| Period Ending: |
2028
10-31 |
2028
07-31 |
2028
04-30 |
2028
01-31 |
2027
10-31 |
2027
07-31 |
2027
04-30 |
2027
01-31 |
2026
10-31 |
2026
07-31 |
2026
04-30 |
2026
01-31 |
2025
10-31 |
2025
07-31 |
2025
04-30 |
2025
01-31 |
2024
10-31 |
2024
07-31 |
2024
04-30 |
2024
01-31 |
2023
10-30 |
2023
07-30 |
2023
04-29 |
2023
01-30 |
2022
10-30 |
2022
07-30 |
2022
04-29 |
2022
01-30 |
2021
10-30 |
2021
07-30 |
2021
04-29 |
2021
01-30 |
2020
10-30 |
2020
07-30 |
2020
04-29 |
2020
01-30 |
2019
10-30 |
2019
07-30 |
2019
04-29 |
2019
01-30 |
2018
10-30 |
2018
07-30 |
2018
04-29 |
2018
01-30 |
2017
10-30 |
2017
07-30 |
2017
04-29 |
2017
01-30 |
2016
10-30 |
2016
07-30 |
2016
04-29 |
2016
01-30 |
2015
10-30 |
2015
07-30 |
2015
04-29 |
2015
01-30 |
2014
10-30 |
2014
07-30 |
2014
04-29 |
2014
01-30 |
2013
10-30 |
2013
07-30 |
2013
04-29 |
2013
01-30 |
2012
10-30 |
2012
07-30 |
2012
04-29 |
2012
01-30 |
2011
10-30 |
2011
07-30 |
2011
04-29 |
2011
01-30 |
2010
10-30 |
2010
07-30 |
2010
04-29 |
2010
01-30 |
2009
10-30 |
2009
07-30 |
2009
04-29 |
2009
01-30 |
2008
10-30 |
2008
07-30 |
2008
04-29 |
2008
01-30 |
2007
10-30 |
2007
07-30 |
2007
04-29 |
2007
01-30 |
2006
10-30 |
2006
07-30 |
2006
04-29 |
2006
01-30 |
2005
10-30 |
2005
07-30 |
2005
04-29 |
2005
01-30 |
2004
10-30 |
2004
07-30 |
2004
04-29 |
2004
01-30 |
2003
10-30 |
2003
07-30 |
2003
04-29 |
2003
01-30 |
2002
10-30 |
2002
07-30 |
2002
04-29 |
2002
01-30 |
2001
10-30 |
2001
07-30 |
2001
04-29 |
2001
01-30 |
2000
10-30 |
2000
07-30 |
2000
04-29 |
2000
01-30 |
1999
10-30 |
1999
07-30 |
1999
04-29 |
1999
01-30 |
1998
10-30 |
1998
07-30 |
1998
04-29 |
1998
01-30 |
1997
10-30 |
1997
07-30 |
1997
04-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
12 | 11 | 11 | 11 | 10 | 10 | 10 | 13 | 10 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 5 | 7 | 11 | 11 | 7 | 12 | 7 | 6 | 6 | 7 | 6 | 14 | 9 | 16 | 20 | 17 | 10 | 9 | 17 | 7 | 9 | 14 | 19 | 20 | 13 | 19 | 13 | 7 | 8 | 9 | 18 | 9 | 11 | 13 | 18 | 13 | 18 | 13 | 14 | 8 | 19 | 8 | 13 | 7 | 20 | 7 | 13 | 10 | 12 | 16 | 14 | 8 | 17 | 8 | 7 | 13 | 18 | 17 | 18 | 20 | 15 | 7 | 16 | 19 | 14 | 15 | 14 | 17 | 8 | 19 | 12 | 19 | 15 | 13 | 10 | 9 | 7 | 17 | 17 | 12 | 18 | 13 | 8 | 19 | 19 | 16 | 15 | 16 | 9 | 9 | 8 | 16 | 9 | 8 | 7 | 10 | 8 | 16 | |||||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,141 | 1,105 | 1,050 | 961.3 | 1,012 | 984.5 | 934.6 | 855.2 | 783.2 | 685.7 | 659.2 | 574.8 | 590.3 | 542 | 519.5 | 482.9 | 491.8 | 475.8 | 433.4 | 409.6 | 405.4 | 374.3 | 439.3 | 496.7 | 517.8 | 499.5 | 468.7 | 441.7 | 342.2 | 328.8 | 215.7 | 311.7 | 313.2 | 277.6 | 256.4 | 281.8 | 267.1 | 272.9 | 245 | 251.3 | 246.2 | 221.2 | 235.5 | 224 | 209 | 215.5 | 202.2 | 209.9 | 184.5 | 179.6 | 184.7 | 193.9 | 170.8 | 173 | 158.8 | 167.1 | 128.2 | 136.2 | 117.9 | 112.9 | 105.5 | 110.7 | 96.36 | 114.9 | 107.3 | 117.2 | 104.3 | 125.4 | 117.8 | 115.2 | 107.4 | 111.9 | 106.6 | 96.96 | 103.9 | 73.22 | 68.11 | 58.94 | 70.48 | 61.22 | 55.34 | 40.18 | 45.58 | 48.78 | 44.66 | 42.23 | 36.92 | 38.13 | 36.33 | 44.36 | 44.57 | 36.41 | 51.12 | 34.4 | 32.8 | 46.02 | 46.72 | 26.69 | 42.35 | 38.01 | 43.12 | 42.8 | 38.32 | 35.84 | 28.48 | 26.16 | 22.56 | 23.12 | 19.28 | 12.11 | 15.84 | 12.67 | 13.36 | 10.88 | 5.72 | |||||||||||
| Average |
1234
|
1,172 | 1,115 | 1,060 | 979.2 | 1,031 | 995.3 | 951.2 | 891.3 | 901.1 | 701.6 | 674.4 | 588 | 603.9 | 554.5 | 531.5 | 494 | 503.1 | 486.8 | 443.4 | 419.1 | 414.8 | 382.9 | 449.5 | 508.2 | 529.7 | 511 | 479.5 | 451.9 | 427.8 | 411 | 269.6 | 389.6 | 391.5 | 347 | 320.5 | 352.3 | 333.8 | 341.1 | 306.2 | 314.1 | 307.7 | 276.5 | 294.4 | 280 | 261.3 | 269.4 | 252.8 | 262.4 | 230.7 | 224.5 | 230.9 | 242.4 | 213.4 | 216.3 | 198.5 | 208.9 | 160.3 | 170.3 | 147.4 | 141.2 | 131.9 | 138.4 | 120.4 | 143.6 | 134.1 | 146.5 | 130.4 | 156.7 | 147.3 | 144 | 134.3 | 139.9 | 133.2 | 121.2 | 129.9 | 91.52 | 85.14 | 73.67 | 88.1 | 76.52 | 69.17 | 50.23 | 56.98 | 60.98 | 55.82 | 52.79 | 46.15 | 47.66 | 45.41 | 55.45 | 55.72 | 45.51 | 63.9 | 43 | 41 | 57.53 | 58.4 | 33.36 | 52.93 | 47.51 | 53.9 | 53.5 | 47.9 | 44.8 | 35.6 | 32.7 | 28.2 | 28.9 | 24.1 | 15.13 | 19.8 | 15.84 | 16.7 | 13.6 | 7.15 | |||||||||||
| High |
1234
|
1,202 | 1,155 | 1,070 | 992.5 | 1,041 | 1,019 | 963.7 | 939.4 | 928.1 | 723.5 | 695.5 | 606.4 | 622.8 | 571.8 | 548.1 | 509.5 | 518.9 | 502 | 457.3 | 432.2 | 427.8 | 394.9 | 463.5 | 524.1 | 546.3 | 527 | 494.5 | 466 | 513.3 | 493.2 | 323.5 | 467.5 | 469.8 | 416.4 | 384.6 | 422.7 | 400.6 | 409.3 | 367.4 | 376.9 | 369.3 | 331.7 | 353.2 | 336 | 313.6 | 323.2 | 303.3 | 314.9 | 276.8 | 269.4 | 277.1 | 290.9 | 256.1 | 259.6 | 238.2 | 250.7 | 192.4 | 204.4 | 176.9 | 169.4 | 158.3 | 166.1 | 144.5 | 172.3 | 160.9 | 175.8 | 156.5 | 188 | 176.8 | 172.8 | 161.1 | 167.9 | 159.8 | 145.4 | 155.9 | 109.8 | 102.2 | 88.41 | 105.7 | 91.83 | 83 | 60.28 | 68.38 | 73.18 | 66.98 | 63.35 | 55.38 | 57.19 | 54.49 | 66.55 | 66.86 | 54.61 | 76.68 | 51.6 | 49.2 | 69.03 | 70.08 | 40.03 | 63.52 | 57.01 | 64.68 | 64.2 | 57.48 | 53.76 | 42.72 | 39.24 | 33.84 | 34.68 | 28.92 | 18.16 | 23.76 | 19.01 | 20.04 | 16.32 | 8.58 | |||||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
300.1 | 290.7 | 276.2 | 252.9 | 266.1 | 259 | 105.7 | 225 | 109.2 | 119.9 | 96.09 | 108.3 | 99.23 | 109 | 87.35 | 98.47 | 90.21 | 85.63 | 73.76 | 82.06 | 52.66 | 68.77 | 84.32 | 100.9 | 96.45 | 83.06 | 66.77 | 91.34 | 83.04 | 79.23 | 40.66 | 75.13 | 69.56 | 65.1 | 55.67 | 66.89 | 59.97 | 60.32 | 49.17 | 57.64 | 53.8 | 47.67 | 46.22 | 46.88 | 41.37 | 43.58 | 43.43 | 44.05 | 35.13 | 35.97 | 32.59 | 38.95 | 33.52 | 32.05 | 29.32 | 29.26 | 21.04 | 23.72 | 20.48 | 18.85 | 18.6 | 18.86 | 17.3 | 19.56 | 17.49 | 18.71 | 16.67 | 21.42 | 21.09 | 19.74 | 16.96 | 17.42 | 17.4 | 15.45 | 14.5 | 11.97 | 10.7 | 9.94 | 11.05 | 10.75 | 9.68 | 7.02 | 7.26 | 8.26 | 9.93 | 6.89 | 5.6 | 5.71 | 5.34 | 5.85 | 6.28 | 4.84 | 5.83 | 6.01 | 4.53 | 8.02 | 9.73 | 6.51 | 9.3 | 20.05 | 8.46 | 8.48 | 7.52 | 8 | 7.36 | 6.48 | 3.57 | 5.2 | 3.92 | 2.02 | 3.44 | 1.5 | 2.4 | 2.24 | 2.46 | |||||||||||
| Average |
1234
|
308.2 | 293.3 | 278.9 | 257.6 | 271.3 | 261.8 | 132.1 | 234.5 | 136.4 | 149.8 | 120.1 | 135.4 | 124 | 136.2 | 109.2 | 123.1 | 112.8 | 107 | 92.2 | 102.6 | 65.82 | 85.97 | 105.4 | 126.1 | 120.6 | 103.8 | 83.46 | 114.2 | 103.8 | 99.04 | 50.82 | 93.91 | 86.96 | 81.37 | 69.59 | 83.62 | 74.96 | 75.4 | 61.46 | 72.06 | 67.25 | 59.58 | 57.77 | 58.6 | 51.71 | 54.47 | 54.29 | 55.06 | 43.91 | 44.96 | 40.73 | 48.69 | 41.9 | 40.06 | 36.65 | 36.57 | 26.3 | 29.66 | 25.6 | 23.56 | 23.25 | 23.57 | 21.62 | 24.45 | 21.86 | 23.39 | 20.84 | 26.77 | 26.36 | 24.68 | 21.2 | 21.77 | 21.75 | 19.32 | 18.12 | 14.96 | 13.38 | 12.42 | 13.81 | 13.44 | 12.1 | 8.78 | 9.07 | 10.32 | 12.42 | 8.62 | 7 | 7.13 | 6.67 | 7.31 | 7.85 | 6.04 | 7.29 | 7.52 | 5.66 | 10.02 | 12.17 | 8.14 | 11.63 | 25.06 | 10.58 | 10.6 | 9.4 | 10 | 9.2 | 8.1 | 4.47 | 6.5 | 4.9 | 2.53 | 4.3 | 1.87 | 3 | 2.8 | 3.08 | |||||||||||
| High |
1234
|
316.2 | 303.9 | 281.6 | 261.1 | 273.9 | 268.1 | 158.5 | 247.1 | 163.7 | 179.8 | 144.1 | 162.5 | 148.9 | 163.4 | 131 | 147.7 | 135.3 | 128.4 | 110.6 | 123.1 | 78.98 | 103.2 | 126.5 | 151.4 | 144.7 | 124.6 | 100.1 | 137 | 124.6 | 118.8 | 60.98 | 112.7 | 104.3 | 97.65 | 83.51 | 100.3 | 89.95 | 90.48 | 73.75 | 86.47 | 80.7 | 71.5 | 69.33 | 70.32 | 62.05 | 65.37 | 65.15 | 66.07 | 52.69 | 53.95 | 48.88 | 58.43 | 50.28 | 48.07 | 43.98 | 43.89 | 31.56 | 35.59 | 30.72 | 28.27 | 27.9 | 28.28 | 25.95 | 29.34 | 26.24 | 28.07 | 25.01 | 32.13 | 31.63 | 29.61 | 25.45 | 26.13 | 26.11 | 23.18 | 21.74 | 17.96 | 16.05 | 14.91 | 16.58 | 16.12 | 14.52 | 10.53 | 10.89 | 12.38 | 14.9 | 10.34 | 8.41 | 8.56 | 8.01 | 8.77 | 9.42 | 7.25 | 8.74 | 9.02 | 6.79 | 12.02 | 14.6 | 9.76 | 13.95 | 30.07 | 12.69 | 12.71 | 11.28 | 12 | 11.04 | 9.72 | 5.36 | 7.8 | 5.88 | 3.04 | 5.16 | 2.24 | 3.6 | 3.36 | 3.7 | |||||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
248.9 | 241.1 | 229.1 | 209.7 | 220.7 | 214.8 | 90.88 | 186.6 | 94 | 106.3 | 82.62 | 94.24 | 85.45 | 96.61 | 75.1 | 85.68 | 77.68 | 72.56 | 60.21 | 67.94 | 41.06 | 59.75 | 74.95 | 89.79 | 86.69 | 73.94 | 60.02 | 81.23 | 73.93 | 69.76 | 35.01 | 65.75 | 60.9 | 57.41 | 47.95 | 58.96 | 52.16 | 51.95 | 42.1 | 52.6 | 47.92 | 42.22 | 40.42 | 41.11 | 35.53 | 37.46 | 38.07 | 40.21 | 32.61 | 33.65 | 29.7 | 36.48 | 31.97 | 30.08 | 27.96 | 29.95 | 21.97 | 24.14 | 21.19 | 18.99 | 18.56 | 18.46 | 17.18 | 19.25 | 17.14 | 18.95 | 17.16 | 22.97 | 21.99 | 21.09 | 18.58 | 19.08 | 19.16 | 16.87 | 15.67 | 11.72 | 11.59 | 10.64 | 12.23 | 10.24 | 9.4 | 6.86 | 6.93 | 8 | 6.3 | 6.54 | 5.26 | 5.32 | 4.88 | 5.26 | 5.9 | 4.54 | 5.28 | 4.8 | 4.61 | 6.67 | 8.07 | 5.03 | 7.86 | 7.41 | 8.27 | 8.44 | 7.2 | 7.92 | 6.8 | 6.16 | 3.63 | 5.36 | 3.52 | 1.85 | 3.04 | 1.28 | 1.84 | 1.68 | 1.85 | |||||||||||
| Average |
1234
|
255.6 | 243.3 | 231.3 | 213.6 | 225 | 217.1 | 113.6 | 194.5 | 117.5 | 132.8 | 103.3 | 117.8 | 106.8 | 120.8 | 93.88 | 107.1 | 97.1 | 90.7 | 75.27 | 84.92 | 51.33 | 74.68 | 93.69 | 112.2 | 108.4 | 92.43 | 75.02 | 101.5 | 92.41 | 87.2 | 43.76 | 82.19 | 76.12 | 71.76 | 59.94 | 73.7 | 65.2 | 64.94 | 52.62 | 65.74 | 59.9 | 52.77 | 50.53 | 51.38 | 44.42 | 46.83 | 47.59 | 50.27 | 40.76 | 42.06 | 37.12 | 45.61 | 39.96 | 37.6 | 34.94 | 37.44 | 27.47 | 30.17 | 26.49 | 23.74 | 23.19 | 23.07 | 21.48 | 24.06 | 21.42 | 23.69 | 21.45 | 28.71 | 27.49 | 26.36 | 23.23 | 23.85 | 23.94 | 21.08 | 19.59 | 14.64 | 14.49 | 13.3 | 15.29 | 12.81 | 11.75 | 8.57 | 8.66 | 10 | 7.87 | 8.17 | 6.57 | 6.64 | 6.1 | 6.57 | 7.37 | 5.68 | 6.61 | 6 | 5.76 | 8.34 | 10.09 | 6.29 | 9.82 | 9.26 | 10.33 | 10.55 | 9 | 9.9 | 8.5 | 7.7 | 4.53 | 6.7 | 4.4 | 2.31 | 3.8 | 1.59 | 2.3 | 2.1 | 2.31 | |||||||||||
| High |
1234
|
262.2 | 252.1 | 233.5 | 216.5 | 227.2 | 222.3 | 136.3 | 204.9 | 141 | 159.4 | 123.9 | 141.4 | 128.2 | 144.9 | 112.7 | 128.5 | 116.5 | 108.8 | 90.32 | 101.9 | 61.59 | 89.62 | 112.4 | 134.7 | 130 | 110.9 | 90.03 | 121.8 | 110.9 | 104.6 | 52.51 | 98.63 | 91.35 | 86.11 | 71.93 | 88.44 | 78.24 | 77.93 | 63.15 | 78.89 | 71.88 | 63.33 | 60.64 | 61.66 | 53.3 | 56.2 | 57.1 | 60.32 | 48.92 | 50.47 | 44.55 | 54.73 | 47.95 | 45.12 | 41.93 | 44.93 | 32.96 | 36.2 | 31.78 | 28.49 | 27.83 | 27.69 | 25.77 | 28.87 | 25.71 | 28.43 | 25.74 | 34.45 | 32.99 | 31.63 | 27.88 | 28.62 | 28.73 | 25.3 | 23.51 | 17.57 | 17.39 | 15.96 | 18.34 | 15.37 | 14.1 | 10.29 | 10.39 | 12 | 9.44 | 9.81 | 7.89 | 7.97 | 7.32 | 7.89 | 8.85 | 6.82 | 7.93 | 7.2 | 6.91 | 10.01 | 12.1 | 7.55 | 11.79 | 11.11 | 12.4 | 12.66 | 10.8 | 11.88 | 10.2 | 9.24 | 5.44 | 8.04 | 5.28 | 2.77 | 4.56 | 1.91 | 2.76 | 2.52 | 2.77 | |||||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
164.3 | 152.4 | 142.3 | 125.3 | 132.5 | 125.7 | 79.93 | 90.42 | 71.67 | 73.58 | 72.67 | 70.51 | 65.16 | 66.89 | 66.06 | 64.1 | 59.23 | 53 | 52.95 | 47.54 | 32.59 | 41.68 | 82.31 | 63.82 | 58.87 | 50.74 | 48.61 | 52.78 | 48.9 | 45.42 | 28.67 | 39.46 | 36.56 | 34.26 | 30.4 | 34.3 | 31.36 | 30.07 | 25.02 | 29.18 | 28.15 | 25.05 | 24.08 | 24.57 | 23.66 | 21.61 | 20.74 | 21.56 | 19.5 | 17.84 | 16.96 | 19.03 | 17.41 | 15.23 | 14.25 | 14.81 | 12.56 | 12.34 | 11.18 | 10.01 | 9.56 | 8.94 | 8.26 | 9.31 | 8.91 | 9.37 | 9.05 | 10.92 | 10.26 | 9.56 | 8.07 | 8.61 | 8.73 | 7.53 | 7.24 | 6.21 | 5.52 | 4.83 | 5.4 | 5.3 | 4.84 | 3.43 | 3.54 | 4.13 | 6.49 | 3.29 | 2.59 | 2.83 | 2.59 | 2.78 | 3.02 | 4.48 | 3.02 | 3.18 | 2.26 | 3.15 | 3.96 | 2.89 | 3.91 | 10.23 | 3.78 | 3.83 | 3.2 | 3.76 | 3.52 | 3.28 | 1.71 | 2.56 | 2.08 | 1.1 | 1.84 | 0.924 | 1.36 | 1.28 | 1.41 | |||||||||||
| Average |
1234
|
171.5 | 159.5 | 145 | 132.5 | 138.2 | 130 | 99.92 | 104.6 | 89.59 | 91.98 | 90.83 | 88.14 | 81.45 | 83.62 | 82.57 | 80.13 | 74.04 | 66.26 | 66.18 | 59.43 | 40.74 | 52.1 | 102.9 | 79.77 | 73.59 | 63.42 | 60.76 | 65.97 | 61.12 | 56.78 | 35.83 | 49.32 | 45.7 | 42.83 | 38 | 42.88 | 39.2 | 37.58 | 31.27 | 36.47 | 35.19 | 31.32 | 30.1 | 30.71 | 29.57 | 27.02 | 25.93 | 26.95 | 24.38 | 22.31 | 21.21 | 23.79 | 21.77 | 19.04 | 17.81 | 18.51 | 15.69 | 15.43 | 13.97 | 12.51 | 11.94 | 11.18 | 10.32 | 11.64 | 11.13 | 11.71 | 11.32 | 13.65 | 12.83 | 11.95 | 10.09 | 10.76 | 10.91 | 9.41 | 9.05 | 7.77 | 6.9 | 6.03 | 6.75 | 6.62 | 6.05 | 4.28 | 4.43 | 5.17 | 8.12 | 4.11 | 3.24 | 3.54 | 3.24 | 3.48 | 3.78 | 5.6 | 3.77 | 3.97 | 2.83 | 3.93 | 4.96 | 3.61 | 4.88 | 12.79 | 4.72 | 4.79 | 4 | 4.7 | 4.4 | 4.1 | 2.13 | 3.2 | 2.6 | 1.38 | 2.3 | 1.16 | 1.7 | 1.6 | 1.76 | |||||||||||
| High |
1234
|
180.1 | 169.5 | 147.8 | 141 | 146.7 | 135.7 | 119.9 | 115.9 | 107.5 | 110.4 | 109 | 105.8 | 97.73 | 100.3 | 99.09 | 96.15 | 88.85 | 79.51 | 79.42 | 71.31 | 48.88 | 62.52 | 123.5 | 95.73 | 88.31 | 76.11 | 72.92 | 79.17 | 73.35 | 68.13 | 43 | 59.19 | 54.84 | 51.4 | 45.6 | 51.45 | 47.04 | 45.1 | 37.53 | 43.77 | 42.22 | 37.58 | 36.12 | 36.85 | 35.49 | 32.42 | 31.12 | 32.34 | 29.25 | 26.77 | 25.45 | 28.55 | 26.12 | 22.85 | 21.38 | 22.22 | 18.83 | 18.51 | 16.76 | 15.02 | 14.33 | 13.41 | 12.38 | 13.96 | 13.36 | 14.05 | 13.58 | 16.38 | 15.39 | 14.34 | 12.1 | 12.92 | 13.1 | 11.29 | 10.86 | 9.32 | 8.28 | 7.24 | 8.1 | 7.95 | 7.26 | 5.14 | 5.31 | 6.2 | 9.74 | 4.93 | 3.89 | 4.25 | 3.89 | 4.17 | 4.53 | 6.72 | 4.53 | 4.76 | 3.39 | 4.72 | 5.95 | 4.33 | 5.86 | 15.35 | 5.67 | 5.75 | 4.8 | 5.64 | 5.28 | 4.92 | 2.56 | 3.84 | 3.12 | 1.65 | 2.76 | 1.39 | 2.04 | 1.92 | 2.11 | |||||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
196.8 | 190.6 | 181.1 | 165.8 | 174.5 | 169.8 | 84.04 | 147.5 | 78.19 | 76.56 | 76.4 | 73.3 | 71.08 | 69.6 | 69.45 | 66.64 | 64.62 | 62.27 | 58.61 | 55.41 | 45.03 | 39.07 | 58.79 | 66.16 | 67.81 | 55.96 | 51.65 | 64.83 | 58.45 | 58.13 | 33.1 | 51.89 | 58.22 | 47.88 | 45.22 | 46.2 | 47.58 | 52.29 | 47.66 | 44.12 | 40.61 | 37.62 | 41.28 | 37.67 | 37.73 | 38.67 | 31.53 | 36.95 | 33.1 | 33.7 | 36.25 | 35.31 | 31.47 | 30.08 | 30.17 | 29.5 | 21 | 24.54 | 20.65 | 20.08 | 18.28 | 19.68 | 17.9 | 19.77 | 19.51 | 18.84 | 17.96 | 23 | 21.09 | 20.8 | 18.88 | 19.8 | 19.01 | 18.07 | 18.6 | 14.51 | 13.46 | 10.83 | 13.41 | 13.49 | 11.4 | 8.17 | 9.3 | 9.55 | 9.4 | 8.43 | 7.17 | 6.92 | 7.23 | 9.57 | 8.8 | 8.54 | 10.65 | 7.48 | 7.27 | 10.45 | 9.97 | 5.99 | 9.17 | 7.47 | 7.48 | 7.3 | 7.04 | 6.48 | 4.8 | 4.56 | 2.61 | 4.24 | 3.52 | 1.76 | 2.8 | 1.63 | 2.08 | 2 | 2.38 | |||||||||||
| Average |
1234
|
202.1 | 192.4 | 182.9 | 168.9 | 177.9 | 171.7 | 105.1 | 153.8 | 97.73 | 95.7 | 95.5 | 91.63 | 88.85 | 87 | 86.82 | 83.3 | 80.77 | 77.84 | 73.26 | 69.27 | 56.29 | 48.84 | 73.49 | 82.71 | 84.77 | 69.95 | 64.56 | 81.04 | 73.06 | 72.66 | 41.38 | 64.86 | 72.78 | 59.85 | 56.52 | 57.75 | 59.48 | 65.37 | 59.58 | 55.15 | 50.76 | 47.02 | 51.6 | 47.09 | 47.17 | 48.33 | 39.41 | 46.19 | 41.38 | 42.13 | 45.32 | 44.13 | 39.34 | 37.6 | 37.71 | 36.88 | 26.25 | 30.67 | 25.82 | 25.1 | 22.85 | 24.59 | 22.38 | 24.72 | 24.39 | 23.55 | 22.45 | 28.75 | 26.36 | 26 | 23.6 | 24.75 | 23.76 | 22.58 | 23.25 | 18.14 | 16.83 | 13.53 | 16.77 | 16.87 | 14.25 | 10.21 | 11.62 | 11.94 | 11.75 | 10.54 | 8.96 | 8.65 | 9.04 | 11.96 | 11 | 10.68 | 13.31 | 9.36 | 9.09 | 13.06 | 12.47 | 7.49 | 11.47 | 9.33 | 9.35 | 9.13 | 8.8 | 8.1 | 6 | 5.7 | 3.27 | 5.3 | 4.4 | 2.2 | 3.5 | 2.04 | 2.6 | 2.5 | 2.97 | |||||||||||
| High |
1234
|
207.4 | 199.3 | 184.6 | 171.2 | 179.6 | 175.8 | 126.1 | 162.1 | 117.3 | 114.8 | 114.6 | 110 | 106.6 | 104.4 | 104.2 | 99.96 | 96.93 | 93.4 | 87.92 | 83.12 | 67.54 | 58.6 | 88.19 | 99.25 | 101.7 | 83.94 | 77.48 | 97.24 | 87.67 | 87.19 | 49.65 | 77.83 | 87.33 | 71.82 | 67.82 | 69.29 | 71.38 | 78.44 | 71.49 | 66.18 | 60.92 | 56.42 | 61.92 | 56.5 | 56.6 | 58 | 47.3 | 55.42 | 49.65 | 50.55 | 54.38 | 52.96 | 47.21 | 45.12 | 45.26 | 44.25 | 31.49 | 36.8 | 30.98 | 30.11 | 27.42 | 29.51 | 26.85 | 29.66 | 29.27 | 28.27 | 26.94 | 34.5 | 31.63 | 31.2 | 28.32 | 29.7 | 28.51 | 27.1 | 27.91 | 21.77 | 20.2 | 16.24 | 20.12 | 20.24 | 17.1 | 12.25 | 13.94 | 14.33 | 14.1 | 12.65 | 10.76 | 10.38 | 10.84 | 14.35 | 13.2 | 12.81 | 15.97 | 11.23 | 10.91 | 15.67 | 14.96 | 8.99 | 13.76 | 11.2 | 11.22 | 10.95 | 10.56 | 9.72 | 7.2 | 6.84 | 3.92 | 6.36 | 5.28 | 2.64 | 4.2 | 2.44 | 3.12 | 3 | 3.56 | |||||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.17 | 1.08 | 1.01 | 0.889 | 0.939 | 0.891 | 0.787 | 0.641 | 0.507 | 0.704 | 0.704 | 0.671 | 0.673 | 0.631 | 0.595 | 0.588 | 0.569 | 0.532 | 0.466 | 0.467 | 0.4 | 0.317 | 0.405 | 0.744 | 0.56 | 0.524 | 0.476 | 0.453 | 0.33 | 0.32 | 0.14 | 0.27 | 0.27 | 0.24 | 0.21 | 0.25 | 0.22 | 0.28 | 0.25 | 0.33 | 0.34 | 0.28 | 0.39 | 0.35 | 0.31 | 0.16 | 0.14 | 0.15 | 0.13 | 0.13 | 0.14 | 0.14 | 0.13 | 0.12 | 0.1 | 0.11 | 0.08 | 0.09 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.019 | 0.04 | 0.04 | 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.019 | 0.02 | 0.02 | 0.01 | 0.019 | 0.01 | 0.019 | 0.019 | 0.01 | |||||||||||
| Average |
1234
|
1.22 | 1.13 | 1.03 | 0.939 | 0.98 | 0.921 | 0.807 | 0.741 | 0.683 | 0.725 | 0.726 | 0.691 | 0.693 | 0.65 | 0.613 | 0.606 | 0.586 | 0.548 | 0.48 | 0.481 | 0.412 | 0.327 | 0.417 | 0.766 | 0.577 | 0.54 | 0.491 | 0.467 | 0.41 | 0.4 | 0.18 | 0.34 | 0.34 | 0.3 | 0.26 | 0.31 | 0.28 | 0.35 | 0.31 | 0.41 | 0.43 | 0.35 | 0.49 | 0.44 | 0.39 | 0.2 | 0.17 | 0.19 | 0.16 | 0.16 | 0.17 | 0.18 | 0.16 | 0.15 | 0.13 | 0.14 | 0.1 | 0.11 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.09 | 0.09 | 0.1 | 0.09 | 0.1 | 0.1 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.02 | 0.05 | 0.05 | 0.03 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.02 | 0.03 | 0.03 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | |||||||||||
| High |
1234
|
1.28 | 1.2 | 1.05 | 1 | 1.04 | 0.962 | 0.848 | 0.821 | 0.81 | 0.755 | 0.755 | 0.719 | 0.722 | 0.676 | 0.638 | 0.63 | 0.61 | 0.57 | 0.499 | 0.5 | 0.428 | 0.34 | 0.434 | 0.797 | 0.6 | 0.562 | 0.511 | 0.486 | 0.49 | 0.48 | 0.21 | 0.41 | 0.41 | 0.36 | 0.31 | 0.37 | 0.34 | 0.42 | 0.37 | 0.49 | 0.52 | 0.42 | 0.59 | 0.53 | 0.47 | 0.24 | 0.2 | 0.23 | 0.19 | 0.19 | 0.2 | 0.22 | 0.19 | 0.18 | 0.16 | 0.17 | 0.12 | 0.13 | 0.11 | 0.1 | 0.1 | 0.1 | 0.08 | 0.11 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.11 | 0.1 | 0.1 | 0.1 | 0.08 | 0.1 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.021 | 0.06 | 0.06 | 0.04 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.021 | 0.04 | 0.04 | 0.01 | 0.021 | 0.01 | 0.021 | 0.021 | 0.01 | |||||||||||