| 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 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 7 | 7 | 7 | 8 | 7 | 1 | 2 | 2 | 1 | 11 | 11 | 10 | 11 | 20 | 12 | 13 | 9 | 16 | 11 | 9 | 10 | 19 | 11 | 13 | 13 | 18 | 7 | 10 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 57.14 | 26.58 | 34.06 | 30.7 | 40.64 | 90.37 | 60.52 | 89.6 | 82.29 | 118 | 80.23 | 874.5 | 184.6 | 125 | 163.7 | 140.1 | 135.2 | 67.01 | 78.25 | 56.37 | 312.9 | 230.1 | 109.1 | 131.3 | 77.32 | 65.17 | 41.87 | 32.67 | 19.34 | 17.69 |
| Average | 87.96 | 40.91 | 34.7 | 41.85 | 43.56 | 104.7 | 93.16 | 91.46 | 111 | 159.3 | 108.3 | 1,180 | 249.2 | 168.7 | 221 | 175.1 | 169 | 83.76 | 97.82 | 70.46 | 391.1 | 287.6 | 136.4 | 164.2 | 96.65 | 81.47 | 52.34 | 40.83 | 24.18 | 22.12 |
| High | 113.5 | 52.81 | 35.34 | 53.98 | 45.95 | 155.1 | 120.3 | 93.32 | 136.9 | 196.3 | 133.4 | 1,454 | 307.1 | 207.9 | 272.4 | 210.1 | 202.8 | 100.5 | 117.4 | 84.55 | 469.4 | 345.1 | 163.7 | 197 | 116 | 97.76 | 62.81 | 49 | 29.02 | 26.54 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | -110.8 | -51.55 | -34.5 | -52.69 | -44.85 | -151.4 | -117.4 | -664.8 | -587.6 | -523.5 | -513.1 | 458.9 | -299.8 | -202.9 | -265.9 | -61.27 | -104 | -149.9 | -140.2 | -48.36 | -17 | -163.1 | -189.2 | -46.33 | -108.3 | -320.3 | -120.4 | -45.25 | -21.87 | -16.31 |
| Average | -85.86 | -39.93 | -33.87 | -40.86 | -42.52 | -102.2 | -90.94 | -554 | -489.7 | -436.2 | -427.6 | 704.9 | -243.2 | -164.6 | -215.7 | -33.19 | -86.64 | -124.9 | -116.9 | -24.22 | 6.69 | -135.9 | -157.7 | -35.33 | -90.28 | -267 | -100.4 | -37.71 | -18.22 | -13.59 |
| High | -55.78 | -25.94 | -33.25 | -29.96 | -39.67 | -88.22 | -59.08 | -443.2 | -391.8 | -349 | -342.1 | 950.9 | -180.2 | -122 | -159.8 | -5.1 | -69.31 | -99.95 | -93.49 | -0.077 | 30.39 | -108.8 | -126.1 | -24.32 | -72.23 | -213.6 | -80.29 | -30.17 | -14.58 | -10.87 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | -111.9 | -52.02 | -34.82 | -53.17 | -45.26 | -152.7 | -118.5 | -701.3 | -568.5 | -567.2 | -593.8 | 403.3 | -302.5 | -204.8 | -268.3 | -75.95 | -122.2 | -171.7 | -161.3 | -90.33 | -60.61 | -215 | -219 | -98.43 | -122.5 | -329.8 | -80.59 | -47.74 | -28.1 | -22.36 |
| Average | -86.65 | -40.3 | -34.18 | -41.23 | -42.91 | -103.2 | -91.77 | -584.4 | -473.8 | -472.6 | -494.8 | 653.7 | -245.4 | -166.1 | -217.7 | -46.13 | -101.9 | -143.1 | -134.4 | -69.81 | -33.44 | -179.2 | -182.5 | -82.02 | -102.1 | -274.8 | -67.16 | -39.78 | -23.42 | -18.63 |
| High | -56.29 | -26.18 | -33.55 | -30.24 | -40.04 | -89.02 | -59.62 | -467.6 | -379 | -378.1 | -395.8 | 904.2 | -181.9 | -123.1 | -161.3 | -16.31 | -81.49 | -114.5 | -107.5 | -49.3 | -6.27 | -143.3 | -146 | -65.62 | -81.66 | -219.8 | -53.72 | -31.82 | -18.73 | -14.9 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | -195.5 | -274.2 | -193.8 | -154.3 | -150 | -169.9 | -17.05 | -368.3 | -666.8 | -592.7 | -594.5 | 398.1 | -204 | -292.3 | -10.83 | -115.7 | -169.1 | -209.5 | -174.9 | -66.99 | -56.27 | -208.3 | -222 | -71.65 | -131.6 | -320.3 | -120.4 | -45.25 | -23.25 | -16.31 |
| Average | -141.9 | -205.6 | -150.2 | -132.5 | -139.7 | -122.3 | -11.89 | -306.9 | -555.7 | -493.9 | -495.4 | 648.7 | -156.7 | -224.5 | -8.32 | -81.29 | -140.9 | -174.6 | -145.8 | -40.39 | -29.07 | -173.6 | -185 | -58.29 | -109.6 | -267 | -100.4 | -37.71 | -19.37 | -13.59 |
| High | -77.26 | -136.9 | -106.6 | -110.8 | -129.4 | -94.17 | -6.74 | -245.5 | -444.6 | -395.2 | -396.3 | 899.4 | -103.9 | -148.9 | -5.52 | -46.93 | -112.7 | -139.7 | -116.6 | -13.78 | -1.87 | -138.9 | -148 | -44.94 | -87.71 | -213.6 | -80.29 | -30.17 | -15.5 | -10.87 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 51.79 | 24.09 | 30.87 | 27.82 | 36.84 | 81.91 | 54.86 | 81.21 | 74.59 | 94.81 | 72.72 | 67.16 | 167.4 | 113.3 | 148.4 | 31.14 | 31.36 | 34.02 | 41.33 | -15.81 | -17.25 | 98.4 | 91.34 | 26.11 | 24.93 | 37.22 | 11.35 | 6.2 | 7.29 | 6.85 |
| Average | 79.72 | 37.08 | 31.45 | 37.94 | 39.48 | 94.93 | 84.43 | 82.9 | 100.6 | 118.5 | 98.12 | 83.95 | 225.8 | 152.9 | 200.3 | 38.93 | 39.2 | 42.52 | 51.66 | -3.39 | 2.38 | 123 | 114.2 | 32.64 | 31.16 | 46.52 | 14.19 | 7.75 | 9.11 | 8.56 |
| High | 102.9 | 47.86 | 32.03 | 48.92 | 41.64 | 140.5 | 109 | 84.59 | 124.1 | 142.2 | 120.9 | 100.7 | 278.4 | 188.4 | 246.9 | 46.71 | 47.04 | 51.03 | 61.99 | 9.03 | 22.01 | 147.6 | 137 | 39.17 | 37.39 | 55.82 | 17.03 | 9.3 | 10.93 | 10.27 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | -14.26 | -20 | -14.14 | -11.25 | -10.94 | -12.39 | -1.24 | -41.54 | -56.57 | -48.84 | -49.21 | 37.4 | -14.88 | -21.32 | -0.79 | -1.12 | -1.49 | -1.85 | -1.99 | -1.01 | -1.7 | -2.1 | -1.73 | -2.84 | -2.36 | -1.8 | -1.44 | -0.96 | -0.81 | -0.9 |
| Average | -10.35 | -13.24 | -11.53 | -9.87 | -10.04 | -10.75 | -0.902 | -31.89 | -43.44 | -37.5 | -37.78 | 56.38 | -11.43 | -16.37 | -0.607 | -0.85 | -1.25 | -1.54 | -1.66 | -0.845 | -1.42 | -1.75 | -1.45 | -2.37 | -1.96 | -1.5 | -1.2 | -0.8 | -0.67 | -0.75 |
| High | -5.63 | -9.98 | -7.77 | -8.08 | -9.44 | -6.87 | -0.491 | -21.16 | -28.82 | -24.88 | -25.07 | 73.42 | -7.58 | -10.86 | -0.402 | -0.58 | -1 | -1.23 | -1.32 | -0.68 | -1.13 | -1.41 | -1.17 | -1.89 | -1.56 | -1.2 | -0.96 | -0.64 | -0.53 | -0.6 |
