| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||
| Low | 3,610 | 3,236 | 3,003 | 2,679 | 1,939 | 1,351 | 2,043 | 3,315 | 1,427 | 663.2 |
| Average | 3,693 | 3,310 | 3,071 | 2,740 | 1,983 | 1,382 | 2,090 | 3,367 | 1,450 | 673.8 |
| High | 3,787 | 3,394 | 3,150 | 2,810 | 2,033 | 1,417 | 2,143 | 3,418 | 1,472 | 683.9 |
| Estimated EBITDA | ||||||||||
| Low | -705.3 | -632.2 | -586.7 | -523.4 | -378.7 | -263.9 | -399.2 | -507.9 | -274.1 | -127.4 |
| Average | -687.8 | -616.4 | -572.1 | -510.3 | -369.3 | -257.3 | -389.3 | -423.3 | -270 | -125.5 |
| High | -672.4 | -602.7 | -559.3 | -499 | -361.1 | -251.6 | -380.6 | -338.6 | -265.8 | -123.5 |
| Estimated EBIT | ||||||||||
| Low | -709.7 | -636 | -590.3 | -526.6 | -381.1 | -265.5 | -401.6 | -803 | -275.8 | -128.2 |
| Average | -692 | -620.2 | -575.6 | -513.5 | -371.6 | -258.9 | -391.6 | -669.1 | -271.7 | -126.3 |
| High | -676.6 | -606.4 | -562.8 | -502 | -363.3 | -253.1 | -382.9 | -535.3 | -267.4 | -124.3 |
| Estimated Net Income | ||||||||||
| Low | 76.13 | 28.55 | -4.9 | -9.47 | -87.56 | -59.99 | -125.8 | -312.5 | -575.8 | -642.9 |
| Average | 78.4 | 29.46 | 14.17 | -9.19 | -84.92 | -58.18 | -120.8 | -260.4 | -564.8 | -630.5 |
| High | 81 | 30.38 | 39.65 | -8.9 | -82.29 | -56.38 | -118.2 | -208.3 | -553.3 | -617.7 |
| Estimated SGA Expenses | ||||||||||
| Low | 1,210 | 1,084 | 1,006 | 897.8 | 649.7 | 452.7 | 684.8 | 435.7 | 478.3 | 222.3 |
| Average | 1,238 | 1,109 | 1,029 | 918.3 | 664.5 | 463 | 700.4 | 544.6 | 485.9 | 225.8 |
| High | 1,269 | 1,137 | 1,056 | 941.7 | 681.5 | 474.9 | 718.3 | 653.5 | 493.2 | 229.2 |
| Estimated EPS | ||||||||||
| Low | 0.155 | 0.058 | -0.01 | -0.019 | -0.179 | -0.122 | -0.257 | -0.746 | -1.18 | -1.31 |
| Average | 0.16 | 0.06 | 0.027 | -0.019 | -0.173 | -0.118 | -0.248 | -0.732 | -1.15 | -1.29 |
| High | 0.165 | 0.062 | 0.081 | -0.018 | -0.168 | -0.115 | -0.241 | -0.717 | -1.13 | -1.26 |
