,059 | 324.2 | -87.52 | 978.7 | 1,229 | 1,358 | 1,378 | 1,362 | 1,165 | 967.4 | 615 | 696 | 877.1 | 797.6 | 662.7 | 505.3 | 268.7 | 167.3 | 121 | 88.07 |
| Average | -90.45 | -86.98 | -83.91 | -79.82 | -74.95 | -71.17 | -97.52 | -364.9 | -2,767 | -125.9 | 1,426 | 631.7 | -83.26 | 1,223 | 1,536 | 1,698 | 1,723 | 1,703 | 1,456 | 1,209 | 768.7 | 870 | 1,096 | 997 | 828.4 | 631.6 | 335.8 | 209.1 | 151.2 | 110.1 |
| High | -88.24 | -84.85 | -81.86 | -79.14 | -73.11 | -70.49 | -95.14 | -352.5 | -2,214 | -120.2 | 1,793 | 939.3 | -79.44 | 1,468 | 1,843 | 2,038 | 2,068 | 2,044 | 1,747 | 1,451 | 922.4 | 1,044 | 1,316 | 1,196 | 994.1 | 758 | 403 | 250.9 | 181.5 | 132.1 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | -112.4 | -108.1 | -104.3 | -99.2 | -93.14 | -88.46 | -121.2 | -457.8 | -6,440 | -165.6 | 285.9 | -1,433 | -109.5 | 716.3 | 985.1 | 1,161 | 1,237 | 1,217 | 1,038 | 834.7 | 502.4 | 544.6 | 706.5 | 662.2 | 567.5 | 432.1 | 219.3 | 138.1 | 102.2 | 74.45 |
| Average | -106.6 | -102.6 | -98.93 | -94.11 | -88.36 | -83.92 | -115 | -430.2 | -5,366 | -157.6 | 577 | -1,194 | -104.2 | 895.4 | 1,231 | 1,451 | 1,546 | 1,521 | 1,298 | 1,043 | 628 | 680.7 | 883.2 | 827.8 | 709.4 | 540.2 | 274.1 | 172.7 | 127.8 | 93.07 |
| High | -104 | -100 | -96.51 | -93.31 | -86.2 | -83.11 | -112.2 | -415.6 | -4,293 | -150.3 | 868.2 | -955.1 | -99.39 | 1,074 | 1,478 | 1,742 | 1,855 | 1,825 | 1,557 | 1,252 | 753.6 | 816.9 | 1,060 | 993.4 | 851.3 | 648.2 | 328.9 | 207.2 | 153.4 | 111.7 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 13.97 | 11.64 | -14.52 | -24.87 | -51.12 | -133.1 | -269.3 | -205.2 | -6,131 | 97.71 | 306.2 | -1,522 | -298.5 | 415.9 | 588.5 | 688.6 | 774.2 | 775.6 | 647.7 | 511.4 | 307.7 | 354.3 | 468.5 | 429.3 | 358.9 | 270.4 | 137.9 | 86.21 | 62.77 | 45.6 |
| Average | 14.43 | 12.03 | -5.8 | -14.9 | -38.89 | -125.3 | -251.6 | -189.4 | -5,109 | 103.9 | 528 | -1,269 | -279.9 | 519.9 | 735.6 | 860.7 | 967.7 | 969.5 | 809.6 | 639.2 | 384.6 | 442.8 | 585.6 | 536.6 | 448.6 | 338 | 172.3 | 107.8 | 78.46 | 57 |
| High | 15.45 | 12.87 | 1.61 | -8.68 | -29.63 | -117.6 | -243.6 | -181.1 | -4,087 | 110.8 | 749.8 | -1,015 | -263.2 | 623.8 | 882.7 | 1,033 | 1,161 | 1,163 | 971.5 | 767.1 | 461.5 | 531.4 | 702.7 | 643.9 | 538.3 | 405.6 | 206.8 | 129.3 | 94.16 | 68.4 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 241.4 | 232.1 | 223.9 | 216.5 | 200 | 192.8 | 260.2 | 964.3 | 336.7 | 475.8 | 432.8 | 246.6 | 314.6 | 309.7 | 306.7 | 2,549 | 2,429 | 1,986 | 1,663 | 1,614 | 1,300 | 1,680 | 1,473 | 1,187 | 1,041 | 886 | 573.8 | 386.2 | 272.1 | 205.2 |
| Average | 247.4 | 237.9 | 229.5 | 218.3 | 205 | 194.7 | 266.8 | 998.1 | 352.9 | 498.7 | 453.6 | 258.5 | 329.7 | 324.6 | 321.5 | 3,186 | 3,036 | 2,483 | 2,079 | 2,018 | 1,626 | 2,100 | 1,841 | 1,484 | 1,301 | 1,107 | 717.3 | 482.7 | 340.1 | 256.5 |
| High | 260.8 | 250.8 | 241.9 | 230.1 | 216.1 | 205.2 | 281.2 | 1,062 | 371 | 524.2 | 476.8 | 271.7 | 346.6 | 341.2 | 337.9 | 3,823 | 3,643 | 2,979 | 2,494 | 2,422 | 1,951 | 2,520 | 2,209 | 1,781 | 1,561 | 1,329 | 860.7 | 579.3 | 408.1 | 307.8 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 0.232 | 0.194 | -0.241 | -0.414 | -0.85 | -2.21 | -4.48 | -3.41 | 0.519 | 2.1 | 1.11 | -2.78 | -6.41 | -0.489 | -0.292 | 4.71 | 3.9 | 3.23 | 2.34 | 1.74 | 0.96 | 1.33 | 1.62 | 1.38 | 1.12 | 0.84 | 0.44 | 0.29 | 0.21 | 0.16 |
| Average | 0.24 | 0.2 | -0.107 | -0.282 | -0.676 | -2.09 | -4.18 | -3.15 | 0.552 | 2.23 | 1.18 | -2.61 | -6.01 | -0.459 | -0.273 | 5.01 | 4.87 | 4.04 | 2.92 | 2.18 | 1.21 | 1.66 | 2.03 | 1.72 | 1.41 | 1.05 | 0.56 | 0.36 | 0.26 | 0.19 |
| High | 0.257 | 0.214 | 0.027 | -0.144 | -0.493 | -1.96 | -4.05 | -3.01 | 0.589 | 2.38 | 1.26 | -2.45 | -5.66 | -0.431 | -0.257 | 5.34 | 5.84 | 4.85 | 3.5 | 2.62 | 1.46 | 1.99 | 2.44 | 2.06 | 1.7 | 1.26 | 0.68 | 0.43 | 0.31 | 0.22 |
