| Period Ending: | 2028 12-31 |
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 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 4 | 3 | 1 | 2 | 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 | 1,134 | 1,126 | 1,032 | 1,024 | 1,364 | 1,466 | 1,836 | 2,594 | 2,359 | 1,345 | 1,715 | 1,688 | 1,672 | 11,230 | 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 | 1,178 | 1,169 | 1,090 | 1,034 | 1,417 | 1,523 | 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 | 1,224 | 1,214 | 1,148 | 1,074 | 1,472 | 1,582 | 2,219 | 3,135 | 2,851 | 1,625 | 2,073 | 2,041 | 2,021 | 13,573 | 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 | -55.28 | -54.85 | -51.87 | -48.53 | -66.49 | -4,176 | -3,320 | -559.4 | 1,059 | 324.2 | -369.9 | 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 | -53.22 | -52.81 | -49.26 | -46.72 | -64.01 | -3,480 | -2,767 | -497.5 | 1,426 | 631.7 | -328.9 | 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 | -51.24 | -50.85 | -46.64 | -46.27 | -61.64 | -2,784 | -2,214 | -462.8 | 1,793 | 939.3 | -306 | 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 | -69.16 | -68.63 | -64.9 | -60.71 | -83.19 | -8,028 | -6,440 | -672.4 | 285.9 | -1,433 | -444.6 | 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 | -66.58 | -66.06 | -61.62 | -58.45 | -80.08 | -6,690 | -5,366 | -598 | 577 | -1,194 | -395.4 | 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 | -64.11 | -63.61 | -58.35 | -57.88 | -77.11 | -5,352 | -4,293 | -556.4 | 868.2 | -955.1 | -367.8 | 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 | -2.93 | -20.83 | -47.95 | -97.24 | -204.6 | -7,669 | -6,131 | 94.5 | 306.2 | -1,522 | -325.2 | 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 | -2.79 | -19.83 | -36.7 | -92.03 | -194.8 | -6,391 | -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 | -2.66 | -18.87 | -24.86 | -85.95 | -185.4 | -5,113 | -4,087 | 120.7 | 749.8 | -1,015 | -254.6 | 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 | 202.9 | 201.3 | 184.7 | 183.2 | 244.1 | 262.3 | 573.3 | 810 | 736.7 | 419.9 | 535.5 | 527.2 | 522.2 | 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 | 210.7 | 209.1 | 195 | 185 | 253.5 | 272.4 | 616.2 | 870.6 | 791.9 | 451.3 | 575.6 | 566.7 | 561.3 | 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 | 218.9 | 217.2 | 205.4 | 192.2 | 263.3 | 282.9 | 692.9 | 979 | 890.5 | 507.5 | 647.3 | 637.3 | 631.2 | 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 | -0.063 | -0.447 | -1.03 | -2.09 | -4.4 | -1.59 | 0.502 | 2.03 | 1.07 | -3.03 | -6.99 | -0.533 | -0.318 | 4.55 | 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 | -0.06 | -0.426 | -0.789 | -1.98 | -4.18 | -1.51 | 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 | -0.057 | -0.405 | -0.534 | -1.85 | -3.98 | -1.44 | 0.642 | 2.59 | 1.37 | -2.37 | -5.47 | -0.417 | -0.249 | 5.82 | 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 |
