| Period Ending: | 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 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 8 | 8 | 7 | 6 | 2 | 4 | 3 | 2 | 6 | 3 | 4 | 3 | 4 | 2 | 3 | 6 | 2 | 5 | 3 | 3 | 3 | 3 | 5 | 3 | 5 |
| Estimated Revenue | ||||||||||||||||||||||||||
| Low | 1,396 | 1,155 | 1,025 | 1,510 | 1,562 | 2,138 | 2,451 | 2,695 | 1,117 | 1,060 | 1,867 | 5,314 | 2,671 | 1,938 | 5,437 | 196.7 | 1,303 | 514.9 | 3,366 | 1,281 | 1,400 | 579.6 | 501.6 | 456.9 | 220.7 | 133.4 |
| Average | 1,396 | 1,155 | 1,025 | 1,620 | 1,562 | 2,313 | 2,652 | 2,916 | 1,208 | 1,147 | 2,020 | 5,750 | 2,890 | 2,097 | 5,882 | 212.8 | 1,410 | 557 | 3,642 | 1,386 | 1,515 | 627.1 | 542.7 | 494.4 | 238.8 | 144.4 |
| High | 1,396 | 1,155 | 1,025 | 1,690 | 1,562 | 2,477 | 2,840 | 3,123 | 1,294 | 1,228 | 2,163 | 6,157 | 3,094 | 2,246 | 6,299 | 227.9 | 1,510 | 596.5 | 3,900 | 1,484 | 1,622 | 671.6 | 581.1 | 529.4 | 255.7 | 154.6 |
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low | -11.38 | -9.41 | -8.35 | -13.78 | -12.74 | 80.88 | 279.9 | 560.8 | -15.11 | -14.34 | -25.26 | -71.9 | -36.14 | 33.36 | 27.26 | -2.66 | -17.63 | 37 | -45.54 | 24.1 | -14.36 | -54.26 | 5.53 | -4.31 | -14.12 | -1.81 |
| Average | -11.38 | -9.41 | -8.35 | -13.21 | -12.74 | 101.1 | 349.9 | 706.7 | -16.35 | -15.51 | -27.33 | -77.79 | -39.1 | 41.7 | 34.08 | -2.88 | -19.07 | 46.24 | -49.27 | 30.37 | -9.25 | -45.21 | 10.32 | -2.87 | -11.76 | -1.95 |
| High | -11.38 | -9.41 | -8.35 | -12.31 | -12.74 | 121.3 | 419.8 | 852.6 | -17.51 | -16.61 | -29.27 | -83.31 | -41.87 | 50.04 | 40.89 | -3.08 | -20.43 | 55.49 | -52.77 | 36.64 | -4.14 | -36.17 | 15.12 | -1.43 | -9.41 | -2.09 |
| Estimated EBIT | ||||||||||||||||||||||||||
| Low | -27.35 | -22.62 | -20.07 | -33.11 | -30.6 | 58.91 | 110.8 | 441.5 | -28.99 | -27.51 | -48.46 | -137.9 | -69.32 | 12.61 | 14.09 | -5.11 | -33.82 | 9.18 | -87.37 | -6.01 | -65.07 | -78.97 | -35.26 | -9.36 | -19.67 | -3.46 |
| Average | -27.35 | -22.62 | -20.07 | -31.74 | -30.6 | 73.64 | 138.5 | 569.5 | -31.36 | -29.76 | -52.44 | -149.2 | -75 | 15.76 | 17.61 | -5.52 | -36.59 | 16.12 | -94.52 | 1.81 | -54.22 | -65.8 | -29.39 | -7.36 | -16.39 | -3.75 |
| High | -27.35 | -22.62 | -20.07 | -29.58 | -30.6 | 88.37 | 166.2 | 697.5 | -33.58 | -31.87 | -56.15 | -159.8 | -80.32 | 18.91 | 21.13 | -5.92 | -39.18 | 23.05 | -101.2 | 9.63 | -43.38 | -52.64 | -23.51 | -5.36 | -13.11 | -4.01 |
| Estimated Net Income | ||||||||||||||||||||||||||
| Low | -39.69 | -129.3 | -186.4 | -146.7 | -492.6 | 64.06 | 294.1 | 419.7 | -198.9 | -228 | -27.21 | 8.53 | 46.72 | 9.33 | 113.9 | -7.08 | 4.6 | 6.74 | 15.1 | -14.01 | -67.9 | -84.14 | -37.19 | -8.97 | -18.92 | -6.41 |
| Average | -28.87 | -56.18 | -101.9 | -91.7 | -492.6 | 80.08 | 367.6 | 535.6 | -124.5 | -142.7 | -17.04 | 5.34 | 29.25 | 11.66 | 142.4 | -4.43 | 2.88 | 13.33 | 9.46 | -10.45 | -56.59 | -70.12 | -30.99 | -7.02 | -15.77 | -4.01 |
| High | -19.24 | -39.08 | -82.38 | -36.68 | -492.6 | 96.1 | 441.1 | 651.6 | -83.16 | -95.3 | -11.38 | 3.57 | 19.53 | 13.99 | 170.8 | -2.96 | 1.92 | 19.91 | 6.31 | -6.9 | -45.27 | -56.09 | -24.79 | -5.07 | -12.62 | -2.68 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low | 262.6 | 217.1 | 192.7 | 284 | 293.8 | 371.5 | 516.6 | 2,208 | 235 | 223 | 392.9 | 1,118 | 562 | 286.1 | 222.7 | 41.39 | 274.2 | 181.8 | 708.2 | 143.1 | 145.9 | 106.7 | 232.6 | 49.61 | 38.22 | 28.08 |
| Average | 262.6 | 217.1 | 192.7 | 304.7 | 293.8 | 464.4 | 645.7 | 2,760 | 254.2 | 241.3 | 425.1 | 1,210 | 608 | 357.6 | 278.4 | 44.78 | 296.6 | 227.3 | 766.3 | 178.9 | 182.4 | 133.4 | 290.8 | 62.01 | 47.77 | 30.38 |
| High | 262.6 | 217.1 | 192.7 | 317.8 | 293.8 | 557.3 | 774.9 | 3,312 | 272.2 | 258.4 | 455.2 | 1,296 | 651.1 | 429.1 | 334 | 47.96 | 317.6 | 272.7 | 820.6 | 214.7 | 218.9 | 160.1 | 349 | 74.41 | 57.33 | 32.53 |
| Estimated EPS | ||||||||||||||||||||||||||
| Low | -0.66 | -2.15 | -3.1 | -2.44 | -8.19 | 1.05 | 2.73 | -1.42 | -4.49 | -5.14 | -0.614 | 0.192 | 1.05 | 1.09 | 1.5 | -0.16 | 0.104 | 0.463 | 0.341 | -1.36 | -2.78 | -5.05 | -1.42 | -0.655 | -0.878 | -0.145 |
| Average | -0.49 | -1.02 | -1.9 | -1.64 | -8.19 | 0.66 | 1.71 | -0.89 | -2.81 | -3.22 | -0.384 | 0.12 | 0.66 | 0.68 | 0.94 | -0.1 | 0.065 | 0.29 | 0.213 | -0.849 | -1.74 | -3.16 | -0.89 | -0.41 | -0.55 | -0.091 |
| High | -0.32 | -0.65 | -1.37 | -0.61 | -8.19 | 0.441 | 1.14 | -0.594 | -1.88 | -2.15 | -0.257 | 0.08 | 0.441 | 0.454 | 0.628 | -0.067 | 0.043 | 0.194 | 0.142 | -0.567 | -1.16 | -2.11 | -0.594 | -0.274 | -0.367 | -0.06 |
