| 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
|
6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 6 | 4 | 6 | 4 | 5 | 3 | 5 | 3 | 8 | 8 | 19 | 13 | 15 | 19 | 20 | 19 | 8 | 16 | 11 | 9 | 10 | 12 | 10 | 15 | 18 | 8 | 12 | 16 | 9 | 8 | 7 | 18 | 11 | 17 | 16 | 9 | 19 | 14 | 19 | 16 | 7 | 18 | 15 | 17 | 14 | 13 | 20 | 9 | 15 | 12 | 7 | 11 | 15 | 20 | 14 | 17 | 13 | 17 | 19 | 9 | 14 | 11 | 14 | 20 | 8 | 8 | 18 | 7 | 19 | 10 | 9 | 11 | 10 | 20 | 7 | 12 | 8 | 16 | 12 | 16 | 15 | 16 | 17 | 7 | 14 | 16 | 18 | 16 | 20 | 15 | 15 | 19 | 17 | 7 | 12 | 18 | 8 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,088 | 1,309 | 1,483 | 1,061 | 1,145 | 1,359 | 1,439 | 987 | 1,029 | 1,247 | 1,550 | 1,190 | 1,417 | 1,759 | 1,659 | 1,319 | 1,267 | 1,245 | 1,129 | 957.5 | 1,052 | 1,103 | 982.7 | 1,022 | 1,115 | 1,271 | 1,300 | 1,018 | 711.5 | 1,016 | 856.7 | 779.2 | 784.3 | 790.2 | 802.1 | 678.5 | 502.9 | 770 | 742.8 | 491.4 | 627.5 | 808.4 | 771.2 | 557.8 | 585.2 | 668.1 | 705.5 | 473.9 | 91.61 | 648.2 | 745.3 | 497.8 | 51.06 | 795.6 | 708.3 | 461.7 | 46 | 641.6 | 728.7 | 471.1 | 452.4 | 483 | 541.7 | 291.9 | 153 | 450.3 | 326.3 | 425 | 634.2 | 706.1 | 593.9 | 649.5 | 405.6 | 605.2 | 611 | 571.3 | 478.3 | 508.9 | 487.9 | 434.2 | 326.8 | 428.7 | 478.9 | 376.4 | 381.3 | 345.6 | 404.8 | 339 | 328.7 | 288.4 | 399.5 | 320.2 | 326.6 | 375.8 | 409.5 | 329.4 | 346.8 | 493.2 | 465 | 418.9 | 698 | 355.5 | 376.1 | 322.4 | 306.4 | 320.7 | 333.1 | 282.8 | 294.5 | 286.1 | 300.3 | 234.6 | 235.3 | 236.8 | 246.1 | 219.8 | 210.9 | |||||||
| Average |
1234
|
1,110 | 1,319 | 1,493 | 1,089 | 1,155 | 1,379 | 1,449 | 996.1 | 1,090 | 1,268 | 1,578 | 1,211 | 1,442 | 1,790 | 1,688 | 1,342 | 1,289 | 1,267 | 1,149 | 974.5 | 1,071 | 1,122 | 1,000 | 1,040 | 1,135 | 1,293 | 1,323 | 1,036 | 889.3 | 1,271 | 1,071 | 974 | 980.4 | 987.8 | 1,003 | 848.1 | 628.7 | 962.5 | 928.5 | 614.2 | 784.3 | 1,011 | 963.9 | 697.3 | 731.5 | 835.1 | 881.9 | 592.3 | 114.5 | 810.3 | 931.7 | 622.2 | 63.83 | 994.5 | 885.4 | 577.1 | 57.5 | 802 | 910.8 | 588.9 | 565.4 | 603.7 | 677.2 | 364.9 | 191.2 | 562.8 | 407.9 | 531.3 | 792.8 | 882.7 | 742.4 | 811.9 | 507 | 756.5 | 763.7 | 714.2 | 597.8 | 636.1 | 609.9 | 542.8 | 408.6 | 535.8 | 598.6 | 470.5 | 476.6 | 432 | 506 | 423.7 | 410.9 | 360.5 | 499.3 | 400.3 | 408.2 | 469.7 | 511.9 | 411.8 | 433.5 | 616.5 | 581.2 | 523.6 | 872.5 | 444.4 | 470.2 | 403 | 383 | 400.9 | 416.3 | 353.4 | 368.1 | 357.6 | 375.3 | 293.3 | 294.1 | 296 | 307.6 | 274.7 | 263.6 | |||||||
| High |
1234
|
1,120 | 1,359 | 1,522 | 1,107 | 1,165 | 1,389 | 1,459 | 1,013 | 1,155 | 1,299 | 1,621 | 1,245 | 1,482 | 1,840 | 1,735 | 1,380 | 1,325 | 1,302 | 1,181 | 1,001 | 1,101 | 1,153 | 1,028 | 1,069 | 1,166 | 1,329 | 1,359 | 1,064 | 1,067 | 1,525 | 1,285 | 1,169 | 1,176 | 1,185 | 1,203 | 1,018 | 754.4 | 1,155 | 1,114 | 737.1 | 941.2 | 1,213 | 1,157 | 836.7 | 877.8 | 1,002 | 1,058 | 710.8 | 137.4 | 972.4 | 1,118 | 746.6 | 76.59 | 1,193 | 1,063 | 692.5 | 69 | 962.4 | 1,093 | 706.7 | 678.5 | 724.5 | 812.6 | 437.8 | 229.5 | 675.4 | 489.5 | 637.6 | 951.3 | 1,059 | 890.8 | 974.3 | 608.4 | 907.8 | 916.4 | 857 | 717.4 | 763.3 | 731.9 | 651.4 | 490.3 | 643 | 718.3 | 564.6 | 571.9 | 518.4 | 607.2 | 508.5 | 493.1 | 432.6 | 599.2 | 480.3 | 489.9 | 563.6 | 614.3 | 494.1 | 520.2 | 739.8 | 697.5 | 628.3 | 1,047 | 533.3 | 564.2 | 483.6 | 459.6 | 481.1 | 499.6 | 424.1 | 441.7 | 429.1 | 450.4 | 351.9 | 352.9 | 355.2 | 369.2 | 329.7 | 316.4 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
258.5 | 311.1 | 352.4 | 252.1 | 272.2 | 322.9 | 342 | 110.2 | 206.7 | 223.1 | 322 | 100.2 | 187.9 | 202.8 | 292.8 | 91.08 | 170.8 | 184.4 | 147.8 | 70.01 | 83.64 | 150.1 | 105.6 | 111.9 | 136 | 184.1 | 181.8 | 106.8 | 101.8 | 160 | 141.4 | 313.6 | 120.3 | 145.4 | 162.2 | 118.3 | 117.9 | 55.2 | 157.9 | 81.71 | 112.9 | 162.2 | 142.2 | 74.61 | 86.26 | 118.1 | 120.5 | 63.64 | 21.77 | 124.8 | 48.54 | 78.89 | 12.14 | 118.5 | 120.3 | 49.76 | 10.93 | 73.83 | 89.78 | 51.64 | 39.36 | 63.01 | 65.14 | 25.26 | 27.48 | 66.41 | 46.56 | 25.68 | 28.38 | 79.47 | 66.3 | -94.48 | 46.12 | 121.8 | 79.73 | 64.72 | 86 | 58.91 | 65.88 | 51.46 | 25.28 | 37.44 | 56.97 | 38.68 | 1.98 | 49.58 | 47.13 | 32.96 | 27.9 | 36.41 | 42.6 | 27.31 | -16.27 | 34.56 | 39.31 | 25.05 | 16.59 | 35.02 | 40.7 | 1.9 | 31.94 | 48.22 | 52.22 | 40.24 | 34.48 | 41.92 | 45.13 | 35.09 | 32.02 | 36.51 | 39.85 | 27.98 | 26.79 | 31.73 | 32.23 | 24.46 | 22.34 | |||||||
| Average |
1234
|
263.9 | 313.5 | 354.7 | 258.8 | 274.6 | 327.7 | 344.4 | 137.8 | 258.3 | 278.9 | 402.6 | 125.2 | 234.8 | 253.5 | 366 | 113.8 | 213.5 | 230.5 | 184.7 | 87.51 | 104.5 | 187.7 | 132 | 139.9 | 170 | 230.1 | 227.2 | 133.5 | 127.3 | 200 | 176.7 | 392 | 150.3 | 181.8 | 202.8 | 147.9 | 147.4 | 69 | 197.4 | 102.1 | 141.2 | 202.7 | 177.8 | 93.26 | 107.8 | 147.6 | 150.6 | 79.55 | 27.22 | 156.1 | 60.68 | 98.61 | 15.17 | 148.2 | 150.4 | 62.21 | 13.67 | 92.29 | 112.2 | 64.54 | 49.2 | 78.76 | 81.43 | 31.57 | 34.35 | 83.01 | 58.2 | 32.1 | 35.48 | 99.34 | 82.87 | -78.74 | 57.65 | 152.2 | 99.66 | 80.9 | 107.5 | 73.63 | 82.35 | 64.33 | 31.6 | 46.79 | 71.21 | 48.35 | 2.48 | 61.97 | 58.92 | 41.2 | 34.87 | 45.52 | 53.26 | 34.13 | -13.56 | 43.2 | 49.13 | 31.31 | 20.73 | 43.77 | 50.88 | 2.37 | 39.93 | 60.28 | 65.27 | 50.3 | 43.09 | 52.4 | 56.42 | 43.86 | 40.02 | 45.63 | 49.81 | 34.97 | 33.49 | 39.67 | 40.28 | 30.57 | 27.93 | |||||||
| High |
1234
|
266.3 | 322.9 | 361.7 | 263.2 | 276.9 | 330.1 | 346.8 | 165.3 | 310 | 334.6 | 483.1 | 150.3 | 281.8 | 304.2 | 439.2 | 136.6 | 256.2 | 276.6 | 221.6 | 105 | 125.5 | 225.2 | 158.3 | 167.8 | 204 | 276.2 | 272.7 | 160.2 | 152.7 | 240 | 212.1 | 470.5 | 180.4 | 218.1 | 243.4 | 177.5 | 176.9 | 82.8 | 236.9 | 122.6 | 169.4 | 243.3 | 213.4 | 111.9 | 129.4 | 177.1 | 180.8 | 95.46 | 32.66 | 187.3 | 72.82 | 118.3 | 18.2 | 177.8 | 180.5 | 74.65 | 16.4 | 110.7 | 134.7 | 77.45 | 59.04 | 94.51 | 97.71 | 37.88 | 41.22 | 99.61 | 69.84 | 38.52 | 42.57 | 119.2 | 99.45 | -62.99 | 69.17 | 182.6 | 119.6 | 97.08 | 129 | 88.36 | 98.82 | 77.19 | 37.92 | 56.15 | 85.45 | 58.02 | 2.97 | 74.37 | 70.7 | 49.44 | 41.85 | 54.62 | 63.91 | 40.96 | -10.85 | 51.84 | 58.96 | 37.57 | 24.88 | 52.53 | 61.06 | 2.85 | 47.91 | 72.34 | 78.32 | 60.36 | 51.71 | 62.88 | 67.7 | 52.63 | 48.02 | 54.76 | 59.77 | 41.97 | 40.19 | 47.6 | 48.34 | 36.69 | 33.52 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
206.2 | 248.1 | 281 | 201 | 217 | 257.5 | 272.7 | 110.4 | 156.4 | 147.1 | 277.3 | 100.4 | 142.2 | 133.7 | 252.1 | 91.28 | 129.3 | 121.6 | 103.5 | 44.63 | 57.83 | 110.5 | 69.28 | 75.65 | 99.78 | 144.1 | 144.6 | 72.57 | 72.3 | 119.9 | 108 | 74.93 | 82.34 | 112.6 | 129.4 | 84.12 | 90.02 | 138.1 | 132.6 | 62.58 | 88.78 | 134.2 | 115.9 | 52.2 | 65.5 | 98.34 | 100.3 | 45.46 | 38.3 | 100.4 | 112.6 | 55.41 | 9.68 | 95.98 | 99.67 | 38.86 | 42.16 | 59.85 | 71.32 | 36.31 | 19.11 | 47.72 | 50.57 | 16.98 | 20.66 | 52.4 | 39.42 | 13.92 | 26.12 | 69.16 | 60.23 | 42.2 | 65.62 | 70.16 | 66.05 | 48.65 | 50.4 | 52.08 | 58.72 | 42.89 | 20.35 | 42.52 | 52.73 | 36.82 | 26.28 | 39.84 | 39.83 | 27.48 | 22.73 | 26.05 | 30.88 | 22.28 | 17.66 | 24.92 | 31.25 | 18.88 | 13.49 | 25.13 | 31.13 | -11.51 | 27.43 | 39.25 | 44.65 | 32.84 | 28.5 | 34.88 | 38.95 | 27.41 | 26.76 | 29.12 | 33.17 | 22.36 | 21.79 | 26.06 | 27.31 | 19.2 | 16.95 | |||||||
| Average |
1234
|
210.4 | 250 | 282.9 | 206.3 | 218.9 | 261.3 | 274.6 | 138.1 | 195.5 | 183.9 | 346.7 | 125.5 | 177.8 | 167.2 | 315.1 | 114.1 | 161.6 | 152 | 129.3 | 55.78 | 72.28 | 138.1 | 86.6 | 94.57 | 124.7 | 180.2 | 180.7 | 90.72 | 90.38 | 149.8 | 135.1 | 93.66 | 102.9 | 140.8 | 161.8 | 105.1 | 112.5 | 172.6 | 165.7 | 78.23 | 111 | 167.8 | 144.8 | 65.26 | 81.88 | 122.9 | 125.4 | 56.82 | 47.88 | 125.5 | 140.8 | 69.27 | 12.1 | 120 | 124.6 | 48.57 | 52.7 | 74.82 | 89.15 | 45.39 | 23.89 | 59.65 | 63.21 | 21.23 | 25.82 | 65.5 | 49.28 | 17.4 | 32.65 | 86.45 | 75.29 | 52.75 | 82.02 | 87.7 | 82.57 | 60.82 | 63 | 65.1 | 73.41 | 53.61 | 25.44 | 53.15 | 65.91 | 46.03 | 32.84 | 49.8 | 49.79 | 34.35 | 28.41 | 32.57 | 38.6 | 27.85 | 22.08 | 31.15 | 39.06 | 23.6 | 16.86 | 31.41 | 38.91 | -9.59 | 34.29 | 49.07 | 55.82 | 41.06 | 35.62 | 43.6 | 48.69 | 34.26 | 33.45 | 36.39 | 41.46 | 27.95 | 27.23 | 32.57 | 34.14 | 24 | 21.18 | |||||||
| High |
1234
|
212.3 | 257.5 | 288.4 | 209.9 | 220.9 | 263.2 | 276.5 | 165.7 | 234.6 | 220.7 | 416 | 150.6 | 213.3 | 200.6 | 378.2 | 136.9 | 193.9 | 182.4 | 155.2 | 66.94 | 86.74 | 165.7 | 103.9 | 113.5 | 149.7 | 216.2 | 216.9 | 108.9 | 108.5 | 179.8 | 162.1 | 112.4 | 123.5 | 168.9 | 194.1 | 126.2 | 135 | 207.2 | 198.9 | 93.88 | 133.2 | 201.4 | 173.8 | 78.31 | 98.26 | 147.5 | 150.5 | 68.19 | 57.46 | 150.5 | 168.9 | 83.12 | 14.52 | 144 | 149.5 | 58.29 | 63.24 | 89.78 | 107 | 54.46 | 28.66 | 71.59 | 75.85 | 25.48 | 30.98 | 78.6 | 59.14 | 20.88 | 39.18 | 103.7 | 90.35 | 63.3 | 98.42 | 105.2 | 99.08 | 72.98 | 75.6 | 78.12 | 88.09 | 64.33 | 30.53 | 63.78 | 79.09 | 55.23 | 39.41 | 59.75 | 59.75 | 41.22 | 34.1 | 39.08 | 46.32 | 33.42 | 26.5 | 37.38 | 46.87 | 28.32 | 20.23 | 37.7 | 46.7 | -7.67 | 41.14 | 58.88 | 66.98 | 49.27 | 42.74 | 52.32 | 58.43 | 41.11 | 40.14 | 43.67 | 49.75 | 33.54 | 32.68 | 39.09 | 40.97 | 28.8 | 25.42 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
151.4 | 228 | 267.5 | 130.5 | 185.4 | 244.5 | 256.7 | 77.11 | 109.8 | 125.5 | 203.6 | 70.1 | 99.82 | 114.1 | 185.1 | 63.73 | 90.75 | 103.8 | 76.78 | 26.03 | 41.69 | 72.58 | 46.06 | 45.52 | 72.45 | 104.1 | 106.7 | 50.24 | 55.58 | 85.36 | 76.92 | 245 | 91.13 | 68.02 | 83.36 | 53.76 | 59.54 | -11.41 | 85.38 | 38.76 | 57.78 | 85.95 | 74.29 | 30.98 | 38.93 | 64.07 | 61.69 | 25.83 | 52.56 | 62.3 | 7.54 | 43.63 | 36.28 | 60.31 | 65.93 | 24.24 | 30.88 | 39.29 | 45.6 | 21.97 | 22.96 | 36.24 | 30.4 | 10.69 | 21.31 | 34.54 | 26.05 | 5.28 | 12.92 | 42.61 | 36.38 | -89.87 | 25.93 | 68.25 | 44.1 | 35.18 | 62.77 | 30.39 | 39.09 | 28.42 | 13.18 | 15.48 | 28.12 | 19.37 | -12.17 | 24.05 | 24.91 | 15.42 | 12.68 | 17.44 | 20.72 | 11.4 | -35.32 | 15.12 | 18.23 | 9.18 | 6.06 | 10.87 | 15.35 | -13.64 | 11.62 | 22.57 | 25.05 | 18.8 | 16.54 | 19.76 | 21.9 | 15.8 | 14.77 | 16.82 | 18.67 | 12.28 | 12.36 | 14.56 | 15.17 | 10.21 | 10.03 | |||||||
| Average |
1234
|
154 | 230.1 | 282.2 | 146.5 | 189.6 | 249.7 | 257.2 | 96.38 | 137.3 | 156.9 | 254.6 | 87.62 | 124.8 | 142.7 | 231.4 | 79.66 | 113.4 | 129.7 | 95.97 | 32.53 | 52.11 | 90.73 | 57.58 | 56.9 | 90.57 | 130.1 | 133.4 | 62.8 | 69.48 | 106.7 | 96.15 | 306.2 | 113.9 | 85.02 | 104.2 | 67.2 | 74.43 | -9.51 | 106.7 | 48.45 | 72.22 | 107.4 | 92.87 | 38.72 | 48.67 | 80.09 | 77.11 | 32.29 | 65.69 | 77.88 | 9.42 | 54.54 | 45.35 | 75.39 | 82.41 | 30.3 | 38.6 | 49.12 | 57 | 27.46 | 28.7 | 45.3 | 38.01 | 13.37 | 26.64 | 43.17 | 32.56 | 6.6 | 16.15 | 53.26 | 45.48 | -74.89 | 32.41 | 85.32 | 55.13 | 43.98 | 78.47 | 37.99 | 48.86 | 35.52 | 16.48 | 19.35 | 35.15 | 24.22 | -10.14 | 30.07 | 31.13 | 19.28 | 15.85 | 21.81 | 25.9 | 14.24 | -29.43 | 18.91 | 22.79 | 11.48 | 7.57 | 13.59 | 19.18 | -11.36 | 14.52 | 28.21 | 31.31 | 23.5 | 20.67 | 24.7 | 27.38 | 19.76 | 18.46 | 21.03 | 23.34 | 15.35 | 15.46 | 18.2 | 18.97 | 12.76 | 12.54 | |||||||
| High |
1234
|
155.7 | 233.9 | 297.4 | 165.3 | 194.7 | 254.8 | 257.6 | 115.7 | 164.7 | 188.3 | 305.5 | 105.1 | 149.7 | 171.2 | 277.7 | 95.59 | 136.1 | 155.6 | 115.2 | 39.04 | 62.53 | 108.9 | 69.09 | 68.29 | 108.7 | 156.1 | 160.1 | 75.36 | 83.37 | 128 | 115.4 | 367.4 | 136.7 | 102 | 125 | 80.64 | 89.31 | -7.61 | 128.1 | 58.14 | 86.66 | 128.9 | 111.4 | 46.46 | 58.4 | 96.1 | 92.53 | 38.75 | 78.83 | 93.45 | 11.31 | 65.45 | 54.42 | 90.47 | 98.89 | 36.35 | 46.32 | 58.94 | 68.4 | 32.95 | 34.44 | 54.36 | 45.61 | 16.04 | 31.96 | 51.81 | 39.07 | 7.92 | 19.38 | 63.92 | 54.57 | -59.91 | 38.89 | 102.4 | 66.15 | 52.78 | 94.16 | 45.59 | 58.63 | 42.63 | 19.77 | 23.22 | 42.18 | 29.06 | -8.11 | 36.08 | 37.36 | 23.13 | 19.02 | 26.17 | 31.08 | 17.09 | -23.55 | 22.69 | 27.35 | 13.78 | 9.08 | 16.3 | 23.02 | -9.09 | 17.43 | 33.85 | 37.58 | 28.2 | 24.81 | 29.64 | 32.85 | 23.71 | 22.16 | 25.23 | 28.01 | 18.42 | 18.55 | 21.84 | 22.76 | 15.31 | 15.05 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
138.9 | 167.2 | 189.4 | 135.4 | 146.2 | 173.5 | 183.7 | 80.85 | 165.9 | 170.2 | 142.2 | 73.5 | 150.8 | 154.7 | 129.3 | 66.82 | 137.1 | 140.6 | 124.7 | 79.68 | 84.93 | 115.2 | 93.53 | 119.3 | 109.9 | 132.1 | 120.2 | 103.9 | 95.96 | 141.1 | 108.2 | 117.6 | 123.4 | 120 | 115.4 | 121.5 | 110 | 105.3 | 97.46 | 70.22 | 82.28 | 101 | 98.33 | 77.13 | 71.39 | 69.28 | 78.26 | 66.53 | 24.51 | 86.05 | 98.01 | 86 | 6.52 | 87.73 | 75.3 | 43.42 | 5.87 | 73.1 | 77 | 56.37 | 68.31 | 51.31 | 60.26 | 31.81 | 48.61 | 49.36 | 34.17 | 54.16 | 72.98 | 66.88 | 54.2 | 77.15 | 41.89 | 59.71 | 62.38 | 66.07 | 48.61 | 46.96 | 42.32 | 42.35 | 21.08 | 44.49 | 49.06 | 41.02 | 39.23 | 47.04 | 38.51 | 37.03 | 36.29 | 38.81 | 38.95 | 34.63 | 36.3 | 40.3 | 39.48 | 37.11 | 38.92 | 54.42 | 48.58 | 45.96 | 41.96 | 34.29 | 36.49 | 36.13 | 33.93 | 34 | 34.57 | 31.1 | 31.4 | 29.64 | 30.74 | 25.91 | 27.53 | 27.1 | 25.29 | 26.29 | 27.36 | |||||||
| Average |
1234
|
141.8 | 168.4 | 190.6 | 139 | 147.5 | 176.1 | 185 | 101.1 | 207.3 | 212.7 | 177.8 | 91.88 | 188.5 | 193.4 | 161.6 | 83.52 | 171.3 | 175.8 | 155.9 | 99.6 | 106.2 | 143.9 | 116.9 | 149.1 | 137.4 | 165.1 | 150.3 | 129.9 | 119.9 | 176.4 | 135.2 | 147 | 154.3 | 149.9 | 144.2 | 151.9 | 137.5 | 131.6 | 121.8 | 87.78 | 102.9 | 126.2 | 122.9 | 96.41 | 89.24 | 86.6 | 97.83 | 83.16 | 30.63 | 107.6 | 122.5 | 107.5 | 8.15 | 109.7 | 94.13 | 54.28 | 7.34 | 91.37 | 96.25 | 70.46 | 85.39 | 64.14 | 75.32 | 39.77 | 60.76 | 61.7 | 42.71 | 67.7 | 91.22 | 83.59 | 67.75 | 96.43 | 52.36 | 74.64 | 77.98 | 82.58 | 60.77 | 58.7 | 52.9 | 52.94 | 26.35 | 55.61 | 61.32 | 51.28 | 49.03 | 58.8 | 48.14 | 46.29 | 45.36 | 48.51 | 48.69 | 43.28 | 45.37 | 50.37 | 49.35 | 46.39 | 48.65 | 68.03 | 60.73 | 57.46 | 52.44 | 42.86 | 45.61 | 45.16 | 42.41 | 42.5 | 43.22 | 38.88 | 39.25 | 37.05 | 38.42 | 32.39 | 34.41 | 33.88 | 31.61 | 32.86 | 34.2 | |||||||
| High |
1234
|
143.1 | 173.5 | 194.4 | 141.4 | 148.8 | 177.4 | 186.3 | 121.3 | 248.8 | 255.2 | 213.4 | 110.3 | 226.2 | 232 | 194 | 100.2 | 205.6 | 210.9 | 187.1 | 119.5 | 127.4 | 172.7 | 140.3 | 178.9 | 164.8 | 198.1 | 180.4 | 155.8 | 143.9 | 211.6 | 162.3 | 176.4 | 185.2 | 179.9 | 173.1 | 182.3 | 165 | 157.9 | 146.2 | 105.3 | 123.4 | 151.4 | 147.5 | 115.7 | 107.1 | 103.9 | 117.4 | 99.79 | 36.76 | 129.1 | 147 | 129 | 9.78 | 131.6 | 113 | 65.13 | 8.81 | 109.6 | 115.5 | 84.56 | 102.5 | 76.97 | 90.39 | 47.72 | 72.92 | 74.04 | 51.25 | 81.24 | 109.5 | 100.3 | 81.3 | 115.7 | 62.84 | 89.57 | 93.57 | 99.1 | 72.92 | 70.43 | 63.48 | 63.52 | 31.62 | 66.73 | 73.59 | 61.53 | 58.84 | 70.56 | 57.77 | 55.54 | 54.43 | 58.21 | 58.43 | 51.94 | 54.45 | 60.44 | 59.22 | 55.66 | 58.38 | 81.63 | 72.87 | 68.95 | 62.93 | 51.43 | 54.74 | 54.19 | 50.9 | 51 | 51.86 | 46.65 | 47.1 | 44.47 | 46.11 | 38.87 | 41.29 | 40.66 | 37.94 | 39.43 | 41.04 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3.53 | 5.31 | 6.24 | 3.04 | 4.32 | 5.7 | 5.98 | 2.74 | 3.28 | 4.39 | 4.57 | 2.54 | 3.67 | 5.3 | 4.87 | 2.56 | 2.61 | 2.69 | 2.09 | 0.662 | 1.13 | 1.64 | 1.07 | 0.986 | 1.58 | 2.24 | 2.29 | 1.08 | 0.78 | 1.46 | 1.1 | 0.72 | 0.77 | 1.06 | 1.31 | 0.9 | 1.01 | 1.31 | 1.21 | 0.46 | 0.78 | 1.34 | 1.1 | 0.46 | 0.55 | 0.89 | 0.97 | 0.37 | 0.66 | 0.98 | 1.23 | 0.66 | 0.59 | 1.02 | 0.89 | 0.25 | 0.5 | 0.6 | 0.76 | 0.3 | 0.33 | 0.49 | 0.51 | 0.11 | 0.18 | 0.5 | 0.21 | 0.13 | 0.26 | 0.74 | 0.54 | 0.54 | 0.32 | 0.72 | 0.76 | 0.64 | 0.43 | 0.54 | 0.54 | 0.35 | 0.2 | 0.44 | 0.59 | 0.29 | 0.26 | 0.44 | 0.36 | 0.21 | 0.18 | 0.26 | 0.31 | 0.16 | 0.15 | 0.23 | 0.28 | 0.14 | 0.1 | 0.24 | 0.3 | 0.23 | 0.42 | 0.37 | 0.4 | 0.29 | 0.26 | 0.33 | 0.35 | 0.23 | 0.23 | 0.26 | 0.3 | 0.17 | 0.18 | 0.22 | 0.22 | 0.16 | 0.15 | |||||||
| Average |
1234
|
3.59 | 5.36 | 6.58 | 3.42 | 4.42 | 5.82 | 5.99 | 2.82 | 3.55 | 4.58 | 4.67 | 2.6 | 3.76 | 5.43 | 4.99 | 2.62 | 2.67 | 2.75 | 2.13 | 0.678 | 1.16 | 1.68 | 1.1 | 1.01 | 1.62 | 2.29 | 2.35 | 1.1 | 0.97 | 1.83 | 1.37 | 0.9 | 0.96 | 1.33 | 1.64 | 1.12 | 1.26 | 1.64 | 1.51 | 0.58 | 0.98 | 1.68 | 1.37 | 0.57 | 0.69 | 1.11 | 1.21 | 0.46 | 0.82 | 1.22 | 1.54 | 0.83 | 0.74 | 1.28 | 1.11 | 0.31 | 0.63 | 0.75 | 0.95 | 0.37 | 0.41 | 0.61 | 0.64 | 0.14 | 0.23 | 0.63 | 0.26 | 0.16 | 0.33 | 0.93 | 0.67 | 0.67 | 0.4 | 0.9 | 0.95 | 0.8 | 0.54 | 0.68 | 0.68 | 0.44 | 0.25 | 0.55 | 0.74 | 0.36 | 0.33 | 0.55 | 0.45 | 0.26 | 0.22 | 0.32 | 0.39 | 0.2 | 0.19 | 0.29 | 0.35 | 0.17 | 0.13 | 0.3 | 0.37 | 0.29 | 0.52 | 0.46 | 0.5 | 0.36 | 0.33 | 0.41 | 0.44 | 0.29 | 0.29 | 0.33 | 0.37 | 0.21 | 0.23 | 0.28 | 0.28 | 0.2 | 0.19 | |||||||
| High |
1234
|
3.63 | 5.45 | 6.93 | 3.85 | 4.54 | 5.94 | 6 | 2.89 | 3.65 | 4.74 | 4.84 | 2.69 | 3.89 | 5.62 | 5.17 | 2.72 | 2.77 | 2.85 | 2.21 | 0.702 | 1.2 | 1.74 | 1.14 | 1.05 | 1.68 | 2.37 | 2.43 | 1.14 | 1.16 | 2.2 | 1.64 | 1.08 | 1.15 | 1.6 | 1.97 | 1.34 | 1.51 | 1.97 | 1.81 | 0.7 | 1.18 | 2.02 | 1.64 | 0.68 | 0.83 | 1.33 | 1.45 | 0.55 | 0.98 | 1.46 | 1.85 | 1 | 0.89 | 1.54 | 1.33 | 0.37 | 0.76 | 0.9 | 1.14 | 0.44 | 0.49 | 0.73 | 0.77 | 0.17 | 0.28 | 0.76 | 0.32 | 0.19 | 0.4 | 1.12 | 0.8 | 0.8 | 0.48 | 1.08 | 1.14 | 0.96 | 0.65 | 0.82 | 0.82 | 0.53 | 0.3 | 0.66 | 0.89 | 0.43 | 0.4 | 0.66 | 0.54 | 0.31 | 0.26 | 0.38 | 0.47 | 0.24 | 0.23 | 0.35 | 0.42 | 0.2 | 0.16 | 0.36 | 0.44 | 0.35 | 0.63 | 0.55 | 0.6 | 0.43 | 0.4 | 0.49 | 0.53 | 0.35 | 0.35 | 0.4 | 0.44 | 0.25 | 0.28 | 0.34 | 0.34 | 0.24 | 0.23 | |||||||