| 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 |
2001 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 6 | 7 | 7 | 4 | 3 | 1 | 2 | 2 | 1 | 6 | 11 | 6 | 6 | 12 | 10 |
| Estimated Revenue | |||||||||||||||||
| Low | 221.1 | 325.4 | 153.6 | 371.6 | 691.5 | 681.7 | 642.7 | 1,751 | 1,102 | 389.4 | 10.38 | 30.75 | 25.1 | 13.32 | 33.8 | 20.77 | 18.77 |
| Average | 339.7 | 329.1 | 236.1 | 459 | 1,063 | 684.9 | 987.7 | 2,008 | 1,263 | 446.4 | 11.9 | 35.25 | 28.77 | 15.27 | 38.75 | 25.96 | 23.46 |
| High | 690.3 | 332.8 | 479.6 | 637.9 | 1,073 | 688.1 | 2,007 | 2,911 | 1,832 | 647.2 | 17.26 | 51.11 | 41.71 | 22.14 | 56.18 | 31.15 | 28.16 |
| Estimated EBITDA | |||||||||||||||||
| Low | -471.1 | -227.1 | -327.3 | -435.4 | -732.2 | -469.7 | -1,370 | -6,010 | -4,672 | -441.7 | -11.78 | -34.88 | -28.47 | -300.5 | -162.5 | -66.3 | -6.8 |
| Average | -231.9 | -224.6 | -161.1 | -313.3 | -725.3 | -467.5 | -674.1 | -4,933 | -3,893 | -304.6 | -8.12 | -24.06 | -19.64 | -250.4 | -135.4 | -55.25 | -5.67 |
| High | -150.9 | -222.1 | -104.8 | -253.6 | -471.9 | -465.3 | -438.6 | -3,855 | -3,115 | -265.7 | -7.09 | -20.99 | -17.13 | -200.3 | -108.3 | -44.2 | -4.53 |
| Estimated EBIT | |||||||||||||||||
| Low | -493.7 | -238 | -343 | -456.2 | -767.3 | -492.1 | -1,435 | -5,992 | -4,690 | -462.8 | -12.34 | -36.55 | -29.83 | -313 | -169.7 | -71.22 | -10.13 |
| Average | -243 | -235.4 | -168.8 | -328.3 | -760 | -489.9 | -706.4 | -4,921 | -3,909 | -319.2 | -8.51 | -25.21 | -20.58 | -260.9 | -141.4 | -59.35 | -8.44 |
| High | -158.1 | -232.8 | -109.9 | -265.8 | -494.5 | -487.6 | -459.6 | -3,849 | -3,127 | -278.5 | -7.43 | -21.99 | -17.95 | -208.7 | -113.1 | -47.48 | -6.75 |
| Estimated Net Income | |||||||||||||||||
| Low | 37.39 | -13.93 | -14.57 | -31.74 | 196.6 | -246.3 | -813.2 | -713.9 | -4,830 | -1,401 | -1,311 | -2,448 | -2,992 | -325.9 | -169.4 | -70.41 | -10.66 |
| Average | 68.49 | 49.24 | -9.66 | 45.28 | 366 | -183.9 | -294.3 | -586.8 | -4,025 | -883.7 | -827.3 | -1,545 | -1,888 | -271.6 | -141.2 | -58.67 | -8.89 |
| High | 160.3 | 239.2 | -4.75 | 76.51 | 484.8 | -121.6 | -189.6 | -459.6 | -3,220 | -737 | -690 | -1,288 | -1,574 | -217.3 | -112.9 | -46.94 | -7.11 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 426.3 | 627.6 | 296.2 | 716.6 | 1,334 | 1,315 | 1,239 | 673.5 | 414.8 | 750.9 | 20.03 | 59.3 | 48.4 | 25.69 | 22.48 | 12.26 | 13.64 |
| Average | 655.2 | 634.7 | 455.2 | 885.2 | 2,049 | 1,321 | 1,905 | 841.8 | 518.5 | 860.8 | 22.96 | 67.98 | 55.48 | 29.44 | 28.1 | 15.32 | 17.04 |
| High | 1,331 | 641.7 | 924.9 | 1,230 | 2,069 | 1,327 | 3,870 | 1,010 | 622.2 | 1,248 | 33.28 | 98.57 | 80.44 | 42.69 | 33.72 | 18.39 | 20.45 |
| Estimated EPS | |||||||||||||||||
| Low | 0.246 | -0.092 | -0.096 | -0.209 | 1.29 | -1.62 | -5.34 | -11.35 | -21.71 | -9.2 | -8.61 | -16.09 | -19.66 | -33.29 | -13.97 | -3.21 | -9.17 |
| Average | 0.45 | 0.412 | -0.063 | 0.128 | 2.12 | -1.32 | -2.28 | -7.16 | -13.7 | -5.81 | -5.44 | -10.15 | -12.4 | -21.01 | -8.82 | -2.67 | -7.64 |
| High | 1.05 | 1.57 | -0.031 | 0.503 | 3.19 | -0.799 | -1.25 | -5.97 | -11.43 | -4.84 | -4.53 | -8.47 | -10.34 | -17.52 | -7.35 | -2.14 | -6.11 |
