| 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
|
3 | 3 | 4 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 10 | 14 | 8 | 8 | 10 | 13 | 7 | 7 | 9 | 16 | 18 | 8 | 11 | 13 | 12 | 14 | 12 | 7 | 8 | 10 | 9 | 8 | 13 | 14 | 7 | 11 | 14 | 16 | 9 | 13 | 16 | 19 | 14 | 15 | 20 | 9 | 19 | 12 | 15 | 19 | 14 | 15 | 12 | 7 | 18 | 12 | 16 | 14 | 8 | 10 | 14 | 17 | 9 | 17 | 15 | 8 | 9 | 9 | 17 | 13 | 11 | 8 | 19 | 10 | 16 | 15 | 15 | 12 | 7 | 13 | 16 | 16 | 8 | 9 | 16 | 7 | 14 | 14 | 16 | 17 | 16 | 18 | 17 | 13 | 12 | 16 | 18 | 16 | 10 | 7 | 8 | 19 | 12 | 14 | 8 | 17 | 16 | 15 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2,532 | 2,533 | 2,504 | 2,368 | 2,301 | 2,245 | 2,205 | 2,092 | 2,018 | 2,004 | 1,948 | 1,892 | 1,847 | 1,835 | 1,726 | 1,637 | 1,594 | 1,562 | 1,526 | 1,485 | 1,448 | 1,493 | 1,424 | 1,394 | 1,375 | 1,354 | 1,334 | 1,296 | 907.2 | 943.1 | 756.9 | 1,124 | 934.3 | 898 | 794.3 | 839.5 | 842 | 869.2 | 710.9 | 728.6 | 754.7 | 618.2 | 751.6 | 1,058 | 832.8 | 760.2 | 888.2 | 987.1 | 788.9 | 717.8 | 515.7 | 632.2 | 843.1 | 446.5 | 456.6 | 589.4 | 447.8 | 707.2 | 697 | 686 | 521.2 | 686 | 616.8 | 691.4 | 593.4 | 438.5 | 3,706 | 667.8 | 626.4 | 669 | 456 | 674.7 | 446.5 | 769.6 | 598.3 | 619.5 | 699.1 | 658.4 | 616.4 | 585.3 | 598.3 | 583.1 | 524.4 | 552 | 484 | 598.3 | 517.3 | 459 | 423.4 | 588.8 | 485.6 | 481.4 | 394.5 | 408 | 546.2 | 383.6 | 449.1 | 453.3 | 442.1 | 357.6 | 343.7 | 1,030 | 331.1 | 332.7 | 310.3 | 330.9 | 249.5 | 345.7 | 422.6 | 369.8 | 260.3 | 252.4 | 285.5 | 270.7 | 284.2 | 300.2 | 275 | |||||||
| Average |
1234
|
2,564 | 2,551 | 2,528 | 2,404 | 2,327 | 2,254 | 2,223 | 2,137 | 2,035 | 2,010 | 1,969 | 1,912 | 1,866 | 1,854 | 1,744 | 1,654 | 1,611 | 1,578 | 1,542 | 1,500 | 1,463 | 1,509 | 1,439 | 1,409 | 1,389 | 1,368 | 1,348 | 1,309 | 1,134 | 1,179 | 946.2 | 1,406 | 1,168 | 1,122 | 992.9 | 1,049 | 1,052 | 1,087 | 888.7 | 910.8 | 943.4 | 772.8 | 939.5 | 1,323 | 1,041 | 950.3 | 1,110 | 1,234 | 986.1 | 897.3 | 644.6 | 790.3 | 1,054 | 558.1 | 570.7 | 736.8 | 559.8 | 884 | 871.3 | 857.5 | 651.5 | 857.5 | 771 | 864.2 | 741.7 | 548.1 | 4,632 | 834.8 | 783 | 836.3 | 570 | 843.4 | 558.1 | 962 | 747.8 | 774.4 | 873.9 | 823 | 770.5 | 731.6 | 747.8 | 728.9 | 655.5 | 690 | 605 | 747.8 | 646.7 | 573.7 | 529.3 | 736 | 607 | 601.7 | 493.1 | 510 | 682.8 | 479.5 | 561.4 | 566.7 | 552.7 | 447.1 | 429.7 | 1,287 | 413.9 | 415.8 | 387.8 | 413.6 | 311.9 | 432.1 | 528.3 | 462.3 | 325.3 | 315.5 | 356.8 | 338.4 | 355.3 | 375.2 | 343.7 | |||||||
| High |
1234
|
2,583 | 2,569 | 2,557 | 2,467 | 2,363 | 2,272 | 2,241 | 2,174 | 2,055 | 2,022 | 1,986 | 1,928 | 1,882 | 1,870 | 1,759 | 1,668 | 1,625 | 1,591 | 1,555 | 1,513 | 1,476 | 1,522 | 1,451 | 1,421 | 1,401 | 1,380 | 1,360 | 1,320 | 1,361 | 1,415 | 1,135 | 1,687 | 1,402 | 1,347 | 1,191 | 1,259 | 1,263 | 1,304 | 1,066 | 1,093 | 1,132 | 927.4 | 1,127 | 1,587 | 1,249 | 1,140 | 1,332 | 1,481 | 1,183 | 1,077 | 773.5 | 948.4 | 1,265 | 669.8 | 684.8 | 884.1 | 671.7 | 1,061 | 1,046 | 1,029 | 781.9 | 1,029 | 925.2 | 1,037 | 890.1 | 657.8 | 5,558 | 1,002 | 939.6 | 1,004 | 684 | 1,012 | 669.7 | 1,154 | 897.4 | 929.2 | 1,049 | 987.6 | 924.6 | 877.9 | 897.4 | 874.7 | 786.6 | 828 | 726 | 897.4 | 776 | 688.5 | 635.1 | 883.2 | 728.4 | 722 | 591.7 | 611.9 | 819.3 | 575.3 | 673.6 | 680 | 663.2 | 536.5 | 515.6 | 1,544 | 496.6 | 499 | 465.4 | 496.4 | 374.2 | 518.5 | 633.9 | 554.7 | 390.4 | 378.6 | 428.2 | 406.1 | 426.4 | 450.2 | 412.4 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
534.9 | 535.2 | 529 | 500.2 | 486 | 474.3 | 465.8 | -565 | 1,252 | 105.3 | -1,834 | -446.6 | 1,138 | 95.71 | -1,667 | -353 | 1,035 | 102.4 | 433.3 | 447.2 | 698.3 | 423.5 | 822.3 | -2,219 | 579.4 | 205.1 | 310.2 | 580.3 | -553 | 463.8 | 146 | -25.08 | 166.1 | 109.7 | 91.8 | 204.4 | 107.8 | 198.2 | 103.1 | 169 | 150.6 | 126.7 | 131.4 | 188 | 199.7 | 197.6 | 110 | 135.9 | 153.8 | 145.8 | 77.98 | 156.4 | 234.8 | 61.95 | 21.2 | 93.94 | 92.86 | 33.6 | -94.52 | 86.67 | 89.7 | 213.6 | 32.8 | 98.83 | 302.1 | 138.8 | -70.2 | 48.38 | 191.2 | 321.3 | 42.24 | -102.8 | 134.6 | 168.9 | 379.1 | 218.8 | 164.9 | 136.8 | 145.1 | 123.6 | 208.9 | 125.3 | 147.1 | 149.6 | 163.6 | 92.36 | 150 | 122.4 | 97 | 126.1 | 85.7 | 54.47 | 44.25 | 61.15 | 41.05 | 67.2 | 41.58 | 42.26 | 55.26 | 77.93 | -68.1 | 4.15 | 75.36 | 86.28 | 42.08 | 60.45 | 62.42 | 77.32 | 63.49 | 67.59 | 50.28 | 73.87 | 75.28 | 76.47 | 80.47 | 84.56 | 67.42 | |||||||
| Average |
1234
|
541.6 | 539 | 534.1 | 507.8 | 491.7 | 476.2 | 469.6 | -470.8 | 1,565 | 131.6 | -1,529 | -372.2 | 1,423 | 119.6 | -1,390 | -294.2 | 1,294 | 128 | 541.6 | 559 | 872.9 | 529.4 | 1,028 | -1,849 | 724.2 | 256.4 | 387.7 | 725.3 | -460.8 | 579.8 | 182.5 | -20.9 | 207.6 | 137.1 | 114.7 | 255.5 | 134.7 | 247.7 | 128.8 | 211.3 | 188.2 | 158.4 | 164.2 | 235 | 249.7 | 247 | 137.5 | 169.9 | 192.3 | 182.2 | 97.47 | 195.5 | 293.4 | 77.44 | 26.5 | 117.4 | 116.1 | 42 | -78.77 | 108.3 | 112.1 | 267 | 41 | 123.5 | 377.6 | 173.5 | -58.5 | 60.48 | 239 | 401.6 | 52.8 | -85.63 | 168.2 | 211.2 | 473.9 | 273.5 | 206.1 | 171 | 181.4 | 154.5 | 261.1 | 156.6 | 183.9 | 187 | 204.4 | 115.4 | 187.6 | 153 | 121.2 | 157.6 | 107.1 | 68.09 | 55.32 | 76.43 | 51.31 | 84 | 51.97 | 52.83 | 69.07 | 97.42 | -56.75 | 5.19 | 94.2 | 107.9 | 52.6 | 75.56 | 78.02 | 96.65 | 79.36 | 84.49 | 62.85 | 92.34 | 94.1 | 95.59 | 100.6 | 105.7 | 84.28 | |||||||
| High |
1234
|
545.7 | 542.8 | 540.1 | 521.1 | 499.1 | 479.9 | 473.5 | -376.6 | 1,878 | 157.9 | -1,223 | -297.7 | 1,708 | 143.6 | -1,112 | -235.4 | 1,552 | 153.5 | 649.9 | 670.8 | 1,047 | 635.2 | 1,233 | -1,479 | 869.1 | 307.7 | 465.2 | 870.4 | -368.7 | 695.7 | 219 | -16.72 | 249.1 | 164.5 | 137.7 | 306.6 | 161.7 | 297.2 | 154.6 | 253.5 | 225.9 | 190 | 197.1 | 282 | 299.6 | 296.4 | 165 | 203.9 | 230.7 | 218.7 | 117 | 234.7 | 352.1 | 92.93 | 31.8 | 140.9 | 139.3 | 50.4 | -63.01 | 130 | 134.5 | 320.4 | 49.2 | 148.2 | 453.1 | 208.2 | -46.8 | 72.58 | 286.8 | 481.9 | 63.36 | -68.51 | 201.9 | 253.4 | 568.7 | 328.2 | 247.4 | 205.2 | 217.6 | 185.5 | 313.4 | 188 | 220.7 | 224.3 | 245.3 | 138.5 | 225.1 | 183.6 | 145.5 | 189.1 | 128.5 | 81.7 | 66.38 | 91.72 | 61.57 | 100.8 | 62.37 | 63.4 | 82.89 | 116.9 | -45.4 | 6.23 | 113 | 129.4 | 63.12 | 90.67 | 93.63 | 116 | 95.23 | 101.4 | 75.42 | 110.8 | 112.9 | 114.7 | 120.7 | 126.8 | 101.1 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
500.1 | 500.4 | 494.6 | 467.7 | 454.4 | 443.4 | 435.5 | 413.2 | 398.5 | 395.9 | 384.8 | 373.7 | 364.7 | 362.3 | 340.9 | 323.3 | 314.9 | 308.4 | 301.3 | 293.2 | 286 | 295 | 281.2 | 275.4 | 271.5 | 267.4 | 263.5 | 255.9 | 179.2 | 186.3 | 149.5 | 222.1 | 184.5 | 177.4 | 156.9 | 165.8 | 166.3 | 171.7 | 140.4 | 143.9 | 149.1 | 122.1 | 148.5 | 209 | 164.5 | 150.2 | 175.4 | 195 | 155.8 | 141.8 | 101.8 | 124.9 | 166.5 | 88.19 | 90.18 | 116.4 | 88.45 | 139.7 | 137.7 | 135.5 | 102.9 | 135.5 | 121.8 | 136.6 | 117.2 | 86.61 | 731.9 | 131.9 | 123.7 | 132.1 | 90.06 | 133.3 | 88.19 | 152 | 118.2 | 122.4 | 138.1 | 130 | 121.7 | 115.6 | 118.2 | 115.2 | 103.6 | 109 | 95.59 | 118.2 | 102.2 | 90.65 | 83.63 | 116.3 | 95.91 | 95.07 | 77.91 | 80.58 | 107.9 | 75.76 | 88.7 | 89.54 | 87.33 | 70.64 | 67.89 | 203.4 | 65.4 | 65.71 | 61.28 | 65.36 | 49.28 | 68.28 | 83.47 | 73.04 | 51.4 | 49.85 | 56.38 | 53.47 | 56.14 | 59.28 | 54.31 | |||||||
| Average |
1234
|
506.4 | 503.9 | 499.4 | 474.8 | 459.7 | 445.2 | 439.1 | 422.2 | 401.9 | 397.1 | 388.9 | 377.6 | 368.6 | 366.2 | 344.5 | 326.7 | 318.2 | 311.7 | 304.5 | 296.3 | 289 | 298.1 | 284.1 | 278.3 | 274.4 | 270.2 | 266.3 | 258.6 | 224 | 232.8 | 186.9 | 277.6 | 230.7 | 221.7 | 196.1 | 207.3 | 207.9 | 214.6 | 175.5 | 179.9 | 186.3 | 152.6 | 185.6 | 261.2 | 205.6 | 187.7 | 219.3 | 243.7 | 194.8 | 177.2 | 127.3 | 156.1 | 208.2 | 110.2 | 112.7 | 145.5 | 110.6 | 174.6 | 172.1 | 169.4 | 128.7 | 169.4 | 152.3 | 170.7 | 146.5 | 108.3 | 914.9 | 164.9 | 154.7 | 165.2 | 112.6 | 166.6 | 110.2 | 190 | 147.7 | 152.9 | 172.6 | 162.6 | 152.2 | 144.5 | 147.7 | 144 | 129.5 | 136.3 | 119.5 | 147.7 | 127.7 | 113.3 | 104.5 | 145.4 | 119.9 | 118.8 | 97.39 | 100.7 | 134.9 | 94.7 | 110.9 | 111.9 | 109.2 | 88.3 | 84.87 | 254.2 | 81.74 | 82.13 | 76.6 | 81.7 | 61.6 | 85.34 | 104.3 | 91.31 | 64.25 | 62.31 | 70.47 | 66.83 | 70.17 | 74.11 | 67.88 | |||||||
| High |
1234
|
510.2 | 507.5 | 505 | 487.2 | 466.7 | 448.7 | 442.7 | 429.3 | 405.9 | 399.3 | 392.2 | 380.8 | 371.7 | 369.3 | 347.4 | 329.5 | 320.9 | 314.3 | 307.1 | 298.8 | 291.5 | 300.6 | 286.5 | 280.7 | 276.7 | 272.5 | 268.5 | 260.8 | 268.8 | 279.4 | 224.3 | 333.1 | 276.8 | 266 | 235.3 | 248.7 | 249.5 | 257.5 | 210.6 | 215.9 | 223.6 | 183.2 | 222.7 | 313.5 | 246.7 | 225.2 | 263.1 | 292.5 | 233.7 | 212.7 | 152.8 | 187.3 | 249.8 | 132.3 | 135.3 | 174.6 | 132.7 | 209.5 | 206.5 | 203.2 | 154.4 | 203.2 | 182.7 | 204.8 | 175.8 | 129.9 | 1,098 | 197.9 | 185.6 | 198.2 | 135.1 | 199.9 | 132.3 | 228 | 177.2 | 183.5 | 207.1 | 195.1 | 182.6 | 173.4 | 177.2 | 172.8 | 155.4 | 163.5 | 143.4 | 177.2 | 153.3 | 136 | 125.4 | 174.4 | 143.9 | 142.6 | 116.9 | 120.9 | 161.8 | 113.6 | 133 | 134.3 | 131 | 106 | 101.8 | 305.1 | 98.09 | 98.56 | 91.92 | 98.04 | 73.92 | 102.4 | 125.2 | 109.6 | 77.11 | 74.77 | 84.57 | 80.2 | 84.21 | 88.93 | 81.46 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
428.7 | 252.2 | 198.2 | -108.8 | 246.6 | 211.8 | 133 | -485 | 977.1 | 73.22 | -1,479 | -383.4 | 888.3 | 66.56 | -1,345 | -303.1 | 807.5 | 71.19 | 335.5 | 344.8 | 543 | 316.8 | 634 | -1,765 | 446.7 | 156 | 237 | 448.6 | -452 | 395.8 | 108.9 | -40.92 | 471.8 | 72.18 | 59.61 | 135.6 | 69.09 | 129.2 | 66.36 | 109.6 | 97.07 | 81.95 | 84.39 | 119.7 | 127.3 | 126.9 | 70 | 84.71 | 93.36 | 93.16 | 49.58 | 100.8 | 151.3 | 39.07 | 12.8 | 58.97 | 60.99 | 16.37 | -65.23 | 53.73 | 56.79 | 134.9 | 21.6 | 61.65 | 192.2 | 89.57 | -44.46 | 30.24 | 128.8 | 209.9 | 30.24 | -53.95 | 90.69 | 114.5 | 251.1 | 145.9 | 108.3 | 92 | 97.72 | 395.5 | 134.6 | 85.24 | 98.92 | 100.2 | 109.4 | 59.37 | 104.8 | 82.33 | 66.2 | 86.82 | 59 | 38.81 | 30.6 | 43.59 | 31.23 | 46.67 | 27.65 | 29.89 | 40.62 | 49.55 | -40.52 | 6.51 | 51.22 | 58.2 | 28.44 | 42.75 | 42.27 | 53.51 | 44.06 | 47.61 | 36.18 | 50.04 | 52.86 | 53.39 | 56.85 | 59.2 | 46.89 | |||||||
| Average |
1234
|
458.3 | 337.9 | 221.8 | -97.9 | 300.3 | 230.7 | 151.7 | -404.2 | 1,221 | 91.52 | -1,233 | -319.5 | 1,110 | 83.2 | -1,121 | -252.6 | 1,009 | 88.99 | 419.3 | 431 | 678.8 | 396 | 792.5 | -1,471 | 558.3 | 195.1 | 296.3 | 560.7 | -376.7 | 494.8 | 136.1 | -34.1 | 589.7 | 90.23 | 74.51 | 169.5 | 86.36 | 161.5 | 82.95 | 137 | 121.3 | 102.4 | 105.5 | 149.6 | 159.1 | 158.6 | 87.5 | 105.9 | 116.7 | 116.4 | 61.98 | 126 | 189.1 | 48.84 | 16 | 73.71 | 76.24 | 20.46 | -54.36 | 67.17 | 70.99 | 168.6 | 27 | 77.07 | 240.3 | 112 | -37.05 | 37.8 | 161 | 262.4 | 37.8 | -44.96 | 113.4 | 143.1 | 313.8 | 182.3 | 135.3 | 115 | 122.1 | 494.3 | 168.3 | 106.6 | 123.7 | 125.2 | 136.8 | 74.21 | 130.9 | 102.9 | 82.75 | 108.5 | 73.76 | 48.51 | 38.24 | 54.49 | 39.04 | 58.33 | 34.56 | 37.37 | 50.78 | 61.93 | -33.77 | 8.14 | 64.02 | 72.75 | 35.55 | 53.44 | 52.83 | 66.89 | 55.07 | 59.51 | 45.23 | 62.55 | 66.08 | 66.73 | 71.06 | 74 | 58.62 | |||||||
| High |
1234
|
492.8 | 395 | 235 | -91.16 | 343 | 262.3 | 178.3 | -323.3 | 1,466 | 109.8 | -986.1 | -255.6 | 1,332 | 99.84 | -896.4 | -202.1 | 1,211 | 106.8 | 503.2 | 517.3 | 814.5 | 475.2 | 951 | -1,177 | 670 | 234.1 | 355.6 | 672.9 | -301.3 | 593.7 | 163.3 | -27.28 | 707.7 | 108.3 | 89.41 | 203.4 | 103.6 | 193.8 | 99.54 | 164.4 | 145.6 | 122.9 | 126.6 | 179.6 | 191 | 190.3 | 105 | 127.1 | 140 | 139.7 | 74.37 | 151.2 | 226.9 | 58.61 | 19.2 | 88.46 | 91.49 | 24.55 | -43.49 | 80.6 | 85.19 | 202.4 | 32.4 | 92.48 | 288.3 | 134.4 | -29.64 | 45.36 | 193.2 | 314.9 | 45.36 | -35.97 | 136 | 171.7 | 376.6 | 218.8 | 162.4 | 138 | 146.6 | 593.2 | 201.9 | 127.9 | 148.4 | 150.3 | 164.1 | 89.06 | 157.1 | 123.5 | 99.31 | 130.2 | 88.51 | 58.21 | 45.89 | 65.38 | 46.85 | 70 | 41.48 | 44.84 | 60.94 | 74.32 | -27.01 | 9.77 | 76.83 | 87.3 | 42.66 | 64.12 | 63.4 | 80.27 | 66.08 | 71.42 | 54.28 | 75.06 | 79.3 | 80.08 | 85.28 | 88.8 | 70.34 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.74 | 1.37 | 0 | 0 | 0 | 0 | 3.46 | 2.4 | 3.63 | 4.71 | 2.1 | 6.24 | 216.9 | 213.6 | 202.3 | 115.7 | 206.4 | 123.8 | 208.6 | 176.7 | 194 | 219 | 191.2 | 174 | 176.2 | 0 | 0 | 0 | 0 | 122.5 | 145.1 | 146.7 | 125.8 | 100.6 | 146.1 | 130 | 126 | 97.8 | 104.7 | 142.8 | 100.2 | 111.5 | 117.4 | 125.9 | 95.59 | 92.35 | 153.3 | 87.89 | 91.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Average |
1234
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.43 | 1.71 | 0 | 0 | 0 | 0 | 4.32 | 3 | 4.53 | 5.88 | 2.62 | 7.8 | 271.1 | 267 | 252.9 | 144.6 | 258 | 154.8 | 260.8 | 220.8 | 242.5 | 273.8 | 239 | 217.5 | 220.3 | 0 | 0 | 0 | 0 | 153.2 | 181.4 | 183.3 | 157.2 | 125.7 | 182.6 | 162.4 | 157.4 | 122.2 | 130.9 | 178.5 | 125.2 | 139.3 | 146.8 | 157.3 | 119.5 | 115.4 | 191.6 | 109.9 | 113.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| High |
1234
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.11 | 2.05 | 0 | 0 | 0 | 0 | 5.19 | 3.6 | 5.44 | 7.06 | 3.14 | 9.36 | 325.3 | 320.4 | 303.4 | 173.5 | 309.6 | 185.8 | 312.9 | 265 | 290.9 | 328.6 | 286.8 | 261 | 264.4 | 0 | 0 | 0 | 0 | 183.8 | 217.7 | 220 | 188.6 | 150.9 | 219.1 | 194.9 | 188.9 | 146.7 | 157.1 | 214.2 | 150.3 | 167.2 | 176.1 | 188.8 | 143.4 | 138.5 | 230 | 131.8 | 136.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2.72 | 1.6 | 1.26 | -0.689 | 1.56 | 1.34 | 0.843 | 1.53 | 1.71 | 0.989 | 0.73 | 0.717 | 1.26 | 0.665 | 1.02 | 1.45 | 1.33 | 0.861 | 0.975 | 1.04 | 1.17 | 0.379 | 0.372 | 1.03 | 1.1 | 0.875 | 0.636 | 0.858 | 0.56 | 0.54 | 0.3 | 0.7 | 0.63 | 0.37 | 0.3 | 0.34 | 0.46 | 0.56 | 0.23 | 0.41 | 0.56 | 0.33 | 0.19 | 0.66 | 0.65 | 0.52 | 0.4 | 0.51 | 0.53 | 0.45 | 0.18 | 0.43 | 0.39 | 0.14 | 0.04 | 0.29 | 0.26 | 0.11 | -0.85 | 0.31 | 0.16 | 0.32 | 0.21 | 0.41 | 0.41 | 0.22 | 0.28 | 0.22 | 0.46 | 0.41 | 0.14 | 0.61 | 0.36 | 0.72 | 0.61 | 0.62 | 0.61 | 0.53 | 0.5 | 0.48 | 0.64 | 0.41 | 0.43 | 0.48 | 0.42 | 0.21 | 0.39 | 0.34 | 0.27 | 0.38 | 0.29 | 0.32 | 0.22 | 0.22 | 0.23 | 0.22 | 0.25 | 0.18 | 0.22 | 0.23 | -0.11 | 0.43 | 0.24 | 0.26 | 0.2 | 0.24 | 0.15 | 0.22 | 0.33 | 0.29 | 0.16 | 0.21 | 0.25 | 0.21 | 0.24 | 0.25 | 0.22 | |||||||
| Average |
1234
|
2.9 | 2.14 | 1.41 | -0.62 | 1.9 | 1.46 | 0.961 | 1.69 | 1.95 | 1.15 | 0.74 | 0.726 | 1.28 | 0.674 | 1.06 | 1.47 | 1.35 | 0.872 | 0.987 | 1.05 | 1.19 | 0.384 | 0.377 | 1.05 | 1.12 | 0.887 | 0.645 | 0.87 | 0.7 | 0.68 | 0.37 | 0.88 | 0.79 | 0.46 | 0.38 | 0.43 | 0.57 | 0.7 | 0.29 | 0.51 | 0.7 | 0.42 | 0.23 | 0.83 | 0.81 | 0.65 | 0.5 | 0.64 | 0.66 | 0.56 | 0.23 | 0.54 | 0.48 | 0.18 | 0.05 | 0.36 | 0.33 | 0.14 | -0.71 | 0.39 | 0.2 | 0.4 | 0.26 | 0.51 | 0.51 | 0.27 | 0.35 | 0.27 | 0.57 | 0.51 | 0.18 | 0.76 | 0.45 | 0.9 | 0.76 | 0.78 | 0.76 | 0.66 | 0.62 | 0.6 | 0.8 | 0.51 | 0.54 | 0.6 | 0.52 | 0.26 | 0.49 | 0.43 | 0.34 | 0.48 | 0.36 | 0.4 | 0.28 | 0.28 | 0.29 | 0.28 | 0.31 | 0.23 | 0.28 | 0.29 | -0.09 | 0.54 | 0.3 | 0.33 | 0.25 | 0.3 | 0.19 | 0.28 | 0.41 | 0.36 | 0.2 | 0.26 | 0.31 | 0.26 | 0.3 | 0.31 | 0.27 | |||||||
| High |
1234
|
3.12 | 2.5 | 1.49 | -0.578 | 2.17 | 1.66 | 1.13 | 1.99 | 2.26 | 1.24 | 0.748 | 0.735 | 1.29 | 0.682 | 1.11 | 1.49 | 1.36 | 0.882 | 0.999 | 1.06 | 1.2 | 0.388 | 0.381 | 1.06 | 1.13 | 0.897 | 0.652 | 0.88 | 0.84 | 0.82 | 0.44 | 1.06 | 0.95 | 0.55 | 0.46 | 0.52 | 0.68 | 0.84 | 0.35 | 0.61 | 0.84 | 0.5 | 0.28 | 1 | 0.97 | 0.78 | 0.6 | 0.77 | 0.79 | 0.67 | 0.28 | 0.65 | 0.58 | 0.21 | 0.07 | 0.43 | 0.4 | 0.17 | -0.57 | 0.47 | 0.24 | 0.48 | 0.31 | 0.61 | 0.61 | 0.33 | 0.42 | 0.32 | 0.68 | 0.61 | 0.22 | 0.91 | 0.54 | 1.08 | 0.91 | 0.94 | 0.91 | 0.79 | 0.74 | 0.72 | 0.96 | 0.61 | 0.65 | 0.72 | 0.62 | 0.32 | 0.59 | 0.52 | 0.41 | 0.58 | 0.43 | 0.48 | 0.34 | 0.34 | 0.35 | 0.34 | 0.37 | 0.28 | 0.34 | 0.35 | -0.07 | 0.65 | 0.36 | 0.4 | 0.3 | 0.36 | 0.23 | 0.34 | 0.49 | 0.43 | 0.24 | 0.31 | 0.37 | 0.31 | 0.36 | 0.37 | 0.32 | |||||||