| 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 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
2018
12-29 |
2018
09-29 |
2018
06-29 |
2018
03-29 |
2017
12-29 |
2017
09-29 |
2017
06-29 |
2017
03-29 |
2016
12-29 |
2016
09-29 |
2016
06-29 |
2016
03-29 |
2015
12-29 |
2015
09-29 |
2015
06-29 |
2015
03-29 |
2014
12-29 |
2014
09-29 |
2014
06-29 |
2014
03-29 |
2013
12-29 |
2013
09-29 |
2013
06-29 |
2013
03-29 |
2012
12-29 |
2012
09-29 |
2012
06-29 |
2012
03-29 |
2011
12-29 |
2011
09-29 |
2011
06-29 |
2011
03-29 |
2010
12-29 |
2010
09-29 |
2010
06-29 |
2010
03-29 |
2009
12-29 |
2009
09-29 |
2009
06-29 |
2009
03-29 |
2008
12-29 |
2008
09-29 |
2008
06-29 |
2008
03-29 |
2007
12-29 |
2007
09-29 |
2007
06-29 |
2007
03-29 |
2006
12-29 |
2006
09-29 |
2006
06-29 |
2006
03-29 |
2005
12-29 |
2005
09-29 |
2005
06-29 |
2005
03-29 |
2004
12-29 |
2004
09-29 |
2004
06-29 |
2004
03-29 |
2003
12-29 |
2003
09-29 |
2003
06-29 |
2003
03-29 |
2002
12-29 |
2002
09-29 |
2002
06-29 |
2002
03-29 |
2001
12-29 |
2001
09-29 |
2001
06-29 |
2001
03-29 |
2000
12-29 |
2000
09-29 |
2000
06-29 |
2000
03-29 |
1999
12-29 |
1999
09-29 |
1999
06-29 |
1999
03-29 |
1998
12-29 |
1998
09-29 |
1998
06-29 |
1998
03-29 |
1997
12-29 |
1997
09-29 |
1997
06-29 |
1997
03-29 |
1996
12-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
5 | 5 | 4 | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 7 | 10 | 10 | 10 | 10 | 6 | 6 | 6 | 6 | 15 | 7 | 19 | 11 | 7 | 10 | 10 | 11 | 16 | 13 | 7 | 18 | 9 | 15 | 10 | 16 | 17 | 20 | 9 | 14 | 12 | 16 | 18 | 8 | 7 | 20 | 10 | 13 | 18 | 9 | 20 | 19 | 19 | 10 | 11 | 9 | 15 | 20 | 11 | 8 | 13 | 15 | 17 | 13 | 7 | 11 | 20 | 9 | 17 | 13 | 20 | 14 | 14 | 11 | 8 | 13 | 10 | 10 | 16 | 14 | 10 | 9 | 10 | 13 | 8 | 10 | 11 | 15 | 9 | 20 | 7 | 17 | 11 | 19 | 12 | 17 | 12 | 12 | 8 | 14 | 13 | 17 | 14 | 18 | 11 | 17 | 13 | 17 | 17 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
868.1 | 942.7 | 939.6 | 898.3 | 850.7 | 913.2 | 929.3 | 890.2 | 817.6 | 891 | 885.4 | 817.3 | 763.9 | 828.2 | 816.7 | 804.7 | 772.9 | 798.1 | 761.1 | 766.3 | 717.1 | 696.5 | 642.4 | 706 | 667.8 | 688 | 740.8 | 732.5 | 506.3 | 500.3 | 526.8 | 528.6 | 432.7 | 481.4 | 469.7 | 445.4 | 412.4 | 477.5 | 490.5 | 472.4 | 424.4 | 446.4 | 434.9 | 424.7 | 464.1 | 514.5 | 556.9 | 518 | 480.3 | 506 | 493.1 | 509.5 | 457.1 | 471.7 | 462 | 466.6 | 458.5 | 487.6 | 498.6 | 461.2 | 424.6 | 407.9 | 393.3 | 368.3 | 345.1 | 349.2 | 320.4 | 345.4 | 348.9 | 425.8 | 434.1 | 401.3 | 387 | 346.9 | 363.8 | 316 | 328.8 | 315.8 | 302.5 | 300.4 | 263.1 | 265.7 | 277 | 293.5 | 258 | 245.4 | 249.4 | 252.5 | 199.2 | 225 | 214.6 | 196.4 | 173 | 191.8 | 186.5 | 175 | 151.9 | 200.4 | 185.4 | 187.1 | 151.8 | 179.8 | 182.2 | 166.5 | 164.7 | 168.4 | 159.2 | 150.2 | 134.1 | 138.5 | 129.3 | 136.7 | 129.4 | 122.6 | 119.1 | 126.6 | 102 | |||||||
| Average |
1234
|
878.6 | 953.5 | 954.9 | 898.6 | 852.3 | 922.3 | 930.1 | 890.3 | 842.5 | 908.5 | 898.9 | 829.8 | 775.6 | 840.9 | 829.1 | 817 | 784.7 | 810.3 | 772.7 | 778 | 728.1 | 707.1 | 652.2 | 716.8 | 678 | 698.5 | 752.1 | 743.7 | 632.9 | 625.4 | 658.4 | 660.8 | 540.9 | 601.7 | 587.1 | 556.8 | 515.5 | 596.9 | 613.2 | 590.5 | 530.5 | 558 | 543.6 | 530.8 | 580.2 | 643.1 | 696.1 | 647.5 | 600.4 | 632.5 | 616.4 | 636.9 | 571.4 | 589.6 | 577.5 | 583.2 | 573.2 | 609.5 | 623.2 | 576.5 | 530.8 | 509.9 | 491.7 | 460.4 | 431.4 | 436.5 | 400.5 | 431.8 | 436.1 | 532.2 | 542.7 | 501.6 | 483.8 | 433.7 | 454.7 | 394.9 | 411 | 394.8 | 378.2 | 375.5 | 328.8 | 332.1 | 346.2 | 366.9 | 322.5 | 306.7 | 311.8 | 315.6 | 249 | 281.3 | 268.2 | 245.5 | 216.3 | 239.8 | 233.2 | 218.7 | 189.9 | 250.5 | 231.8 | 233.8 | 189.8 | 224.7 | 227.7 | 208.1 | 205.9 | 210.5 | 199 | 187.8 | 167.6 | 173.1 | 161.6 | 170.9 | 161.8 | 153.3 | 148.9 | 158.3 | 127.6 | |||||||
| High |
1234
|
898.5 | 966.3 | 966.5 | 899 | 853.5 | 931.5 | 931 | 890.4 | 869.2 | 939.4 | 913.4 | 843.2 | 788.1 | 854.4 | 842.5 | 830.2 | 797.3 | 823.4 | 785.2 | 790.5 | 739.8 | 718.5 | 662.7 | 728.3 | 688.9 | 709.8 | 764.2 | 755.7 | 759.5 | 750.5 | 790.1 | 792.9 | 649.1 | 722.1 | 704.5 | 668.1 | 618.6 | 716.3 | 735.8 | 708.6 | 636.6 | 669.7 | 652.3 | 637 | 696.2 | 771.7 | 835.3 | 777 | 720.4 | 759 | 739.7 | 764.3 | 685.7 | 707.5 | 693 | 699.9 | 687.8 | 731.5 | 747.9 | 691.8 | 637 | 611.9 | 590 | 552.4 | 517.6 | 523.9 | 480.5 | 518.2 | 523.3 | 638.6 | 651.2 | 601.9 | 580.6 | 520.4 | 545.7 | 473.9 | 493.2 | 473.7 | 453.8 | 450.6 | 394.6 | 398.5 | 415.4 | 440.3 | 387 | 368.1 | 374.2 | 378.7 | 298.8 | 337.6 | 321.9 | 294.6 | 259.6 | 287.8 | 279.8 | 262.4 | 227.9 | 300.6 | 278.2 | 280.6 | 227.7 | 269.6 | 273.2 | 249.8 | 247 | 252.6 | 238.7 | 225.3 | 201.1 | 207.7 | 193.9 | 205.1 | 194.2 | 183.9 | 178.7 | 190 | 153.1 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
167.1 | 181.5 | 180.9 | 172.9 | 163.8 | 175.8 | 178.9 | 149.3 | 142 | 129.6 | 140.8 | 135.8 | 129.1 | 117.8 | 128 | 123.4 | 117.4 | 107.1 | 118.3 | 104.6 | 108.3 | 99.18 | 81.12 | 102.2 | 98.44 | 115.8 | 124.7 | 106.6 | 84.75 | 75.97 | 90.57 | 97.63 | 87.38 | 91.89 | 94.42 | 84.7 | 83.11 | 99.92 | 106 | 84.62 | 82.3 | 93.99 | 93.65 | 77.6 | 79.55 | 92.78 | 102.3 | 88.54 | 77.74 | 89.58 | 92.3 | 83.01 | 73.1 | 82.42 | 79.26 | 81.93 | 81.2 | 88.34 | 94.38 | 83.61 | 77.18 | 81.95 | 79.3 | 68.77 | 65.4 | 63.41 | 56.89 | 56.51 | 59.54 | 71.54 | 77.98 | 64.34 | 65.36 | 61.01 | 65.21 | 49.89 | 53.56 | 54.18 | 51.9 | 44.77 | 45.13 | 47.37 | 49.87 | 49.29 | 44.45 | 45.05 | 45.55 | 44.22 | 35.04 | 39.93 | 39.63 | 36.54 | 32.71 | 36.59 | 34.27 | 29.71 | 24.97 | 37.63 | 31.98 | 36.74 | 26.01 | 34.61 | 36.37 | 33.28 | 30.32 | 31.52 | 32.15 | 29.71 | 32.38 | 28.57 | 26.45 | 28.56 | 26.32 | 24.07 | 22.53 | 24.8 | 16.95 | |||||||
| Average |
1234
|
169.1 | 183.5 | 183.8 | 173 | 164.1 | 177.5 | 179 | 186.7 | 177.5 | 162 | 176 | 169.7 | 161.4 | 147.3 | 160 | 154.3 | 146.7 | 133.9 | 147.9 | 130.8 | 135.4 | 124 | 101.4 | 127.8 | 123.1 | 144.8 | 155.9 | 133.2 | 105.9 | 94.96 | 113.2 | 122 | 109.2 | 114.9 | 118 | 105.9 | 103.9 | 124.9 | 132.5 | 105.8 | 102.9 | 117.5 | 117.1 | 97 | 99.43 | 116 | 127.9 | 110.7 | 97.17 | 112 | 115.4 | 103.8 | 91.37 | 103 | 99.08 | 102.4 | 101.5 | 110.4 | 118 | 104.5 | 96.47 | 102.4 | 99.12 | 85.96 | 81.75 | 79.26 | 71.11 | 70.64 | 74.42 | 89.43 | 97.48 | 80.43 | 81.71 | 76.26 | 81.52 | 62.36 | 66.95 | 67.73 | 64.87 | 55.96 | 56.41 | 59.22 | 62.34 | 61.61 | 55.56 | 56.31 | 56.94 | 55.28 | 43.8 | 49.91 | 49.54 | 45.68 | 40.89 | 45.74 | 42.84 | 37.14 | 31.21 | 47.04 | 39.98 | 45.92 | 32.51 | 43.26 | 45.46 | 41.59 | 37.91 | 39.4 | 40.19 | 37.14 | 40.47 | 35.72 | 33.07 | 35.7 | 32.9 | 30.09 | 28.17 | 31 | 21.19 | |||||||
| High |
1234
|
173 | 186 | 186.1 | 173.1 | 164.3 | 179.3 | 179.2 | 224 | 213.1 | 194.4 | 211.2 | 203.6 | 193.7 | 176.7 | 192 | 185.1 | 176.1 | 160.7 | 177.5 | 156.9 | 162.5 | 148.8 | 121.7 | 153.3 | 147.7 | 173.7 | 187.1 | 159.9 | 127.1 | 114 | 135.9 | 146.5 | 131.1 | 137.8 | 141.6 | 127.1 | 124.7 | 149.9 | 159 | 126.9 | 123.4 | 141 | 140.5 | 116.4 | 119.3 | 139.2 | 153.5 | 132.8 | 116.6 | 134.4 | 138.4 | 124.5 | 109.6 | 123.6 | 118.9 | 122.9 | 121.8 | 132.5 | 141.6 | 125.4 | 115.8 | 122.9 | 118.9 | 103.2 | 98.1 | 95.11 | 85.33 | 84.76 | 89.3 | 107.3 | 117 | 96.51 | 98.05 | 91.51 | 97.82 | 74.83 | 80.34 | 81.27 | 77.85 | 67.15 | 67.69 | 71.06 | 74.81 | 73.93 | 66.67 | 67.58 | 68.32 | 66.33 | 52.57 | 59.89 | 59.44 | 54.82 | 49.06 | 54.89 | 51.41 | 44.57 | 37.45 | 56.45 | 47.97 | 55.1 | 39.01 | 51.91 | 54.55 | 49.91 | 45.49 | 47.28 | 48.23 | 44.56 | 48.56 | 42.86 | 39.68 | 42.84 | 39.48 | 36.11 | 33.8 | 37.2 | 25.43 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
104 | 113 | 112.6 | 107.7 | 102 | 109.4 | 111.4 | 94.58 | 83.71 | 80.27 | 89.03 | 85.98 | 76.1 | 72.97 | 80.94 | 78.17 | 69.18 | 66.34 | 71.7 | 58.44 | 63.77 | 64.14 | 45.44 | 65.89 | 58.06 | 74.45 | 86.34 | 70.54 | 41.3 | 45.74 | 59.62 | 65.83 | 53.05 | 61.92 | 64.38 | 57.07 | 49.89 | 66.65 | 74.06 | 56.16 | 51.94 | 66.88 | 69.28 | 52.33 | 49.87 | 62.03 | 70.18 | 60.2 | 49.4 | 59.48 | 62.06 | 53.25 | 43.68 | 53.51 | 53.64 | 55.41 | 52.76 | 60.18 | 65.05 | 55.81 | 48.75 | 56.34 | 55.48 | 44.47 | 39.99 | 40.67 | 36.78 | 31.44 | 37.68 | 47.33 | 51.35 | 41.08 | 39.33 | 40.42 | 44.18 | 32.12 | 31.73 | 34.8 | 33.12 | 25.92 | 27.59 | 30.16 | 31.96 | 29.2 | 27.28 | 27.99 | 28.33 | 25.36 | 20.83 | 25.35 | 24.75 | 22.33 | 19.58 | 23.22 | 23.18 | 17.82 | 13.01 | 24.4 | 20.5 | 25.76 | 18.18 | 22.86 | 24.93 | 21.83 | 20.52 | 23.12 | 21.64 | 18.34 | 16.94 | 19.33 | 17.64 | 17.92 | 15.12 | 15.3 | 14.07 | 15.44 | 10.28 | |||||||
| Average |
1234
|
105.3 | 114.3 | 114.4 | 107.7 | 102.1 | 110.5 | 111.5 | 118.2 | 104.6 | 100.3 | 111.3 | 107.5 | 95.13 | 91.22 | 101.2 | 97.71 | 86.48 | 82.92 | 89.62 | 73.04 | 79.71 | 80.17 | 56.8 | 82.36 | 72.58 | 93.07 | 107.9 | 88.18 | 51.63 | 57.17 | 74.53 | 82.28 | 66.32 | 77.39 | 80.47 | 71.33 | 62.36 | 83.32 | 92.57 | 70.19 | 64.92 | 83.6 | 86.6 | 65.41 | 62.34 | 77.54 | 87.72 | 75.25 | 61.75 | 74.35 | 77.58 | 66.56 | 54.59 | 66.89 | 67.06 | 69.26 | 65.95 | 75.22 | 81.31 | 69.76 | 60.94 | 70.42 | 69.35 | 55.58 | 49.99 | 50.84 | 45.98 | 39.31 | 47.09 | 59.16 | 64.18 | 51.35 | 49.16 | 50.53 | 55.23 | 40.14 | 39.66 | 43.5 | 41.4 | 32.4 | 34.49 | 37.7 | 39.95 | 36.5 | 34.1 | 34.98 | 35.42 | 31.7 | 26.04 | 31.69 | 30.94 | 27.91 | 24.47 | 29.03 | 28.97 | 22.27 | 16.26 | 30.5 | 25.63 | 32.2 | 22.72 | 28.57 | 31.17 | 27.29 | 25.65 | 28.9 | 27.05 | 22.93 | 21.18 | 24.16 | 22.04 | 22.4 | 18.9 | 19.12 | 17.59 | 19.3 | 12.85 | |||||||
| High |
1234
|
107.7 | 115.8 | 115.8 | 107.7 | 102.3 | 111.6 | 111.6 | 141.9 | 125.6 | 120.4 | 133.5 | 129 | 114.2 | 109.5 | 121.4 | 117.2 | 103.8 | 99.51 | 107.5 | 87.65 | 95.65 | 96.21 | 68.16 | 98.83 | 87.1 | 111.7 | 129.5 | 105.8 | 61.95 | 68.6 | 89.43 | 98.74 | 79.58 | 92.87 | 96.56 | 85.6 | 74.83 | 99.98 | 111.1 | 84.23 | 77.91 | 100.3 | 103.9 | 78.49 | 74.81 | 93.05 | 105.3 | 90.3 | 74.11 | 89.22 | 93.09 | 79.87 | 65.51 | 80.27 | 80.47 | 83.11 | 79.14 | 90.27 | 97.58 | 83.72 | 73.13 | 84.51 | 83.22 | 66.7 | 59.98 | 61.01 | 55.17 | 47.17 | 56.51 | 71 | 77.02 | 61.62 | 59 | 60.63 | 66.28 | 48.17 | 47.59 | 52.2 | 49.68 | 38.88 | 41.39 | 45.24 | 47.94 | 43.79 | 40.92 | 41.98 | 42.5 | 38.04 | 31.24 | 38.03 | 37.13 | 33.5 | 29.36 | 34.83 | 34.77 | 26.73 | 19.51 | 36.6 | 30.75 | 38.64 | 27.27 | 34.28 | 37.4 | 32.75 | 30.78 | 34.68 | 32.46 | 27.51 | 25.41 | 28.99 | 26.45 | 26.88 | 22.68 | 22.95 | 21.11 | 23.16 | 15.41 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
80.39 | 103.1 | 105.4 | 75.63 | 82.91 | 94.54 | 89.72 | 60.43 | 55.16 | 45.75 | 55.99 | 54.93 | 50.14 | 41.59 | 50.9 | 49.94 | 45.59 | 37.81 | 46.96 | 52.98 | 41.64 | 41.26 | 26.98 | 41.15 | 37.83 | 46.82 | 58.09 | 45.77 | 29.86 | 29.18 | 41.09 | 44.38 | 33.39 | 41.21 | 49.42 | 38.14 | 37.86 | 42.99 | 46.71 | 35.58 | 33.64 | 40.44 | 41.73 | 32.12 | 32.19 | 38.34 | 44.01 | 37 | 27.7 | 36.72 | 38.23 | 32.99 | 27.99 | 33.7 | 33.35 | 34.49 | 32.44 | 39.98 | 41.58 | 35.58 | 32.62 | 37.03 | 34.98 | 28.16 | 24.51 | 24.52 | 20.49 | 21.33 | 24.18 | 31.72 | 35.64 | 27.71 | 28.64 | 27.73 | 28.39 | 20.38 | 21.14 | 22.02 | 20.94 | 15.85 | 18.39 | 19.4 | 22.79 | 18.76 | 17.97 | 18.94 | 18.23 | 16.99 | 14.01 | 15.29 | 15.81 | 14.14 | 13.19 | 14.22 | 14.03 | 10.62 | 7.24 | 14.04 | 12.15 | 14.49 | 10.21 | 12.99 | 14.23 | 12.43 | 11.7 | 10.32 | 12.34 | 10.84 | 14.16 | 10.99 | 10.17 | 10.56 | 8.4 | 9.38 | 8.39 | 9.12 | 5.89 | |||||||
| Average |
1234
|
82.37 | 105.1 | 106.5 | 77.43 | 84.25 | 95.2 | 91.06 | 75.53 | 68.95 | 57.18 | 69.99 | 68.67 | 62.68 | 51.99 | 63.62 | 62.42 | 56.98 | 47.26 | 58.7 | 66.23 | 52.05 | 51.58 | 33.72 | 51.44 | 47.29 | 58.52 | 72.61 | 57.22 | 37.32 | 36.48 | 51.36 | 55.47 | 41.73 | 51.52 | 61.78 | 47.67 | 47.33 | 53.74 | 58.39 | 44.47 | 42.06 | 50.55 | 52.17 | 40.15 | 40.23 | 47.93 | 55.02 | 46.25 | 34.63 | 45.9 | 47.78 | 41.24 | 34.99 | 42.13 | 41.69 | 43.11 | 40.55 | 49.97 | 51.97 | 44.48 | 40.78 | 46.28 | 43.73 | 35.2 | 30.64 | 30.65 | 25.61 | 26.66 | 30.23 | 39.65 | 44.55 | 34.64 | 35.8 | 34.67 | 35.49 | 25.47 | 26.42 | 27.52 | 26.17 | 19.81 | 22.99 | 24.26 | 28.49 | 23.45 | 22.46 | 23.68 | 22.78 | 21.23 | 17.51 | 19.11 | 19.77 | 17.67 | 16.48 | 17.78 | 17.54 | 13.28 | 9.06 | 17.55 | 15.19 | 18.11 | 12.76 | 16.24 | 17.79 | 15.54 | 14.63 | 12.9 | 15.43 | 13.55 | 17.69 | 13.74 | 12.71 | 13.2 | 10.5 | 11.72 | 10.49 | 11.4 | 7.36 | |||||||
| High |
1234
|
83.69 | 106.4 | 107.4 | 80.44 | 85.59 | 97.01 | 93.07 | 90.64 | 82.74 | 68.62 | 83.98 | 82.4 | 75.22 | 62.38 | 76.35 | 74.91 | 68.38 | 56.71 | 70.43 | 79.47 | 62.46 | 61.9 | 40.47 | 61.73 | 56.75 | 70.23 | 87.13 | 68.66 | 44.79 | 43.78 | 61.63 | 66.57 | 50.08 | 61.82 | 74.14 | 57.21 | 56.79 | 64.49 | 70.07 | 53.37 | 50.47 | 60.66 | 62.6 | 48.18 | 48.28 | 57.52 | 66.02 | 55.51 | 41.55 | 55.08 | 57.34 | 49.49 | 41.99 | 50.55 | 50.02 | 51.74 | 48.66 | 59.97 | 62.37 | 53.37 | 48.94 | 55.54 | 52.48 | 42.24 | 36.77 | 36.78 | 30.74 | 32 | 36.28 | 47.58 | 53.47 | 41.57 | 42.96 | 41.6 | 42.59 | 30.57 | 31.7 | 33.02 | 31.41 | 23.77 | 27.59 | 29.11 | 34.18 | 28.14 | 26.96 | 28.41 | 27.34 | 25.48 | 21.02 | 22.93 | 23.72 | 21.2 | 19.78 | 21.33 | 21.05 | 15.93 | 10.87 | 21.06 | 18.23 | 21.73 | 15.32 | 19.49 | 21.35 | 18.64 | 17.56 | 15.48 | 18.51 | 16.26 | 21.23 | 16.48 | 15.25 | 15.84 | 12.6 | 14.06 | 12.58 | 13.68 | 8.84 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
144.1 | 156.5 | 156 | 149.1 | 141.2 | 151.6 | 154.3 | 140.9 | 134.1 | 131.6 | 119.1 | 128.1 | 121.9 | 119.6 | 108.3 | 116.4 | 110.8 | 108.7 | 119.7 | 84.79 | 100.8 | 78.91 | 79.54 | 93.99 | 84.26 | 92.04 | 89.39 | 88.07 | 78.41 | 77.51 | 78.9 | 84.16 | 64.3 | 73.73 | 72.54 | 74.72 | 62.41 | 70.19 | 76.05 | 83.56 | 65.59 | 61.8 | 64.78 | 68.4 | 68.94 | 72.31 | 80.01 | 81.57 | 71.63 | 70.51 | 67.63 | 77.73 | 68.33 | 64.08 | 70.1 | 69.68 | 67.32 | 70.32 | 73.2 | 72.38 | 60.68 | 56.03 | 53.35 | 56.78 | 49.03 | 47.11 | 49.8 | 58.15 | 50.67 | 59.07 | 62.05 | 61.45 | 55.11 | 46.3 | 50.54 | 50.79 | 47.48 | 44.75 | 43.96 | 49.9 | 39.62 | 38.62 | 39.68 | 43.89 | 39.17 | 35.22 | 37.43 | 38.62 | 30.05 | 33.9 | 33.22 | 30.51 | 27.67 | 29.93 | 30.4 | 28.05 | 26.85 | 32.03 | 29.84 | 29.26 | 26.11 | 28.2 | 29.34 | 27.76 | 28.58 | 26.8 | 25.52 | 24.93 | 23.42 | 22.89 | 21.19 | 22.56 | 22.24 | 20.1 | 19.55 | 20.48 | 17.87 | |||||||
| Average |
1234
|
145.9 | 158.3 | 158.5 | 149.2 | 141.5 | 153.1 | 154.4 | 176.1 | 167.6 | 164.5 | 148.9 | 160.1 | 152.4 | 149.5 | 135.4 | 145.5 | 138.5 | 135.9 | 149.6 | 106 | 126 | 98.64 | 99.43 | 117.5 | 105.3 | 115 | 111.7 | 110.1 | 98.01 | 96.89 | 98.63 | 105.2 | 80.37 | 92.16 | 90.68 | 93.39 | 78.01 | 87.74 | 95.06 | 104.4 | 81.99 | 77.25 | 80.98 | 85.5 | 86.18 | 90.39 | 100 | 102 | 89.54 | 88.14 | 84.54 | 97.16 | 85.42 | 80.09 | 87.62 | 87.09 | 84.15 | 87.9 | 91.49 | 90.48 | 75.85 | 70.04 | 66.69 | 70.98 | 61.29 | 58.89 | 62.25 | 72.69 | 63.34 | 73.84 | 77.57 | 76.81 | 68.89 | 57.88 | 63.17 | 63.49 | 59.35 | 55.93 | 54.95 | 62.37 | 49.53 | 48.27 | 49.6 | 54.87 | 48.96 | 44.03 | 46.79 | 48.27 | 37.57 | 42.37 | 41.53 | 38.13 | 34.58 | 37.41 | 37.99 | 35.06 | 33.56 | 40.04 | 37.3 | 36.58 | 32.63 | 35.25 | 36.68 | 34.7 | 35.72 | 33.5 | 31.9 | 31.17 | 29.27 | 28.61 | 26.49 | 28.2 | 27.8 | 25.12 | 24.44 | 25.6 | 22.34 | |||||||
| High |
1234
|
149.2 | 160.4 | 160.5 | 149.3 | 141.7 | 154.7 | 154.6 | 211.3 | 201.1 | 197.4 | 178.7 | 192.1 | 182.9 | 179.4 | 162.5 | 174.6 | 166.2 | 163.1 | 179.6 | 127.2 | 151.2 | 118.4 | 119.3 | 141 | 126.4 | 138.1 | 134.1 | 132.1 | 117.6 | 116.3 | 118.4 | 126.2 | 96.45 | 110.6 | 108.8 | 112.1 | 93.61 | 105.3 | 114.1 | 125.3 | 98.39 | 92.7 | 97.17 | 102.6 | 103.4 | 108.5 | 120 | 122.4 | 107.4 | 105.8 | 101.4 | 116.6 | 102.5 | 96.11 | 105.2 | 104.5 | 101 | 105.5 | 109.8 | 108.6 | 91.02 | 84.05 | 80.03 | 85.18 | 73.55 | 70.67 | 74.7 | 87.23 | 76.01 | 88.61 | 93.08 | 92.18 | 82.67 | 69.46 | 75.81 | 76.18 | 71.22 | 67.12 | 65.94 | 74.84 | 59.43 | 57.93 | 59.52 | 65.84 | 58.76 | 52.83 | 56.15 | 57.92 | 45.08 | 50.85 | 49.83 | 45.76 | 41.5 | 44.9 | 45.59 | 42.07 | 40.28 | 48.05 | 44.76 | 43.9 | 39.16 | 42.3 | 44.02 | 41.65 | 42.86 | 40.2 | 38.29 | 37.4 | 35.12 | 34.33 | 31.79 | 33.84 | 33.36 | 30.15 | 29.33 | 30.72 | 26.8 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.2 | 1.54 | 1.57 | 1.13 | 1.24 | 1.41 | 1.34 | 1.13 | 1.02 | 1.25 | 1.11 | 0.885 | 0.774 | 0.917 | 0.939 | 0.941 | 0.892 | 0.922 | 0.942 | 0.883 | 0.885 | 0.827 | 0.657 | 0.853 | 0.766 | 0.938 | 1.11 | 0.963 | 0.62 | 0.7 | 0.74 | 0.7 | 0.47 | 0.62 | 0.73 | 0.55 | 0.5 | 0.67 | 0.71 | 0.58 | 0.5 | 0.6 | 0.54 | 0.45 | 0.47 | 0.58 | 0.68 | 0.52 | 0.49 | 0.58 | 0.57 | 0.54 | 0.44 | 0.51 | 0.49 | 0.5 | 0.5 | 0.59 | 0.61 | 0.51 | 0.47 | 0.53 | 0.47 | 0.37 | 0.32 | 0.34 | 0.29 | 0.3 | 0.34 | 0.46 | 0.5 | 0.37 | 0.38 | 0.35 | 0.38 | 0.25 | 0.28 | 0.3 | 0.28 | 0.22 | 0.26 | 0.29 | 0.27 | 0.27 | 0.23 | 0.24 | 0.25 | 0.22 | 0.17 | 0.22 | 0.2 | 0.18 | 0.17 | 0.2 | 0.2 | 0.18 | 0.1 | 0.23 | 0.22 | 0.2 | 0.13 | 0.18 | 0.2 | 0.17 | 0.15 | 0.18 | 0.16 | 0.14 | 0.13 | 0.14 | 0.13 | 0.14 | 0.11 | 0.12 | 0.1 | 0.13 | 0.07 | |||||||
| Average |
1234
|
1.23 | 1.57 | 1.59 | 1.16 | 1.26 | 1.42 | 1.36 | 1.15 | 1.12 | 1.27 | 1.14 | 0.903 | 0.79 | 0.936 | 0.958 | 0.959 | 0.91 | 0.94 | 0.965 | 0.901 | 0.903 | 0.844 | 0.67 | 0.87 | 0.782 | 0.957 | 1.13 | 0.982 | 0.78 | 0.87 | 0.93 | 0.87 | 0.59 | 0.77 | 0.91 | 0.69 | 0.63 | 0.84 | 0.89 | 0.73 | 0.63 | 0.75 | 0.68 | 0.56 | 0.59 | 0.72 | 0.85 | 0.65 | 0.61 | 0.72 | 0.71 | 0.68 | 0.55 | 0.64 | 0.61 | 0.62 | 0.63 | 0.74 | 0.76 | 0.64 | 0.59 | 0.66 | 0.59 | 0.46 | 0.4 | 0.43 | 0.36 | 0.38 | 0.42 | 0.57 | 0.62 | 0.46 | 0.47 | 0.44 | 0.48 | 0.31 | 0.35 | 0.38 | 0.35 | 0.28 | 0.32 | 0.36 | 0.34 | 0.34 | 0.29 | 0.3 | 0.31 | 0.28 | 0.21 | 0.27 | 0.25 | 0.23 | 0.21 | 0.25 | 0.25 | 0.22 | 0.12 | 0.29 | 0.27 | 0.25 | 0.16 | 0.23 | 0.25 | 0.21 | 0.19 | 0.22 | 0.2 | 0.18 | 0.16 | 0.18 | 0.16 | 0.18 | 0.14 | 0.15 | 0.13 | 0.16 | 0.09 | |||||||
| High |
1234
|
1.25 | 1.59 | 1.6 | 1.2 | 1.28 | 1.45 | 1.39 | 1.17 | 1.24 | 1.29 | 1.16 | 0.922 | 0.806 | 0.955 | 0.978 | 0.979 | 0.929 | 0.96 | 0.988 | 0.92 | 0.922 | 0.862 | 0.684 | 0.888 | 0.798 | 0.977 | 1.16 | 1 | 0.94 | 1.04 | 1.12 | 1.04 | 0.71 | 0.92 | 1.09 | 0.83 | 0.76 | 1.01 | 1.07 | 0.88 | 0.76 | 0.9 | 0.82 | 0.67 | 0.71 | 0.86 | 1.02 | 0.78 | 0.73 | 0.86 | 0.85 | 0.82 | 0.66 | 0.77 | 0.73 | 0.74 | 0.76 | 0.89 | 0.91 | 0.77 | 0.71 | 0.79 | 0.71 | 0.55 | 0.48 | 0.52 | 0.43 | 0.46 | 0.5 | 0.68 | 0.74 | 0.55 | 0.56 | 0.53 | 0.58 | 0.37 | 0.42 | 0.46 | 0.42 | 0.34 | 0.38 | 0.43 | 0.41 | 0.41 | 0.35 | 0.36 | 0.37 | 0.34 | 0.25 | 0.32 | 0.3 | 0.28 | 0.25 | 0.3 | 0.3 | 0.26 | 0.14 | 0.35 | 0.32 | 0.3 | 0.19 | 0.28 | 0.3 | 0.25 | 0.23 | 0.26 | 0.24 | 0.22 | 0.19 | 0.22 | 0.19 | 0.22 | 0.17 | 0.18 | 0.16 | 0.19 | 0.11 | |||||||