| Period Ending: | 2028 02-01 |
2027 02-01 |
2026 02-01 |
2025 02-01 |
2024 02-01 |
2023 02-03 |
2022 02-03 |
2021 02-03 |
2020 02-03 |
2019 02-02 |
2018 02-03 |
2017 02-03 |
2016 02-03 |
2015 02-03 |
2013 02-02 |
2012 02-03 |
2007 02-03 |
2006 02-03 |
2005 02-03 |
2004 02-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 8 | 6 | 6 | 11 | 9 | 16 | 11 | 7 | 9 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 2,438 | 2,950 | 3,430 | 3,917 | 5,391 | 5,841 | 5,868 | 5,127 | 6,450 | 8,861 | 8,891 | 8,555 | 9,321 | 9,358 | 6,822 | 7,584 | 3,201 | 1,592 | 1,361 | 1,079 |
| Average | 2,500 | 3,144 | 3,518 | 4,018 | 5,529 | 5,881 | 5,924 | 5,175 | 6,511 | 8,945 | 8,975 | 8,636 | 9,408 | 9,447 | 8,527 | 9,480 | 4,001 | 1,991 | 1,702 | 1,348 |
| High | 2,562 | 3,339 | 3,606 | 4,118 | 5,667 | 5,921 | 5,979 | 5,223 | 6,572 | 9,028 | 9,059 | 8,716 | 9,496 | 9,535 | 10,232 | 11,376 | 4,802 | 2,389 | 2,042 | 1,618 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | -57.58 | -75.02 | -81.02 | -92.54 | -951 | -203.3 | -100.9 | -172.8 | -419.6 | -85.98 | 460.5 | 622.3 | -90.44 | -90.81 | -77.92 | 654.7 | 217.4 | 102 | 111.7 | 90.35 |
| Average | -56.18 | -70.66 | -79.05 | -90.29 | -792.5 | -202 | -70.89 | -129.8 | -290.7 | -85.19 | 575.7 | 777.9 | -89.6 | -89.97 | 129.6 | 818.4 | 271.7 | 127.5 | 139.6 | 112.9 |
| High | -54.77 | -66.29 | -77.07 | -88.03 | -634 | -200.6 | -40.92 | -86.76 | -161.7 | -84.39 | 690.8 | 933.5 | -88.76 | -89.13 | 337.1 | 982.1 | 326 | 153 | 167.6 | 135.5 |
| Estimated EBIT | ||||||||||||||||||||
| Low | -88.31 | -115.1 | -124.3 | -141.9 | -1,118 | -279.9 | -172.9 | -251.2 | -884.3 | -202.7 | 371.3 | 492.8 | -213.3 | -214.1 | -228.7 | 506.6 | 196.7 | 73.69 | 84.82 | 70.11 |
| Average | -86.16 | -108.4 | -121.2 | -138.5 | -931.8 | -278 | -137.7 | -198.5 | -714.2 | -200.9 | 464.2 | 616 | -211.3 | -212.1 | -40.64 | 633.2 | 245.9 | 92.11 | 106 | 87.63 |
| High | -84.01 | -101.7 | -118.2 | -135 | -745.4 | -276.2 | -102.5 | -145.8 | -544.1 | -199 | 557 | 739.2 | -209.3 | -210.2 | 147.4 | 759.9 | 295 | 110.5 | 127.2 | 105.2 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 110.7 | 142.1 | 276.9 | 26.73 | -9.84 | -404.3 | -168.3 | -271.1 | -1,044 | 201.8 | 250.7 | 295.5 | 282.9 | 262.8 | -395.3 | 317.6 | 86.42 | 38.39 | 51.75 | 42.28 |
| Average | 114.5 | 175.2 | 286.2 | 27.63 | -8.2 | -400.8 | -113 | -222.9 | -860.8 | 204.3 | 313.4 | 369.4 | 286.3 | 266 | -240.4 | 397 | 108 | 49.04 | 64.69 | 52.85 |
| High | 118.2 | 205.2 | 295.5 | 28.53 | -6.56 | -397.3 | -57.72 | -174.7 | -678 | 206.7 | 376.1 | 443.2 | 289.8 | 269.3 | -85.64 | 476.4 | 129.6 | 59.7 | 77.62 | 63.42 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 688.5 | 833.3 | 968.8 | 1,107 | 2,566 | 1,640 | 1,133 | 1,032 | 4,208 | 2,487 | 1,441 | 1,828 | 2,616 | 2,627 | 2,017 | 1,562 | 805.5 | 376.4 | 298.3 | 221.8 |
| Average | 706.1 | 888.1 | 993.6 | 1,135 | 3,207 | 1,651 | 1,417 | 1,290 | 5,260 | 2,511 | 1,801 | 2,285 | 2,641 | 2,652 | 2,522 | 1,953 | 1,007 | 470.5 | 372.9 | 277.3 |
| High | 723.8 | 943 | 1,018 | 1,163 | 3,849 | 1,662 | 1,700 | 1,548 | 6,312 | 2,534 | 2,161 | 2,742 | 2,666 | 2,676 | 3,026 | 2,343 | 1,208 | 564.6 | 447.4 | 332.8 |
| Estimated EPS | ||||||||||||||||||||
| Low | 0.281 | 0.36 | 0.701 | 0.068 | 0.121 | -1.32 | -0.428 | -0.55 | -0.013 | 0.661 | 0.807 | 0.906 | 0.927 | 0.861 | 0.54 | 0.53 | 0.14 | 0.11 | 0.11 | 0.09 |
| Average | 0.29 | 0.44 | 0.725 | 0.07 | 0.125 | -1.31 | -0.423 | -0.543 | -0.013 | 0.669 | 0.817 | 0.917 | 0.938 | 0.872 | 0.67 | 0.665 | 0.175 | 0.145 | 0.14 | 0.11 |
| High | 0.299 | 0.52 | 0.749 | 0.072 | 0.129 | -1.3 | -0.418 | -0.537 | -0.013 | 0.677 | 0.827 | 0.928 | 0.95 | 0.882 | 0.8 | 0.8 | 0.21 | 0.18 | 0.17 | 0.13 |
