| Period Ending: |
2030
12-31 |
2030
09-30 |
2030
06-30 |
2030
03-31 |
2029
12-31 |
2029
09-30 |
2029
06-30 |
2029
03-31 |
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 |
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
|
5 | 5 | 4 | 2 | 3 | 3 | 3 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 8 | 5 | 5 | 10 | 7 | 4 | 4 | 8 | 5 | 11 | 13 | 11 | 15 | 10 | 13 | 15 | 13 | 19 | 18 | 20 | 17 | 18 | 15 | 19 | 17 | 10 | 10 | 16 | 9 | 7 | 15 | 17 | 11 | 11 | 8 | 20 | 9 | 12 | 13 | 13 | 8 | 9 | 17 | 8 | 9 | 14 | 16 | 19 | 10 | 18 | 18 | 12 | 13 | 12 | 19 | 19 | 9 | 20 | 10 | 7 | 12 | 14 | 11 | 20 | 12 | 17 | 7 | 9 | 10 | 8 | 14 | 19 | 8 | 16 | 8 | 7 | 9 | 17 | 19 | 12 | 18 | 14 | 9 | 16 | 17 | 11 | 7 | 12 | 14 | 9 | 16 | 19 | 8 | 9 | 14 | 14 | 20 | 10 | |||||||||||||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3,465 | 3,997 | 3,016 | 3,889 | 3,896 | 4,117 | 3,589 | 3,675 | 3,487 | 4,034 | 3,380 | 4,048 | 3,823 | 3,618 | 3,185 | 3,918 | 3,666 | 3,741 | 3,274 | 3,701 | 3,341 | 3,376 | 3,615 | 4,291 | 4,109 | 4,098 | 3,709 | 4,393 | 2,719 | 2,713 | 2,269 | 2,554 | 2,512 | 2,494 | 2,250 | 2,679 | 2,494 | 2,352 | 2,078 | 2,288 | 2,600 | 2,446 | 2,167 | 2,645 | 2,326 | 2,492 | 2,250 | 2,709 | 2,835 | 2,471 | 2,499 | 2,988 | 2,481 | 2,810 | 2,445 | 2,782 | 2,762 | 2,933 | 2,675 | 3,118 | 3,140 | 3,283 | 2,481 | 3,265 | 2,420 | 2,640 | 2,565 | 3,328 | 2,854 | 3,343 | 2,774 | 3,099 | 3,126 | 2,838 | 2,918 | 3,679 | 3,138 | 2,637 | 2,597 | 3,542 | 3,933 | 3,989 | 2,392 | 3,684 | 3,160 | 2,862 | 2,373 | 3,103 | 2,785 | 2,282 | 2,054 | 2,411 | 2,239 | 1,983 | 1,751 | 2,107 | 1,912 | 2,006 | 1,796 | 2,473 | 2,066 | 1,909 | 1,582 | 1,590 | 999.4 | 1,270 | 1,018 | 1,063 | -1,043 | 1,149 | 1,023 | 1,616 | 1,763 | 1,586 | 1,550 | 1,357 | 956.2 | |||||||||||||||||||
| Average |
1234
|
3,650 | 4,261 | 3,652 | 3,960 | 3,941 | 4,178 | 3,729 | 4,342 | 4,206 | 4,384 | 3,722 | 4,458 | 4,210 | 3,985 | 3,507 | 4,314 | 4,037 | 4,120 | 3,606 | 4,076 | 3,679 | 3,718 | 3,981 | 4,725 | 4,525 | 4,513 | 4,084 | 4,838 | 3,399 | 3,391 | 2,837 | 3,192 | 3,139 | 3,118 | 2,813 | 3,349 | 3,117 | 2,940 | 2,598 | 2,860 | 3,250 | 3,058 | 2,709 | 3,306 | 2,908 | 3,116 | 2,813 | 3,386 | 3,543 | 3,089 | 3,124 | 3,735 | 3,101 | 3,513 | 3,056 | 3,477 | 3,453 | 3,666 | 3,344 | 3,897 | 3,924 | 4,103 | 3,102 | 4,081 | 3,025 | 3,300 | 3,206 | 4,160 | 3,568 | 4,179 | 3,467 | 3,874 | 3,907 | 3,547 | 3,647 | 4,599 | 3,922 | 3,297 | 3,246 | 4,427 | 4,916 | 4,987 | 2,990 | 4,604 | 3,950 | 3,578 | 2,966 | 3,879 | 3,481 | 2,853 | 2,567 | 3,014 | 2,799 | 2,479 | 2,189 | 2,634 | 2,390 | 2,507 | 2,245 | 3,091 | 2,582 | 2,386 | 1,978 | 1,988 | 1,249 | 1,587 | 1,273 | 1,329 | -869.5 | 1,436 | 1,278 | 2,020 | 2,204 | 1,983 | 1,937 | 1,696 | 1,195 | |||||||||||||||||||
| High |
1234
|
3,958 | 4,709 | 4,007 | 4,030 | 4,020 | 4,291 | 3,850 | 5,356 | 4,925 | 4,734 | 4,010 | 4,802 | 4,535 | 4,292 | 3,778 | 4,647 | 4,348 | 4,438 | 3,884 | 4,390 | 3,963 | 4,005 | 4,288 | 5,090 | 4,874 | 4,861 | 4,399 | 5,211 | 4,079 | 4,069 | 3,404 | 3,831 | 3,767 | 3,741 | 3,376 | 4,019 | 3,741 | 3,528 | 3,118 | 3,432 | 3,900 | 3,669 | 3,251 | 3,967 | 3,490 | 3,739 | 3,376 | 4,063 | 4,252 | 3,707 | 3,749 | 4,482 | 3,721 | 4,216 | 3,667 | 4,172 | 4,143 | 4,399 | 4,012 | 4,677 | 4,709 | 4,924 | 3,722 | 4,897 | 3,630 | 3,960 | 3,847 | 4,993 | 4,282 | 5,015 | 4,160 | 4,649 | 4,689 | 4,257 | 4,377 | 5,519 | 4,706 | 3,956 | 3,896 | 5,313 | 5,900 | 5,984 | 3,588 | 5,525 | 4,740 | 4,294 | 3,559 | 4,655 | 4,177 | 3,424 | 3,081 | 3,617 | 3,359 | 2,975 | 2,627 | 3,161 | 2,868 | 3,009 | 2,694 | 3,710 | 3,099 | 2,863 | 2,373 | 2,385 | 1,499 | 1,905 | 1,527 | 1,595 | -695.6 | 1,723 | 1,534 | 2,424 | 2,645 | 2,379 | 2,325 | 2,035 | 1,434 | |||||||||||||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,927 | 2,223 | 1,678 | 2,163 | 2,167 | 2,290 | 1,996 | 2,541 | 2,567 | 2,242 | 993.7 | 2,310 | 2,334 | 2,038 | 785.5 | 2,100 | 2,122 | 1,853 | 643.4 | 1,552 | 891.9 | 401.5 | -1,410 | 160.8 | 1,221 | 1,140 | 433.4 | -117.4 | 951.3 | 1,174 | 654.7 | 696.3 | 703 | 974.1 | 667.2 | 949.2 | 683.6 | 874.8 | 674.4 | 727.4 | 677.6 | 927.9 | 650 | 820 | 565.9 | 807 | 359.2 | 595.3 | 742.6 | 775.8 | 436 | 854.8 | -1,020 | 473.6 | 517.3 | 803.7 | 350.9 | 661.5 | 618.1 | 794.9 | 655.7 | 977.6 | 2,282 | 510.5 | -1.14 | 857.5 | 726 | 458.9 | 396.8 | 651.3 | 406.2 | 586.8 | 426.9 | 1,337 | -893.6 | 604.5 | 173.6 | 683 | 200.1 | 526.6 | 214.1 | 11.28 | 317.2 | 526.1 | 257.1 | 480.2 | 301.9 | 557.6 | -236.6 | -6 | 289.6 | 467.4 | 408.8 | 499.1 | 311.8 | 392.8 | -218.5 | 442.2 | 222.3 | 199.3 | 99.54 | 334.6 | -211.5 | 165 | 64.88 | 269 | 132.1 | -61.5 | -491.7 | 487.7 | -104.8 | 184.9 | 95.45 | 112.4 | 107.5 | 176.1 | 68.32 | |||||||||||||||||||
| Average |
1234
|
2,030 | 2,370 | 2,031 | 2,203 | 2,192 | 2,324 | 2,074 | 3,177 | 3,209 | 2,803 | 1,242 | 2,888 | 2,917 | 2,548 | 981.9 | 2,625 | 2,652 | 2,316 | 804.3 | 1,940 | 1,115 | 501.8 | -1,175 | 201 | 1,526 | 1,425 | 541.8 | -97.87 | 1,189 | 1,468 | 818.4 | 870.4 | 878.8 | 1,218 | 834 | 1,187 | 854.5 | 1,093 | 843 | 909.2 | 847 | 1,160 | 812.6 | 1,025 | 707.4 | 1,009 | 449 | 744.1 | 928.2 | 969.8 | 545 | 1,068 | -850 | 592 | 646.6 | 1,005 | 438.6 | 826.8 | 772.7 | 993.7 | 819.6 | 1,222 | 2,853 | 638.1 | -0.95 | 1,072 | 907.5 | 573.6 | 496 | 814.1 | 507.8 | 733.6 | 533.6 | 1,672 | -744.7 | 755.6 | 217 | 853.7 | 250.2 | 658.2 | 267.6 | 14.1 | 396.5 | 657.7 | 321.4 | 600.3 | 377.3 | 697 | -197.2 | -5 | 362 | 584.2 | 511 | 623.9 | 389.8 | 491 | -182.1 | 552.8 | 277.8 | 249.1 | 124.4 | 418.2 | -176.2 | 206.2 | 81.1 | 336.3 | 165.1 | -51.25 | -409.8 | 609.6 | -87.32 | 231.1 | 119.3 | 140.5 | 134.3 | 220.2 | 85.4 | |||||||||||||||||||
| High |
1234
|
2,201 | 2,619 | 2,229 | 2,242 | 2,236 | 2,387 | 2,141 | 3,812 | 3,851 | 3,363 | 1,491 | 3,465 | 3,501 | 3,058 | 1,178 | 3,150 | 3,182 | 2,780 | 965.2 | 2,328 | 1,338 | 602.2 | -940.2 | 241.2 | 1,831 | 1,710 | 650.1 | -78.3 | 1,427 | 1,761 | 982.1 | 1,044 | 1,055 | 1,461 | 1,001 | 1,424 | 1,025 | 1,312 | 1,012 | 1,091 | 1,016 | 1,392 | 975.1 | 1,230 | 848.8 | 1,211 | 538.8 | 892.9 | 1,114 | 1,164 | 654.1 | 1,282 | -680 | 710.4 | 775.9 | 1,205 | 526.3 | 992.2 | 927.2 | 1,192 | 983.6 | 1,466 | 3,424 | 765.8 | -0.76 | 1,286 | 1,089 | 688.4 | 595.2 | 977 | 609.3 | 880.3 | 640.3 | 2,006 | -595.7 | 906.8 | 260.4 | 1,024 | 300.2 | 789.9 | 321.1 | 16.92 | 475.8 | 789.2 | 385.7 | 720.3 | 452.8 | 836.4 | -157.8 | -4 | 434.3 | 701 | 613.2 | 748.7 | 467.8 | 589.2 | -145.7 | 663.3 | 333.4 | 298.9 | 149.3 | 501.9 | -141 | 247.5 | 97.32 | 403.5 | 198.1 | -41 | -327.8 | 731.6 | -69.86 | 277.3 | 143.2 | 168.6 | 161.2 | 264.2 | 102.5 | |||||||||||||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,729 | 1,994 | 1,505 | 1,941 | 1,944 | 2,054 | 1,790 | 936.7 | 907 | 775.7 | -476.4 | 851.5 | 824.6 | 705.2 | -376.6 | 774.1 | 749.6 | 641.1 | 294.2 | 695.9 | 676.2 | 19.64 | 397.9 | 504.8 | 960 | 1,014 | 363.9 | -583.6 | 674.6 | 903.7 | 541 | 640 | 785.2 | 941.2 | 640.8 | 890.6 | 661.8 | 856.1 | 624.8 | 690.6 | 619.4 | 923.8 | 609.8 | 776.5 | 504.3 | 752.3 | 315.2 | 570.1 | 708.2 | 735.3 | 458.6 | 786.3 | -1,070 | 435.8 | 501.8 | 748.8 | 297.5 | 652.1 | 589.7 | 753.5 | 616.4 | 928.7 | 2,302 | 574.7 | -57 | 771.8 | 676.5 | 506.3 | 603.1 | 838.6 | 580 | 742.5 | 589.7 | 472.8 | -445.6 | 795.5 | 480.8 | 827.3 | 356.7 | 685 | 347 | 160.5 | 440.2 | 678.4 | 421.3 | 640.3 | 452.4 | 712 | 805.5 | 120 | 435.5 | 640.2 | 590.9 | 651 | 467.4 | 568.8 | -10.3 | 614.8 | 402.6 | 383.1 | 32.69 | 635.8 | 50.84 | 316.1 | 172.3 | 370.7 | 228.8 | 257.4 | -269.1 | 597 | 51.13 | 346.4 | 278 | 236.1 | 259.1 | 274.2 | 150.5 | |||||||||||||||||||
| Average |
1234
|
1,821 | 2,126 | 1,822 | 1,976 | 1,966 | 2,085 | 1,861 | 1,171 | 1,134 | 969.6 | -397 | 1,064 | 1,031 | 881.5 | -313.8 | 967.7 | 937 | 801.3 | 367.7 | 869.9 | 845.3 | 24.55 | 497.4 | 631 | 1,200 | 1,268 | 454.9 | -486.3 | 843.3 | 1,130 | 676.3 | 800 | 981.4 | 1,176 | 801 | 1,113 | 827.2 | 1,070 | 781 | 863.2 | 774.2 | 1,155 | 762.3 | 970.7 | 630.3 | 940.4 | 394 | 712.6 | 885.3 | 919.1 | 573.3 | 982.8 | -892 | 544.7 | 627.3 | 936 | 371.9 | 815.1 | 737.1 | 941.8 | 770.5 | 1,161 | 2,878 | 718.4 | -47.5 | 964.8 | 845.6 | 632.9 | 753.9 | 1,048 | 724.9 | 928.1 | 737.1 | 591 | -371.4 | 994.4 | 601 | 1,034 | 445.8 | 856.2 | 433.8 | 200.7 | 550.2 | 848.1 | 526.6 | 800.4 | 565.5 | 890 | 1,007 | 150 | 544.4 | 800.3 | 738.6 | 813.7 | 584.2 | 711 | -8.58 | 768.5 | 503.2 | 478.9 | 40.86 | 794.7 | 63.56 | 395.2 | 215.4 | 463.3 | 286 | 321.8 | -224.2 | 746.3 | 63.92 | 433 | 347.5 | 295.1 | 323.9 | 342.8 | 188.1 | |||||||||||||||||||
| High |
1234
|
1,975 | 2,349 | 1,999 | 2,011 | 2,006 | 2,141 | 1,921 | 1,405 | 1,361 | 1,164 | -317.6 | 1,277 | 1,237 | 1,058 | -251.1 | 1,161 | 1,124 | 961.6 | 441.3 | 1,044 | 1,014 | 29.45 | 596.8 | 757.2 | 1,440 | 1,521 | 545.9 | -389.1 | 1,012 | 1,356 | 811.5 | 960 | 1,178 | 1,412 | 961.2 | 1,336 | 992.6 | 1,284 | 937.2 | 1,036 | 929 | 1,386 | 914.7 | 1,165 | 756.4 | 1,128 | 472.8 | 855.1 | 1,062 | 1,103 | 688 | 1,179 | -713.6 | 653.6 | 752.7 | 1,123 | 446.2 | 978.1 | 884.5 | 1,130 | 924.6 | 1,393 | 3,453 | 862.1 | -38 | 1,158 | 1,015 | 759.5 | 904.7 | 1,258 | 869.9 | 1,114 | 884.6 | 709.2 | -297.1 | 1,193 | 721.2 | 1,241 | 535 | 1,027 | 520.5 | 240.8 | 660.3 | 1,018 | 631.9 | 960.4 | 678.6 | 1,068 | 1,208 | 180 | 653.3 | 960.4 | 886.3 | 976.4 | 701.1 | 853.2 | -6.87 | 922.2 | 603.8 | 574.7 | 49.03 | 953.6 | 76.27 | 474.2 | 258.5 | 556 | 343.2 | 386.1 | -179.4 | 895.5 | 76.7 | 519.6 | 417 | 354.1 | 388.7 | 411.3 | 225.7 | |||||||||||||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
553 | 799.2 | 521.1 | 580.7 | 417.2 | 779.8 | 459.2 | 682.4 | 1,298 | 603.2 | -678.6 | 620.3 | 1,180 | 548.4 | -536.4 | 563.9 | 1,073 | 498.5 | 231 | 798.9 | 538.8 | 258.9 | -1,292 | -324 | 793.3 | 752.6 | 42.63 | -823.4 | 518.5 | 671.1 | 327.4 | 367.9 | 1,026 | 521.6 | 312 | 500.3 | 369.3 | 515.9 | 361.6 | 410.3 | 346.6 | 487.8 | 325.8 | 415.4 | 192.1 | 432.1 | 127.2 | 281.3 | 379.7 | 404.6 | 169.1 | 418.5 | -790.8 | 175.8 | 209.8 | 404.3 | 175.9 | 306.9 | 273.3 | 374.8 | 249.2 | 477.2 | 1,304 | 136.2 | -10.26 | 427.7 | 340.5 | 178.1 | 262.8 | 388.3 | 243.1 | 476.8 | 252.2 | 1,832 | -621.5 | 357.5 | 24.8 | 415.9 | 118.9 | 381 | 131.9 | 13.02 | 207.3 | 333.4 | 187.6 | 290 | 195.8 | 349.6 | -242.2 | -307.2 | 187.3 | 330.2 | 279.7 | 334.8 | 203.4 | 257.6 | -133.9 | 271.2 | 120.5 | 125.1 | 78.74 | 211.6 | -122.5 | 108.2 | 50.24 | 176.8 | 90.79 | -143.3 | 40.02 | 314 | -75.42 | 125.2 | 82.69 | 38.04 | 72.65 | 119.7 | 52.4 | |||||||||||||||||||
| Average |
1234
|
570.9 | 816.8 | 578.8 | 644.3 | 479.3 | 797.1 | 484.2 | 853 | 1,623 | 754 | -565.5 | 775.4 | 1,475 | 685.5 | -447 | 704.9 | 1,341 | 623.2 | 288.7 | 998.7 | 673.5 | 323.6 | -1,077 | -270 | 991.6 | 940.8 | 53.29 | -686.1 | 648.1 | 838.9 | 409.2 | 459.9 | 1,283 | 652 | 390 | 625.4 | 461.6 | 644.9 | 452 | 512.9 | 433.2 | 609.8 | 407.3 | 519.2 | 240.1 | 540.1 | 159 | 351.6 | 474.6 | 505.8 | 211.3 | 523.1 | -659 | 219.8 | 262.3 | 505.4 | 219.8 | 383.6 | 341.6 | 468.5 | 311.5 | 596.5 | 1,630 | 170.3 | -8.55 | 534.6 | 425.6 | 222.6 | 328.5 | 485.4 | 303.8 | 596 | 315.3 | 2,290 | -518 | 446.9 | 31 | 519.8 | 148.6 | 476.3 | 164.9 | 16.27 | 259.1 | 416.7 | 234.5 | 362.5 | 244.7 | 437 | -201.8 | -256 | 234.1 | 412.8 | 349.7 | 418.5 | 254.3 | 322 | -111.6 | 338.9 | 150.6 | 156.4 | 98.43 | 264.6 | -102.1 | 135.2 | 62.8 | 221 | 113.5 | -119.4 | 50.03 | 392.5 | -62.85 | 156.5 | 103.4 | 47.55 | 90.82 | 149.7 | 65.5 | |||||||||||||||||||
| High |
1234
|
588.7 | 825.6 | 640.7 | 707.9 | 514.8 | 814.4 | 525.9 | 1,024 | 1,947 | 904.8 | -452.4 | 930.5 | 1,770 | 822.6 | -357.6 | 845.9 | 1,609 | 747.8 | 346.4 | 1,198 | 808.2 | 388.4 | -861.4 | -216 | 1,190 | 1,129 | 63.95 | -548.9 | 777.7 | 1,007 | 491.1 | 551.9 | 1,539 | 782.4 | 468 | 750.5 | 553.9 | 773.8 | 542.4 | 615.4 | 519.9 | 731.7 | 488.7 | 623.1 | 288.1 | 648.2 | 190.8 | 422 | 569.5 | 606.9 | 253.6 | 627.8 | -527.2 | 263.7 | 314.8 | 606.4 | 263.8 | 460.3 | 409.9 | 562.2 | 373.9 | 715.8 | 1,955 | 204.4 | -6.84 | 641.5 | 510.8 | 267.2 | 394.2 | 582.5 | 364.6 | 715.1 | 378.4 | 2,748 | -414.4 | 536.3 | 37.2 | 623.8 | 178.3 | 571.5 | 197.9 | 19.53 | 310.9 | 500.1 | 281.4 | 435 | 293.7 | 524.4 | -161.5 | -204.8 | 281 | 495.3 | 419.6 | 502.2 | 305.1 | 386.4 | -89.25 | 406.7 | 180.7 | 187.7 | 118.1 | 317.5 | -81.66 | 162.3 | 75.36 | 265.3 | 136.2 | -95.55 | 60.04 | 471 | -50.28 | 187.8 | 124 | 57.06 | 109 | 179.6 | 78.6 | |||||||||||||||||||
| 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 | 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 | 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 | 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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.647 | 0.934 | 0.609 | 0.679 | 0.488 | 0.912 | 0.537 | 0.425 | 0.22 | 0.717 | 0.415 | 0.855 | 0.912 | 0.948 | 0.664 | 1.03 | 0.798 | 0.935 | 0.678 | 0.946 | 0.704 | 0.88 | 0.697 | 0.963 | 1.01 | 1 | 0.673 | 0.983 | 0.73 | 0.89 | 0.58 | 0.77 | 0.7 | 0.8 | 0.54 | 0.76 | 0.81 | 0.8 | 0.57 | 0.74 | 0.86 | 0.87 | 0.57 | 0.74 | 0.66 | 0.78 | 0.5 | 0.72 | 0.78 | 0.64 | 0.54 | 0.74 | 0.55 | 0.82 | 0.49 | 0.71 | 0.56 | 0.73 | 0.49 | 0.71 | 0.55 | 0.89 | 0.5 | 0.74 | 0.46 | 0.65 | 0.48 | 0.63 | 0.51 | 0.69 | 0.42 | 0.62 | 0.46 | 0.67 | 0.34 | 0.58 | 0.31 | 0.5 | 0.29 | 0.53 | 0.18 | 0.51 | 0.26 | 0.54 | 0.54 | 0.57 | 0.31 | 0.55 | 0.46 | 0.52 | 0.32 | 0.42 | 0.48 | 0.58 | 0.34 | 0.48 | 0.33 | 0.54 | 0.27 | 0.45 | 0.21 | 0.46 | 0.21 | 0.38 | 0.15 | 0.48 | 0.23 | 0.3 | 0.1 | 0.39 | 0.15 | 0.37 | 0.23 | 0.4 | 0.25 | 0.3 | 0.24 | |||||||||||||||||||
| Average |
1234
|
0.667 | 0.955 | 0.677 | 0.753 | 0.56 | 0.932 | 0.566 | 0.508 | 0.378 | 0.756 | 0.471 | 0.971 | 1.04 | 1.08 | 0.754 | 1.17 | 0.906 | 1.06 | 0.77 | 1.07 | 0.8 | 0.999 | 0.791 | 1.09 | 1.15 | 1.14 | 0.764 | 1.12 | 0.91 | 1.11 | 0.72 | 0.96 | 0.87 | 1 | 0.67 | 0.95 | 1.01 | 1 | 0.71 | 0.92 | 1.08 | 1.09 | 0.71 | 0.93 | 0.82 | 0.97 | 0.62 | 0.9 | 0.98 | 0.8 | 0.68 | 0.93 | 0.69 | 1.02 | 0.61 | 0.89 | 0.7 | 0.91 | 0.61 | 0.89 | 0.69 | 1.11 | 0.62 | 0.92 | 0.57 | 0.81 | 0.6 | 0.79 | 0.64 | 0.86 | 0.52 | 0.78 | 0.58 | 0.84 | 0.43 | 0.73 | 0.39 | 0.62 | 0.36 | 0.66 | 0.23 | 0.64 | 0.32 | 0.68 | 0.67 | 0.71 | 0.39 | 0.69 | 0.58 | 0.65 | 0.4 | 0.52 | 0.6 | 0.73 | 0.43 | 0.6 | 0.41 | 0.67 | 0.34 | 0.56 | 0.26 | 0.58 | 0.26 | 0.47 | 0.19 | 0.6 | 0.29 | 0.38 | 0.12 | 0.49 | 0.19 | 0.46 | 0.29 | 0.5 | 0.31 | 0.37 | 0.3 | |||||||||||||||||||
| High |
1234
|
0.688 | 0.965 | 0.749 | 0.828 | 0.602 | 0.952 | 0.615 | 0.841 | 0.439 | 0.823 | 0.518 | 1.07 | 1.14 | 1.18 | 0.83 | 1.29 | 0.997 | 1.17 | 0.847 | 1.18 | 0.88 | 1.1 | 0.871 | 1.2 | 1.27 | 1.25 | 0.841 | 1.23 | 1.09 | 1.33 | 0.86 | 1.15 | 1.04 | 1.2 | 0.8 | 1.14 | 1.21 | 1.2 | 0.85 | 1.1 | 1.3 | 1.31 | 0.85 | 1.12 | 0.98 | 1.16 | 0.74 | 1.08 | 1.18 | 0.96 | 0.82 | 1.12 | 0.83 | 1.22 | 0.73 | 1.07 | 0.84 | 1.09 | 0.73 | 1.07 | 0.83 | 1.33 | 0.74 | 1.1 | 0.68 | 0.97 | 0.72 | 0.95 | 0.77 | 1.03 | 0.62 | 0.94 | 0.7 | 1.01 | 0.52 | 0.88 | 0.47 | 0.74 | 0.43 | 0.79 | 0.28 | 0.77 | 0.38 | 0.82 | 0.8 | 0.85 | 0.47 | 0.83 | 0.7 | 0.78 | 0.48 | 0.62 | 0.72 | 0.88 | 0.52 | 0.72 | 0.49 | 0.8 | 0.41 | 0.67 | 0.31 | 0.7 | 0.31 | 0.56 | 0.23 | 0.72 | 0.35 | 0.46 | 0.14 | 0.59 | 0.23 | 0.55 | 0.35 | 0.6 | 0.37 | 0.44 | 0.36 | |||||||||||||||||||