| Period Ending: |
2027
12-30 |
2027
09-30 |
2027
06-30 |
2027
03-30 |
2026
12-30 |
2026
09-30 |
2026
06-30 |
2026
03-30 |
2025
12-30 |
2025
09-30 |
2025
06-30 |
2025
03-30 |
2024
12-30 |
2024
09-30 |
2024
06-30 |
2024
03-30 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
13 | 13 | 17 | 9 | 10 | 14 | 15 | 14 | 18 | 14 | 7 | 8 | 7 | 6 | 9 | 6 | 7 | 12 | 7 | 7 | 7 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low |
1234
|
2,031 | 1,628 | 1,182 | 1,125 | 1,343 | 1,013 | 881.6 | 925.2 | 1,031 | 814.3 | 728.2 | 711.7 | 790.4 | 633.4 | 592.4 | 606.8 | 716.2 | 573.9 | 635.2 | 531.6 | 595.5 | |||||||
| Average |
1234
|
2,071 | 1,708 | 1,274 | 1,144 | 1,373 | 1,023 | 897.5 | 930.6 | 1,073 | 825 | 785 | 767.2 | 852 | 682.8 | 638.6 | 654.1 | 772 | 618.7 | 684.8 | 573.1 | 642 | |||||||
| High |
1234
|
2,131 | 1,838 | 1,406 | 1,164 | 1,413 | 1,073 | 973.9 | 939.6 | 1,099 | 841.1 | 855.8 | 836.4 | 928.9 | 744.4 | 696.2 | 713.1 | 841.7 | 674.5 | 746.5 | 624.8 | 699.9 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low |
1234
|
-559.1 | -482.4 | -369 | -305.6 | -370.7 | -281.5 | -255.6 | -150 | -113 | -87.07 | -96.81 | -118.6 | -89.31 | -79.16 | -103.5 | -107.8 | -70.6 | -71.96 | -386.5 | -703.4 | -138.8 | |||||||
| Average |
1234
|
-543.4 | -448.3 | -334.2 | -300.3 | -360.3 | -268.4 | -235.5 | -125 | -94.14 | -72.56 | -80.68 | -98.8 | -74.42 | -65.97 | -86.29 | -89.81 | -58.83 | -59.97 | -322.1 | -586.2 | -115.6 | |||||||
| High |
1234
|
-532.9 | -427.3 | -310.2 | -295.1 | -352.5 | -265.7 | -231.4 | -99.98 | -75.32 | -58.05 | -64.54 | -79.04 | -59.54 | -52.77 | -69.03 | -71.85 | -47.07 | -47.98 | -257.7 | -468.9 | -92.51 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low |
1234
|
-679.5 | -586.2 | -448.4 | -371.4 | -450.6 | -342.1 | -310.6 | -180.8 | -139 | -120.5 | -120.1 | -142.9 | -109.9 | -109.5 | -128.4 | -130 | -86.89 | -99.57 | -451.7 | -807.8 | -183.6 | |||||||
| Average |
1234
|
-660.4 | -544.8 | -406.2 | -365 | -437.9 | -326.1 | -286.3 | -150.7 | -115.9 | -100.4 | -100.1 | -119.1 | -91.6 | -91.28 | -107 | -108.3 | -72.41 | -82.98 | -376.4 | -673.2 | -153 | |||||||
| High |
1234
|
-647.6 | -519.3 | -377 | -358.7 | -428.4 | -322.9 | -281.2 | -120.6 | -92.7 | -80.32 | -80.05 | -95.3 | -73.28 | -73.02 | -85.62 | -86.63 | -57.93 | -66.38 | -301.1 | -538.6 | -122.4 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low |
1234
|
-466.3 | -409 | -305.8 | -354.2 | -401.2 | -330.9 | -334.4 | -191.1 | -142.7 | -115.1 | -124.4 | -151 | -112.8 | -104.7 | -133.1 | -137.3 | -89.16 | -95.15 | -442.8 | -802.8 | -157.2 | |||||||
| Average |
1234
|
-326.4 | -338.7 | -254.4 | -275.5 | -312.8 | -267.5 | -269 | -159.2 | -118.9 | -95.94 | -103.7 | -125.9 | -93.99 | -87.22 | -110.9 | -114.4 | -74.3 | -79.29 | -369 | -669 | -131 | |||||||
| High |
1234
|
-219.8 | -268.4 | -212 | -216.4 | -238 | -190.1 | -94.51 | -127.4 | -95.12 | -76.75 | -82.96 | -100.7 | -75.19 | -69.77 | -88.72 | -91.54 | -59.44 | -63.43 | -295.2 | -535.2 | -104.8 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low |
1234
|
370 | 296.7 | 215.4 | 204.9 | 244.7 | 184.5 | 160.6 | 298.5 | 254.1 | 330.4 | 191.2 | 235.9 | 200.9 | 300.3 | 204.4 | 214.5 | 158.8 | 273 | 115.7 | 96.87 | 428.1 | |||||||
| Average |
1234
|
377.3 | 311.2 | 232 | 208.5 | 250.1 | 186.3 | 163.5 | 373.1 | 317.7 | 412.9 | 238.9 | 294.9 | 251.1 | 375.4 | 255.6 | 268.1 | 198.5 | 341.3 | 124.8 | 104.4 | 535.2 | |||||||
| High |
1234
|
388.2 | 334.9 | 256.2 | 212.1 | 257.4 | 195.4 | 177.5 | 447.7 | 381.2 | 495.5 | 286.7 | 353.9 | 301.4 | 450.5 | 306.7 | 321.7 | 238.2 | 409.5 | 136 | 113.8 | 642.2 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||
| Low |
1234
|
-0.669 | -0.587 | -0.439 | -0.508 | -0.575 | -0.475 | -0.48 | -0.553 | -0.679 | -0.636 | -0.488 | -0.408 | -0.567 | -0.356 | -0.279 | -0.243 | -0.135 | 0.116 | 0.11 | 0.074 | 0.29 | |||||||
| Average |
1234
|
-0.468 | -0.486 | -0.365 | -0.395 | -0.449 | -0.384 | -0.386 | -0.533 | -0.547 | -0.594 | -0.437 | -0.365 | -0.507 | -0.319 | -0.25 | -0.217 | -0.121 | 0.128 | 0.122 | 0.081 | 0.32 | |||||||
| High |
1234
|
-0.315 | -0.385 | -0.304 | -0.31 | -0.341 | -0.273 | -0.136 | -0.452 | -0.394 | -0.551 | -0.396 | -0.331 | -0.459 | -0.289 | -0.227 | -0.197 | -0.109 | 0.142 | 0.136 | 0.091 | 0.358 | |||||||
