| 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 |
1996
09-29 |
1996
06-29 |
1996
03-29 |
1995
12-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
5 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 6 | 6 | 4 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 7 | 4 | 4 | 3 | 5 | 3 | 3 | 9 | 12 | 13 | 20 | 12 | 13 | 12 | 15 | 12 | 20 | 15 | 7 | 9 | 12 | 18 | 7 | 11 | 14 | 11 | 16 | 17 | 19 | 16 | 13 | 14 | 16 | 13 | 13 | 7 | 8 | 19 | 9 | 11 | 20 | 17 | 17 | 12 | 14 | 7 | 15 | 9 | 16 | 14 | 13 | 10 | 20 | 7 | 7 | 8 | 15 | 8 | 17 | 16 | 12 | 9 | 7 | 18 | 17 | 20 | 16 | 17 | 18 | 9 | 19 | 18 | 20 | 17 | 11 | 20 | 10 | 12 | 14 | 14 | 16 | 17 | 17 | 14 | 18 | 12 | 15 | 15 | 12 | 16 | 7 | 20 | 15 | 14 | 8 | 8 | 14 | 8 | 14 | 19 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
995.7 | 937.4 | 754.5 | 901.6 | 924.7 | 844 | 889.4 | 849.2 | 787.8 | 633 | 819.8 | 883.2 | 856.9 | 881.3 | 1,049 | 1,111 | 1,112 | 904 | 838.1 | 734.3 | 596.8 | 417.6 | 457.6 | 649.6 | 685.2 | 589.7 | 674.1 | 741.2 | 1,976 | 839.1 | 759.9 | 822.5 | 518.9 | 537.4 | 680.2 | 652.4 | 347.8 | 6,529 | 275.2 | 244.8 | 435.7 | 600 | 656 | 802.4 | 643 | 550.2 | 700.4 | 878.1 | 647.1 | 497.1 | 557.7 | 413.8 | 458.8 | 422.3 | 606 | 466.3 | 458.9 | 535.8 | 509.8 | 307.8 | 561.5 | 349.8 | 441.6 | 517.9 | 327.2 | 253.5 | 163.7 | 223.5 | 3,703 | 425.5 | 453.3 | 843.5 | 461.2 | 381.9 | 383.8 | 499.8 | 537.9 | 385.6 | 368.7 | 349.1 | 393.9 | 192.1 | 344 | 350.6 | 421.2 | 310.7 | 337.5 | 278.5 | 260.7 | 272.2 | 358.7 | 270 | 266.1 | 179.5 | 126.5 | 145.4 | 200.9 | 1,035 | 332.6 | 202.9 | 249.9 | 194.8 | 156.7 | 123.4 | 146.8 | 181 | 134.1 | 118.4 | 139.9 | 178.3 | 103.6 | 317.2 | 257.5 | 240.2 | 261.3 | 275.7 | 174.4 | 132.4 | 145.5 | 174.1 | 251.7 | |||||||
| Average |
1234
|
1,041 | 969.2 | 840.5 | 980.8 | 973.4 | 864.7 | 955.7 | 860.1 | 868.8 | 757 | 881.6 | 949.8 | 921.5 | 947.8 | 1,128 | 1,195 | 1,196 | 972.2 | 901.3 | 789.7 | 641.8 | 449 | 492.1 | 698.6 | 736.9 | 634.2 | 725 | 797.1 | 2,470 | 1,049 | 949.9 | 1,028 | 648.6 | 671.7 | 850.3 | 815.5 | 434.8 | 8,162 | 344 | 306 | 544.6 | 750 | 820 | 1,003 | 803.7 | 687.8 | 875.5 | 1,098 | 808.9 | 621.4 | 697.2 | 517.3 | 573.5 | 527.9 | 757.5 | 582.9 | 573.6 | 669.7 | 637.3 | 384.8 | 701.9 | 437.3 | 552 | 647.4 | 409 | 316.9 | 204.6 | 279.4 | 4,629 | 531.9 | 566.7 | 1,054 | 576.5 | 477.4 | 479.7 | 624.7 | 672.3 | 482 | 460.9 | 436.3 | 492.4 | 240.1 | 430 | 438.3 | 526.5 | 388.3 | 421.9 | 348.1 | 325.8 | 340.2 | 448.4 | 337.5 | 332.6 | 224.4 | 158.1 | 181.7 | 251.1 | 1,294 | 415.7 | 253.6 | 312.3 | 243.6 | 195.9 | 154.2 | 183.5 | 226.3 | 167.7 | 148.1 | 174.9 | 222.9 | 129.5 | 396.5 | 321.9 | 300.3 | 326.6 | 344.6 | 218 | 165.5 | 181.9 | 217.6 | 314.6 | |||||||
| High |
1234
|
1,095 | 993.5 | 891.6 | 1,039 | 1,040 | 889.5 | 1,017 | 867.2 | 915.6 | 901.3 | 968.6 | 1,044 | 1,012 | 1,041 | 1,239 | 1,313 | 1,314 | 1,068 | 990.3 | 867.6 | 705.2 | 493.4 | 540.7 | 767.6 | 809.6 | 696.8 | 796.5 | 875.8 | 2,964 | 1,259 | 1,140 | 1,234 | 778.3 | 806.1 | 1,020 | 978.6 | 521.8 | 9,794 | 412.9 | 367.2 | 653.5 | 900 | 984 | 1,204 | 964.5 | 825.3 | 1,051 | 1,317 | 970.7 | 745.7 | 836.6 | 620.7 | 688.3 | 633.5 | 908.9 | 699.4 | 688.3 | 803.6 | 764.7 | 461.7 | 842.3 | 524.7 | 662.4 | 776.8 | 490.8 | 380.3 | 245.5 | 335.3 | 5,554 | 638.3 | 680 | 1,265 | 691.8 | 572.9 | 575.7 | 749.7 | 806.8 | 578.4 | 553.1 | 523.6 | 590.9 | 288.2 | 516 | 526 | 631.8 | 466 | 506.3 | 417.7 | 391 | 408.2 | 538.1 | 405 | 399.1 | 269.3 | 189.7 | 218 | 301.3 | 1,553 | 498.9 | 304.3 | 374.8 | 292.3 | 235.1 | 185 | 220.3 | 271.5 | 201.2 | 177.7 | 209.9 | 267.4 | 155.4 | 475.8 | 386.3 | 360.4 | 391.9 | 413.5 | 261.7 | 198.6 | 218.3 | 261.1 | 377.5 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
203.3 | 191.4 | 154 | 184.1 | 188.8 | 172.3 | 181.6 | 217.2 | 49.6 | 25.58 | 330 | 197.5 | 45.09 | 20.22 | 300 | 211.2 | 227 | 184.5 | 173.7 | 215.6 | 40.99 | 15.98 | 28.75 | 111.9 | 139.9 | 218.5 | 189.5 | 150.1 | 308.1 | 205.9 | 186.4 | 252.7 | 108.1 | 83.12 | 172.2 | 200.1 | 59.84 | 89.23 | 39.41 | 20.88 | 54.34 | 160.9 | 185 | 83.17 | 190.3 | 91.49 | 187.9 | 217.1 | 153.7 | 95.55 | 75.25 | 70.6 | -178.3 | 31.87 | 118.8 | 63.79 | 86.44 | 115 | 92.42 | 28.58 | 71.62 | 54.44 | 57.75 | 81.78 | 62.22 | 69.87 | 17.1 | 8.36 | -53.53 | 97.06 | 61.06 | 119.4 | 110.2 | 60.35 | 66.7 | 167.8 | 215.5 | 95.63 | 116.7 | 119.8 | 92.25 | 19.64 | 85.63 | 101.5 | 98.65 | 85.63 | 72.99 | 63.39 | -71.08 | 26.41 | 89.03 | 94.16 | 5.45 | 60.84 | 23.23 | 5 | 8.11 | 18.36 | 81.14 | 64.77 | 81.7 | 64.28 | 28.22 | 6.92 | -47.36 | 11.79 | -6.81 | -25.89 | -4.39 | 4.9 | -8.13 | 37.66 | 57.68 | 46.9 | 86.73 | 79.87 | -28.09 | 29.22 | 26.47 | 33.89 | 22.35 | |||||||
| Average |
1234
|
212.6 | 197.9 | 171.6 | 200.2 | 198.7 | 176.5 | 195.1 | 271.5 | 62 | 31.97 | 412.6 | 246.8 | 56.36 | 25.28 | 375 | 264 | 244.2 | 198.5 | 217.1 | 269.5 | 51.24 | 19.98 | 35.93 | 139.9 | 150.4 | 273.1 | 236.9 | 187.6 | 385.1 | 257.4 | 233.1 | 315.9 | 135.1 | 103.9 | 215.2 | 250.2 | 74.8 | 111.5 | 49.26 | 26.1 | 67.93 | 201.1 | 231.3 | 104 | 237.9 | 114.4 | 234.9 | 271.4 | 192.1 | 119.4 | 94.06 | 88.25 | -148.6 | 39.84 | 148.5 | 79.74 | 108.1 | 143.8 | 115.5 | 35.72 | 89.53 | 68.06 | 72.19 | 102.2 | 77.77 | 87.33 | 21.38 | 10.45 | -44.61 | 121.3 | 76.33 | 149.2 | 137.8 | 75.44 | 83.38 | 209.8 | 269.4 | 119.5 | 145.8 | 149.7 | 115.3 | 24.55 | 107 | 126.9 | 123.3 | 107 | 91.24 | 79.24 | -59.24 | 33.02 | 111.3 | 117.7 | 6.81 | 76.05 | 29.03 | 6.25 | 10.14 | 22.96 | 101.4 | 80.96 | 102.1 | 80.35 | 35.27 | 8.65 | -39.47 | 14.74 | -5.68 | -21.57 | -3.66 | 6.12 | -6.77 | 47.08 | 72.1 | 58.63 | 108.4 | 99.84 | -23.4 | 36.52 | 33.09 | 42.36 | 27.93 | |||||||
| High |
1234
|
223.5 | 202.8 | 182 | 212 | 212.4 | 181.6 | 207.7 | 325.8 | 74.4 | 38.37 | 495.1 | 296.2 | 67.63 | 30.33 | 450.1 | 316.8 | 268.3 | 218.1 | 260.5 | 323.4 | 61.49 | 23.98 | 43.12 | 167.9 | 165.3 | 327.8 | 284.2 | 225.1 | 462.2 | 308.8 | 279.7 | 379.1 | 162.1 | 124.7 | 258.2 | 300.2 | 89.76 | 133.8 | 59.11 | 31.32 | 81.51 | 241.3 | 277.5 | 124.7 | 285.4 | 137.2 | 281.9 | 325.7 | 230.5 | 143.3 | 112.9 | 105.9 | -118.9 | 47.81 | 178.2 | 95.68 | 129.7 | 172.5 | 138.6 | 42.87 | 107.4 | 81.67 | 86.63 | 122.7 | 93.32 | 104.8 | 25.66 | 12.54 | -35.68 | 145.6 | 91.59 | 179.1 | 165.3 | 90.53 | 100.1 | 251.7 | 323.3 | 143.4 | 175 | 179.6 | 138.4 | 29.46 | 128.4 | 152.2 | 148 | 128.4 | 109.5 | 95.09 | -47.39 | 39.62 | 133.6 | 141.2 | 8.17 | 91.26 | 34.84 | 7.5 | 12.16 | 27.55 | 121.7 | 97.15 | 122.5 | 96.42 | 42.33 | 10.38 | -31.57 | 17.69 | -4.54 | -17.26 | -2.93 | 7.35 | -5.42 | 56.49 | 86.52 | 70.36 | 130.1 | 119.8 | -18.72 | 43.83 | 39.71 | 50.84 | 33.52 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
106.7 | 100.5 | 80.87 | 96.64 | 99.12 | 90.46 | 95.33 | 144.8 | 5 | -99.35 | 217.5 | 131.7 | 4.54 | -78.54 | 197.7 | 140.8 | 119.2 | 96.9 | 102.9 | 145.9 | 4.13 | -62.09 | -85.07 | 47.22 | 307.5 | -60.73 | 80.06 | 61.41 | 236.1 | 159.6 | 140.4 | 206.2 | 74.38 | 27.68 | 102.6 | 157 | 26.14 | -24.11 | 6.06 | -16.72 | -2.63 | 85.57 | 126.7 | 28.53 | 159.1 | 76.33 | 166.5 | 200.1 | 121.9 | 81.46 | 55.62 | 55.68 | -216.6 | 5.29 | 96.33 | 42.34 | 66.67 | 89.92 | 63.99 | 16.31 | 40.53 | 33.07 | 21.6 | 48.87 | 34.9 | 6.71 | -3.81 | -20.67 | -87.42 | 81.09 | 39.52 | 108.3 | 101.5 | 35.03 | 39.58 | 136.2 | 202.5 | 84.16 | 102.9 | 108.2 | 76.89 | 9.26 | 76.94 | 91.8 | 85.81 | 76.59 | 63.69 | 51.93 | 40.65 | 47.22 | 75.32 | 80.44 | 63.21 | 48.32 | 10.81 | -20.98 | -50.19 | -59.36 | 58.47 | 51.92 | 61.71 | 49.99 | 18.45 | -4.69 | -9.74 | -15.36 | -40.63 | -57.96 | -37.22 | -38.85 | -36.62 | 0.831 | 35.52 | 31.3 | 62.06 | 56.34 | -552.1 | 14.19 | 15.6 | 18.66 | 8.78 | |||||||
| Average |
1234
|
111.6 | 103.9 | 90.09 | 105.1 | 104.3 | 92.69 | 102.4 | 181 | 6.25 | -82.79 | 271.8 | 164.6 | 5.68 | -65.45 | 247.1 | 176 | 128.2 | 104.2 | 128.6 | 182.4 | 5.16 | -51.74 | -70.89 | 59.03 | 384.4 | -50.61 | 100.1 | 76.76 | 295.1 | 199.5 | 175.5 | 257.7 | 92.98 | 34.6 | 128.3 | 196.3 | 32.67 | -20.09 | 7.57 | -13.93 | -2.19 | 107 | 158.4 | 35.67 | 198.8 | 95.42 | 208.2 | 250.1 | 152.3 | 101.8 | 69.53 | 69.6 | -180.5 | 6.61 | 120.4 | 52.93 | 83.34 | 112.4 | 79.99 | 20.39 | 50.66 | 41.33 | 27 | 61.08 | 43.62 | 8.39 | -3.18 | -17.23 | -72.85 | 101.4 | 49.4 | 135.4 | 126.8 | 43.79 | 49.48 | 170.3 | 253.1 | 105.2 | 128.7 | 135.3 | 96.11 | 11.57 | 96.17 | 114.7 | 107.3 | 95.74 | 79.61 | 64.91 | 50.82 | 59.02 | 94.15 | 100.6 | 79.02 | 60.41 | 13.52 | -17.48 | -41.83 | -49.47 | 73.08 | 64.9 | 77.14 | 62.49 | 23.07 | -3.91 | -8.12 | -12.8 | -33.86 | -48.3 | -31.02 | -32.38 | -30.51 | 1.04 | 44.4 | 39.13 | 77.58 | 70.43 | -460 | 17.74 | 19.5 | 23.32 | 10.97 | |||||||
| High |
1234
|
117.4 | 106.5 | 95.57 | 111.3 | 111.5 | 95.34 | 109 | 217.2 | 7.5 | -66.23 | 326.2 | 197.5 | 6.82 | -52.36 | 296.5 | 211.2 | 140.9 | 114.5 | 154.3 | 218.8 | 6.2 | -41.39 | -56.71 | 70.83 | 461.3 | -40.49 | 120.1 | 92.11 | 354.1 | 239.3 | 210.6 | 309.2 | 111.6 | 41.52 | 153.9 | 235.6 | 39.21 | -16.08 | 9.08 | -11.15 | -1.75 | 128.3 | 190 | 42.8 | 238.6 | 114.5 | 249.8 | 300.1 | 182.8 | 122.2 | 83.43 | 83.52 | -144.4 | 7.93 | 144.5 | 63.51 | 100 | 134.9 | 95.98 | 24.47 | 60.79 | 49.6 | 32.4 | 73.3 | 52.34 | 10.06 | -2.54 | -13.78 | -58.28 | 121.6 | 59.28 | 162.4 | 152.2 | 52.55 | 59.38 | 204.3 | 303.7 | 126.2 | 154.4 | 162.4 | 115.3 | 13.89 | 115.4 | 137.7 | 128.7 | 114.9 | 95.53 | 77.89 | 60.98 | 70.83 | 113 | 120.7 | 94.82 | 72.49 | 16.22 | -13.98 | -33.46 | -39.58 | 87.7 | 77.88 | 92.57 | 74.99 | 27.68 | -3.13 | -6.49 | -10.24 | -27.09 | -38.64 | -24.81 | -25.9 | -24.41 | 1.25 | 53.28 | 46.96 | 93.09 | 84.51 | -368 | 21.28 | 23.4 | 27.99 | 13.16 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
50.08 | 6.17 | 9.65 | 74.38 | 67.76 | 15.15 | 29.79 | 89.72 | -21.94 | -135.4 | 141.8 | 81.56 | -19.95 | -107 | 128.9 | 87.23 | 171.4 | 91.84 | 69.82 | 85.29 | -18.13 | -84.61 | -86.7 | 16.19 | 40.94 | -36.39 | 55.53 | 35.72 | 177.8 | 103 | 89.12 | 143.7 | 36.55 | 24.07 | 81.61 | 106 | 12.96 | -23.23 | -2.23 | -17.88 | 8.27 | 81.06 | 102.3 | 8.93 | 116.7 | 38.74 | 109.4 | 129.7 | 93.88 | 54.35 | 40.97 | 35.68 | -140.4 | -2.65 | 49.68 | 15.77 | 40.17 | 49.84 | 33.14 | 11.91 | 25.11 | 20.66 | 14.06 | 27.63 | 21.93 | -2.59 | -5.47 | -24.09 | -8.8 | 52 | 28.69 | 67.29 | 72.21 | 22.14 | 29.35 | 106.6 | 138.8 | 56 | 65.68 | 87.24 | 41.66 | -17.98 | 49.35 | 60.8 | 57.36 | 51.59 | 42.89 | 33.16 | -121.9 | -11.16 | 45.98 | 58.2 | -39.52 | 35.42 | 7.36 | -20.88 | -20.06 | -160.1 | 39.29 | 37.43 | 49.49 | 38.32 | 12.8 | -6.53 | -61.14 | -13.99 | -29.7 | -45.36 | -28.17 | -31.2 | -28.9 | 3.05 | 29.2 | 26.1 | 50.19 | 42.01 | -53.51 | 13.27 | 6.78 | 11.52 | 5.62 | |||||||
| Average |
1234
|
57.32 | 28.62 | 22.33 | 96.94 | 84.49 | 44.43 | 40.55 | 112.1 | -18.28 | -112.8 | 177.3 | 102 | -16.62 | -89.19 | 161.1 | 109 | 188.6 | 101 | 87.27 | 106.6 | -15.11 | -70.51 | -72.25 | 20.24 | 51.18 | -30.33 | 69.42 | 44.65 | 222.3 | 128.8 | 111.4 | 179.6 | 45.69 | 30.09 | 102 | 132.4 | 16.2 | -19.36 | -1.86 | -14.9 | 10.33 | 101.3 | 127.8 | 11.16 | 145.8 | 48.42 | 136.8 | 162.2 | 117.4 | 67.94 | 51.22 | 44.61 | -117 | -2.21 | 62.1 | 19.71 | 50.21 | 62.3 | 41.42 | 14.89 | 31.38 | 25.83 | 17.57 | 34.53 | 27.41 | -2.16 | -4.56 | -20.07 | -7.33 | 65 | 35.86 | 84.11 | 90.26 | 27.67 | 36.69 | 133.3 | 173.5 | 70.01 | 82.1 | 109.1 | 52.07 | -14.99 | 61.69 | 76 | 71.7 | 64.48 | 53.62 | 41.45 | -101.5 | -9.3 | 57.48 | 72.75 | -32.93 | 44.27 | 9.2 | -17.4 | -16.71 | -133.4 | 49.12 | 46.78 | 61.86 | 47.9 | 16 | -5.45 | -50.95 | -11.66 | -24.75 | -37.8 | -23.48 | -26 | -24.09 | 3.81 | 36.5 | 32.63 | 62.74 | 52.51 | -44.59 | 16.59 | 8.48 | 14.4 | 7.02 | |||||||
| High |
1234
|
63.91 | 45.46 | 33.79 | 130.4 | 102.1 | 67.66 | 48 | 134.6 | -14.63 | -90.26 | 212.7 | 122.3 | -13.3 | -71.35 | 193.4 | 130.8 | 212.8 | 114 | 104.7 | 127.9 | -12.09 | -56.4 | -57.8 | 24.29 | 61.42 | -24.26 | 83.3 | 53.58 | 266.7 | 154.5 | 133.7 | 215.5 | 54.83 | 36.1 | 122.4 | 158.9 | 19.44 | -15.48 | -1.48 | -11.92 | 12.4 | 121.6 | 153.4 | 13.39 | 175 | 58.11 | 164.2 | 194.6 | 140.8 | 81.53 | 61.46 | 53.53 | -93.61 | -1.76 | 74.52 | 23.65 | 60.25 | 74.76 | 49.7 | 17.87 | 37.66 | 31 | 21.09 | 41.44 | 32.9 | -1.73 | -3.65 | -16.06 | -5.86 | 78 | 43.03 | 100.9 | 108.3 | 33.2 | 44.03 | 160 | 208.2 | 84.01 | 98.52 | 130.9 | 62.49 | -11.99 | 74.03 | 91.2 | 86.04 | 77.38 | 64.34 | 49.74 | -81.24 | -7.44 | 68.97 | 87.29 | -26.35 | 53.12 | 11.04 | -13.92 | -13.37 | -106.7 | 58.94 | 56.14 | 74.24 | 57.48 | 19.21 | -4.36 | -40.76 | -9.33 | -19.8 | -30.24 | -18.78 | -20.8 | -19.27 | 4.57 | 43.8 | 39.16 | 75.29 | 63.01 | -35.68 | 19.91 | 10.18 | 17.28 | 8.42 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
53.8 | 50.64 | 40.76 | 48.71 | 49.96 | 45.6 | 48.05 | 45.88 | 42.56 | 34.2 | 44.29 | 47.72 | 46.3 | 47.62 | 56.66 | 60.05 | 60.09 | 48.84 | 45.28 | 39.67 | 32.24 | 22.56 | 24.72 | 35.1 | 37.02 | 31.86 | 36.42 | 40.04 | 106.8 | 45.34 | 41.06 | 44.44 | 28.03 | 29.03 | 36.75 | 35.25 | 18.79 | 352.8 | 14.87 | 13.23 | 23.54 | 32.41 | 35.44 | 43.35 | 34.74 | 29.73 | 37.84 | 47.44 | 34.96 | 26.86 | 30.13 | 22.36 | 24.79 | 22.82 | 3.51 | 25.19 | 24.79 | 28.95 | 27.54 | 16.63 | 30.34 | 18.9 | 23.86 | 27.98 | 17.68 | 13.7 | 8.84 | 12.08 | 200.1 | 22.99 | 24.49 | 45.57 | 24.92 | 20.63 | 20.73 | 27 | 29.06 | 20.83 | 19.92 | 18.86 | 21.28 | 10.38 | 18.59 | 18.94 | 22.76 | 16.79 | 18.23 | 15.04 | 14.08 | 14.7 | 19.38 | 14.59 | 14.37 | 9.7 | 6.83 | 7.85 | 10.85 | 55.92 | 17.97 | 10.96 | 13.5 | 10.53 | 8.47 | 6.66 | 7.93 | 9.78 | 7.25 | 6.4 | 7.56 | 9.63 | 5.6 | 17.14 | 13.91 | 12.98 | 14.12 | 14.89 | 9.42 | 7.15 | 7.86 | 9.41 | 13.6 | |||||||
| Average |
1234
|
56.27 | 52.36 | 45.41 | 52.99 | 52.59 | 46.72 | 51.63 | 46.47 | 46.94 | 40.9 | 47.63 | 51.31 | 49.79 | 51.21 | 60.94 | 64.57 | 64.62 | 52.52 | 48.7 | 42.66 | 34.68 | 24.26 | 26.59 | 37.74 | 39.81 | 34.26 | 39.17 | 43.06 | 133.5 | 56.67 | 51.32 | 55.55 | 35.04 | 36.29 | 45.94 | 44.06 | 23.49 | 441 | 18.59 | 16.53 | 29.42 | 40.52 | 44.3 | 54.19 | 43.42 | 37.16 | 47.3 | 59.3 | 43.7 | 33.57 | 37.67 | 27.95 | 30.99 | 28.52 | 4.39 | 31.49 | 30.99 | 36.18 | 34.43 | 20.79 | 37.92 | 23.62 | 29.82 | 34.98 | 22.1 | 17.12 | 11.05 | 15.1 | 250.1 | 28.74 | 30.62 | 56.97 | 31.15 | 25.79 | 25.92 | 33.75 | 36.32 | 26.04 | 24.9 | 23.57 | 26.6 | 12.97 | 23.23 | 23.68 | 28.45 | 20.98 | 22.79 | 18.81 | 17.6 | 18.38 | 24.23 | 18.23 | 17.97 | 12.12 | 8.54 | 9.82 | 13.57 | 69.9 | 22.46 | 13.7 | 16.88 | 13.16 | 10.59 | 8.33 | 9.92 | 12.23 | 9.06 | 8 | 9.45 | 12.04 | 7 | 21.42 | 17.39 | 16.22 | 17.65 | 18.62 | 11.78 | 8.94 | 9.83 | 11.76 | 17 | |||||||
| High |
1234
|
59.16 | 53.68 | 48.17 | 56.11 | 56.2 | 48.06 | 54.96 | 46.85 | 49.47 | 48.7 | 52.33 | 56.38 | 54.7 | 56.26 | 66.95 | 70.95 | 71 | 57.71 | 53.5 | 46.88 | 38.1 | 26.66 | 29.21 | 41.47 | 43.74 | 37.64 | 43.03 | 47.32 | 160.2 | 68.01 | 61.58 | 66.66 | 42.05 | 43.55 | 55.13 | 52.87 | 28.19 | 529.1 | 22.31 | 19.84 | 35.31 | 48.62 | 53.16 | 65.02 | 52.11 | 44.59 | 56.76 | 71.16 | 52.44 | 40.29 | 45.2 | 33.54 | 37.18 | 34.23 | 5.26 | 37.79 | 37.19 | 43.42 | 41.32 | 24.95 | 45.51 | 28.35 | 35.79 | 41.97 | 26.51 | 20.55 | 13.26 | 18.11 | 300.1 | 34.49 | 36.74 | 68.36 | 37.37 | 30.95 | 31.1 | 40.5 | 43.59 | 31.25 | 29.88 | 28.29 | 31.93 | 15.57 | 27.88 | 28.42 | 34.14 | 25.18 | 27.35 | 22.57 | 21.12 | 22.06 | 29.07 | 21.88 | 21.56 | 14.55 | 10.25 | 11.78 | 16.28 | 83.88 | 26.95 | 16.44 | 20.25 | 15.79 | 12.7 | 10 | 11.9 | 14.67 | 10.87 | 9.6 | 11.34 | 14.45 | 8.4 | 25.71 | 20.87 | 19.47 | 21.17 | 22.34 | 14.14 | 10.73 | 11.79 | 14.11 | 20.4 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.647 | 0.08 | 0.125 | 0.962 | 0.876 | 0.196 | 0.385 | 0.092 | 0.032 | -0.214 | 0.493 | 0.864 | 0.402 | 0.562 | 1.49 | 1.84 | 2.22 | 1.19 | 1.07 | 0.957 | 0.13 | -0.971 | -1.02 | 0.075 | -0.082 | -0.071 | 0.519 | 0.779 | 2.06 | 1.55 | 1.4 | 1.85 | 0.69 | 0.42 | 1.05 | 1.26 | 0.1 | -0.33 | -0.19 | -0.15 | 0.16 | 0.38 | 0.7 | 0.41 | 0.82 | 0.49 | 0.91 | 1.67 | 1.17 | 0.62 | 0.74 | 0.43 | 0.37 | 0.22 | 0.55 | 0.26 | 0.35 | 0.47 | 0.36 | 0.08 | 0.38 | 0.07 | 0.15 | 0.44 | 0.26 | 0.02 | -0.05 | -0.29 | 0.51 | 0.52 | 0.26 | 1 | 0.48 | 0.27 | 0.3 | 0.94 | 1.3 | 0.38 | 0.6 | 0.57 | 0.48 | 0.09 | 0.41 | 0.5 | 0.51 | 0.38 | 0.35 | 0.25 | 0.16 | 0.22 | 0.46 | 0.46 | 0.42 | 0.22 | 0.03 | -0.16 | -0.22 | -0.06 | 0.31 | 0.27 | 0.29 | 0.18 | 0.04 | -0.03 | -0.04 | -0.1 | -0.18 | -0.25 | -0.17 | -0.24 | -0.14 | 0.18 | 0.16 | 0.1 | 0.26 | 0.23 | 0.08 | 0.06 | 0.03 | 0.06 | 0.09 | |||||||
| Average |
1234
|
0.741 | 0.37 | 0.289 | 1.25 | 1.09 | 0.574 | 0.524 | 0.306 | 0.309 | -0.054 | 0.542 | 0.951 | 0.443 | 0.618 | 1.64 | 2.02 | 2.44 | 1.31 | 1.18 | 1.05 | 0.143 | -0.86 | -0.908 | 0.083 | -0.073 | -0.063 | 0.571 | 0.857 | 2.57 | 1.94 | 1.75 | 2.31 | 0.86 | 0.52 | 1.31 | 1.58 | 0.13 | -0.28 | -0.16 | -0.12 | 0.2 | 0.48 | 0.88 | 0.51 | 1.03 | 0.61 | 1.14 | 2.09 | 1.46 | 0.78 | 0.92 | 0.54 | 0.46 | 0.28 | 0.69 | 0.33 | 0.44 | 0.59 | 0.45 | 0.1 | 0.48 | 0.09 | 0.19 | 0.55 | 0.32 | 0.03 | -0.04 | -0.24 | 0.64 | 0.65 | 0.32 | 1.25 | 0.59 | 0.34 | 0.37 | 1.17 | 1.63 | 0.47 | 0.75 | 0.71 | 0.6 | 0.11 | 0.51 | 0.63 | 0.64 | 0.48 | 0.44 | 0.31 | 0.2 | 0.27 | 0.57 | 0.58 | 0.52 | 0.28 | 0.04 | -0.13 | -0.18 | -0.05 | 0.39 | 0.34 | 0.36 | 0.23 | 0.05 | -0.026 | -0.037 | -0.08 | -0.15 | -0.21 | -0.14 | -0.2 | -0.12 | 0.23 | 0.2 | 0.13 | 0.32 | 0.29 | 0.09 | 0.07 | 0.04 | 0.08 | 0.12 | |||||||
| High |
1234
|
0.826 | 0.588 | 0.437 | 1.69 | 1.32 | 0.875 | 0.621 | 0.429 | 0.927 | 0.075 | 0.612 | 1.07 | 0.499 | 0.697 | 1.85 | 2.28 | 2.75 | 1.47 | 1.33 | 1.19 | 0.162 | -0.782 | -0.825 | 0.094 | -0.066 | -0.057 | 0.644 | 0.967 | 3.08 | 2.33 | 2.1 | 2.77 | 1.03 | 0.62 | 1.57 | 1.9 | 0.16 | -0.22 | -0.13 | -0.1 | 0.24 | 0.58 | 1.06 | 0.62 | 1.24 | 0.73 | 1.37 | 2.51 | 1.75 | 0.94 | 1.1 | 0.65 | 0.55 | 0.34 | 0.83 | 0.4 | 0.53 | 0.71 | 0.54 | 0.12 | 0.58 | 0.11 | 0.23 | 0.66 | 0.38 | 0.034 | -0.03 | -0.19 | 0.77 | 0.78 | 0.38 | 1.5 | 0.71 | 0.41 | 0.44 | 1.4 | 1.96 | 0.56 | 0.9 | 0.85 | 0.72 | 0.13 | 0.61 | 0.76 | 0.77 | 0.58 | 0.53 | 0.37 | 0.24 | 0.32 | 0.68 | 0.7 | 0.62 | 0.34 | 0.05 | -0.1 | -0.14 | -0.04 | 0.47 | 0.41 | 0.43 | 0.28 | 0.07 | -0.023 | -0.034 | -0.06 | -0.12 | -0.17 | -0.11 | -0.16 | -0.1 | 0.27 | 0.24 | 0.16 | 0.38 | 0.35 | 0.11 | 0.08 | 0.05 | 0.1 | 0.14 | |||||||