| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
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 |
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 |
1996
09-29 |
1996
06-29 |
1996
03-29 |
1995
12-29 |
1995
09-29 |
1995
06-29 |
1995
03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
6 | 7 | 4 | 5 | 4 | 4 | 3 | 5 | 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 6 | 4 | 6 | 4 | 5 | 3 | 5 | 3 | 8 | 10 | 14 | 17 | 15 | 17 | 7 | 19 | 7 | 19 | 7 | 17 | 7 | 8 | 17 | 8 | 12 | 11 | 11 | 12 | 18 | 15 | 8 | 12 | 14 | 17 | 19 | 19 | 16 | 14 | 19 | 18 | 9 | 10 | 10 | 7 | 19 | 10 | 12 | 20 | 16 | 11 | 9 | 11 | 12 | 13 | 20 | 18 | 15 | 18 | 17 | 12 | 10 | 17 | 10 | 10 | 8 | 8 | 20 | 20 | 12 | 11 | 18 | 8 | 10 | 16 | 13 | 7 | 10 | 7 | 11 | 11 | 8 | 12 | 9 | 10 | 20 | 10 | 13 | 20 | 18 | 7 | 17 | 10 | 18 | 15 | 13 | 14 | 15 | |||||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
225.5 | 229.2 | 232.6 | 219.1 | 201.4 | 207.4 | 201 | 168 | 176.3 | 177.3 | 155.4 | 141.3 | 142.3 | 136.5 | 130.6 | 131.3 | 126.7 | 125.3 | 117.3 | 119.2 | 108.1 | 100.5 | 97.62 | 105.7 | 107.6 | 110.1 | 116 | 110 | 75.18 | 78.86 | 84.39 | 119.5 | 74.27 | 103.7 | 81.04 | 70.44 | 88.67 | 84.74 | 83.04 | 60.36 | 92.77 | 87.75 | 101.7 | 100.3 | 74.84 | 74.9 | 71.62 | 87.67 | 61.85 | 69.75 | 83.48 | 143.6 | 65.38 | 53.95 | 68.12 | 37.74 | 84.98 | 65.46 | 53.15 | 87.67 | 51.84 | 52.49 | 52.84 | 49.44 | 50.43 | 44.59 | 56.33 | 41.36 | 33.48 | 63.3 | 54.78 | 41.69 | 42.49 | 40.67 | 34.83 | 74.95 | 42.16 | 58.14 | 56.16 | 31.1 | 51.84 | 43.36 | 38.88 | 40.42 | 54.89 | 34.14 | 33.32 | 36.83 | 31.87 | 36.67 | 31.36 | 42.74 | 32.26 | 27.3 | 25.89 | 29.53 | 28.48 | 67.8 | 37.82 | 36.4 | 49.66 | 33.41 | 29.52 | 24.96 | 33.42 | 30.8 | 30.72 | 22.08 | 27.02 | 24.96 | 18.3 | 24.4 | 21.28 | 20.96 | 20.72 | 22.88 | 22.32 | |||||||||||
| Average |
1234
|
231.3 | 231.8 | 237.4 | 220.7 | 202.1 | 212.1 | 203.4 | 182.2 | 182.2 | 179.1 | 156.9 | 142.6 | 143.6 | 137.8 | 131.9 | 132.5 | 127.9 | 126.5 | 118.4 | 120.4 | 109.1 | 101.5 | 98.56 | 106.7 | 108.7 | 111.2 | 117.1 | 111.1 | 93.97 | 98.58 | 105.5 | 149.4 | 92.83 | 129.6 | 101.3 | 88.05 | 110.8 | 105.9 | 103.8 | 75.45 | 116 | 109.7 | 127.2 | 125.4 | 93.55 | 93.62 | 89.53 | 109.6 | 77.32 | 87.19 | 104.4 | 179.5 | 81.73 | 67.43 | 85.15 | 47.17 | 106.2 | 81.82 | 66.43 | 109.6 | 64.8 | 65.61 | 66.04 | 61.8 | 63.04 | 55.73 | 70.41 | 51.7 | 41.85 | 79.12 | 68.47 | 52.11 | 53.11 | 50.84 | 43.54 | 93.69 | 52.7 | 72.67 | 70.21 | 38.88 | 64.8 | 54.19 | 48.6 | 50.52 | 68.62 | 42.67 | 41.65 | 46.04 | 39.84 | 45.84 | 39.2 | 53.43 | 40.33 | 34.12 | 32.36 | 36.91 | 35.6 | 84.75 | 47.27 | 45.51 | 62.07 | 41.77 | 36.9 | 31.2 | 41.78 | 38.5 | 38.4 | 27.6 | 33.77 | 31.2 | 22.88 | 30.5 | 26.6 | 26.2 | 25.9 | 28.6 | 27.9 | |||||||||||
| High |
1234
|
233.6 | 234.8 | 243 | 221.6 | 202.7 | 217.6 | 205.8 | 188.8 | 189 | 181.4 | 158.9 | 144.5 | 145.5 | 139.5 | 133.6 | 134.2 | 129.5 | 128.1 | 119.9 | 121.9 | 110.5 | 102.8 | 99.83 | 108 | 110.1 | 112.6 | 118.6 | 112.5 | 112.8 | 118.3 | 126.6 | 179.3 | 111.4 | 155.6 | 121.6 | 105.7 | 133 | 127.1 | 124.6 | 90.54 | 139.2 | 131.6 | 152.6 | 150.5 | 112.3 | 112.3 | 107.4 | 131.5 | 92.78 | 104.6 | 125.2 | 215.4 | 98.08 | 80.92 | 102.2 | 56.61 | 127.5 | 98.19 | 79.72 | 131.5 | 77.76 | 78.73 | 79.25 | 74.16 | 75.64 | 66.88 | 84.49 | 62.03 | 50.22 | 94.94 | 82.17 | 62.54 | 63.74 | 61.01 | 52.25 | 112.4 | 63.24 | 87.2 | 84.25 | 46.66 | 77.76 | 65.03 | 58.32 | 60.62 | 82.34 | 51.21 | 49.98 | 55.24 | 47.8 | 55 | 47.04 | 64.11 | 48.39 | 40.94 | 38.84 | 44.3 | 42.72 | 101.7 | 56.73 | 54.61 | 74.49 | 50.12 | 44.28 | 37.44 | 50.13 | 46.2 | 46.08 | 33.12 | 40.53 | 37.44 | 27.45 | 36.6 | 31.92 | 31.44 | 31.08 | 34.32 | 33.48 | |||||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
65.05 | 66.13 | 67.1 | 63.2 | 58.09 | 59.83 | 57.98 | 25.76 | 21.49 | 22.39 | 23.38 | 23.42 | 19.54 | 20.36 | 21.25 | 21.29 | 17.76 | 18.51 | 20.53 | 17.38 | 17.7 | 13.69 | 15.94 | 15.84 | 18.27 | 17.23 | 18.81 | 16.42 | 14.64 | 7.01 | 10.37 | 17.34 | 14.86 | 18.27 | 17.66 | 13.09 | 13.45 | 17.2 | 16.56 | 9.76 | 13.82 | 16.5 | 17.31 | 12.48 | 10.92 | 15.04 | 13.31 | 11.33 | 10.35 | 12.94 | 12.56 | 9.31 | 10.27 | 9.8 | 11.79 | 4.48 | 4.55 | 9.57 | 10.27 | 8.21 | 9.27 | 10.59 | 10.48 | 8.7 | 8.01 | 15.98 | 12.47 | 7.95 | 3.81 | 9.57 | 9.7 | 6.28 | 5.05 | 6.54 | 5.3 | 5.99 | 3.39 | 2.79 | 8.14 | 5.5 | 4.72 | 6.13 | 6.06 | 5.77 | 5.47 | 5.04 | 4.14 | 4.32 | 2.65 | 3.11 | 2.65 | 3.19 | 3.3 | 2.86 | 2.94 | 2.5 | 2.68 | 2.83 | 3.37 | 3.1 | 5.01 | 3.5 | 4.38 | 3.29 | 4.8 | 4.88 | 4.08 | 2.69 | 3.36 | 3.43 | 1.92 | 2.72 | 2.08 | 2 | 2.08 | 2.24 | 2 | |||||||||||
| Average |
1234
|
66.73 | 66.88 | 68.5 | 63.68 | 58.3 | 61.18 | 58.67 | 32.2 | 26.86 | 27.99 | 29.22 | 29.27 | 24.42 | 25.44 | 26.57 | 26.61 | 22.2 | 23.13 | 25.66 | 21.72 | 22.13 | 17.11 | 19.93 | 19.8 | 22.83 | 21.54 | 23.52 | 20.52 | 18.3 | 8.76 | 12.96 | 21.67 | 18.57 | 22.84 | 22.07 | 16.36 | 16.81 | 21.5 | 20.7 | 12.2 | 17.27 | 20.62 | 21.63 | 15.6 | 13.65 | 18.8 | 16.64 | 14.16 | 12.93 | 16.18 | 15.7 | 11.64 | 12.84 | 12.25 | 14.74 | 5.6 | 5.69 | 11.96 | 12.83 | 10.26 | 11.58 | 13.24 | 13.1 | 10.87 | 10.02 | 19.97 | 15.59 | 9.94 | 4.77 | 11.96 | 12.13 | 7.85 | 6.32 | 8.18 | 6.63 | 7.48 | 4.23 | 3.49 | 10.18 | 6.88 | 5.9 | 7.66 | 7.58 | 7.21 | 6.84 | 6.3 | 5.18 | 5.41 | 3.32 | 3.88 | 3.31 | 3.99 | 4.13 | 3.57 | 3.68 | 3.13 | 3.35 | 3.54 | 4.21 | 3.87 | 6.27 | 4.37 | 5.47 | 4.11 | 6 | 6.1 | 5.1 | 3.36 | 4.2 | 4.29 | 2.4 | 3.4 | 2.6 | 2.5 | 2.6 | 2.8 | 2.5 | |||||||||||
| High |
1234
|
67.38 | 67.72 | 70.11 | 63.92 | 58.47 | 62.77 | 59.37 | 38.64 | 32.24 | 33.59 | 35.07 | 35.13 | 29.31 | 30.53 | 31.88 | 31.93 | 26.64 | 27.76 | 30.79 | 26.06 | 26.55 | 20.54 | 23.91 | 23.76 | 27.4 | 25.85 | 28.22 | 24.63 | 21.97 | 10.52 | 15.56 | 26.01 | 22.29 | 27.4 | 26.48 | 19.63 | 20.17 | 25.8 | 24.84 | 14.64 | 20.73 | 24.74 | 25.96 | 18.72 | 16.38 | 22.55 | 19.97 | 16.99 | 15.52 | 19.41 | 18.84 | 13.96 | 15.4 | 14.7 | 17.69 | 6.72 | 6.83 | 14.35 | 15.4 | 12.31 | 13.9 | 15.89 | 15.72 | 13.05 | 12.02 | 23.96 | 18.71 | 11.92 | 5.72 | 14.36 | 14.55 | 9.42 | 7.58 | 9.81 | 7.95 | 8.98 | 5.08 | 4.19 | 12.21 | 8.26 | 7.08 | 9.19 | 9.09 | 8.66 | 8.21 | 7.56 | 6.21 | 6.49 | 3.98 | 4.66 | 3.97 | 4.79 | 4.95 | 4.28 | 4.42 | 3.76 | 4.03 | 4.24 | 5.05 | 4.65 | 7.52 | 5.25 | 6.57 | 4.94 | 7.2 | 7.32 | 6.12 | 4.03 | 5.04 | 5.14 | 2.88 | 4.08 | 3.12 | 3 | 3.12 | 3.36 | 3 | |||||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
60.78 | 61.79 | 62.7 | 59.06 | 54.28 | 55.9 | 54.17 | 18.97 | 16.48 | 16.47 | 17.97 | 17.25 | 14.98 | 14.97 | 16.34 | 15.68 | 13.62 | 13.61 | 14.94 | 12.51 | 12.94 | 10.27 | 10.71 | 11.43 | 13.38 | 12.85 | 13.39 | 11.46 | 10.53 | 11.05 | 12.07 | 10.35 | 10.08 | 12.2 | 12.89 | 9.12 | 8.44 | 12.17 | 11.94 | 6.83 | 8.93 | 11.92 | 11.91 | 7.52 | 6.82 | 12.42 | 10.59 | 7.62 | 7.88 | 10.36 | 9.38 | 5.44 | 7.69 | 8 | 9.42 | 3.45 | 2.09 | 7.34 | 8.54 | 5.57 | 7.73 | 9.1 | 9.09 | 7 | 6.59 | 7.76 | 10.5 | 6.76 | 3.42 | 8.31 | 8.55 | 5.43 | 5.29 | 5.97 | 4.73 | 4.42 | 9.18 | 1.79 | 6.93 | 4.61 | 3.91 | 5.07 | 5.11 | 4.53 | 4.13 | 4.21 | 3.34 | 3.39 | 1.86 | 2.4 | 1.51 | 1.8 | 1.44 | 2.4 | 2.08 | 0.998 | 1.65 | 1.21 | 1.94 | 2.32 | 4.13 | 1.34 | 2.87 | 2.61 | 3.82 | 3.92 | 3.04 | 2.24 | 2.74 | 2.54 | 1.44 | 1.92 | 1.2 | 1.2 | 1.36 | 1.6 | 1.44 | |||||||||||
| Average |
1234
|
62.35 | 62.49 | 64 | 59.5 | 54.47 | 57.16 | 54.82 | 23.72 | 20.6 | 20.58 | 22.46 | 21.56 | 18.73 | 18.71 | 20.42 | 19.6 | 17.02 | 17.01 | 18.68 | 15.63 | 16.17 | 12.84 | 13.39 | 14.28 | 16.72 | 16.06 | 16.74 | 14.33 | 13.16 | 13.82 | 15.09 | 12.94 | 12.6 | 15.25 | 16.12 | 11.4 | 10.55 | 15.21 | 14.92 | 8.54 | 11.16 | 14.9 | 14.89 | 9.4 | 8.52 | 15.53 | 13.24 | 9.52 | 9.86 | 12.95 | 11.72 | 6.8 | 9.62 | 10 | 11.78 | 4.31 | 2.61 | 9.17 | 10.68 | 6.96 | 9.66 | 11.37 | 11.36 | 8.75 | 8.23 | 9.7 | 13.13 | 8.45 | 4.27 | 10.39 | 10.68 | 6.78 | 6.61 | 7.47 | 5.92 | 5.52 | 11.47 | 2.24 | 8.66 | 5.76 | 4.89 | 6.34 | 6.39 | 5.67 | 5.16 | 5.26 | 4.17 | 4.24 | 2.32 | 3 | 1.88 | 2.25 | 1.8 | 3 | 2.6 | 1.25 | 2.06 | 1.51 | 2.43 | 2.9 | 5.16 | 1.68 | 3.59 | 3.26 | 4.78 | 4.9 | 3.8 | 2.8 | 3.43 | 3.17 | 1.8 | 2.4 | 1.5 | 1.5 | 1.7 | 2 | 1.8 | |||||||||||
| High |
1234
|
62.95 | 63.28 | 65.51 | 59.73 | 54.64 | 58.65 | 55.47 | 28.46 | 24.72 | 24.7 | 26.96 | 25.87 | 22.47 | 22.45 | 24.51 | 23.52 | 20.43 | 20.41 | 22.41 | 18.76 | 19.41 | 15.41 | 16.07 | 17.14 | 20.07 | 19.28 | 20.09 | 17.19 | 15.8 | 16.58 | 18.11 | 15.53 | 15.12 | 18.3 | 19.34 | 13.68 | 12.66 | 18.25 | 17.91 | 10.24 | 13.4 | 17.88 | 17.87 | 11.28 | 10.23 | 18.63 | 15.89 | 11.43 | 11.83 | 15.54 | 14.07 | 8.16 | 11.54 | 11.99 | 14.13 | 5.17 | 3.13 | 11.01 | 12.81 | 8.35 | 11.59 | 13.64 | 13.63 | 10.5 | 9.88 | 11.64 | 15.75 | 10.14 | 5.13 | 12.46 | 12.82 | 8.14 | 7.94 | 8.96 | 7.1 | 6.63 | 13.77 | 2.68 | 10.39 | 6.91 | 5.87 | 7.61 | 7.67 | 6.8 | 6.2 | 6.32 | 5.01 | 5.09 | 2.79 | 3.61 | 2.26 | 2.7 | 2.16 | 3.6 | 3.12 | 1.5 | 2.47 | 1.82 | 2.91 | 3.48 | 6.2 | 2.02 | 4.31 | 3.91 | 5.73 | 5.88 | 4.56 | 3.36 | 4.11 | 3.81 | 2.16 | 2.88 | 1.8 | 1.8 | 2.04 | 2.4 | 2.16 | |||||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
32.11 | 31.8 | 36.41 | 30.94 | 32.05 | 31.51 | 30.06 | 14.45 | 12.45 | 13.43 | 13.56 | 13.13 | 11.32 | 12.21 | 12.33 | 11.94 | 10.29 | 11.1 | 11.18 | 9.71 | 9.99 | 7.82 | 8.06 | 8.46 | 10.05 | 9.94 | 10.12 | 8.66 | 7.99 | 2 | 4.54 | 7.83 | 5.55 | 7.84 | 8.25 | 5.92 | 5.67 | 7.67 | 7.52 | 4.26 | 5.15 | 7.29 | 7.73 | 4.51 | 5.02 | 7.95 | 6.56 | 4.59 | 4.86 | 6.76 | 5.8 | 3.35 | 4.79 | 5.02 | 6.17 | 2.12 | 1.22 | 6.32 | 5.45 | 3.46 | 5.01 | 6.11 | 5.62 | 4.28 | 4.5 | 10.44 | 6.44 | 4.11 | 2.1 | 5.27 | 5.12 | 3.31 | 1.97 | 3.52 | 2.75 | 2.66 | -0.256 | -0.719 | 3.64 | 2.54 | 1.73 | 3.05 | 2.82 | 2.62 | 0.924 | 2.17 | 1.85 | 1.81 | 0.713 | 1.33 | 1.15 | 0.762 | 0.83 | 1.21 | 1.21 | 0.836 | 0.761 | 0.609 | 0.996 | 1.18 | 2.13 | 1.4 | 1.89 | 1.58 | 2.13 | 2.24 | 1.76 | 1.22 | 1.65 | 1.58 | 0.84 | 1.12 | 0.72 | 0.72 | 0.72 | 0.88 | 0.72 | |||||||||||
| Average |
1234
|
34.19 | 33.61 | 37.04 | 31.53 | 32.37 | 32.79 | 30.37 | 18.06 | 15.57 | 16.79 | 16.95 | 16.42 | 14.15 | 15.26 | 15.41 | 14.92 | 12.87 | 13.87 | 13.97 | 12.14 | 12.48 | 9.78 | 10.08 | 10.57 | 12.56 | 12.43 | 12.65 | 10.82 | 9.99 | 2.5 | 5.68 | 9.79 | 6.93 | 9.8 | 10.31 | 7.4 | 7.09 | 9.59 | 9.4 | 5.33 | 6.44 | 9.11 | 9.66 | 5.64 | 6.27 | 9.94 | 8.21 | 5.73 | 6.08 | 8.45 | 7.25 | 4.19 | 5.98 | 6.27 | 7.72 | 2.64 | 1.53 | 7.9 | 6.81 | 4.33 | 6.26 | 7.63 | 7.03 | 5.35 | 5.62 | 13.05 | 8.04 | 5.14 | 2.62 | 6.59 | 6.4 | 4.14 | 2.46 | 4.4 | 3.44 | 3.33 | -0.213 | -0.599 | 4.56 | 3.17 | 2.16 | 3.81 | 3.52 | 3.28 | 1.16 | 2.71 | 2.32 | 2.26 | 0.892 | 1.66 | 1.43 | 0.953 | 1.04 | 1.51 | 1.52 | 1.04 | 0.951 | 0.762 | 1.25 | 1.47 | 2.66 | 1.75 | 2.36 | 1.97 | 2.67 | 2.8 | 2.2 | 1.52 | 2.06 | 1.97 | 1.05 | 1.4 | 0.9 | 0.9 | 0.9 | 1.1 | 0.9 | |||||||||||
| High |
1234
|
36.86 | 35.13 | 37.99 | 32.69 | 33.46 | 34.08 | 30.68 | 21.67 | 18.68 | 20.14 | 20.34 | 19.7 | 16.98 | 18.31 | 18.49 | 17.91 | 15.44 | 16.65 | 16.77 | 14.57 | 14.98 | 11.73 | 12.09 | 12.69 | 15.07 | 14.91 | 15.18 | 12.99 | 11.99 | 3 | 6.82 | 11.75 | 8.32 | 11.76 | 12.37 | 8.88 | 8.51 | 11.51 | 11.28 | 6.39 | 7.72 | 10.93 | 11.59 | 6.76 | 7.53 | 11.93 | 9.85 | 6.88 | 7.29 | 10.13 | 8.7 | 5.02 | 7.18 | 7.53 | 9.26 | 3.17 | 1.83 | 9.48 | 8.17 | 5.2 | 7.51 | 9.16 | 8.43 | 6.42 | 6.74 | 15.66 | 9.65 | 6.17 | 3.15 | 7.91 | 7.68 | 4.97 | 2.95 | 5.28 | 4.12 | 3.99 | -0.17 | -0.479 | 5.47 | 3.81 | 2.59 | 4.57 | 4.22 | 3.94 | 1.39 | 3.25 | 2.78 | 2.71 | 1.07 | 1.99 | 1.72 | 1.14 | 1.24 | 1.81 | 1.82 | 1.25 | 1.14 | 0.914 | 1.49 | 1.76 | 3.19 | 2.1 | 2.83 | 2.37 | 3.2 | 3.36 | 2.64 | 1.82 | 2.47 | 2.37 | 1.26 | 1.68 | 1.08 | 1.08 | 1.08 | 1.32 | 1.08 | |||||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
40.2 | 40.86 | 41.46 | 39.06 | 35.9 | 36.97 | 35.83 | 32.05 | 23.05 | 26.89 | 26.58 | 29.14 | 20.95 | 24.44 | 24.16 | 26.49 | 19.05 | 22.22 | 25.14 | 22.28 | 20.67 | 13.43 | 19.61 | 19.48 | 20.29 | 19.71 | 22.49 | 20.9 | 18.02 | 19.82 | 18.57 | 27.79 | 19.82 | 24.21 | 19.01 | 17.05 | 22.67 | 21.56 | 19.58 | 13.98 | 23.43 | 19.67 | 22.45 | 24.56 | 19.02 | 15.92 | 15.35 | 21.06 | 14.21 | 14.36 | 18.17 | 23.4 | 17.49 | 11.46 | 15.64 | 6.32 | 17.85 | 13.59 | 10.4 | 16.15 | 11.98 | 9.83 | 9.83 | 11.57 | 11.55 | 9.5 | 11.57 | 8.67 | 4.76 | 12.86 | 10.64 | 8.06 | 9.43 | 7.89 | 6.6 | 12.4 | 5.72 | 13.26 | 11.61 | 8.06 | 12.32 | 9.78 | 8.49 | 9.46 | 13.93 | 7.25 | 7.23 | 8.9 | 4.94 | 5.69 | 5.54 | 12.18 | 8.76 | 5.79 | 5.66 | 7.94 | 7.45 | 11.39 | 10.89 | 10.75 | 11.67 | 9.62 | 8.56 | 6.99 | 9.42 | 8.48 | 8.8 | 6.59 | 8.09 | 5.69 | 4.32 | 5.44 | 5.44 | 5.36 | 4.88 | 5.12 | 5.04 | |||||||||||
| Average |
1234
|
41.24 | 41.33 | 42.33 | 39.35 | 36.02 | 37.8 | 36.26 | 40.06 | 28.81 | 33.61 | 33.23 | 36.42 | 26.19 | 30.55 | 30.21 | 33.11 | 23.81 | 27.78 | 31.43 | 27.85 | 25.83 | 16.78 | 24.51 | 24.35 | 25.36 | 24.64 | 28.11 | 26.13 | 22.53 | 24.77 | 23.22 | 34.73 | 24.77 | 30.26 | 23.76 | 21.31 | 28.34 | 26.95 | 24.47 | 17.47 | 29.29 | 24.58 | 28.06 | 30.7 | 23.78 | 19.9 | 19.19 | 26.32 | 17.77 | 17.95 | 22.71 | 29.25 | 21.86 | 14.32 | 19.54 | 7.9 | 22.31 | 16.98 | 12.99 | 20.19 | 14.98 | 12.28 | 12.29 | 14.46 | 14.44 | 11.87 | 14.46 | 10.83 | 5.95 | 16.08 | 13.29 | 10.08 | 11.79 | 9.87 | 8.25 | 15.51 | 7.15 | 16.57 | 14.51 | 10.07 | 15.4 | 12.23 | 10.61 | 11.83 | 17.42 | 9.06 | 9.03 | 11.13 | 6.18 | 7.11 | 6.93 | 15.22 | 10.95 | 7.23 | 7.08 | 9.93 | 9.31 | 14.24 | 13.61 | 13.44 | 14.58 | 12.03 | 10.7 | 8.74 | 11.78 | 10.6 | 11 | 8.24 | 10.11 | 7.11 | 5.4 | 6.8 | 6.8 | 6.7 | 6.1 | 6.4 | 6.3 | |||||||||||
| High |
1234
|
41.63 | 41.85 | 43.32 | 39.5 | 36.13 | 38.79 | 36.68 | 48.08 | 34.57 | 40.33 | 39.87 | 43.71 | 31.43 | 36.66 | 36.25 | 39.73 | 28.57 | 33.33 | 37.71 | 33.42 | 31 | 20.14 | 29.41 | 29.23 | 30.43 | 29.57 | 33.73 | 31.36 | 27.03 | 29.73 | 27.86 | 41.68 | 29.73 | 36.31 | 28.52 | 25.57 | 34 | 32.34 | 29.37 | 20.96 | 35.14 | 29.5 | 33.68 | 36.84 | 28.53 | 23.88 | 23.03 | 31.59 | 21.32 | 21.54 | 27.26 | 35.1 | 26.23 | 17.19 | 23.45 | 9.48 | 26.77 | 20.38 | 15.59 | 24.23 | 17.97 | 14.74 | 14.74 | 17.36 | 17.33 | 14.24 | 17.35 | 13 | 7.14 | 19.29 | 15.95 | 12.09 | 14.15 | 11.84 | 9.89 | 18.61 | 8.58 | 19.89 | 17.41 | 12.09 | 18.49 | 14.67 | 12.74 | 14.19 | 20.9 | 10.87 | 10.84 | 13.35 | 7.41 | 8.54 | 8.31 | 18.26 | 13.14 | 8.68 | 8.5 | 11.91 | 11.17 | 17.09 | 16.33 | 16.12 | 17.5 | 14.43 | 12.84 | 10.49 | 14.13 | 12.72 | 13.2 | 9.89 | 12.14 | 8.54 | 6.48 | 8.16 | 8.16 | 8.04 | 7.32 | 7.68 | 7.56 | |||||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.09 | 1.08 | 1.23 | 1.05 | 1.08 | 1.07 | 1.02 | 0.749 | 0.76 | 0.798 | 0.644 | 0.546 | 0.602 | 0.574 | 0.509 | 0.5 | 0.462 | 0.492 | 0.452 | 0.419 | 0.425 | 0.375 | 0.341 | 0.36 | 0.42 | 0.426 | 0.441 | 0.373 | 0.26 | 0.29 | 0.29 | 0.38 | 0.18 | 0.34 | 0.27 | 0.18 | 0.23 | 0.29 | 0.26 | 0.11 | 0.22 | 0.28 | 0.35 | 0.22 | 0.18 | 0.27 | 0.22 | 0.21 | 0.16 | 0.22 | 0.24 | 0.29 | 0.19 | 0.14 | 0.22 | 0.04 | 0.14 | 0.25 | 0.16 | 0.22 | 0.17 | 0.18 | 0.17 | 0.14 | 0.17 | 0.16 | 0.22 | 0.11 | 0.04 | 0.21 | 0.16 | 0.09 | 0.1 | 0.1 | 0.07 | 0.17 | 0.06 | 0.12 | 0.14 | 0.07 | 0.08 | 0.11 | 0.09 | 0.04 | 0.08 | 0.06 | 0.06 | 0.03 | 0.02 | 0.04 | 0.02 | 0.06 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.06 | 0.06 | 0.06 | 0.12 | 0.06 | 0.06 | 0.05 | 0.08 | 0.07 | 0.06 | 0.03 | 0.05 | 0.05 | 0.02 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | |||||||||||
| Average |
1234
|
1.16 | 1.14 | 1.25 | 1.07 | 1.1 | 1.11 | 1.03 | 0.819 | 0.821 | 0.808 | 0.652 | 0.552 | 0.61 | 0.582 | 0.515 | 0.506 | 0.468 | 0.498 | 0.458 | 0.424 | 0.43 | 0.38 | 0.345 | 0.365 | 0.425 | 0.431 | 0.447 | 0.378 | 0.32 | 0.36 | 0.36 | 0.48 | 0.23 | 0.43 | 0.34 | 0.22 | 0.29 | 0.36 | 0.33 | 0.14 | 0.27 | 0.35 | 0.44 | 0.28 | 0.23 | 0.34 | 0.27 | 0.26 | 0.2 | 0.28 | 0.3 | 0.36 | 0.24 | 0.17 | 0.28 | 0.06 | 0.18 | 0.31 | 0.2 | 0.28 | 0.21 | 0.22 | 0.21 | 0.18 | 0.21 | 0.2 | 0.28 | 0.14 | 0.06 | 0.26 | 0.2 | 0.11 | 0.12 | 0.13 | 0.09 | 0.21 | 0.08 | 0.15 | 0.18 | 0.09 | 0.1 | 0.14 | 0.11 | 0.06 | 0.1 | 0.08 | 0.07 | 0.04 | 0.02 | 0.04 | 0.02 | 0.08 | 0.04 | 0.03 | 0.03 | 0.02 | 0.04 | 0.07 | 0.08 | 0.08 | 0.15 | 0.08 | 0.08 | 0.06 | 0.1 | 0.09 | 0.07 | 0.04 | 0.06 | 0.06 | 0.03 | 0.05 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | |||||||||||
| High |
1234
|
1.25 | 1.19 | 1.29 | 1.11 | 1.13 | 1.15 | 1.04 | 0.859 | 0.941 | 0.822 | 0.663 | 0.562 | 0.62 | 0.591 | 0.524 | 0.514 | 0.476 | 0.506 | 0.466 | 0.431 | 0.437 | 0.386 | 0.351 | 0.371 | 0.432 | 0.439 | 0.454 | 0.384 | 0.38 | 0.43 | 0.43 | 0.58 | 0.28 | 0.52 | 0.41 | 0.26 | 0.35 | 0.43 | 0.4 | 0.17 | 0.32 | 0.42 | 0.53 | 0.34 | 0.28 | 0.41 | 0.32 | 0.31 | 0.24 | 0.34 | 0.36 | 0.43 | 0.29 | 0.2 | 0.34 | 0.07 | 0.22 | 0.37 | 0.24 | 0.33 | 0.25 | 0.26 | 0.25 | 0.22 | 0.25 | 0.24 | 0.34 | 0.17 | 0.07 | 0.31 | 0.24 | 0.13 | 0.14 | 0.16 | 0.11 | 0.25 | 0.1 | 0.18 | 0.22 | 0.11 | 0.12 | 0.17 | 0.13 | 0.07 | 0.12 | 0.1 | 0.08 | 0.041 | 0.03 | 0.05 | 0.03 | 0.1 | 0.05 | 0.04 | 0.04 | 0.03 | 0.05 | 0.09 | 0.1 | 0.1 | 0.18 | 0.1 | 0.1 | 0.07 | 0.12 | 0.11 | 0.08 | 0.05 | 0.07 | 0.07 | 0.04 | 0.06 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | |||||||||||