| Period Ending: |
2028
06-30 |
2028
03-30 |
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
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
|
8 | 8 | 9 | 8 | 9 | 9 | 9 | 9 | 8 | 8 | 6 | 4 | 5 | 3 | 5 | 3 | 6 | 4 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 10 | 17 | 15 | 12 | 14 | 11 | 11 | 13 | 13 | 8 | 16 | 16 | 14 | 9 | 8 | 18 | 16 | 9 | 18 | 19 | 13 | 20 | 7 | 8 | 10 | 18 | 13 | 11 | 11 | 9 | 17 | 8 | 7 | 20 | 19 | 14 | 13 | 15 | 8 | 13 | 12 | 9 | 16 | 12 | 13 | 14 | 16 | 10 | 10 | 9 | 13 | 17 | 19 | 19 | 7 | 7 | 10 | 12 | 14 | 11 | 13 | 10 | 8 | 17 | 9 | 12 | 11 | 13 | 12 | 12 | 19 | 16 | 17 | 10 | 19 | 8 | 9 | 13 | 13 | 16 | 16 | 9 | 13 | 12 | 10 | 11 | 13 | 16 | |||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
62,408 | 58,425 | 60,310 | 53,899 | 52,403 | 50,567 | 58,320 | 55,761 | 56,373 | 53,902 | 51,708 | 48,756 | 49,749 | 47,262 | 44,032 | 42,290 | 44,721 | 41,041 | 39,616 | 39,291 | 40,619 | 37,432 | 36,145 | 36,291 | 38,700 | 36,030 | 36,100 | 34,398 | 25,511 | 23,585 | 26,039 | 29,229 | 21,438 | 23,957 | 24,964 | 24,292 | 24,343 | 25,011 | 24,887 | 22,814 | 24,382 | 17,890 | 21,818 | 19,788 | 18,727 | 18,486 | 17,874 | 17,142 | 16,606 | 18,339 | 19,821 | 18,294 | 18,666 | 20,200 | 21,118 | 20,160 | 20,325 | 21,140 | 20,697 | 17,767 | 16,961 | 15,700 | 19,177 | 18,197 | 16,089 | 15,786 | 19,478 | 18,874 | 18,465 | 17,736 | 17,938 | 17,076 | 18,006 | 17,578 | 17,410 | 16,582 | 16,378 | 16,321 | 17,002 | 15,985 | 15,268 | 17,236 | 17,490 | 14,424 | 15,615 | 12,966 | 13,246 | 12,928 | 12,471 | 12,151 | 11,497 | 11,273 | 10,267 | 10,282 | 10,444 | 10,640 | 9,088 | 9,921 | 10,064 | 14,457 | 13,096 | 8,669 | 7,526 | 5,772 | 5,427 | 5,102 | 5,004 | 4,050 | 4,474 | 5,060 | 4,291 | 2,504 | 2,963 | 2,139 | 2,261 | 2,253 | |||||||||
| Average |
1234
|
65,079 | 59,237 | 60,892 | 55,391 | 55,019 | 50,895 | 58,640 | 56,052 | 57,017 | 54,848 | 52,719 | 49,709 | 50,722 | 48,186 | 44,892 | 43,117 | 45,595 | 41,844 | 40,391 | 40,060 | 41,413 | 38,163 | 36,852 | 37,001 | 39,456 | 36,734 | 36,806 | 35,070 | 31,889 | 29,481 | 32,549 | 36,537 | 26,797 | 29,946 | 31,204 | 30,365 | 30,429 | 31,264 | 31,109 | 28,518 | 30,477 | 22,363 | 27,273 | 24,735 | 23,409 | 23,107 | 22,342 | 21,427 | 20,757 | 22,924 | 24,776 | 22,867 | 23,333 | 25,250 | 26,397 | 25,200 | 25,407 | 26,425 | 25,872 | 22,209 | 21,201 | 19,624 | 23,971 | 22,747 | 20,111 | 19,733 | 24,347 | 23,592 | 23,081 | 22,170 | 22,422 | 21,346 | 22,507 | 21,973 | 21,763 | 20,728 | 20,473 | 20,401 | 21,252 | 19,981 | 19,086 | 21,545 | 21,862 | 18,030 | 19,518 | 16,207 | 16,558 | 16,160 | 15,589 | 15,189 | 14,371 | 14,091 | 12,834 | 12,852 | 13,055 | 13,300 | 11,360 | 12,401 | 12,580 | 18,071 | 16,370 | 10,836 | 9,407 | 7,215 | 6,784 | 6,378 | 6,255 | 5,062 | 5,592 | 6,325 | 5,364 | 3,130 | 3,704 | 2,674 | 2,826 | 2,816 | |||||||||
| High |
1234
|
67,011 | 59,589 | 61,735 | 56,701 | 56,583 | 50,994 | 59,039 | 56,524 | 57,547 | 55,490 | 53,937 | 50,857 | 51,893 | 49,299 | 45,929 | 44,112 | 46,648 | 42,810 | 41,324 | 40,985 | 42,370 | 39,045 | 37,703 | 37,855 | 40,368 | 37,583 | 37,656 | 35,880 | 38,267 | 35,377 | 39,059 | 43,844 | 32,157 | 35,935 | 37,445 | 36,438 | 36,514 | 37,517 | 37,330 | 34,221 | 36,573 | 26,835 | 32,727 | 29,682 | 28,091 | 27,729 | 26,811 | 25,712 | 24,909 | 27,508 | 29,732 | 27,440 | 27,999 | 30,300 | 31,677 | 30,240 | 30,488 | 31,710 | 31,046 | 26,650 | 25,442 | 23,549 | 28,765 | 27,296 | 24,133 | 23,680 | 29,216 | 28,311 | 27,697 | 26,604 | 26,906 | 25,615 | 27,008 | 26,368 | 26,115 | 24,874 | 24,567 | 24,481 | 25,502 | 23,977 | 22,903 | 25,854 | 26,234 | 21,636 | 23,422 | 19,448 | 19,869 | 19,392 | 18,706 | 18,226 | 17,246 | 16,909 | 15,400 | 15,422 | 15,667 | 15,960 | 13,632 | 14,881 | 15,096 | 21,685 | 19,644 | 13,003 | 11,289 | 8,657 | 8,141 | 7,653 | 7,506 | 6,075 | 6,710 | 7,590 | 6,437 | 3,757 | 4,445 | 3,209 | 3,391 | 3,379 | |||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
472.3 | 442.2 | 456.5 | 407.9 | 396.6 | 382.7 | 441.4 | 82.51 | -1,084 | 570.2 | 448.7 | 75.01 | -985.9 | 518.4 | 407.9 | 68.19 | -896.3 | 471.3 | 370.8 | 553.5 | 425 | -328.9 | 756.9 | 527.9 | 345.1 | -5,118 | 352.3 | 501.6 | 480.1 | 681.2 | -938.8 | 696.9 | 381.9 | 353.8 | 475.5 | 605.5 | 510.6 | 553.9 | 628.8 | 603 | 568.6 | 446.1 | 536.1 | 552.5 | 435.6 | 442.4 | 394 | 520.8 | 479.1 | 439.8 | -377.5 | 429.1 | 439.5 | 430.4 | 385.1 | 461.2 | 391.4 | 383.7 | 317.2 | 359.6 | 272 | 311 | 312 | 340 | 277.7 | 177.9 | 435 | 461 | 439.3 | 350.1 | 455.1 | 468 | 437 | 432.3 | 899.6 | 48.08 | 714.7 | 382.2 | 467.8 | 320.9 | 432.9 | 393.8 | 513 | 486.5 | 353.3 | 297.5 | 576.3 | 503.9 | 454.9 | 495.2 | 515.6 | 499 | 393.2 | 400.2 | 403.9 | 400.5 | 279.5 | 368.5 | 307.6 | 421.1 | 350 | 374.1 | 287.8 | 263.6 | 210.8 | 232 | 215.8 | 164.5 | 80.66 | 94.14 | 93.84 | 99.36 | 83.28 | 88.63 | 68 | 64 | |||||||||
| Average |
1234
|
492.6 | 448.3 | 460.9 | 419.2 | 416.4 | 385.2 | 443.8 | 103.1 | -903.7 | 712.8 | 560.9 | 93.76 | -821.6 | 648 | 509.9 | 85.24 | -746.9 | 589.1 | 463.5 | 691.8 | 531.2 | -274.1 | 946.1 | 659.9 | 431.3 | -4,265 | 440.3 | 627 | 600.1 | 851.5 | -782.4 | 871.1 | 477.4 | 442.3 | 594.4 | 756.9 | 638.3 | 692.4 | 786 | 753.7 | 710.7 | 557.6 | 670.2 | 690.7 | 544.5 | 553 | 492.5 | 651 | 598.9 | 549.8 | -314.6 | 536.3 | 549.3 | 538 | 481.4 | 576.5 | 489.2 | 479.6 | 396.5 | 449.6 | 340 | 388.8 | 390 | 425 | 347.1 | 222.4 | 543.7 | 576.2 | 549.2 | 437.7 | 568.9 | 584.9 | 546.3 | 540.4 | 1,124 | 60.11 | 893.3 | 477.7 | 584.8 | 401.1 | 541.2 | 492.2 | 641.2 | 608.1 | 441.6 | 371.8 | 720.4 | 629.9 | 568.6 | 619 | 644.5 | 623.7 | 491.5 | 500.3 | 504.9 | 500.6 | 349.3 | 460.6 | 384.5 | 526.4 | 437.4 | 467.6 | 359.8 | 329.5 | 263.5 | 290 | 269.8 | 205.6 | 100.8 | 117.7 | 117.3 | 124.2 | 104.1 | 110.8 | 85 | 80 | |||||||||
| High |
1234
|
507.2 | 451 | 467.3 | 429.2 | 428.3 | 386 | 446.8 | 123.8 | -723 | 855.4 | 673 | 112.5 | -657.3 | 777.6 | 611.9 | 102.3 | -597.5 | 706.9 | 556.2 | 830.2 | 637.5 | -219.3 | 1,135 | 791.9 | 517.6 | -3,412 | 528.4 | 752.4 | 720.2 | 1,022 | -625.9 | 1,045 | 572.9 | 530.7 | 713.3 | 908.3 | 766 | 830.9 | 943.2 | 904.5 | 852.8 | 669.1 | 804.2 | 828.8 | 653.5 | 663.5 | 591 | 781.2 | 718.7 | 659.7 | -251.7 | 643.6 | 659.2 | 645.6 | 577.7 | 691.8 | 587.1 | 575.6 | 475.8 | 539.5 | 408 | 466.5 | 468 | 510 | 416.5 | 266.8 | 652.4 | 691.5 | 659 | 525.2 | 682.6 | 701.9 | 655.5 | 648.5 | 1,349 | 72.13 | 1,072 | 573.2 | 701.8 | 481.3 | 649.4 | 590.6 | 769.5 | 729.7 | 529.9 | 446.2 | 864.5 | 755.9 | 682.3 | 742.8 | 773.4 | 748.4 | 589.8 | 600.3 | 605.9 | 600.7 | 419.2 | 552.7 | 461.4 | 631.6 | 524.9 | 561.2 | 431.8 | 395.3 | 316.2 | 348 | 323.8 | 246.7 | 121 | 141.2 | 140.8 | 149 | 124.9 | 132.9 | 102 | 96 | |||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
239.1 | 223.8 | 231 | 206.5 | 200.7 | 193.7 | 223.4 | -148.2 | -1,335 | 410.8 | 211.3 | -134.7 | -1,213 | 373.5 | 192.1 | -122.5 | -1,103 | 339.5 | 174.6 | 383.3 | 292 | -497 | 187.8 | 389.9 | 201.5 | -5,341 | 198.7 | 306.9 | 329.2 | 525.9 | -1,185 | 471.5 | 219.3 | 190.7 | 331.4 | 460.8 | 394.8 | 417.4 | 491.6 | 485.3 | 436.1 | 369.7 | 441.9 | 460.6 | 397.1 | 357.3 | 302 | 406.4 | 385.5 | 350.5 | -517.8 | 352 | 371.9 | 356.3 | 318.6 | 392.6 | 335.8 | 325.3 | 277.2 | 295.6 | 221 | 219.7 | 261.7 | 272.5 | 223.3 | 142.8 | 340.2 | 388.7 | 411 | 321.6 | 419.5 | 429.2 | 401 | 391.8 | 328.7 | -11.11 | 383.4 | 361.2 | 427.4 | 442.3 | 382.2 | 335.2 | 449.5 | 441.1 | 270 | 263.4 | 537 | 464.4 | 423.3 | 460.2 | 486.6 | 472.7 | 368.3 | 371.4 | 389.1 | 381.7 | 308.4 | 341.6 | 279.9 | 389.8 | 329.1 | 363.9 | 269.8 | 239.1 | 210.8 | 222 | 216.3 | 138.6 | 110.1 | 102.2 | 109.8 | 90.96 | 71.2 | 82.88 | 91.2 | 72.88 | |||||||||
| Average |
1234
|
249.3 | 226.9 | 233.2 | 212.2 | 210.7 | 195 | 224.6 | -123.5 | -1,112 | 513.6 | 264.1 | -112.3 | -1,011 | 466.9 | 240.1 | -102.1 | -919.1 | 424.4 | 218.3 | 479.1 | 365 | -414.2 | 234.8 | 487.3 | 251.9 | -4,450 | 248.4 | 383.7 | 411.5 | 657.3 | -987.1 | 589.4 | 274.1 | 238.4 | 414.2 | 576 | 493.5 | 521.7 | 614.5 | 606.7 | 545.1 | 462.2 | 552.4 | 575.7 | 496.4 | 446.6 | 377.4 | 508 | 481.9 | 438.1 | -431.5 | 440 | 464.8 | 445.4 | 398.2 | 490.7 | 419.7 | 406.6 | 346.5 | 369.5 | 276.2 | 274.6 | 327.1 | 340.6 | 279.1 | 178.5 | 425.2 | 485.9 | 513.7 | 401.9 | 524.4 | 536.5 | 501.3 | 489.8 | 410.9 | -9.26 | 479.3 | 451.5 | 534.3 | 552.9 | 477.8 | 418.9 | 561.9 | 551.4 | 337.5 | 329.2 | 671.2 | 580.5 | 529.2 | 575.3 | 608.2 | 590.9 | 460.4 | 464.3 | 486.4 | 477.2 | 385.5 | 427 | 349.9 | 487.2 | 411.3 | 454.8 | 337.3 | 298.9 | 263.5 | 277.5 | 270.4 | 173.3 | 137.6 | 127.7 | 137.2 | 113.7 | 89 | 103.6 | 114 | 91.1 | |||||||||
| High |
1234
|
256.7 | 228.3 | 236.5 | 217.2 | 216.7 | 195.3 | 226.1 | -98.81 | -889.7 | 616.3 | 317 | -89.82 | -808.8 | 560.2 | 288.1 | -81.66 | -735.3 | 509.3 | 261.9 | 574.9 | 437.9 | -331.3 | 281.7 | 584.8 | 302.2 | -3,560 | 298.1 | 460.4 | 493.8 | 788.8 | -789.7 | 707.3 | 328.9 | 286.1 | 497.1 | 691.2 | 592.2 | 626.1 | 737.4 | 728 | 654.2 | 554.6 | 662.8 | 690.9 | 595.6 | 535.9 | 452.9 | 609.6 | 578.3 | 525.8 | -345.2 | 528 | 557.8 | 534.5 | 477.8 | 588.8 | 503.7 | 487.9 | 415.8 | 443.4 | 331.5 | 329.6 | 392.5 | 408.7 | 334.9 | 214.2 | 510.2 | 583 | 616.5 | 482.3 | 629.3 | 643.9 | 601.6 | 587.8 | 493.1 | -7.41 | 575.1 | 541.8 | 641.2 | 663.5 | 573.3 | 502.7 | 674.3 | 661.7 | 405 | 395.1 | 805.5 | 696.6 | 635 | 690.4 | 729.8 | 709.1 | 552.5 | 557.1 | 583.6 | 572.6 | 462.5 | 512.4 | 419.9 | 584.7 | 493.6 | 545.8 | 404.8 | 358.7 | 316.2 | 333 | 324.4 | 208 | 165.1 | 153.3 | 164.6 | 136.4 | 106.8 | 124.3 | 136.8 | 109.3 | |||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
511.4 | 507.3 | 463 | 490.7 | 355.9 | 363.3 | 409.6 | -2,125 | 45.89 | 268.3 | 151.3 | -1,932 | 41.72 | 243.9 | 137.5 | -1,756 | 37.93 | 221.7 | 125 | 96.43 | 398.4 | -201.5 | 456.3 | 242.8 | 132.7 | -4,994 | 125.2 | 210.3 | 182.9 | 382.2 | -1,279 | 220.2 | 578.7 | 83.72 | 206.8 | 290.2 | 236 | 241.1 | 263.2 | 285.6 | 252.5 | 228.4 | 233.6 | 284.4 | 210.2 | 203.9 | 182.6 | 252 | 206.5 | 252.3 | -684.9 | 255.7 | 222.7 | 211.3 | 186.8 | 248.5 | 195.8 | 186.8 | 156.6 | 162.6 | 138.4 | 178 | 175.2 | 165.4 | 142.7 | -34.11 | 218.6 | 245.1 | 243.7 | 187.9 | 249 | 265.1 | 250.8 | 241.4 | 705.2 | 14.36 | 553.5 | 210.9 | 256.8 | 116.1 | 239.9 | 205.5 | 231.6 | 276.2 | 180.1 | 155.4 | 345.9 | 297.1 | 266.3 | 293.5 | 306.5 | 294 | 227.1 | 233.8 | 236.8 | 230.2 | 135.9 | 202.6 | 154.3 | 224.3 | 183.7 | 205.5 | 148.3 | 135.3 | 97.6 | 116.4 | 63.7 | 79.76 | 44.53 | 54.66 | 45.04 | 52.96 | 43.36 | 47.46 | 28.96 | 30.8 | |||||||||
| Average |
1234
|
559.2 | 521.5 | 486.9 | 519.6 | 426.6 | 386.9 | 414.4 | -1,771 | 57.36 | 335.4 | 189.1 | -1,610 | 52.15 | 304.9 | 171.9 | -1,464 | 47.41 | 277.2 | 156.3 | 120.5 | 498 | -167.9 | 570.4 | 303.5 | 165.9 | -4,161 | 156.5 | 262.9 | 228.6 | 477.7 | -1,066 | 275.3 | 723.4 | 104.6 | 258.5 | 362.7 | 295 | 301.3 | 329.1 | 357 | 315.7 | 285.5 | 292 | 355.6 | 262.7 | 254.9 | 228.2 | 315 | 258.1 | 315.3 | -570.8 | 319.6 | 278.3 | 264.1 | 233.5 | 310.7 | 244.8 | 233.5 | 195.7 | 203.2 | 173 | 222.5 | 218.9 | 206.8 | 178.4 | -28.43 | 273.2 | 306.3 | 304.6 | 234.9 | 311.3 | 331.3 | 313.5 | 301.8 | 881.5 | 17.96 | 691.9 | 263.6 | 321 | 145.1 | 299.8 | 256.8 | 289.6 | 345.2 | 225.1 | 194.3 | 432.4 | 371.4 | 332.9 | 366.9 | 383.1 | 367.5 | 283.9 | 292.2 | 296 | 287.8 | 169.9 | 253.3 | 192.9 | 280.3 | 229.6 | 256.8 | 185.4 | 169.2 | 122 | 145.5 | 79.62 | 99.7 | 55.66 | 68.32 | 56.3 | 66.2 | 54.2 | 59.32 | 36.2 | 38.5 | |||||||||
| High |
1234
|
607 | 571 | 491.7 | 536.4 | 450.9 | 410.5 | 421.6 | -1,417 | 68.83 | 402.4 | 227 | -1,288 | 62.58 | 365.8 | 206.3 | -1,171 | 56.89 | 332.6 | 187.6 | 144.6 | 597.5 | -134.3 | 684.5 | 364.2 | 199.1 | -3,329 | 187.7 | 315.5 | 274.3 | 573.2 | -852.6 | 330.3 | 868 | 125.6 | 310.2 | 435.3 | 354 | 361.6 | 394.9 | 428.4 | 378.8 | 342.6 | 350.4 | 426.7 | 315.3 | 305.9 | 273.9 | 378 | 309.8 | 378.4 | -456.6 | 383.5 | 334 | 317 | 280.2 | 372.8 | 293.7 | 280.2 | 234.9 | 243.9 | 207.6 | 267 | 262.7 | 248.2 | 214.1 | -22.74 | 327.8 | 367.6 | 365.5 | 281.8 | 373.6 | 397.6 | 376.2 | 362.2 | 1,058 | 21.55 | 830.3 | 316.3 | 385.2 | 174.1 | 359.8 | 308.2 | 347.5 | 414.3 | 270.1 | 233.1 | 518.9 | 445.7 | 399.4 | 440.3 | 459.7 | 441 | 340.7 | 350.7 | 355.2 | 345.4 | 203.9 | 304 | 231.5 | 336.4 | 275.5 | 308.2 | 222.5 | 203 | 146.4 | 174.6 | 95.55 | 119.6 | 66.79 | 81.99 | 67.56 | 79.44 | 65.04 | 71.18 | 43.44 | 46.2 | |||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,528 | 1,431 | 1,477 | 1,320 | 1,283 | 1,238 | 1,428 | 1,158 | 1,078 | 1,103 | 1,473 | 1,053 | 979.9 | 1,003 | 1,339 | 957.2 | 890.9 | 911.5 | 1,217 | 907.6 | 726.4 | 603.7 | 791 | 808.2 | 701.6 | 748.7 | 751.6 | 779.4 | 695 | 744.3 | 929.3 | 977.6 | 621.6 | 773.1 | 742 | 731.2 | 662.9 | 717.8 | 769.1 | 676.2 | 714.2 | 502.1 | 670.8 | 625.8 | 592.7 | 594.2 | 620.3 | 588.8 | 569 | 544.7 | 604.7 | 527.6 | 513.7 | 538 | 561.2 | 508.9 | 478.2 | 507.5 | 518.9 | 463.7 | 403.6 | 357.4 | 483.5 | 465.4 | 352.9 | 348.6 | 683.3 | 665.8 | 650.9 | 665.4 | 705.9 | 636.2 | 640.3 | 664.1 | 640.4 | 591 | 565.7 | 628.8 | 683.1 | 615.6 | 628.6 | 734 | 688.3 | 530.9 | 588.8 | 505 | 491.3 | 464.1 | 443.8 | 484.2 | 460.9 | 421 | 410.2 | 411.4 | 422.7 | 417.7 | 387.3 | 424.5 | 407.9 | 477.5 | 451.9 | 449.7 | 308.9 | 323.9 | 313 | 315.5 | 305.8 | 150.5 | 137.3 | 120.3 | 113.8 | 108.2 | 106.8 | 101.5 | 103.8 | 91.36 | |||||||||
| Average |
1234
|
1,593 | 1,450 | 1,491 | 1,356 | 1,347 | 1,246 | 1,436 | 1,448 | 1,347 | 1,379 | 1,841 | 1,316 | 1,225 | 1,253 | 1,673 | 1,196 | 1,114 | 1,139 | 1,521 | 1,134 | 908 | 754.6 | 988.7 | 1,010 | 877 | 935.9 | 939.5 | 974.3 | 868.8 | 930.4 | 1,162 | 1,222 | 776.9 | 966.4 | 927.5 | 914 | 828.6 | 897.2 | 961.4 | 845.3 | 892.7 | 627.7 | 838.4 | 782.2 | 740.9 | 742.7 | 775.4 | 736 | 711.3 | 680.9 | 755.8 | 659.5 | 642.1 | 672.5 | 701.5 | 636.2 | 597.7 | 634.4 | 648.6 | 579.6 | 504.5 | 446.7 | 604.4 | 581.8 | 441.2 | 435.8 | 854.1 | 832.3 | 813.6 | 831.8 | 882.3 | 795.3 | 800.3 | 830.1 | 800.5 | 738.7 | 707.2 | 786.1 | 853.9 | 769.5 | 785.8 | 917.5 | 860.3 | 663.6 | 735.9 | 631.2 | 614.1 | 580.1 | 554.7 | 605.2 | 576.1 | 526.2 | 512.8 | 514.3 | 528.3 | 522.2 | 484.1 | 530.6 | 509.9 | 596.8 | 564.8 | 562.1 | 386.1 | 404.9 | 391.3 | 394.3 | 382.3 | 188.1 | 171.6 | 150.4 | 142.2 | 135.2 | 133.5 | 126.9 | 129.7 | 114.2 | |||||||||
| High |
1234
|
1,641 | 1,459 | 1,512 | 1,388 | 1,385 | 1,249 | 1,446 | 1,737 | 1,617 | 1,654 | 2,209 | 1,579 | 1,470 | 1,504 | 2,008 | 1,436 | 1,336 | 1,367 | 1,826 | 1,361 | 1,090 | 905.6 | 1,186 | 1,212 | 1,052 | 1,123 | 1,127 | 1,169 | 1,043 | 1,116 | 1,394 | 1,466 | 932.3 | 1,160 | 1,113 | 1,097 | 994.3 | 1,077 | 1,154 | 1,014 | 1,071 | 753.2 | 1,006 | 938.7 | 889.1 | 891.2 | 930.4 | 883.2 | 853.5 | 817.1 | 907 | 791.4 | 770.5 | 807 | 841.8 | 763.4 | 717.2 | 761.2 | 778.4 | 695.5 | 605.4 | 536.1 | 725.3 | 698.1 | 529.4 | 523 | 1,025 | 998.8 | 976.3 | 998.1 | 1,059 | 954.3 | 960.4 | 996.1 | 960.6 | 886.5 | 848.6 | 943.3 | 1,025 | 923.5 | 942.9 | 1,101 | 1,032 | 796.3 | 883.1 | 757.5 | 737 | 696.1 | 665.7 | 726.2 | 691.3 | 631.4 | 615.4 | 617.1 | 634 | 626.6 | 581 | 636.7 | 611.9 | 716.2 | 677.8 | 674.5 | 463.3 | 485.9 | 469.6 | 473.2 | 458.7 | 225.7 | 205.9 | 180.5 | 170.6 | 162.2 | 160.2 | 152.3 | 155.6 | 137 | |||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2.14 | 2.12 | 1.94 | 2.05 | 1.49 | 1.52 | 1.71 | 1.9 | 1.54 | 1.34 | 1.46 | 1.46 | 1.11 | 0.914 | 1.17 | 1.48 | 1.2 | 1.28 | 1.17 | 1.52 | 1.41 | 1.11 | 0.877 | 1.4 | 1.2 | 1.07 | 0.906 | 1.39 | 0.71 | 0.7 | 0.68 | 1.3 | 0.63 | 0.73 | 0.94 | 1.11 | 0.9 | 0.94 | 0.9 | 0.98 | 0.98 | 0.66 | 0.78 | 0.9 | 0.8 | 0.74 | 0.63 | 0.81 | 0.62 | 0.64 | 0.6 | 0.7 | 0.63 | 0.62 | 0.57 | 0.66 | 0.57 | 0.57 | 0.45 | 0.46 | 0.39 | 0.32 | 0.38 | 0.42 | 0.28 | 0.26 | 0.69 | 0.74 | 0.68 | 0.53 | 0.74 | 0.75 | 0.67 | 0.69 | 0.68 | 0.69 | 0.58 | 0.59 | 0.7 | 0.68 | 0.58 | 0.65 | 0.8 | 0.67 | 0.65 | 0.41 | 0.8 | 0.68 | 0.62 | 0.71 | 0.69 | 0.62 | 0.52 | 0.58 | 0.55 | 0.51 | 0.42 | 0.46 | 0.45 | 0.54 | 0.46 | 0.5 | 0.36 | 0.31 | 0.28 | 0.3 | 0.28 | 0.26 | 0.21 | 0.24 | 0.26 | 0.22 | 0.18 | 0.18 | 0.21 | 0.18 | |||||||||
| Average |
1234
|
2.34 | 2.18 | 2.04 | 2.17 | 1.78 | 1.62 | 1.73 | 1.95 | 1.6 | 1.4 | 1.49 | 1.49 | 1.14 | 0.937 | 1.18 | 1.52 | 1.23 | 1.32 | 1.2 | 1.55 | 1.44 | 1.13 | 0.9 | 1.43 | 1.23 | 1.1 | 0.929 | 1.43 | 0.89 | 0.87 | 0.85 | 1.63 | 0.79 | 0.91 | 1.17 | 1.39 | 1.12 | 1.18 | 1.12 | 1.23 | 1.22 | 0.82 | 0.98 | 1.13 | 1 | 0.92 | 0.79 | 1.01 | 0.78 | 0.8 | 0.75 | 0.88 | 0.79 | 0.77 | 0.71 | 0.82 | 0.71 | 0.71 | 0.56 | 0.57 | 0.49 | 0.4 | 0.48 | 0.53 | 0.35 | 0.32 | 0.86 | 0.93 | 0.85 | 0.66 | 0.93 | 0.94 | 0.84 | 0.86 | 0.85 | 0.86 | 0.73 | 0.74 | 0.87 | 0.85 | 0.72 | 0.81 | 1 | 0.84 | 0.81 | 0.51 | 1 | 0.85 | 0.78 | 0.89 | 0.86 | 0.77 | 0.65 | 0.72 | 0.69 | 0.64 | 0.53 | 0.58 | 0.56 | 0.67 | 0.57 | 0.62 | 0.45 | 0.39 | 0.35 | 0.37 | 0.35 | 0.33 | 0.26 | 0.3 | 0.32 | 0.27 | 0.22 | 0.23 | 0.26 | 0.22 | |||||||||
| High |
1234
|
2.54 | 2.39 | 2.06 | 2.24 | 1.89 | 1.72 | 1.76 | 2.02 | 1.67 | 1.49 | 1.54 | 1.52 | 1.18 | 0.965 | 1.2 | 1.57 | 1.27 | 1.36 | 1.23 | 1.6 | 1.49 | 1.17 | 0.927 | 1.48 | 1.27 | 1.13 | 0.957 | 1.47 | 1.07 | 1.04 | 1.02 | 1.96 | 0.95 | 1.09 | 1.4 | 1.67 | 1.34 | 1.42 | 1.34 | 1.48 | 1.46 | 0.98 | 1.18 | 1.36 | 1.2 | 1.1 | 0.95 | 1.21 | 0.94 | 0.96 | 0.9 | 1.06 | 0.95 | 0.92 | 0.85 | 0.98 | 0.85 | 0.85 | 0.67 | 0.68 | 0.59 | 0.48 | 0.58 | 0.64 | 0.42 | 0.38 | 1.03 | 1.12 | 1.02 | 0.79 | 1.12 | 1.13 | 1.01 | 1.03 | 1.02 | 1.03 | 0.88 | 0.89 | 1.04 | 1.02 | 0.86 | 0.97 | 1.2 | 1.01 | 0.97 | 0.61 | 1.2 | 1.02 | 0.94 | 1.07 | 1.03 | 0.92 | 0.78 | 0.86 | 0.83 | 0.77 | 0.64 | 0.7 | 0.67 | 0.8 | 0.68 | 0.74 | 0.54 | 0.47 | 0.42 | 0.44 | 0.42 | 0.4 | 0.31 | 0.36 | 0.38 | 0.32 | 0.26 | 0.28 | 0.31 | 0.26 | |||||||||