| Period Ending: |
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 |
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 |
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
|
10 | 11 | 11 | 11 | 13 | 13 | 12 | 12 | 12 | 12 | 10 | 10 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 11 | 12 | 16 | 9 | 9 | 8 | 9 | 13 | 17 | 19 | 18 | 15 | 15 | 7 | 9 | 20 | 11 | 18 | 8 | 13 | 12 | 13 | 19 | 8 | 8 | 7 | 7 | 14 | 7 | 7 | 19 | 16 | 16 | 14 | 8 | 13 | 16 | 12 | 10 | 13 | 7 | 15 | 9 | 7 | 11 | 19 | 17 | 8 | 19 | 10 | 8 | 14 | 14 | 9 | 11 | 10 | 9 | 10 | 18 | 8 | 13 | 19 | 8 | 10 | 19 | 7 | 14 | 15 | 19 | 18 | 19 | 8 | 8 | 10 | 7 | 18 | 11 | 8 | 19 | 18 | 13 | 16 | 8 | 8 | 14 | 11 | 15 | 14 | 7 | 9 | 9 | 15 | 9 | 11 | 7 | |||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,599 | 1,514 | 1,478 | 1,458 | 1,555 | 1,443 | 1,491 | 1,442 | 1,485 | 1,425 | 1,378 | 1,311 | 1,355 | 1,264 | 1,296 | 1,245 | 1,303 | 1,242 | 1,218 | 1,174 | 1,222 | 1,164 | 1,118 | 1,101 | 1,105 | 1,066 | 1,040 | 1,008 | 874.6 | 772.8 | 788.8 | 779.3 | 794.7 | 742.7 | 683.4 | 620.8 | 684.2 | 696.6 | 652.9 | 663.4 | 698.9 | 674.1 | 641 | 633.6 | 710.2 | 642.1 | 607.4 | 608.7 | 658.1 | 626.9 | 609.8 | 590.6 | 625.4 | 509.8 | 537.2 | 502.3 | 541.6 | 540 | 539.9 | 496.1 | 525.5 | 503.6 | 473.3 | 489.5 | 511.1 | 493.5 | 453.2 | 444.5 | 515.9 | 476.5 | 447.2 | 398.1 | 425.1 | 342.1 | 437.2 | 387.2 | 374.1 | 355.6 | 314.5 | 306.7 | 287.5 | 299.7 | 299.1 | 288.5 | 453.6 | 244.5 | 238.6 | 177.6 | 191.2 | 182.1 | 175.7 | 170.3 | 250.2 | 211 | 177.3 | 146.7 | 211.9 | 190.7 | 153.1 | 145.2 | 157.5 | 162 | 161.9 | 155.1 | 109.8 | 145.6 | 141.4 | 138.8 | 121.6 | 167.6 | 78.03 | 113.5 | 103.7 | 107.6 | |||||||
| Average |
1234
|
1,639 | 1,534 | 1,487 | 1,511 | 1,565 | 1,495 | 1,511 | 1,494 | 1,512 | 1,435 | 1,422 | 1,353 | 1,399 | 1,305 | 1,338 | 1,286 | 1,345 | 1,283 | 1,257 | 1,212 | 1,262 | 1,201 | 1,154 | 1,137 | 1,141 | 1,101 | 1,074 | 1,040 | 1,093 | 966 | 985.9 | 974.1 | 993.4 | 928.4 | 854.2 | 776 | 855.3 | 870.7 | 816.2 | 829.3 | 873.6 | 842.6 | 801.3 | 792 | 887.7 | 802.6 | 759.3 | 760.9 | 822.6 | 783.6 | 762.2 | 738.3 | 781.8 | 637.3 | 671.5 | 627.8 | 676.9 | 675 | 674.9 | 620.2 | 656.9 | 629.5 | 591.6 | 611.9 | 638.9 | 616.8 | 566.5 | 555.6 | 644.9 | 595.7 | 559.1 | 497.6 | 531.4 | 427.7 | 546.5 | 484 | 467.6 | 444.5 | 393.1 | 383.4 | 359.4 | 374.6 | 373.8 | 360.6 | 567 | 305.7 | 298.2 | 222 | 239 | 227.7 | 219.7 | 212.8 | 312.8 | 263.8 | 221.6 | 183.4 | 264.9 | 238.4 | 191.3 | 181.4 | 196.9 | 202.5 | 202.4 | 193.9 | 137.2 | 182 | 176.8 | 173.5 | 152 | 209.5 | 97.53 | 141.9 | 129.6 | 134.5 | |||||||
| High |
1234
|
1,659 | 1,554 | 1,506 | 1,521 | 1,575 | 1,505 | 1,521 | 1,504 | 1,552 | 1,461 | 1,446 | 1,376 | 1,422 | 1,327 | 1,361 | 1,307 | 1,368 | 1,304 | 1,278 | 1,232 | 1,283 | 1,221 | 1,174 | 1,156 | 1,160 | 1,119 | 1,092 | 1,058 | 1,312 | 1,159 | 1,183 | 1,169 | 1,192 | 1,114 | 1,025 | 931.2 | 1,026 | 1,045 | 979.4 | 995.1 | 1,048 | 1,011 | 961.6 | 950.4 | 1,065 | 963.2 | 911.2 | 913 | 987.1 | 940.3 | 914.6 | 885.9 | 938.1 | 764.8 | 805.8 | 753.4 | 812.3 | 810 | 809.9 | 744.2 | 788.3 | 755.4 | 709.9 | 734.3 | 766.6 | 740.2 | 679.7 | 666.8 | 773.9 | 714.8 | 670.9 | 597.1 | 637.7 | 513.2 | 655.8 | 580.9 | 561.2 | 533.4 | 471.7 | 460.1 | 431.3 | 449.5 | 448.6 | 432.7 | 680.4 | 366.8 | 357.8 | 266.4 | 286.7 | 273.2 | 263.6 | 255.4 | 375.3 | 316.6 | 265.9 | 220.1 | 317.9 | 286.1 | 229.6 | 217.7 | 236.3 | 243 | 242.9 | 232.7 | 164.7 | 218.4 | 212.2 | 208.2 | 182.4 | 251.4 | 117 | 170.3 | 155.5 | 161.4 | |||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
320.1 | 303.1 | 295.9 | 292 | 311.3 | 288.9 | 298.6 | 300.4 | 209 | 302 | 265.5 | 273 | 190 | 274.6 | 241.3 | 248.2 | 172.7 | 249.6 | 261 | 280.8 | 189.6 | 246 | 186 | 267 | 193.8 | 195.7 | 168.8 | 211.6 | 188.4 | 179.4 | 160.7 | 198.5 | 192.9 | 180.6 | 118.4 | 158.4 | 155.4 | 180 | 151.4 | 162.2 | 157.8 | 170.4 | 115.3 | 155 | 156.1 | 153.8 | 123.3 | 144.8 | 134.8 | 149.3 | 125.2 | 146.4 | 125 | 116.3 | 112.2 | 118.9 | 101.3 | 113.6 | 113.1 | 118.6 | 75.24 | 101 | 108.6 | 116.9 | 87.06 | 108.6 | 90.84 | 99.21 | 72.12 | 80.3 | 76.93 | 81.86 | 45.6 | 55.42 | 75.79 | 75.16 | 31.86 | 56.28 | 47.17 | 53.3 | 20.25 | 36.27 | 48.51 | 52.94 | 26.11 | 33.11 | 31.67 | 30.99 | 19.74 | 25.65 | 33.86 | 29.35 | 27.46 | 27.47 | 28.2 | 12.77 | 15.07 | 23.12 | 17.48 | 15.44 | 18.8 | 2.3 | 19.76 | 19.4 | 13.62 | 8.32 | 14 | 14.56 | 11.68 | 12.91 | 6.07 | 12 | 9.2 | 9.68 | |||||||
| Average |
1234
|
328.1 | 307.1 | 297.8 | 302.5 | 313.3 | 299.4 | 302.6 | 375.4 | 261.2 | 377.5 | 331.8 | 341.3 | 237.5 | 343.2 | 301.7 | 310.3 | 215.9 | 312 | 326.2 | 351 | 237.1 | 307.5 | 232.6 | 333.7 | 242.2 | 244.7 | 211 | 264.4 | 235.5 | 224.3 | 200.9 | 248.1 | 241.2 | 225.8 | 148 | 198 | 194.2 | 225 | 189.3 | 202.8 | 197.2 | 213 | 144.1 | 193.8 | 195.2 | 192.2 | 154.2 | 181 | 168.5 | 186.6 | 156.5 | 183 | 156.3 | 145.4 | 140.2 | 148.6 | 126.6 | 142 | 141.4 | 148.2 | 94.05 | 126.3 | 135.7 | 146.1 | 108.8 | 135.7 | 113.6 | 124 | 90.15 | 100.4 | 96.17 | 102.3 | 57 | 69.27 | 94.73 | 93.95 | 39.82 | 70.35 | 58.96 | 66.62 | 25.31 | 45.34 | 60.64 | 66.17 | 32.63 | 41.39 | 39.59 | 38.74 | 24.67 | 32.07 | 42.33 | 36.69 | 34.32 | 34.33 | 35.25 | 15.96 | 18.84 | 28.9 | 21.85 | 19.31 | 23.5 | 2.88 | 24.7 | 24.25 | 17.02 | 10.4 | 17.5 | 18.2 | 14.6 | 16.13 | 7.59 | 15 | 11.5 | 12.1 | |||||||
| High |
1234
|
332.1 | 311.1 | 301.6 | 304.5 | 315.3 | 301.4 | 304.6 | 450.5 | 313.5 | 453 | 398.2 | 409.6 | 285 | 411.9 | 362 | 372.3 | 259.1 | 374.4 | 391.5 | 421.2 | 284.5 | 369 | 279.1 | 400.4 | 290.6 | 293.6 | 253.3 | 317.3 | 282.6 | 269.1 | 241 | 297.7 | 289.4 | 270.9 | 177.6 | 237.6 | 233 | 270 | 227.1 | 243.3 | 236.6 | 255.7 | 172.9 | 232.6 | 234.2 | 230.7 | 185 | 217.2 | 202.2 | 223.9 | 187.8 | 219.6 | 187.6 | 174.5 | 168.2 | 178.3 | 151.9 | 170.4 | 169.7 | 177.9 | 112.9 | 151.6 | 162.9 | 175.4 | 130.6 | 162.9 | 136.3 | 148.8 | 108.2 | 120.4 | 115.4 | 122.8 | 68.4 | 83.12 | 113.7 | 112.7 | 47.79 | 84.42 | 70.75 | 79.95 | 30.37 | 54.41 | 72.77 | 79.4 | 39.16 | 49.67 | 47.51 | 46.49 | 29.6 | 38.48 | 50.79 | 44.03 | 41.19 | 41.2 | 42.3 | 19.15 | 22.61 | 34.68 | 26.22 | 23.17 | 28.2 | 3.45 | 29.64 | 29.1 | 20.43 | 12.48 | 21 | 21.84 | 17.52 | 19.36 | 9.11 | 18 | 13.8 | 14.52 | |||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
256 | 242.4 | 236.6 | 233.6 | 249 | 231.1 | 238.8 | 250.5 | 159.4 | 254.8 | 217.4 | 227.8 | 144.9 | 231.6 | 197.7 | 207.1 | 131.7 | 210.6 | 218.5 | 236.1 | 149.5 | 209.2 | 156 | 232.1 | 156.2 | 159.2 | 135.5 | 181 | 157.4 | 151.3 | 133.1 | 170.5 | 164.9 | 152.2 | 93.51 | 136.4 | 132.1 | 156.8 | 129.7 | 140.2 | 135.4 | 149 | 107.3 | 134.1 | 134.3 | 134.8 | 103.4 | 126 | 115.7 | 130.6 | 108.7 | 127.9 | 103.8 | 100.3 | 94.29 | 102.7 | 86.41 | 97.15 | 94.24 | 101.1 | 64.04 | 86.44 | 87.99 | 101.7 | 69.41 | 89.83 | 71.28 | 79.92 | 64.11 | 64.41 | 61.41 | 65.96 | 41.98 | 45.57 | 61.24 | 61.61 | 30.97 | 45.93 | 44.44 | 48.96 | 20.42 | 35.27 | 39.16 | 44.77 | 39.56 | 26.7 | 28.41 | 20.51 | 19.43 | 19.8 | 17.18 | 19.74 | 23.19 | 22.52 | 16.2 | 14.38 | 19.38 | 20.67 | 14.4 | 12.57 | 12.68 | 16.17 | 15.47 | 14.93 | 7.2 | 7.2 | 9.6 | 6.24 | 6.8 | 6.93 | 4.05 | 6.88 | 4.96 | 5.6 | |||||||
| Average |
1234
|
262.4 | 245.6 | 238.2 | 242 | 250.6 | 239.4 | 242 | 313.2 | 199.2 | 318.5 | 271.8 | 284.7 | 181.1 | 289.5 | 247.1 | 258.8 | 164.6 | 263.2 | 273.1 | 295.1 | 186.9 | 261.5 | 195 | 290.1 | 195.2 | 199 | 169.4 | 226.2 | 196.7 | 189.1 | 166.4 | 213.1 | 206.1 | 190.2 | 116.9 | 170.5 | 165.1 | 196 | 162.2 | 175.2 | 169.2 | 186.3 | 134.2 | 167.7 | 167.9 | 168.6 | 129.3 | 157.5 | 144.6 | 163.3 | 135.8 | 159.9 | 129.8 | 125.3 | 117.9 | 128.4 | 108 | 121.4 | 117.8 | 126.4 | 80.05 | 108 | 110 | 127.1 | 86.76 | 112.3 | 89.1 | 99.9 | 80.14 | 80.52 | 76.77 | 82.46 | 52.48 | 56.97 | 76.55 | 77.01 | 38.71 | 57.41 | 55.55 | 61.19 | 25.52 | 44.09 | 48.95 | 55.96 | 49.45 | 33.38 | 35.51 | 25.64 | 24.29 | 24.75 | 21.47 | 24.67 | 28.99 | 28.15 | 20.24 | 17.97 | 24.23 | 25.84 | 18 | 15.71 | 15.85 | 20.22 | 19.34 | 18.66 | 9 | 9 | 12 | 7.8 | 8.5 | 8.67 | 5.06 | 8.6 | 6.2 | 7 | |||||||
| High |
1234
|
265.6 | 248.8 | 241.2 | 243.6 | 252.2 | 241 | 243.6 | 375.8 | 239.1 | 382.2 | 326.1 | 341.7 | 217.3 | 347.4 | 296.5 | 310.6 | 197.6 | 315.8 | 327.7 | 354.2 | 224.3 | 313.8 | 234 | 348.1 | 234.2 | 238.8 | 203.3 | 271.4 | 236.1 | 226.9 | 199.7 | 255.7 | 247.3 | 228.3 | 140.3 | 204.6 | 198.2 | 235.2 | 194.6 | 210.3 | 203 | 223.5 | 161 | 201.2 | 201.5 | 202.3 | 155.1 | 189 | 173.5 | 195.9 | 163 | 191.9 | 155.8 | 150.4 | 141.4 | 154.1 | 129.6 | 145.7 | 141.4 | 151.7 | 96.06 | 129.7 | 132 | 152.5 | 104.1 | 134.7 | 106.9 | 119.9 | 96.17 | 96.62 | 92.12 | 98.95 | 62.97 | 68.36 | 91.86 | 92.41 | 46.45 | 68.89 | 66.66 | 73.43 | 30.63 | 52.91 | 58.74 | 67.15 | 59.34 | 40.05 | 42.61 | 30.77 | 29.15 | 29.7 | 25.76 | 29.6 | 34.78 | 33.78 | 24.29 | 21.56 | 29.07 | 31 | 21.6 | 18.86 | 19.02 | 24.26 | 23.21 | 22.4 | 10.8 | 10.8 | 14.4 | 9.36 | 10.2 | 10.4 | 6.07 | 10.32 | 7.44 | 8.4 | |||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
195.5 | 171.6 | 188.3 | 212.3 | 178.9 | 161 | 200 | 182.4 | 142.8 | 194.8 | 155.5 | 165.9 | 129.9 | 177.1 | 141.4 | 150.8 | 118 | 161 | 159.7 | 172.2 | 117.8 | 165.2 | 118 | 169.5 | 115.5 | 115.5 | 100.1 | 132 | 116.2 | 108.4 | 93.22 | 122.1 | 311.5 | 102.2 | 55.33 | 91.48 | 84.11 | 99.2 | 82.58 | 88.25 | 87.28 | 94.13 | 55.59 | 83.56 | 87.41 | 88.2 | 66.46 | 79.8 | 73.76 | 83.99 | 66.97 | 81.37 | 62.33 | 64.76 | 61.09 | 68.98 | 46.96 | 61.23 | 66.08 | 64.49 | 37.59 | 53.18 | 54.49 | 61.63 | 40.11 | 53.33 | 41.9 | 47.8 | 35.38 | 36.89 | 34.35 | 39.96 | 23.04 | 26.59 | 32.4 | 33.83 | 16.74 | 25.8 | 24.27 | 27.04 | 10.39 | 22.65 | 22.52 | 25.13 | 12.27 | 13.7 | 13.44 | 15.95 | 10.58 | 13.37 | 16.87 | 14.33 | 14.5 | 14.08 | 12.47 | 7.87 | 4.89 | 12.16 | 8.64 | 7.26 | 8.55 | -1.44 | 9.9 | 9.39 | 6.72 | 4.64 | 6.24 | 6.32 | 4.72 | 5.97 | 2.82 | 5.84 | 4.16 | 4.8 | |||||||
| Average |
1234
|
200.3 | 176.4 | 205.4 | 214.6 | 183.7 | 163.4 | 202.4 | 228.1 | 178.5 | 243.4 | 194.4 | 207.3 | 162.3 | 221.3 | 176.7 | 188.5 | 147.6 | 201.2 | 199.6 | 215.3 | 147.3 | 206.5 | 147.5 | 211.9 | 144.4 | 144.4 | 125.2 | 165.1 | 145.3 | 135.5 | 116.5 | 152.6 | 389.4 | 127.7 | 69.16 | 114.3 | 105.1 | 124 | 103.2 | 110.3 | 109.1 | 117.7 | 69.49 | 104.5 | 109.3 | 110.2 | 83.07 | 99.75 | 92.2 | 105 | 83.71 | 101.7 | 77.91 | 80.95 | 76.36 | 86.22 | 58.7 | 76.54 | 82.6 | 80.61 | 46.99 | 66.48 | 68.11 | 77.04 | 50.14 | 66.67 | 52.38 | 59.75 | 44.23 | 46.12 | 42.94 | 49.96 | 28.8 | 33.24 | 40.5 | 42.28 | 20.92 | 32.25 | 30.34 | 33.8 | 12.98 | 28.31 | 28.15 | 31.42 | 15.34 | 17.12 | 16.8 | 19.93 | 13.22 | 16.71 | 21.09 | 17.91 | 18.13 | 17.6 | 15.58 | 9.83 | 6.11 | 15.2 | 10.8 | 9.07 | 10.69 | -1.2 | 12.38 | 11.73 | 8.4 | 5.8 | 7.8 | 7.9 | 5.9 | 7.47 | 3.52 | 7.3 | 5.2 | 6 | |||||||
| High |
1234
|
202.7 | 190.9 | 218.3 | 233.5 | 186.1 | 175.4 | 207.2 | 273.7 | 214.3 | 292.1 | 233.3 | 248.8 | 194.8 | 265.6 | 212 | 226.2 | 177.1 | 241.4 | 239.5 | 258.3 | 176.8 | 247.8 | 177.1 | 254.3 | 173.3 | 173.3 | 150.2 | 198.1 | 174.3 | 162.6 | 139.8 | 183.2 | 467.3 | 153.3 | 82.99 | 137.2 | 126.2 | 148.8 | 123.9 | 132.4 | 130.9 | 141.2 | 83.39 | 125.3 | 131.1 | 132.3 | 99.69 | 119.7 | 110.6 | 126 | 100.5 | 122.1 | 93.5 | 97.14 | 91.64 | 103.5 | 70.44 | 91.85 | 99.12 | 96.74 | 56.39 | 79.77 | 81.73 | 92.44 | 60.17 | 80 | 62.86 | 71.71 | 53.07 | 55.34 | 51.52 | 59.95 | 34.56 | 39.88 | 48.6 | 50.74 | 25.11 | 38.7 | 36.41 | 40.56 | 15.58 | 33.97 | 33.77 | 37.7 | 18.4 | 20.55 | 20.16 | 23.92 | 15.87 | 20.06 | 25.3 | 21.5 | 21.76 | 21.12 | 18.7 | 11.8 | 7.34 | 18.24 | 12.96 | 10.89 | 12.83 | -0.96 | 14.85 | 14.08 | 10.08 | 6.96 | 9.36 | 9.48 | 7.08 | 8.96 | 4.22 | 8.76 | 6.24 | 7.2 | |||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
366.3 | 346.8 | 338.6 | 334.1 | 356.2 | 330.6 | 341.7 | 242.6 | 365.7 | 234.8 | 235.8 | 220.5 | 332.5 | 213.5 | 214.4 | 200.5 | 302.3 | 194.1 | 185.4 | 193.7 | 287.8 | 222.7 | 192.2 | 160.4 | 263 | 213.6 | 212.7 | 172.8 | 228.6 | 189.6 | 215.3 | 178.9 | 204.8 | 183.7 | 218 | 141.4 | 178.7 | 159.7 | 172.2 | 155.8 | 182.6 | 152.6 | 174.1 | 143 | 185.2 | 144.8 | 163.3 | 138 | 181.7 | 153.7 | 162.8 | 136.6 | 172.6 | 125.6 | 139.1 | 115.1 | 146.5 | 141.2 | 145.8 | 121.1 | 169.9 | 134.7 | 125.3 | 118.3 | 162.5 | 142.5 | 131.4 | 110.5 | 139.1 | 124.6 | 120.5 | 91.52 | 119.4 | 72.41 | 112.1 | 88.28 | 112.1 | 89.4 | 78.76 | 65.44 | 69.39 | 74.38 | 71.41 | 62.07 | 121.5 | 53.6 | 53.62 | 30.99 | 36.6 | 35.43 | 37.39 | 30.89 | 52.26 | 42.44 | 34.43 | 24.3 | 65.51 | 62.61 | 47.68 | 43.89 | 52.07 | 55.94 | 56.4 | 52.65 | 40.62 | 41.55 | 50.88 | 53.44 | 44.56 | 62.83 | 23.72 | 41.76 | 38.96 | 37.12 | |||||||
| Average |
1234
|
375.5 | 351.4 | 340.7 | 346.2 | 358.5 | 342.6 | 346.2 | 303.3 | 457.2 | 293.5 | 294.7 | 275.7 | 415.6 | 266.8 | 267.9 | 250.6 | 377.8 | 242.6 | 231.8 | 242.2 | 359.7 | 278.4 | 240.3 | 200.5 | 328.8 | 267.1 | 265.8 | 216.1 | 285.7 | 236.9 | 269.1 | 223.6 | 256 | 229.6 | 272.5 | 176.7 | 223.4 | 199.6 | 215.2 | 194.8 | 228.2 | 190.8 | 217.6 | 178.7 | 231.4 | 181 | 204.1 | 172.5 | 227.1 | 192.1 | 203.5 | 170.8 | 215.8 | 157 | 173.9 | 143.8 | 183.2 | 176.5 | 182.2 | 151.4 | 212.4 | 168.3 | 156.7 | 147.8 | 203.2 | 178.1 | 164.2 | 138.1 | 173.9 | 155.8 | 150.6 | 114.4 | 149.3 | 90.51 | 140.1 | 110.3 | 140.1 | 111.7 | 98.45 | 81.8 | 86.74 | 92.98 | 89.26 | 77.58 | 151.8 | 67 | 67.03 | 38.73 | 45.75 | 44.29 | 46.73 | 38.62 | 65.32 | 53.05 | 43.04 | 30.38 | 81.88 | 78.27 | 59.6 | 54.86 | 65.09 | 69.93 | 70.5 | 65.81 | 50.77 | 51.93 | 63.6 | 66.8 | 55.7 | 78.53 | 29.64 | 52.2 | 48.7 | 46.4 | |||||||
| High |
1234
|
380.1 | 356 | 345.1 | 348.5 | 360.8 | 344.9 | 348.5 | 363.9 | 548.6 | 352.2 | 353.7 | 330.8 | 498.7 | 320.2 | 321.5 | 300.7 | 453.4 | 291.1 | 278.1 | 290.6 | 431.7 | 334 | 288.3 | 240.6 | 394.6 | 320.5 | 319 | 259.3 | 342.9 | 284.3 | 323 | 268.3 | 307.2 | 275.5 | 327 | 212 | 268.1 | 239.5 | 258.3 | 233.7 | 273.8 | 228.9 | 261.1 | 214.4 | 277.7 | 217.2 | 244.9 | 207 | 272.5 | 230.5 | 244.2 | 204.9 | 259 | 188.4 | 208.7 | 172.6 | 219.8 | 211.8 | 218.6 | 181.7 | 254.9 | 202 | 188 | 177.4 | 243.8 | 213.7 | 197.1 | 165.7 | 208.7 | 186.9 | 180.7 | 137.3 | 179.1 | 108.6 | 168.1 | 132.4 | 168.2 | 134.1 | 118.1 | 98.16 | 104.1 | 111.6 | 107.1 | 93.1 | 182.2 | 80.4 | 80.43 | 46.48 | 54.89 | 53.14 | 56.08 | 46.34 | 78.38 | 63.66 | 51.64 | 36.45 | 98.26 | 93.92 | 71.51 | 65.83 | 78.11 | 83.91 | 84.6 | 78.98 | 60.93 | 62.32 | 76.32 | 80.16 | 66.84 | 94.24 | 35.57 | 62.64 | 58.44 | 55.68 | |||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.816 | 0.716 | 0.786 | 0.886 | 0.747 | 0.672 | 0.835 | 0.862 | 0.637 | 0.658 | 0.764 | 0.734 | 0.577 | 0.626 | 0.688 | 0.733 | 0.57 | 0.684 | 0.668 | 0.775 | 0.502 | 0.646 | 0.607 | 0.742 | 0.528 | 0.585 | 0.501 | 0.633 | 0.47 | 0.4 | 0.36 | 0.47 | 0.38 | 0.36 | 0.3 | 0.32 | 0.32 | 0.38 | 0.3 | 0.33 | 0.33 | 0.34 | 0.26 | 0.3 | 0.33 | 0.31 | 0.23 | 0.28 | 0.26 | 0.29 | 0.23 | 0.27 | 0.22 | 0.2 | 0.21 | 0.22 | 0.18 | 0.2 | 0.22 | 0.22 | 0.18 | 0.18 | 0.18 | 0.21 | 0.15 | 0.16 | 0.14 | 0.17 | 0.14 | 0.13 | 0.12 | 0.13 | 0.08 | 0.07 | 0.12 | 0.12 | 0.06 | 0.08 | 0.08 | 0.09 | 0.03 | 0.07 | 0.07 | 0.08 | 0.07 | 0.04 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.04 | 0.029 | 0.04 | 0.05 | 0.03 | 0.02 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.019 | 0.02 | 0.02 | 0.02 | 0.03 | 0.01 | 0.02 | 0.019 | 0.01 | |||||||
| Average |
1234
|
0.836 | 0.736 | 0.857 | 0.896 | 0.767 | 0.682 | 0.845 | 0.872 | 0.646 | 0.688 | 0.797 | 0.765 | 0.602 | 0.652 | 0.717 | 0.764 | 0.595 | 0.713 | 0.697 | 0.808 | 0.524 | 0.673 | 0.633 | 0.773 | 0.55 | 0.61 | 0.522 | 0.66 | 0.59 | 0.5 | 0.45 | 0.59 | 0.48 | 0.45 | 0.37 | 0.4 | 0.4 | 0.47 | 0.37 | 0.41 | 0.41 | 0.43 | 0.33 | 0.38 | 0.41 | 0.39 | 0.29 | 0.35 | 0.33 | 0.36 | 0.29 | 0.34 | 0.27 | 0.25 | 0.26 | 0.27 | 0.23 | 0.25 | 0.28 | 0.27 | 0.22 | 0.22 | 0.22 | 0.26 | 0.19 | 0.2 | 0.18 | 0.21 | 0.17 | 0.16 | 0.15 | 0.16 | 0.1 | 0.09 | 0.15 | 0.15 | 0.07 | 0.1 | 0.1 | 0.11 | 0.04 | 0.09 | 0.09 | 0.1 | 0.09 | 0.05 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.05 | 0.03 | 0.05 | 0.06 | 0.04 | 0.03 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.04 | 0.01 | 0.03 | 0.02 | 0.01 | |||||||
| High |
1234
|
0.846 | 0.797 | 0.911 | 0.975 | 0.777 | 0.732 | 0.865 | 0.893 | 0.664 | 0.748 | 0.814 | 0.782 | 0.615 | 0.667 | 0.732 | 0.781 | 0.607 | 0.729 | 0.712 | 0.826 | 0.535 | 0.688 | 0.647 | 0.79 | 0.562 | 0.623 | 0.533 | 0.675 | 0.71 | 0.6 | 0.54 | 0.71 | 0.58 | 0.54 | 0.44 | 0.48 | 0.48 | 0.56 | 0.44 | 0.49 | 0.49 | 0.52 | 0.4 | 0.46 | 0.49 | 0.47 | 0.35 | 0.42 | 0.4 | 0.43 | 0.35 | 0.41 | 0.32 | 0.3 | 0.31 | 0.32 | 0.28 | 0.3 | 0.34 | 0.32 | 0.26 | 0.26 | 0.26 | 0.31 | 0.23 | 0.24 | 0.22 | 0.25 | 0.2 | 0.19 | 0.18 | 0.19 | 0.12 | 0.11 | 0.18 | 0.18 | 0.08 | 0.12 | 0.12 | 0.13 | 0.05 | 0.11 | 0.11 | 0.12 | 0.11 | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.06 | 0.04 | 0.06 | 0.07 | 0.05 | 0.04 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.02 | 0.04 | 0.04 | 0.04 | 0.05 | 0.01 | 0.04 | 0.02 | 0.01 | |||||||