| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||
| Low | 4,771 | 4,281 | 3,701 | 3,271 | 2,853 | 1,891 | 1,372 | 2,076 | 3,315 | 1,427 | 663.2 |
| Average | 4,804 | 4,311 | 3,701 | 3,293 | 2,873 | 1,904 | 1,382 | 2,090 | 3,367 | 1,450 | 673.8 |
| High | 4,858 | 4,359 | 3,701 | 3,331 | 2,906 | 1,925 | 1,397 | 2,113 | 3,418 | 1,472 | 683.9 |
| Estimated EBITDA | |||||||||||
| Low | -833.6 | -748 | -634.9 | -571.4 | -498.5 | -330.3 | -239.7 | -362.6 | -507.9 | -274.1 | -127.4 |
| Average | -824.3 | -739.6 | -634.9 | -565.1 | -493 | -326.6 | -237 | -358.6 | -423.3 | -270 | -125.5 |
| High | -818.6 | -734.6 | -634.9 | -561.2 | -489.6 | -324.4 | -235.4 | -356.1 | -338.6 | -265.8 | -123.5 |
| Estimated EBIT | |||||||||||
| Low | -839.2 | -753 | -639.2 | -575.3 | -501.9 | -332.5 | -241.3 | -365.1 | -803 | -275.8 | -128.2 |
| Average | -829.8 | -744.6 | -639.2 | -568.9 | -496.3 | -328.8 | -238.6 | -361 | -669.1 | -271.7 | -126.3 |
| High | -824.1 | -739.5 | -639.2 | -565 | -492.9 | -326.6 | -237 | -358.5 | -535.3 | -267.4 | -124.3 |
| Estimated Net Income | |||||||||||
| Low | 143.5 | 107.7 | 30.69 | 23.92 | 11.22 | -90.76 | -62.19 | -130.4 | -312.5 | -575.8 | -642.9 |
| Average | 144.8 | 108.6 | 31.71 | 24.2 | 11.36 | -89.71 | -61.47 | -128.9 | -260.4 | -564.8 | -630.5 |
| High | 147 | 110.2 | 94.88 | 24.49 | 11.49 | -88.65 | -60.74 | -127.4 | -208.3 | -553.3 | -617.7 |
| Estimated SGA Expenses | |||||||||||
| Low | 1,414 | 1,269 | 1,097 | 969.4 | 845.7 | 560.3 | 406.7 | 615.1 | 435.7 | 478.3 | 222.3 |
| Average | 1,424 | 1,278 | 1,097 | 976.1 | 851.5 | 564.2 | 409.5 | 619.4 | 544.6 | 485.9 | 225.8 |
| High | 1,440 | 1,292 | 1,097 | 987.1 | 861.1 | 570.6 | 414.1 | 626.4 | 653.5 | 493.2 | 229.2 |
| Estimated EPS | |||||||||||
| Low | 0.278 | 0.208 | 0.059 | 0.046 | 0.022 | -0.175 | -0.12 | -0.252 | -0.746 | -1.18 | -1.31 |
| Average | 0.28 | 0.21 | 0.121 | 0.047 | 0.022 | -0.173 | -0.118 | -0.248 | -0.732 | -1.15 | -1.29 |
| High | 0.284 | 0.213 | 0.183 | 0.047 | 0.022 | -0.171 | -0.117 | -0.246 | -0.717 | -1.13 | -1.26 |
