| 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 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 4 | 6 | 8 | 5 | 2 | 1 | 1 | 2 | 1 | 5 | 5 | 4 | 5 | 11 | 19 | 16 | 18 | 10 | 10 | 18 | 11 | 14 | 12 | 10 | 8 | 16 | 8 | 20 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 451 | 544.7 | 494.2 | 486.1 | 472.5 | 439.8 | 455.1 | 458 | 468.8 | 436.2 | 443.7 | 461.4 | 459.5 | 471.5 | 484.9 | 426.5 | 457.8 | 709.3 | 1,024 | 421.8 | 286.5 | 336.3 | 338.7 | 239.6 | 204.4 | 167.1 | 121.1 | 290.6 | 121.2 | 103.4 |
| Average | 476.4 | 544.8 | 497.7 | 489.9 | 473.3 | 464.5 | 480.6 | 497.7 | 509.5 | 474 | 482.2 | 501.4 | 499.3 | 512.4 | 527 | 533.1 | 572.3 | 886.6 | 1,280 | 527.3 | 358.1 | 420.4 | 423.3 | 299.5 | 255.5 | 208.9 | 151.4 | 363.2 | 151.5 | 129.3 |
| High | 497.7 | 545 | 501.2 | 497.1 | 474.1 | 485.2 | 502.1 | 550.2 | 563.2 | 523.9 | 533 | 554.2 | 551.9 | 566.4 | 582.5 | 639.7 | 686.7 | 1,064 | 1,536 | 632.7 | 429.8 | 504.5 | 508 | 359.4 | 306.6 | 250.7 | 181.7 | 435.9 | 181.8 | 155.1 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | -410.4 | -449.4 | -413.3 | -409.9 | -390.9 | -400.1 | -414 | -12,910 | -769.5 | -109.2 | 359.6 | 17.64 | 63.97 | 104.9 | 85.69 | -64.29 | 208.8 | 47.33 | 39.71 | 50.11 | 84.61 | 64.73 | 82.24 | 82.87 | 78.96 | 43.04 | -8.55 | -491.8 | -1,511 | -33.4 |
| Average | -392.8 | -449.3 | -410.4 | -404 | -390.3 | -383 | -396.3 | -10,759 | -641.2 | -85.6 | 474.4 | 22.05 | 79.96 | 131.2 | 107.1 | -43.07 | 261 | 59.17 | 49.64 | 62.64 | 105.8 | 80.92 | 102.8 | 103.6 | 98.7 | 53.8 | -1.14 | -387.7 | -1,258 | -22.45 |
| High | -371.9 | -449.2 | -407.5 | -400.8 | -389.6 | -362.6 | -375.2 | -8,607 | -513 | -61.97 | 589.1 | 26.46 | 95.95 | 157.4 | 128.5 | -21.84 | 313.3 | 71 | 59.56 | 75.17 | 126.9 | 97.1 | 123.4 | 124.3 | 118.4 | 64.56 | 6.27 | -283.7 | -1,004 | -11.51 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | -413.3 | -452.6 | -416.2 | -412.8 | -393.7 | -403 | -417 | -12,855 | -800.3 | -120.8 | -216.3 | -1.34 | 55.79 | 86.26 | 71.62 | -194.1 | 15.1 | 25.97 | 15.15 | 36.58 | 64.94 | 55.78 | 72.8 | 83.11 | 69.85 | 37.54 | 16.04 | -42.72 | -2,034 | -38.51 |
| Average | -395.6 | -452.5 | -413.3 | -406.8 | -393.1 | -385.7 | -399.1 | -10,713 | -666.9 | -98.09 | -177.4 | 0.748 | 69.74 | 107.8 | 89.52 | -154.9 | 34.03 | 32.46 | 18.93 | 45.73 | 81.18 | 69.72 | 91 | 103.9 | 87.31 | 46.93 | 20.05 | 5.8 | -1,695 | -28.6 |
| High | -374.6 | -452.4 | -410.4 | -403.6 | -392.4 | -365.2 | -377.9 | -8,570 | -533.6 | -75.38 | -138.4 | 2.83 | 83.69 | 129.4 | 107.4 | -115.7 | 52.96 | 38.95 | 22.72 | 54.87 | 97.42 | 83.67 | 109.2 | 124.7 | 104.8 | 56.32 | 24.06 | 54.31 | -1,356 | -18.69 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 93,912 | 2,032 | 5,382 | 10,053 | 4,517 | -790.6 | -394.3 | -14,061 | -539.8 | -81.86 | 172.8 | 15.6 | 5.27 | 72.07 | 56.29 | -148.8 | 188.7 | 17.32 | 18.37 | 30.98 | 57.77 | 35.39 | 48.07 | 53.83 | 47.09 | 117.4 | -13.45 | -550.7 | -1,855 | -39.09 |
| Average | 100,890 | 2,171 | 5,749 | 16,158 | 4,826 | -743 | -370.6 | -11,718 | -449.8 | -65.22 | 257.4 | 19.49 | 17.98 | 90.09 | 70.36 | -119.4 | 237.6 | 21.65 | 22.97 | 38.72 | 72.21 | 44.23 | 60.09 | 67.29 | 58.86 | 146.7 | -7.04 | -440.7 | -1,546 | -30.11 |
| High | 106,752 | 2,310 | 6,117 | 28,712 | 5,135 | -695.5 | -346.9 | -9,374 | -359.9 | -48.58 | 342 | 23.39 | 30.68 | 108.1 | 84.43 | -89.9 | 286.4 | 25.99 | 27.56 | 46.47 | 86.65 | 53.08 | 72.1 | 80.75 | 70.64 | 176.1 | -0.626 | -330.8 | -1,237 | -21.14 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 246.2 | 297.3 | 269.7 | 265.3 | 257.9 | 240 | 248.4 | 240.9 | 183.2 | 229.4 | 233.3 | 265.5 | 195.7 | 200.1 | 126.3 | 224.3 | 240.8 | 292.1 | 362.9 | 194.3 | 136.5 | 164.6 | 142.5 | 102.9 | 78.68 | 59.89 | 55.02 | 144 | 63.72 | 79.51 |
| Average | 260 | 297.4 | 271.6 | 267.4 | 258.3 | 253.5 | 262.3 | 261.7 | 229 | 249.3 | 253.6 | 331.9 | 244.7 | 250.1 | 157.9 | 280.3 | 300.9 | 365.1 | 453.6 | 242.8 | 170.6 | 205.8 | 178.1 | 128.6 | 98.35 | 74.87 | 68.77 | 180 | 79.65 | 99.39 |
| High | 271.6 | 297.4 | 273.6 | 271.3 | 258.8 | 264.8 | 274.1 | 289.3 | 274.8 | 275.5 | 280.3 | 398.2 | 293.6 | 300.2 | 189.5 | 336.4 | 361.1 | 438.1 | 544.3 | 291.4 | 204.8 | 246.9 | 213.7 | 154.3 | 118 | 89.84 | 82.52 | 216.1 | 95.58 | 119.3 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 319.4 | 6.91 | 18.3 | 34.2 | 15.36 | -2.69 | -1.34 | -12.25 | -5.42 | 0.411 | 0.266 | 0.258 | 0.449 | 0.687 | 0.711 | -0.06 | 2.82 | 2.13 | 2.46 | 3.03 | 2.99 | 3.24 | 4.65 | 3.81 | 3.01 | 1.17 | 0.56 | -10.08 | -10.79 | 1.03 |
| Average | 343.2 | 7.43 | 19.66 | 72.04 | 16.51 | -2.54 | -1.27 | -10.77 | -4.77 | 0.459 | 0.297 | 0.288 | 0.501 | 0.767 | 0.793 | 0.395 | 3.51 | 2.67 | 3.08 | 3.79 | 3.73 | 4.05 | 5.81 | 4.76 | 3.76 | 1.46 | 0.705 | -8.4 | -7.67 | 1.29 |
| High | 363.1 | 7.86 | 20.81 | 97.66 | 17.47 | -2.37 | -1.18 | -9.65 | -4.27 | 0.522 | 0.337 | 0.327 | 0.57 | 0.872 | 0.902 | 0.85 | 4.2 | 3.2 | 3.69 | 4.55 | 4.47 | 4.87 | 6.97 | 5.71 | 4.51 | 1.75 | 0.85 | -6.72 | -4.56 | 1.55 |
