| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 4 | 2 | 3 | 2 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||
| Low | 2,983 | 2,737 | 2,509 | 2,125 | 1,804 | 1,338 | 1,935 | 3,310 | 1,447 | 672.5 |
| Average | 3,079 | 2,825 | 2,564 | 2,276 | 1,863 | 1,382 | 1,997 | 3,367 | 1,450 | 673.8 |
| High | 3,134 | 2,876 | 2,620 | 2,353 | 1,896 | 1,406 | 2,033 | 3,461 | 1,453 | 675.1 |
| Estimated EBITDA | ||||||||||
| Low | -583.8 | -535.7 | -487.9 | -438.3 | -353.2 | -262 | -604.5 | -507.9 | -336.8 | -156.5 |
| Average | -573.5 | -526.2 | -477.6 | -424 | -346.9 | -257.3 | -503.8 | -423.3 | -336.1 | -156.2 |
| High | -555.6 | -509.8 | -467.3 | -395.8 | -336.1 | -249.3 | -403 | -338.6 | -335.5 | -155.9 |
| Estimated EBIT | ||||||||||
| Low | -587.4 | -539 | -490.9 | -441 | -355.3 | -263.6 | -970.9 | -803 | -338 | -157.1 |
| Average | -577 | -529.5 | -480.5 | -426.6 | -349 | -258.9 | -809.1 | -669.1 | -337.4 | -156.8 |
| High | -559 | -512.9 | -470.1 | -398.2 | -338.1 | -250.8 | -647.3 | -535.3 | -336.7 | -156.5 |
| Estimated Net Income | ||||||||||
| Low | 150.4 | 131.6 | -750.5 | -9.39 | -28.5 | -59.42 | -256 | -513.6 | -557.1 | -622 |
| Average | 156.8 | 137.2 | -2.76 | -9.1 | -27.85 | -57.56 | -213.4 | -428 | -555.7 | -620.4 |
| High | 160.5 | 140.4 | 888.8 | -8.8 | -26.72 | -55.71 | -170.7 | -342.4 | -554.3 | -618.9 |
| Estimated SGA Expenses | ||||||||||
| Low | 999.7 | 917.3 | 840.8 | 712.2 | 604.7 | 448.6 | 507.8 | 435.7 | 391.3 | 181.9 |
| Average | 1,032 | 946.9 | 859.4 | 762.9 | 624.2 | 463 | 634.7 | 544.6 | 392.1 | 182.2 |
| High | 1,050 | 963.9 | 878 | 788.6 | 635.5 | 471.4 | 761.6 | 653.5 | 392.8 | 182.6 |
| Estimated EPS | ||||||||||
| Low | 0.307 | 0.269 | -1.53 | -0.019 | -0.058 | -0.121 | -0.426 | -0.758 | -1.16 | -1.29 |
| Average | 0.32 | 0.28 | 0.141 | -0.019 | -0.057 | -0.118 | -0.416 | -0.732 | -1.15 | -1.29 |
| High | 0.327 | 0.287 | 1.81 | -0.018 | -0.055 | -0.114 | -0.399 | -0.716 | -1.15 | -1.28 |
