| 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 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 3 | 3 | 4 | 4 | 1 | 1 | 2 | 1 | 1 | 2 |
| Estimated Revenue | |||||||||||||
| Low | 1,278 | 1,140 | 1,014 | 919.4 | 825.6 | 762.3 | 690.3 | 530 | 299.6 | 114.7 | 498.6 | 510.4 | 502.6 |
| Average | 1,314 | 1,172 | 1,043 | 945 | 829 | 762.7 | 693.8 | 541.1 | 307.1 | 117.6 | 511.1 | 523.2 | 515.1 |
| High | 1,335 | 1,191 | 1,060 | 960.6 | 835.8 | 763.3 | 697.4 | 556 | 312.8 | 119.8 | 520.6 | 532.9 | 524.6 |
| Estimated EBITDA | |||||||||||||
| Low | -207.6 | -185.2 | -164.8 | -149.3 | -129.9 | -118.7 | -108.4 | -101.5 | -48.48 | -18.56 | -80.67 | -82.58 | -81.31 |
| Average | -204.2 | -182.2 | -162.1 | -146.9 | -128.9 | -118.6 | -107.9 | -98.82 | -47.6 | -18.22 | -79.21 | -81.08 | -79.83 |
| High | -198.7 | -177.3 | -157.7 | -142.9 | -128.3 | -118.5 | -107.3 | -96.8 | -46.44 | -17.78 | -77.28 | -79.11 | -77.89 |
| Estimated EBIT | |||||||||||||
| Low | -299.2 | -266.9 | -237.5 | -215.2 | -187.3 | -171 | -156.3 | -139.8 | -74.15 | -28.39 | -123.4 | -126.3 | -124.4 |
| Average | -294.3 | -262.6 | -233.6 | -211.7 | -185.8 | -170.9 | -155.5 | -136 | -72.8 | -27.87 | -121.2 | -124 | -122.1 |
| High | -286.4 | -255.5 | -227.3 | -206 | -185 | -170.8 | -154.7 | -133.2 | -71.03 | -27.19 | -118.2 | -121 | -119.1 |
| Estimated Net Income | |||||||||||||
| Low | 217 | 184.6 | 156.3 | 111.3 | 68.86 | 46.82 | 38.62 | -58.53 | -100.6 | -141.1 | -23.03 | 18.38 | 46.83 |
| Average | 224.9 | 191.3 | 160.9 | 114.6 | 78.48 | 60.48 | 41.26 | -56.51 | -98.24 | -137.8 | -22.49 | 18.98 | 48.36 |
| High | 229.7 | 195.4 | 165.4 | 117.8 | 91.82 | 72.29 | 44.77 | -55 | -95.13 | -133.4 | -21.78 | 19.43 | 49.52 |
| Estimated SGA Expenses | |||||||||||||
| Low | 786.8 | 701.9 | 624.4 | 565.9 | 508.2 | 469.2 | 424.9 | 337.7 | 189.7 | 72.63 | 315.7 | 323.2 | 318.2 |
| Average | 808.7 | 721.4 | 641.8 | 581.7 | 510.3 | 469.5 | 427.1 | 344.7 | 194.4 | 74.44 | 323.6 | 331.2 | 326.1 |
| High | 822.1 | 733.3 | 652.4 | 591.3 | 514.5 | 469.8 | 429.3 | 354.2 | 198 | 75.82 | 329.6 | 337.4 | 332.2 |
| Estimated EPS | |||||||||||||
| Low | 2.59 | 2.2 | 1.86 | 1.33 | 0.821 | 0.558 | 0.46 | -0.758 | -1.3 | -1.83 | -0.298 | 0.238 | 0.607 |
| Average | 2.68 | 2.28 | 1.93 | 1.37 | 0.962 | 0.714 | 0.492 | -0.732 | -1.27 | -1.79 | -0.291 | 0.246 | 0.627 |
| High | 2.74 | 2.33 | 1.97 | 1.4 | 1.09 | 0.862 | 0.533 | -0.713 | -1.23 | -1.73 | -0.282 | 0.252 | 0.642 |
