| 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
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 | 6 | 6 | 5 | 6 | 7 | 7 | 8 | 7 | 8 | 6 | 4 | 5 | 3 | 5 | 3 | 6 | 4 | 6 | 9 | 10 | 16 | 9 | 10 | 8 | 8 | 11 | 8 | 18 | 8 | 13 | 19 | 10 | 15 | 15 | 8 | 10 | 9 | 9 | 19 | 8 | 13 | 19 | 14 | 16 | 19 | 10 | 13 | 20 | 16 | 15 | 10 | 11 | 11 | 16 | 17 | 9 | 10 | 9 | 14 | 9 | 14 | 20 | 9 | 14 | 9 | 20 | 9 | 11 | 11 | 15 | 15 | 16 | 12 | 14 | 15 | 17 | 7 | 14 | 16 | 19 | 13 | 12 | 8 | 15 | 17 | 16 | 14 | 10 | 10 | 17 | 10 | 13 | 19 | 18 | 17 | 13 | 17 | 17 | 13 | 13 | 20 | 9 | 17 | 10 | 7 | 17 | 13 | 13 | 19 | 11 | 13 | 7 | 10 | 16 | 7 | |||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
4,217 | 4,201 | 3,681 | 3,458 | 3,744 | 3,687 | 3,438 | 3,098 | 3,185 | 3,487 | 3,403 | 3,269 | 3,471 | 3,582 | 3,692 | 3,472 | 3,511 | 3,551 | 3,327 | 3,060 | 3,111 | 2,829 | 2,325 | 2,387 | 2,637 | 2,818 | 2,914 | 2,763 | 2,346 | 2,312 | 2,140 | 1,935 | 2,023 | 1,989 | 1,902 | 1,705 | 1,743 | 1,815 | 1,633 | 1,638 | 1,680 | 1,818 | 1,825 | 1,760 | 1,624 | 1,880 | 2,039 | 1,772 | 1,457 | 1,603 | 1,536 | 1,161 | 1,616 | 1,534 | 1,526 | 1,434 | 1,510 | 1,418 | 1,571 | 1,440 | 1,443 | 1,307 | 1,228 | 1,003 | 1,170 | 1,099 | 915.7 | 395.6 | 1,334 | 1,190 | 1,354 | 1,235 | 1,234 | 1,210 | 1,068 | 970.9 | 989.2 | 902.5 | 968.4 | 834 | 960 | 724.1 | 811.4 | 787.5 | 826.4 | 585.3 | 604.2 | 668.4 | 656 | 679.4 | 1,969 | 379 | 812.8 | 850.6 | 671.2 | 750.3 | 1,120 | 927.6 | 1,484 | 1,352 | 1,051 | 1,237 | 845.8 | 1,461 | 996.2 | 847.3 | 731.1 | 2,224 | 628.5 | 684.7 | 565.2 | 914.1 | 713.5 | 684.2 | 653.7 | 792.1 | |||||||
| Average |
1234
|
4,362 | 4,231 | 3,856 | 3,643 | 3,764 | 3,717 | 3,550 | 3,118 | 3,257 | 3,509 | 3,481 | 3,343 | 3,551 | 3,664 | 3,776 | 3,552 | 3,591 | 3,632 | 3,403 | 3,130 | 3,182 | 2,894 | 2,378 | 2,442 | 2,697 | 2,882 | 2,981 | 2,826 | 2,932 | 2,890 | 2,675 | 2,419 | 2,529 | 2,486 | 2,378 | 2,131 | 2,179 | 2,268 | 2,041 | 2,047 | 2,100 | 2,272 | 2,281 | 2,200 | 2,030 | 2,350 | 2,549 | 2,215 | 1,821 | 2,004 | 1,920 | 1,451 | 2,020 | 1,918 | 1,908 | 1,792 | 1,887 | 1,772 | 1,963 | 1,800 | 1,803 | 1,633 | 1,535 | 1,254 | 1,462 | 1,373 | 1,145 | 494.5 | 1,668 | 1,487 | 1,692 | 1,544 | 1,542 | 1,512 | 1,335 | 1,214 | 1,237 | 1,128 | 1,211 | 1,043 | 1,200 | 905.1 | 1,014 | 984.4 | 1,033 | 731.6 | 755.2 | 835.6 | 820 | 849.2 | 2,462 | 473.8 | 1,016 | 1,063 | 839 | 937.9 | 1,401 | 1,159 | 1,855 | 1,691 | 1,314 | 1,547 | 1,057 | 1,826 | 1,245 | 1,059 | 913.9 | 2,780 | 785.6 | 855.9 | 706.5 | 1,143 | 891.9 | 855.2 | 817.1 | 990.1 | |||||||
| High |
1234
|
4,372 | 4,292 | 4,041 | 3,788 | 3,794 | 3,747 | 3,641 | 3,138 | 3,314 | 3,545 | 3,574 | 3,433 | 3,645 | 3,762 | 3,877 | 3,646 | 3,686 | 3,728 | 3,494 | 3,213 | 3,267 | 2,971 | 2,441 | 2,507 | 2,769 | 2,959 | 3,060 | 2,901 | 3,519 | 3,468 | 3,210 | 2,903 | 3,035 | 2,983 | 2,854 | 2,558 | 2,615 | 2,722 | 2,449 | 2,456 | 2,520 | 2,726 | 2,738 | 2,640 | 2,436 | 2,819 | 3,059 | 2,658 | 2,185 | 2,405 | 2,304 | 1,741 | 2,424 | 2,302 | 2,290 | 2,150 | 2,264 | 2,127 | 2,356 | 2,160 | 2,164 | 1,960 | 1,842 | 1,505 | 1,755 | 1,648 | 1,374 | 593.4 | 2,001 | 1,785 | 2,030 | 1,852 | 1,851 | 1,815 | 1,602 | 1,456 | 1,484 | 1,354 | 1,453 | 1,251 | 1,440 | 1,086 | 1,217 | 1,181 | 1,240 | 878 | 906.3 | 1,003 | 984 | 1,019 | 2,954 | 568.5 | 1,219 | 1,276 | 1,007 | 1,126 | 1,681 | 1,391 | 2,226 | 2,029 | 1,577 | 1,856 | 1,269 | 2,191 | 1,494 | 1,271 | 1,097 | 3,336 | 942.8 | 1,027 | 847.8 | 1,371 | 1,070 | 1,026 | 980.5 | 1,188 | |||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
971.5 | 968 | 848.2 | 796.6 | 862.6 | 849.4 | 792.1 | 1,073 | 956.8 | 924.3 | 1,016 | 975.6 | 869.8 | 840.2 | 924 | 886.9 | 790.8 | 763.9 | 740.2 | 964.2 | 598.6 | 635 | 166.8 | 222.7 | 358.1 | 618.5 | 520 | 769.6 | 561.2 | 860.2 | 956.6 | -104.4 | 700.9 | 616.4 | 692.4 | 236.7 | 401.6 | 428 | 1,376 | -403.2 | 382.5 | 438.4 | 730.1 | 632 | 1,088 | 1,281 | 552.6 | 624.9 | 625.2 | 639.4 | 857 | 491.4 | 511.5 | 666.8 | 656.8 | 618.8 | 652.8 | 788.8 | 889.5 | 833.4 | 1,177 | 849.6 | 833.7 | 699.1 | 705.5 | 686 | 508.1 | 123.2 | 465.5 | 667.4 | 790.4 | 955.4 | 631.4 | 647.6 | 494.2 | 395.8 | 570.7 | 431.6 | 529.9 | 263.7 | 466.4 | 220 | 240.4 | 294.8 | 266.4 | -1,203 | 162.4 | 60.9 | 40.8 | 110.9 | -879.1 | -1,063 | -61.5 | -544.1 | 33.6 | -968.4 | -310 | -2,480 | 425.1 | 28.73 | 278.6 | 315.2 | 148.7 | 346.3 | 220.6 | 197.3 | 156.4 | 261.6 | 155.3 | 172.8 | 113 | 193.3 | 202.2 | 207.5 | 186.2 | 153.9 | |||||||
| Average |
1234
|
1,005 | 974.9 | 888.4 | 839.4 | 867.2 | 856.4 | 817.9 | 1,341 | 1,196 | 1,155 | 1,270 | 1,219 | 1,087 | 1,050 | 1,155 | 1,109 | 988.5 | 954.8 | 925.2 | 1,205 | 748.2 | 793.7 | 208.5 | 278.4 | 447.7 | 773.1 | 650 | 962 | 701.5 | 1,075 | 1,196 | -87 | 876.1 | 770.5 | 865.5 | 295.8 | 502 | 535.1 | 1,720 | -336 | 478.1 | 548 | 912.6 | 790.1 | 1,360 | 1,602 | 690.7 | 781.1 | 781.5 | 799.2 | 1,071 | 614.2 | 639.4 | 833.4 | 821 | 773.5 | 816 | 986 | 1,112 | 1,042 | 1,472 | 1,062 | 1,042 | 873.9 | 881.9 | 857.5 | 635.2 | 154 | 581.9 | 834.3 | 988 | 1,194 | 789.2 | 809.5 | 617.8 | 494.8 | 713.4 | 539.4 | 662.4 | 329.6 | 583 | 275 | 300.4 | 368.4 | 333 | -1,002 | 203 | 76.12 | 51 | 138.6 | -732.6 | -886.2 | -51.25 | -453.4 | 42 | -807 | -258.3 | -2,067 | 531.3 | 35.91 | 348.2 | 394 | 185.9 | 432.9 | 275.7 | 246.7 | 195.5 | 327 | 194.1 | 216 | 141.2 | 241.6 | 252.8 | 259.4 | 232.8 | 192.4 | |||||||
| High |
1234
|
1,007 | 988.8 | 931.1 | 872.7 | 874.1 | 863.3 | 838.9 | 1,610 | 1,435 | 1,386 | 1,525 | 1,463 | 1,305 | 1,260 | 1,386 | 1,330 | 1,186 | 1,146 | 1,110 | 1,446 | 897.8 | 952.5 | 250.2 | 334 | 537.2 | 927.7 | 780 | 1,154 | 841.8 | 1,290 | 1,435 | -69.6 | 1,051 | 924.6 | 1,039 | 355 | 602.4 | 642.1 | 2,063 | -268.8 | 573.8 | 657.6 | 1,095 | 948.1 | 1,632 | 1,922 | 828.9 | 937.3 | 937.8 | 959.1 | 1,286 | 737.1 | 767.2 | 1,000 | 985.2 | 928.2 | 979.2 | 1,183 | 1,334 | 1,250 | 1,766 | 1,274 | 1,250 | 1,049 | 1,058 | 1,029 | 762.2 | 184.8 | 698.2 | 1,001 | 1,186 | 1,433 | 947.1 | 971.4 | 741.4 | 593.7 | 856.1 | 647.3 | 794.9 | 395.5 | 699.6 | 330.1 | 360.5 | 442.1 | 399.6 | -801.7 | 243.6 | 91.34 | 61.2 | 166.3 | -586.1 | -709 | -41 | -362.8 | 50.4 | -645.6 | -206.7 | -1,654 | 637.6 | 43.09 | 417.8 | 472.8 | 223.1 | 519.5 | 330.8 | 296 | 234.5 | 392.4 | 232.9 | 259.2 | 169.5 | 289.9 | 303.4 | 311.3 | 279.4 | 230.9 | |||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
504.6 | 502.8 | 440.5 | 413.8 | 448 | 441.2 | 411.4 | 507.6 | 449.6 | 552.8 | 423.5 | 461.5 | 408.7 | 502.5 | 385 | 419.5 | 371.5 | 456.8 | 442 | 382.9 | 357.5 | 178.5 | -69.64 | -119.6 | 112.3 | 262.8 | 299.2 | 336 | 358.2 | 400.6 | 307.5 | 150 | 284.9 | 344.7 | 289.6 | 300.4 | 298.5 | 382.9 | 166.7 | 141.6 | 65.25 | 313.6 | 335.5 | 319.9 | 349.8 | 455.8 | 377.7 | 243.6 | 136.3 | 340.2 | 328.3 | 194.4 | 207.8 | 294.8 | 247.2 | 254.1 | 178.4 | 389.4 | 332 | 342.9 | 530.2 | 260.1 | 304.3 | 245.6 | 152.4 | 169.8 | 138.1 | -343.2 | -37.26 | 266.5 | 333.6 | 592 | 258 | 310.6 | 162.8 | 98.95 | 241.4 | 143.6 | 208.9 | 21.15 | 220 | 91.43 | 34.84 | 104.2 | 56.8 | -1,388 | 45.42 | -3.7 | -526.8 | -1.32 | -415.8 | -1,852 | -369 | -899.1 | -150 | -1,273 | -323.3 | -2,482 | 177.4 | 372.8 | 168 | 227.3 | 144.4 | 174.6 | 145.8 | 128.6 | 92.73 | 182.9 | 116.6 | 99.04 | 70.07 | 158.9 | 145.3 | 160.2 | 144 | 115.7 | |||||||
| Average |
1234
|
522 | 506.4 | 461.5 | 436 | 450.4 | 444.8 | 424.8 | 634.5 | 562 | 691 | 529.4 | 576.8 | 510.9 | 628.1 | 481.2 | 524.4 | 464.4 | 571 | 552.5 | 478.7 | 446.9 | 223.2 | -58.03 | -99.65 | 140.3 | 328.5 | 374 | 420 | 447.7 | 500.7 | 384.3 | 187.5 | 356.2 | 430.9 | 361.9 | 375.5 | 373.1 | 478.7 | 208.4 | 177 | 81.56 | 392 | 419.4 | 399.9 | 437.3 | 569.7 | 472.1 | 304.5 | 170.4 | 425.3 | 410.3 | 243 | 259.7 | 368.4 | 309 | 317.6 | 223 | 486.8 | 415 | 428.6 | 662.8 | 325.1 | 380.4 | 307 | 190.5 | 212.3 | 172.7 | -286 | -31.05 | 333.1 | 417 | 740 | 322.5 | 388.2 | 203.4 | 123.7 | 301.8 | 179.5 | 261.1 | 26.43 | 275 | 114.3 | 43.56 | 130.3 | 71 | -1,156 | 56.78 | -3.08 | -439 | -1.1 | -346.5 | -1,543 | -307.5 | -749.2 | -125 | -1,061 | -269.4 | -2,069 | 221.8 | 466 | 210 | 284.1 | 180.6 | 218.2 | 182.3 | 160.7 | 115.9 | 228.6 | 145.7 | 123.8 | 87.59 | 198.7 | 181.6 | 200.3 | 180 | 144.6 | |||||||
| High |
1234
|
523.2 | 513.6 | 483.6 | 453.3 | 454 | 448.4 | 435.8 | 761.4 | 674.3 | 829.1 | 635.2 | 692.2 | 613 | 753.8 | 577.5 | 629.3 | 557.3 | 685.2 | 662.9 | 574.4 | 536.2 | 267.8 | -46.43 | -79.72 | 168.4 | 394.2 | 448.8 | 504 | 537.3 | 600.8 | 461.2 | 225 | 427.4 | 517.1 | 434.3 | 450.7 | 447.7 | 574.4 | 250.1 | 212.4 | 97.88 | 470.4 | 503.2 | 479.9 | 524.7 | 683.7 | 566.5 | 365.4 | 204.4 | 510.3 | 492.4 | 291.6 | 311.6 | 442.1 | 370.8 | 381.1 | 267.6 | 584.1 | 498 | 514.4 | 795.4 | 390.2 | 456.5 | 368.5 | 228.6 | 254.8 | 207.2 | -228.8 | -24.84 | 399.8 | 500.4 | 888 | 387 | 465.9 | 244.1 | 148.4 | 362.1 | 215.4 | 313.3 | 31.72 | 330 | 137.1 | 52.27 | 156.4 | 85.2 | -925.1 | 68.13 | -2.46 | -351.2 | -0.88 | -277.2 | -1,234 | -246 | -599.4 | -100 | -848.9 | -215.5 | -1,655 | 266.1 | 559.2 | 252 | 340.9 | 216.7 | 261.8 | 218.8 | 192.9 | 139.1 | 274.3 | 174.8 | 148.6 | 105.1 | 238.4 | 217.9 | 240.3 | 216 | 173.5 | |||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
590.2 | 554.1 | 473.6 | 409.8 | 463.4 | 434.7 | 380.9 | 517.4 | 453.3 | 371.5 | 486.6 | 470.4 | 412.1 | 337.7 | 442.4 | 427.6 | 374.6 | 307 | 345.1 | 456.9 | 189.3 | 296.7 | -48 | -94.87 | 24.44 | 242.6 | 73.6 | 399.2 | 225.4 | 479.6 | 574.4 | -683.2 | -1,622 | 296.8 | 333.6 | 60.94 | 1,086 | 203.3 | 1,490 | -441.6 | 168 | 169.6 | 386.1 | 316 | 644.8 | 745.4 | 138.8 | 232.8 | 311.9 | 316.2 | 493.9 | 296.4 | 212.2 | 390.8 | 369.6 | 343.2 | 392.8 | 538 | 591.1 | 557.6 | 853 | 640.1 | 646.1 | 497.4 | 563.8 | 474.8 | 381.9 | 12.32 | 268.9 | 586.5 | 2,569 | 784 | 558.9 | 480.3 | 366.8 | 241.5 | 461.4 | 308.4 | 394.8 | 169.8 | -38.4 | 123.7 | 117.3 | 186.8 | 130.4 | -2,174 | 67.2 | 19.36 | -34.8 | 29.04 | -811.8 | -756.3 | -199.5 | -542.7 | -108 | -756.9 | -243.6 | -2,441 | 101.8 | -53.46 | 120.9 | 101.7 | 44.43 | 163.9 | 106.6 | 90.94 | 62.91 | 125.2 | 70.67 | 99.04 | 43.05 | 92.22 | 89.84 | 95.62 | 73.6 | 61.04 | |||||||
| Average |
1234
|
607.6 | 571.5 | 490.8 | 436 | 480.5 | 452.1 | 398.2 | 646.8 | 566.6 | 464.4 | 608.2 | 588 | 515.1 | 422.2 | 552.9 | 534.5 | 468.3 | 383.8 | 431.4 | 571.1 | 236.6 | 370.8 | -40 | -79.06 | 30.55 | 303.3 | 92 | 499 | 281.8 | 599.5 | 718.1 | -569.4 | -1,352 | 371 | 417.1 | 76.17 | 1,358 | 254.1 | 1,862 | -368 | 210 | 212 | 482.6 | 395 | 806 | 931.8 | 173.4 | 291 | 389.8 | 395.2 | 617.4 | 370.5 | 265.3 | 488.4 | 462 | 429 | 491 | 672.5 | 738.9 | 697 | 1,066 | 800.1 | 807.7 | 621.7 | 704.8 | 593.5 | 477.3 | 15.4 | 336.1 | 733.1 | 3,211 | 980 | 698.6 | 600.3 | 458.4 | 301.8 | 576.8 | 385.4 | 493.4 | 212.3 | -32 | 154.7 | 146.7 | 233.4 | 163 | -1,812 | 84 | 24.2 | -29 | 36.3 | -676.5 | -630.2 | -166.2 | -452.2 | -90 | -630.7 | -203 | -2,034 | 127.3 | -44.55 | 151.1 | 127.1 | 55.54 | 204.9 | 133.3 | 113.7 | 78.64 | 156.4 | 88.34 | 123.8 | 53.81 | 115.3 | 112.3 | 119.5 | 92 | 76.3 | |||||||
| High |
1234
|
637.3 | 597.4 | 499.4 | 453.4 | 489.1 | 469.5 | 415.6 | 776.1 | 679.9 | 557.3 | 729.9 | 705.6 | 618.1 | 506.6 | 663.5 | 641.4 | 561.9 | 460.6 | 517.7 | 685.4 | 283.9 | 445 | -32 | -63.25 | 36.65 | 364 | 110.4 | 598.8 | 338.1 | 719.4 | 861.7 | -455.5 | -1,082 | 445.2 | 500.5 | 91.41 | 1,629 | 304.9 | 2,235 | -294.4 | 252 | 254.4 | 579.1 | 474 | 967.2 | 1,118 | 208.1 | 349.2 | 467.8 | 474.3 | 740.9 | 444.6 | 318.4 | 586.1 | 554.4 | 514.8 | 589.2 | 807 | 886.7 | 836.4 | 1,279 | 960.1 | 969.2 | 746.1 | 845.7 | 712.2 | 572.8 | 18.48 | 403.4 | 879.7 | 3,853 | 1,176 | 838.3 | 720.4 | 550.1 | 362.2 | 692.1 | 462.5 | 592.1 | 254.8 | -25.6 | 185.6 | 176 | 280.1 | 195.6 | -1,449 | 100.8 | 29.04 | -23.2 | 43.56 | -541.2 | -504.2 | -133 | -361.8 | -72 | -504.6 | -162.4 | -1,627 | 152.7 | -35.64 | 181.3 | 152.5 | 66.65 | 245.9 | 160 | 136.4 | 94.36 | 187.7 | 106 | 148.6 | 64.58 | 138.3 | 134.8 | 143.4 | 110.4 | 91.56 | |||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
600.2 | 598 | 524 | 492.1 | 532.9 | 524.7 | 489.3 | 386.5 | 443 | 486.7 | 420 | 351.4 | 402.8 | 442.4 | 381.9 | 319.4 | 366.2 | 402.2 | 357.4 | 305.1 | 353.7 | 333.5 | 180.7 | 260.2 | 306.2 | 265.7 | 331.2 | 320.8 | 345.1 | 336.9 | 320.7 | 387.4 | 306.4 | 283.1 | 288 | 223.9 | 254.3 | 216.2 | 336.8 | 242.4 | 422.2 | 245.6 | 262.3 | 245.4 | 157.9 | 188.2 | 261.1 | 305.5 | 248.9 | 205.4 | 205.9 | 155.4 | 225.8 | 220.5 | 232.8 | 207.3 | 226.4 | 143.3 | 222.4 | 186.4 | 232 | 203.8 | 174.1 | 143.2 | 185.9 | 161.7 | 131.9 | 182.2 | 193.3 | 168 | 208 | 184.4 | 200.3 | 165 | 171.8 | 158 | 158.6 | 153.5 | 149 | 147.4 | 162.4 | 108.5 | 135.8 | 138 | 139.2 | 89.02 | 103.3 | 56.32 | 121.6 | 129.4 | 401.3 | 126.6 | 158 | 185.8 | 152 | 229.6 | 197.1 | 92.74 | 201.3 | 209.6 | 121.9 | 183.9 | 115.4 | 203.7 | 124.4 | 101.6 | 99.49 | 162.7 | 76.22 | 101.3 | 79.03 | 146.1 | 134.7 | 129.3 | 127.5 | 178.8 | |||||||
| Average |
1234
|
620.9 | 602.3 | 548.9 | 518.6 | 535.7 | 529 | 505.2 | 483.1 | 553.8 | 608.3 | 525.1 | 439.2 | 503.5 | 553 | 477.3 | 399.3 | 457.7 | 502.8 | 446.8 | 381.4 | 442.2 | 416.8 | 225.9 | 325.3 | 382.8 | 332.1 | 414 | 401 | 431.3 | 421.1 | 400.9 | 484.3 | 383 | 353.9 | 360.1 | 279.9 | 317.8 | 270.2 | 421 | 303 | 527.8 | 307 | 327.9 | 306.7 | 197.4 | 235.2 | 326.4 | 381.8 | 311.1 | 256.7 | 257.4 | 194.2 | 282.2 | 275.6 | 291 | 259.1 | 283 | 179.1 | 278 | 233 | 290 | 254.8 | 217.6 | 179 | 232.4 | 202.2 | 164.8 | 227.7 | 241.7 | 210 | 260 | 230.5 | 250.4 | 206.3 | 214.7 | 197.5 | 198.2 | 191.8 | 186.2 | 184.2 | 203 | 135.6 | 169.8 | 172.5 | 174 | 111.3 | 129.1 | 70.4 | 152 | 161.7 | 501.6 | 158.2 | 197.5 | 232.2 | 190 | 287 | 246.3 | 115.9 | 251.7 | 262 | 152.4 | 229.8 | 144.3 | 254.6 | 155.5 | 127 | 124.4 | 203.4 | 95.28 | 126.6 | 98.79 | 182.6 | 168.4 | 161.6 | 159.4 | 223.5 | |||||||
| High |
1234
|
622.3 | 610.9 | 575.2 | 539.1 | 540 | 533.3 | 518.3 | 579.8 | 664.6 | 730 | 630.1 | 527 | 604.2 | 663.6 | 572.8 | 479.1 | 549.2 | 603.3 | 536.1 | 457.7 | 530.6 | 500.2 | 271.1 | 390.4 | 459.3 | 398.5 | 496.8 | 481.2 | 517.6 | 505.3 | 481 | 581.2 | 459.6 | 424.6 | 432.1 | 335.9 | 381.4 | 324.3 | 505.2 | 363.6 | 633.4 | 368.4 | 393.5 | 368 | 236.9 | 282.3 | 391.6 | 458.2 | 373.3 | 308.1 | 308.9 | 233.1 | 338.6 | 330.8 | 349.2 | 310.9 | 339.6 | 214.9 | 333.5 | 279.5 | 348.1 | 305.8 | 261.1 | 214.9 | 278.9 | 242.6 | 197.8 | 273.2 | 290 | 252 | 312 | 276.6 | 300.5 | 247.5 | 257.6 | 237 | 237.9 | 230.2 | 223.5 | 221.1 | 243.6 | 162.7 | 203.7 | 207 | 208.8 | 133.5 | 154.9 | 84.48 | 182.4 | 194 | 601.9 | 189.9 | 237 | 278.7 | 228 | 344.4 | 295.6 | 139.1 | 302 | 314.3 | 182.9 | 275.8 | 173.2 | 305.5 | 186.6 | 152.4 | 149.2 | 244.1 | 114.3 | 151.9 | 118.5 | 219.2 | 202.1 | 193.9 | 191.3 | 268.2 | |||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.686 | 0.644 | 0.551 | 0.477 | 0.539 | 0.506 | 0.443 | 0.342 | 0.362 | 0.441 | 0.441 | 0.378 | 0.429 | 0.497 | 0.548 | 0.482 | 0.504 | 0.559 | 0.498 | 0.416 | 0.471 | 0.352 | 0.115 | 0.16 | 0.429 | 0.384 | 0.431 | 0.383 | 0.44 | 0.38 | 0.29 | 0.23 | 0.36 | 0.31 | 0.3 | 0.25 | 0.3 | 0.27 | 0.22 | 0.22 | 0.24 | 0.27 | 0.29 | 0.26 | 0.25 | 0.27 | 0.31 | 0.23 | 0.2 | 0.25 | 0.24 | 0.14 | 0.24 | 0.24 | 0.25 | 0.21 | 0.26 | 0.27 | 0.37 | 0.33 | 0.38 | 0.42 | 0.37 | 0.26 | 0.32 | 0.29 | 0.2 | 0.04 | 0.22 | 0.34 | 0.39 | 0.32 | 0.3 | 0.29 | 0.24 | 0.19 | 0.2 | 0.18 | 0.19 | 0.15 | 0.18 | 0.13 | 0.13 | 0.12 | 0.1 | 0.06 | 0.06 | 0.019 | 0.03 | 0.019 | -0.12 | -0.1 | -0.12 | -0.13 | -0.12 | -0.31 | 0.03 | 0.06 | 0.22 | 0.18 | 0.11 | 0.18 | 0.1 | 0.19 | 0.14 | 0.11 | 0.08 | 0.14 | 0.09 | 0.1 | 0.06 | 0.14 | 0.13 | 0.13 | 0.1 | 0.1 | |||||||
| Average |
1234
|
0.707 | 0.664 | 0.571 | 0.507 | 0.559 | 0.526 | 0.463 | 0.352 | 0.393 | 0.46 | 0.454 | 0.389 | 0.442 | 0.512 | 0.565 | 0.497 | 0.519 | 0.576 | 0.513 | 0.428 | 0.485 | 0.363 | 0.119 | 0.165 | 0.441 | 0.395 | 0.444 | 0.395 | 0.55 | 0.47 | 0.36 | 0.29 | 0.45 | 0.39 | 0.38 | 0.31 | 0.38 | 0.34 | 0.27 | 0.28 | 0.3 | 0.34 | 0.36 | 0.33 | 0.31 | 0.34 | 0.39 | 0.29 | 0.25 | 0.31 | 0.3 | 0.18 | 0.3 | 0.3 | 0.31 | 0.26 | 0.33 | 0.34 | 0.46 | 0.41 | 0.48 | 0.53 | 0.46 | 0.32 | 0.4 | 0.36 | 0.25 | 0.06 | 0.27 | 0.42 | 0.49 | 0.4 | 0.38 | 0.36 | 0.3 | 0.24 | 0.25 | 0.22 | 0.24 | 0.19 | 0.22 | 0.16 | 0.16 | 0.15 | 0.12 | 0.08 | 0.07 | 0.02 | 0.04 | 0.02 | -0.1 | -0.08 | -0.1 | -0.11 | -0.1 | -0.26 | 0.04 | 0.08 | 0.27 | 0.22 | 0.14 | 0.23 | 0.13 | 0.23 | 0.18 | 0.14 | 0.1 | 0.18 | 0.11 | 0.13 | 0.07 | 0.17 | 0.16 | 0.16 | 0.13 | 0.13 | |||||||
| High |
1234
|
0.741 | 0.695 | 0.581 | 0.527 | 0.569 | 0.546 | 0.483 | 0.362 | 0.433 | 0.529 | 0.47 | 0.403 | 0.457 | 0.529 | 0.584 | 0.514 | 0.537 | 0.596 | 0.531 | 0.443 | 0.502 | 0.375 | 0.123 | 0.171 | 0.457 | 0.409 | 0.459 | 0.408 | 0.66 | 0.56 | 0.43 | 0.35 | 0.54 | 0.47 | 0.46 | 0.37 | 0.46 | 0.41 | 0.32 | 0.34 | 0.36 | 0.41 | 0.43 | 0.4 | 0.37 | 0.41 | 0.47 | 0.35 | 0.3 | 0.37 | 0.36 | 0.22 | 0.36 | 0.36 | 0.37 | 0.31 | 0.4 | 0.41 | 0.55 | 0.49 | 0.58 | 0.64 | 0.55 | 0.38 | 0.48 | 0.43 | 0.3 | 0.07 | 0.32 | 0.5 | 0.59 | 0.48 | 0.46 | 0.43 | 0.36 | 0.29 | 0.3 | 0.26 | 0.29 | 0.23 | 0.26 | 0.19 | 0.19 | 0.18 | 0.14 | 0.1 | 0.08 | 0.03 | 0.05 | 0.03 | -0.08 | -0.06 | -0.08 | -0.09 | -0.08 | -0.21 | 0.041 | 0.09 | 0.32 | 0.26 | 0.17 | 0.28 | 0.16 | 0.28 | 0.22 | 0.17 | 0.12 | 0.22 | 0.13 | 0.16 | 0.08 | 0.2 | 0.19 | 0.19 | 0.16 | 0.16 | |||||||