| Period Ending: |
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
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
12 | 12 | 11 | 10 | 10 | 10 | 10 | 13 | 12 | 13 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 12 | 11 | 8 | 5 | 5 | 10 | 7 | 4 | 4 | 8 | 5 | 11 | 14 | 19 | 16 | 10 | 8 | 18 | 15 | 11 | 12 | 9 | 14 | 9 | 16 | 7 | 18 | 13 | 20 | 15 | 7 | 12 | 16 | 17 | 10 | 11 | 11 | 15 | 19 | 9 | 8 | 15 | 14 | 8 | 15 | 14 | 17 | 10 | 10 | 13 | 12 | 9 | 15 | 15 | 13 | 15 | 7 | 15 | 11 | 14 | 16 | 12 | 18 | 18 | 18 | 9 | 14 | 15 | 19 | 18 | 12 | 11 | 8 | 18 | 20 | 14 | 19 | 8 | 18 | 11 | 12 | 14 | 12 | 19 | 12 | 8 | 13 | 20 | 19 | 8 | 9 | 9 | 20 | 18 | 11 | 7 | 17 | 14 | 10 | 13 | |||||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,289 | 1,333 | 1,389 | 1,347 | 1,365 | 1,479 | 1,489 | 1,418 | 1,426 | 1,455 | 1,389 | 1,431 | 1,446 | 1,559 | 1,592 | 1,403 | 1,333 | 1,320 | 1,219 | 1,064 | 1,009 | 1,016 | 866 | 947.8 | 971.6 | 1,022 | 1,031 | 957 | 733.1 | 792.5 | 758.4 | 715.1 | 531.7 | 653.3 | 621.1 | 595.7 | 618.1 | 589.6 | 585.8 | 597.6 | 580.8 | 636.2 | 597.6 | 541.7 | 512.7 | 575.1 | 542.7 | 467.9 | 499.6 | 482.7 | 451.3 | 389 | 468.4 | 406.5 | 402.5 | 402.2 | 339.8 | 369.2 | 309.9 | 258.6 | 319.2 | 285.1 | 242.6 | 211.9 | 213.2 | 322.8 | 253 | 236.1 | 221.7 | 262.7 | 316.6 | 331.4 | 287 | 290.6 | 255.7 | 232.7 | 219 | 270.1 | 233.5 | 210 | 207.4 | 203.2 | 192.2 | 165.8 | 179.2 | 172.1 | 161.7 | 146.2 | 139.2 | 141.5 | 131 | 122.3 | 89.83 | 102.8 | 92.18 | 101.7 | 82.11 | 103.2 | 129.9 | 120.5 | 97.92 | 96.08 | 135.4 | 89.85 | 86.82 | 84.96 | 65.57 | 79.58 | 79.41 | 76.51 | 70.96 | 65.99 | 70.62 | 67.59 | 79.48 | 58.08 | 61.84 | |||||||||||
| Average |
1234
|
1,299 | 1,403 | 1,416 | 1,366 | 1,375 | 1,488 | 1,499 | 1,471 | 1,496 | 1,510 | 1,439 | 1,483 | 1,499 | 1,615 | 1,650 | 1,454 | 1,381 | 1,368 | 1,263 | 1,102 | 1,046 | 1,052 | 897.4 | 982.1 | 1,007 | 1,059 | 1,069 | 991.7 | 916.4 | 990.7 | 948 | 893.8 | 664.6 | 816.7 | 776.4 | 744.7 | 772.7 | 737 | 732.3 | 747 | 726 | 795.2 | 747 | 677.1 | 640.9 | 718.8 | 678.3 | 584.9 | 624.5 | 603.4 | 564.1 | 486.3 | 585.5 | 508.2 | 503.1 | 502.8 | 424.7 | 461.5 | 387.3 | 323.2 | 399 | 356.4 | 303.3 | 264.8 | 266.5 | 403.5 | 316.2 | 295.1 | 277.1 | 328.3 | 395.8 | 414.2 | 358.7 | 363.3 | 319.6 | 290.8 | 273.8 | 337.6 | 291.9 | 262.4 | 259.3 | 253.9 | 240.3 | 207.2 | 224 | 215.1 | 202.1 | 182.8 | 174 | 176.9 | 163.8 | 152.9 | 112.3 | 128.5 | 115.2 | 127.1 | 102.6 | 129 | 162.4 | 150.6 | 122.4 | 120.1 | 169.2 | 112.3 | 108.5 | 106.2 | 81.96 | 99.48 | 99.27 | 95.64 | 88.69 | 82.49 | 88.27 | 84.49 | 99.35 | 72.61 | 77.3 | |||||||||||
| High |
1234
|
1,309 | 1,433 | 1,453 | 1,386 | 1,385 | 1,518 | 1,509 | 1,500 | 1,549 | 1,575 | 1,512 | 1,558 | 1,575 | 1,697 | 1,734 | 1,528 | 1,451 | 1,437 | 1,328 | 1,158 | 1,099 | 1,106 | 943.1 | 1,032 | 1,058 | 1,113 | 1,123 | 1,042 | 1,100 | 1,189 | 1,138 | 1,073 | 797.5 | 980 | 931.7 | 893.6 | 927.2 | 884.4 | 878.7 | 896.4 | 871.1 | 954.3 | 896.3 | 812.6 | 769.1 | 862.6 | 814 | 701.8 | 749.4 | 724.1 | 676.9 | 583.6 | 702.5 | 609.8 | 603.7 | 603.4 | 509.7 | 553.8 | 464.8 | 387.9 | 478.8 | 427.7 | 364 | 317.8 | 319.8 | 484.2 | 379.4 | 354.1 | 332.5 | 394 | 475 | 497.1 | 430.4 | 436 | 383.6 | 349 | 328.5 | 405.1 | 350.3 | 314.9 | 311.1 | 304.7 | 288.3 | 248.6 | 268.8 | 258.1 | 242.5 | 219.4 | 208.8 | 212.3 | 196.6 | 183.5 | 134.7 | 154.2 | 138.3 | 152.6 | 123.2 | 154.8 | 194.8 | 180.7 | 146.9 | 144.1 | 203 | 134.8 | 130.2 | 127.4 | 98.35 | 119.4 | 119.1 | 114.8 | 106.4 | 98.99 | 105.9 | 101.4 | 119.2 | 87.13 | 92.76 | |||||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
420.3 | 434.6 | 452.9 | 439.2 | 445.2 | 482.1 | 485.5 | 417.2 | 396.7 | 415.8 | 424.6 | 379.3 | 360.6 | 378 | 386 | 344.8 | 327.9 | 343.7 | 320.9 | 246.8 | 248.9 | 236 | 179 | 198.7 | 199.9 | 231.9 | 233.6 | 187.4 | 197 | 214.2 | 202.1 | 155.2 | 104.1 | 161.6 | 155.3 | 124.8 | 134 | 139.9 | 139.2 | 121.1 | 124.5 | 147.3 | 141.3 | 110.5 | 105.9 | 125.9 | 121.7 | 85.22 | 93.54 | 102.2 | 97.48 | 68.37 | 84.43 | 80.64 | 78.97 | 64.13 | 57.03 | 66.79 | 52.48 | 33.5 | 46.33 | 44.8 | 36.83 | 24.26 | 29.24 | 42.6 | 36.13 | 26.24 | 19.36 | 37.5 | 48.54 | 33.96 | 37.04 | 41.48 | 40.12 | 28.95 | 18.96 | 40.54 | 36.58 | 26.48 | 28.65 | 30.37 | 26.62 | 19.19 | 23.66 | 25.33 | 22.56 | 15.97 | 18.06 | 20.01 | 16.16 | 12.56 | 10.26 | 12.15 | 9.39 | 8.9 | 6.32 | 10.81 | 9.64 | 11.11 | 11.18 | 11.31 | 10.95 | 26.68 | 0.39 | 0.46 | -1.54 | 32.83 | -0.258 | 0.465 | -1.9 | 26.42 | 0.563 | 0.802 | -2.78 | 24.56 | -0.74 | |||||||||||
| Average |
1234
|
423.5 | 457.5 | 461.8 | 445.5 | 448.4 | 485.3 | 488.8 | 521.5 | 495.9 | 519.8 | 530.8 | 474.1 | 450.8 | 472.5 | 482.5 | 431 | 409.8 | 429.6 | 401.1 | 308.5 | 311.1 | 295.1 | 223.7 | 248.4 | 249.9 | 289.9 | 292 | 234.3 | 246.2 | 267.7 | 252.7 | 194 | 130.1 | 202 | 194.1 | 156 | 167.5 | 174.9 | 174 | 151.4 | 155.6 | 184.2 | 176.6 | 138.2 | 132.4 | 157.4 | 152.1 | 106.5 | 116.9 | 127.8 | 121.9 | 85.46 | 105.5 | 100.8 | 98.72 | 80.16 | 71.29 | 83.49 | 65.6 | 41.87 | 57.91 | 56 | 46.03 | 30.32 | 36.55 | 53.26 | 45.16 | 32.8 | 24.2 | 46.88 | 60.68 | 42.44 | 46.29 | 51.84 | 50.15 | 36.18 | 23.69 | 50.68 | 45.73 | 33.1 | 35.81 | 37.96 | 33.28 | 23.99 | 29.58 | 31.67 | 28.2 | 19.96 | 22.58 | 25.02 | 20.21 | 15.7 | 12.83 | 15.18 | 11.73 | 11.13 | 7.9 | 13.52 | 12.05 | 13.89 | 13.97 | 14.14 | 13.69 | 33.35 | 0.488 | 0.575 | -1.28 | 41.04 | -0.215 | 0.581 | -1.58 | 33.02 | 0.704 | 1 | -2.32 | 30.7 | -0.617 | |||||||||||
| High |
1234
|
426.8 | 467.3 | 473.7 | 451.8 | 451.7 | 494.9 | 492.1 | 625.8 | 595.1 | 623.7 | 636.9 | 568.9 | 541 | 567 | 579 | 517.2 | 491.8 | 515.5 | 481.4 | 370.1 | 373.4 | 354.1 | 268.5 | 298.1 | 299.9 | 347.9 | 350.3 | 281.2 | 295.5 | 321.3 | 303.2 | 232.8 | 156.1 | 242.5 | 232.9 | 187.2 | 201 | 209.9 | 208.8 | 181.7 | 186.7 | 221 | 212 | 165.8 | 158.9 | 188.9 | 182.5 | 127.8 | 140.3 | 153.4 | 146.2 | 102.6 | 126.6 | 121 | 118.5 | 96.19 | 85.55 | 100.2 | 78.71 | 50.24 | 69.5 | 67.19 | 55.24 | 36.39 | 43.86 | 63.91 | 54.2 | 39.36 | 29.04 | 56.25 | 72.81 | 50.93 | 55.55 | 62.21 | 60.18 | 43.42 | 28.43 | 60.81 | 54.88 | 39.72 | 42.98 | 45.55 | 39.93 | 28.78 | 35.5 | 38 | 33.84 | 23.95 | 27.1 | 30.02 | 24.25 | 18.84 | 15.4 | 18.22 | 14.08 | 13.36 | 9.48 | 16.22 | 14.46 | 16.66 | 16.77 | 16.96 | 16.43 | 40.02 | 0.586 | 0.69 | -1.03 | 49.24 | -0.172 | 0.697 | -1.26 | 39.63 | 0.845 | 1.2 | -1.85 | 36.84 | -0.494 | |||||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
349.5 | 361.4 | 376.6 | 365.2 | 370.2 | 400.9 | 403.8 | 358.1 | 336.6 | 355.5 | 424.8 | 325.6 | 306 | 323.2 | 386.2 | 296 | 278.2 | 293.8 | 273.9 | 199.3 | 198.3 | 190.8 | 134.3 | 147.8 | 148.1 | 179 | 183.6 | 137.3 | 153.9 | 170.3 | 160.5 | 115.3 | 75.65 | 122.1 | 117.8 | 85.4 | 93.92 | 103.1 | 103.4 | 83.83 | 90.05 | 114.1 | 110.4 | 80.52 | 78.61 | 97.53 | 94.59 | 60.16 | 64.63 | 76.76 | 74.43 | 47.1 | 58.78 | 59.35 | 60.24 | 43.37 | 40.91 | 50.66 | 39.3 | 21 | 30.38 | 30.85 | 25.15 | 10.48 | 12.97 | 19.16 | 17.16 | 8.05 | 10.03 | 24.9 | 32.48 | 18.53 | 24.18 | 27.21 | 28.45 | 18.03 | 21.08 | 29.34 | 26.76 | 16.77 | 19.14 | 21.1 | 18.19 | 11.82 | 15.43 | 17.21 | 15.12 | 8.72 | 10.86 | 13.42 | 9.75 | 6.93 | 6.25 | 8.07 | 5.47 | 4.06 | 3.43 | 6.14 | 3.46 | 5.16 | 6.61 | 6.89 | 5.04 | -209.8 | 50.47 | 50.86 | 25.61 | -290.3 | 46.11 | 43.34 | 38.42 | -251 | 26.27 | 36.62 | 41.08 | -140.3 | 8.88 | |||||||||||
| Average |
1234
|
352.2 | 380.4 | 384.1 | 370.5 | 372.9 | 403.6 | 406.5 | 447.7 | 420.8 | 444.4 | 531.1 | 407 | 382.5 | 404 | 482.8 | 370 | 347.8 | 367.2 | 342.4 | 249.2 | 247.8 | 238.5 | 167.8 | 184.8 | 185.1 | 223.7 | 229.5 | 171.6 | 192.4 | 212.8 | 200.6 | 144.1 | 94.56 | 152.6 | 147.3 | 106.8 | 117.4 | 128.9 | 129.2 | 104.8 | 112.6 | 142.6 | 138 | 100.6 | 98.26 | 121.9 | 118.2 | 75.2 | 80.79 | 95.94 | 93.03 | 58.88 | 73.47 | 74.19 | 75.3 | 54.22 | 51.14 | 63.32 | 49.13 | 26.25 | 37.97 | 38.56 | 31.44 | 13.1 | 16.22 | 23.95 | 21.45 | 10.06 | 12.54 | 31.12 | 40.6 | 23.16 | 30.23 | 34.02 | 35.57 | 22.54 | 26.35 | 36.68 | 33.46 | 20.96 | 23.92 | 26.37 | 22.74 | 14.77 | 19.29 | 21.52 | 18.9 | 10.9 | 13.58 | 16.78 | 12.19 | 8.67 | 7.82 | 10.09 | 6.84 | 5.08 | 4.29 | 7.68 | 4.33 | 6.44 | 8.26 | 8.62 | 6.3 | -174.8 | 63.09 | 63.57 | 32.01 | -241.9 | 57.63 | 54.18 | 48.02 | -209.1 | 32.84 | 45.78 | 51.35 | -116.9 | 11.1 | |||||||||||
| High |
1234
|
354.9 | 388.6 | 394 | 375.7 | 375.6 | 411.6 | 409.2 | 537.2 | 505 | 533.2 | 637.3 | 488.4 | 459.1 | 484.7 | 579.3 | 444 | 417.3 | 440.7 | 410.9 | 299 | 297.4 | 286.1 | 201.4 | 221.8 | 222.1 | 268.4 | 275.4 | 206 | 230.9 | 255.4 | 240.7 | 173 | 113.5 | 183.1 | 176.8 | 128.1 | 140.9 | 154.7 | 155.1 | 125.7 | 135.1 | 171.1 | 165.6 | 120.8 | 117.9 | 146.3 | 141.9 | 90.24 | 96.94 | 115.1 | 111.6 | 70.65 | 88.17 | 89.03 | 90.36 | 65.06 | 61.36 | 75.99 | 58.96 | 31.5 | 45.56 | 46.28 | 37.72 | 15.72 | 19.46 | 28.74 | 25.74 | 12.07 | 15.05 | 37.34 | 48.72 | 27.79 | 36.27 | 40.82 | 42.68 | 27.05 | 31.62 | 44.01 | 40.15 | 25.15 | 28.71 | 31.65 | 27.29 | 17.73 | 23.15 | 25.82 | 22.68 | 13.08 | 16.3 | 20.13 | 14.63 | 10.4 | 9.38 | 12.1 | 8.2 | 6.1 | 5.15 | 9.22 | 5.19 | 7.73 | 9.91 | 10.34 | 7.56 | -139.9 | 75.71 | 76.28 | 38.41 | -193.5 | 69.16 | 65.01 | 57.63 | -167.3 | 39.4 | 54.93 | 61.62 | -93.5 | 13.32 | |||||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
218.3 | 249.1 | 260.5 | 229.7 | 239.5 | 289.4 | 298.4 | 264.7 | 252 | 265.8 | 314.1 | 240.6 | 229.1 | 241.6 | 285.5 | 218.7 | 208.2 | 219.6 | 201.7 | 147.4 | 148 | 142.5 | 99.63 | 107.5 | 113.3 | 135 | 136.3 | 102.6 | 112.2 | 129.3 | 119 | 84.42 | 104 | 76.21 | 72.29 | 51.97 | 56.72 | 64.23 | 63.05 | 50.77 | 57.09 | 68.83 | 67.06 | 48.61 | 48.91 | 60.18 | 56.93 | 34.48 | 39.66 | 47.07 | 44.44 | 28.97 | 34.37 | 37.43 | 34.89 | 24.88 | 25.77 | 28.7 | 23.94 | 11.95 | 17.64 | 17.34 | 13.52 | 4.93 | 6.64 | 10.08 | 8.58 | 3.18 | 4.86 | 13.7 | 18.04 | 9.23 | 12.57 | 16.01 | 15.78 | 9.77 | 11.89 | 16.08 | 14.98 | 9.26 | 10.39 | 11.69 | 10.02 | 6.41 | 8.48 | 9.77 | 8.37 | 4.57 | 6.18 | 7.29 | 5.21 | 3.4 | 3.28 | 4.26 | 2.75 | 1.79 | 1.83 | 2.93 | 1.08 | 2.5 | 3.43 | 3.66 | 2.48 | 1.84 | 3.38 | 3.41 | 1.09 | 1.78 | 2.74 | 2.84 | 1.53 | 1.71 | 1.79 | 2.52 | 1.51 | 1.32 | 1.76 | |||||||||||
| Average |
1234
|
222.5 | 255.4 | 269.6 | 240 | 243.7 | 297.7 | 304.7 | 330.8 | 315 | 332.2 | 392.6 | 300.8 | 286.3 | 302 | 356.9 | 273.4 | 260.3 | 274.5 | 252.2 | 184.2 | 185 | 178.1 | 124.5 | 134.4 | 141.6 | 168.8 | 170.4 | 128.2 | 140.2 | 161.6 | 148.7 | 105.5 | 130 | 95.26 | 90.37 | 64.96 | 70.9 | 80.29 | 78.82 | 63.46 | 71.36 | 86.04 | 83.83 | 60.76 | 61.14 | 75.22 | 71.16 | 43.11 | 49.57 | 58.84 | 55.55 | 36.21 | 42.96 | 46.79 | 43.61 | 31.09 | 32.21 | 35.87 | 29.93 | 14.94 | 22.06 | 21.67 | 16.9 | 6.16 | 8.3 | 12.59 | 10.72 | 3.97 | 6.08 | 17.13 | 22.55 | 11.54 | 15.71 | 20.01 | 19.72 | 12.21 | 14.87 | 20.1 | 18.72 | 11.57 | 12.98 | 14.61 | 12.52 | 8.01 | 10.6 | 12.21 | 10.46 | 5.71 | 7.73 | 9.12 | 6.51 | 4.25 | 4.1 | 5.33 | 3.44 | 2.24 | 2.28 | 3.66 | 1.35 | 3.12 | 4.29 | 4.58 | 3.1 | 2.3 | 4.22 | 4.26 | 1.36 | 2.23 | 3.42 | 3.55 | 1.91 | 2.13 | 2.24 | 3.15 | 1.89 | 1.64 | 2.2 | |||||||||||
| High |
1234
|
224.6 | 257.5 | 276.8 | 248.2 | 245.7 | 310.2 | 308.9 | 397 | 378 | 398.6 | 471.1 | 360.9 | 343.6 | 362.4 | 428.3 | 328.1 | 312.4 | 329.4 | 302.6 | 221.1 | 222 | 213.7 | 149.4 | 161.2 | 169.9 | 202.5 | 204.4 | 153.9 | 168.3 | 193.9 | 178.4 | 126.6 | 156 | 114.3 | 108.4 | 77.95 | 85.08 | 96.34 | 94.58 | 76.15 | 85.64 | 103.2 | 100.6 | 72.92 | 73.36 | 90.27 | 85.4 | 51.73 | 59.49 | 70.61 | 66.65 | 43.45 | 51.56 | 56.15 | 52.33 | 37.31 | 38.66 | 43.05 | 35.92 | 17.92 | 26.47 | 26.01 | 20.28 | 7.39 | 9.96 | 15.11 | 12.87 | 4.77 | 7.29 | 20.56 | 27.07 | 13.85 | 18.85 | 24.01 | 23.67 | 14.66 | 17.84 | 24.12 | 22.47 | 13.89 | 15.58 | 17.53 | 15.03 | 9.61 | 12.72 | 14.66 | 12.55 | 6.85 | 9.27 | 10.94 | 7.81 | 5.1 | 4.92 | 6.4 | 4.12 | 2.69 | 2.74 | 4.39 | 1.62 | 3.75 | 5.15 | 5.49 | 3.72 | 2.76 | 5.06 | 5.12 | 1.63 | 2.68 | 4.11 | 4.26 | 2.3 | 2.56 | 2.68 | 3.78 | 2.27 | 1.97 | 2.64 | |||||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
58.73 | 60.73 | 63.29 | 61.37 | 62.21 | 67.37 | 67.86 | 54.3 | 46.95 | 57.23 | 55.1 | 49.36 | 42.68 | 52.03 | 50.09 | 44.87 | 38.8 | 47.3 | 43.26 | 38.65 | 32.48 | 33.05 | 29.69 | 41.69 | 41.23 | 43.61 | 39.24 | 38.92 | 32.42 | 38.39 | 35.43 | 37.15 | 25.06 | 34.24 | 32.77 | 30.88 | 29.24 | 29.44 | 30.58 | 32.33 | 26.16 | 34.29 | 31.63 | 29.63 | 25.05 | 29.64 | 28.39 | 25.43 | 24.91 | 25.38 | 23.65 | 21.97 | -1,021 | 221.6 | 219 | 230.4 | 176.6 | 204.9 | 163 | 137.5 | 199.3 | 168.8 | 137.4 | 129 | 133.5 | 197.5 | 161.9 | 158.6 | 93.12 | 138.8 | 175.9 | 13.14 | 13.26 | 10.69 | 9.53 | 8.65 | 10.12 | 9.85 | 8.8 | 8.59 | 9.58 | 7.74 | 7.72 | 98.74 | 106.6 | 103.7 | 7.18 | 6.58 | 6.31 | 6.22 | 6.07 | 5.71 | 4.49 | 4.68 | 4.51 | 5.26 | 2.59 | 5.24 | 6.62 | 6.6 | 5.15 | 5.26 | 6.52 | 3.03 | 4.67 | 4.85 | 2.47 | 4.25 | 4.67 | 4.49 | 4.42 | 3.64 | 2.62 | 4.04 | 4.73 | -185.5 | 47.44 | |||||||||||
| Average |
1234
|
59.19 | 63.93 | 64.54 | 62.26 | 62.67 | 67.82 | 68.31 | 67.87 | 58.68 | 71.53 | 68.88 | 61.7 | 53.35 | 65.03 | 62.62 | 56.09 | 48.5 | 59.12 | 54.07 | 48.31 | 40.6 | 41.32 | 37.12 | 52.11 | 51.54 | 54.51 | 49.05 | 48.64 | 40.52 | 47.98 | 44.28 | 46.44 | 31.32 | 42.8 | 40.97 | 38.6 | 36.54 | 36.79 | 38.22 | 40.41 | 32.71 | 42.86 | 39.53 | 37.04 | 31.31 | 37.05 | 35.49 | 31.79 | 31.14 | 31.73 | 29.57 | 27.46 | -850.7 | 277 | 273.8 | 287.9 | 220.8 | 256.2 | 203.7 | 171.8 | 249.1 | 211 | 171.8 | 161.2 | 166.9 | 246.8 | 202.3 | 198.2 | 116.4 | 173.6 | 219.8 | 16.43 | 16.57 | 13.37 | 11.92 | 10.81 | 12.65 | 12.31 | 11 | 10.74 | 11.98 | 9.68 | 9.65 | 123.4 | 133.2 | 129.6 | 8.98 | 8.22 | 7.89 | 7.78 | 7.58 | 7.14 | 5.61 | 5.86 | 5.64 | 6.57 | 3.23 | 6.55 | 8.27 | 8.25 | 6.44 | 6.57 | 8.15 | 3.78 | 5.83 | 6.07 | 3.08 | 5.31 | 5.83 | 5.61 | 5.53 | 4.55 | 3.28 | 5.04 | 5.91 | -154.6 | 59.3 | |||||||||||
| High |
1234
|
59.64 | 65.3 | 66.2 | 63.14 | 63.12 | 69.17 | 68.77 | 81.45 | 70.42 | 85.84 | 82.65 | 74.04 | 64.02 | 78.04 | 75.14 | 67.31 | 58.2 | 70.94 | 64.89 | 57.98 | 48.71 | 49.58 | 44.54 | 62.53 | 61.85 | 65.42 | 58.85 | 58.37 | 48.62 | 57.58 | 53.14 | 55.73 | 37.59 | 51.37 | 49.16 | 46.32 | 43.85 | 44.15 | 45.87 | 48.49 | 39.25 | 51.43 | 47.44 | 44.44 | 37.57 | 44.46 | 42.59 | 38.15 | 37.37 | 38.07 | 35.48 | 32.95 | -680.6 | 332.4 | 328.5 | 345.5 | 264.9 | 307.4 | 244.5 | 206.2 | 298.9 | 253.2 | 206.1 | 193.4 | 200.3 | 296.2 | 242.8 | 237.9 | 139.7 | 208.3 | 263.8 | 19.71 | 19.88 | 16.04 | 14.3 | 12.98 | 15.18 | 14.77 | 13.2 | 12.89 | 14.37 | 11.61 | 11.58 | 148.1 | 159.9 | 155.5 | 10.77 | 9.87 | 9.47 | 9.34 | 9.1 | 8.57 | 6.73 | 7.03 | 6.77 | 7.89 | 3.88 | 7.86 | 9.92 | 9.9 | 7.72 | 7.88 | 9.78 | 4.54 | 7 | 7.28 | 3.7 | 6.37 | 7 | 6.74 | 6.63 | 5.46 | 3.93 | 6.05 | 7.1 | -123.7 | 71.16 | |||||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.04 | 1.19 | 1.24 | 1.09 | 1.14 | 1.38 | 1.42 | 1.29 | 1.29 | 1.41 | 1.25 | 1.31 | 1.28 | 1.47 | 1.51 | 1.15 | 1.08 | 1.16 | 1.06 | 0.754 | 0.751 | 0.724 | 0.493 | 0.534 | 0.568 | 0.671 | 0.67 | 0.499 | 0.82 | 0.98 | 0.89 | 0.66 | 0.59 | 0.86 | 0.81 | 0.62 | 0.71 | 0.73 | 0.74 | 0.64 | 0.66 | 0.82 | 0.77 | 0.55 | 0.5 | 0.67 | 0.42 | 0.25 | 0.33 | 0.36 | 0.33 | 0.2 | 0.3 | 0.26 | 0.25 | 0.19 | 0.17 | 0.21 | 0.15 | 0.07 | 0.14 | 0.13 | 0.09 | 0.03 | 0.05 | 0.1 | 0.07 | 0.02 | 0.029 | 0.09 | 0.14 | 0.08 | 0.1 | 0.13 | 0.11 | 0.07 | 0.08 | 0.13 | 0.1 | 0.06 | 0.08 | 0.09 | 0.07 | 0.05 | 0.06 | 0.08 | 0.06 | 0.04 | 0.05 | 0.06 | 0.04 | 0.03 | 0.02 | 0.04 | 0.019 | 0.019 | 0.01 | 0.03 | 0.02 | 0.04 | 0.04 | 0.04 | 0.03 | 0.019 | 0.03 | 0.03 | 0.01 | 0.019 | 0.03 | 0.03 | 0.019 | 0.019 | 0.019 | 0.02 | 0.02 | 0.019 | 0.019 | |||||||||||
| Average |
1234
|
1.06 | 1.22 | 1.28 | 1.14 | 1.16 | 1.42 | 1.45 | 1.34 | 1.42 | 1.46 | 1.31 | 1.35 | 1.34 | 1.54 | 1.58 | 1.2 | 1.13 | 1.19 | 1.1 | 0.79 | 0.787 | 0.758 | 0.517 | 0.559 | 0.595 | 0.703 | 0.702 | 0.523 | 1.02 | 1.23 | 1.11 | 0.83 | 0.74 | 1.08 | 1.01 | 0.78 | 0.89 | 0.91 | 0.92 | 0.8 | 0.83 | 1.03 | 0.96 | 0.69 | 0.63 | 0.84 | 0.53 | 0.31 | 0.41 | 0.45 | 0.41 | 0.25 | 0.37 | 0.33 | 0.31 | 0.24 | 0.21 | 0.26 | 0.19 | 0.09 | 0.17 | 0.16 | 0.11 | 0.04 | 0.06 | 0.12 | 0.09 | 0.03 | 0.03 | 0.11 | 0.17 | 0.1 | 0.12 | 0.16 | 0.14 | 0.09 | 0.1 | 0.16 | 0.13 | 0.08 | 0.1 | 0.11 | 0.09 | 0.06 | 0.08 | 0.1 | 0.08 | 0.05 | 0.06 | 0.08 | 0.05 | 0.04 | 0.03 | 0.05 | 0.02 | 0.02 | 0.01 | 0.04 | 0.03 | 0.05 | 0.05 | 0.05 | 0.04 | 0.02 | 0.04 | 0.04 | 0.01 | 0.02 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | |||||||||||
| High |
1234
|
1.07 | 1.23 | 1.32 | 1.18 | 1.17 | 1.48 | 1.47 | 1.38 | 1.59 | 1.51 | 1.4 | 1.39 | 1.43 | 1.64 | 1.68 | 1.28 | 1.21 | 1.22 | 1.14 | 0.843 | 0.839 | 0.808 | 0.551 | 0.596 | 0.635 | 0.75 | 0.749 | 0.558 | 1.22 | 1.48 | 1.33 | 1 | 0.89 | 1.3 | 1.21 | 0.94 | 1.07 | 1.09 | 1.1 | 0.96 | 1 | 1.24 | 1.15 | 0.83 | 0.76 | 1.01 | 0.64 | 0.37 | 0.49 | 0.54 | 0.49 | 0.3 | 0.44 | 0.4 | 0.37 | 0.29 | 0.25 | 0.31 | 0.23 | 0.11 | 0.2 | 0.19 | 0.13 | 0.05 | 0.07 | 0.14 | 0.11 | 0.04 | 0.04 | 0.13 | 0.2 | 0.12 | 0.14 | 0.19 | 0.17 | 0.11 | 0.12 | 0.19 | 0.16 | 0.1 | 0.12 | 0.13 | 0.11 | 0.07 | 0.1 | 0.12 | 0.1 | 0.06 | 0.07 | 0.1 | 0.06 | 0.05 | 0.04 | 0.06 | 0.03 | 0.021 | 0.011 | 0.05 | 0.032 | 0.06 | 0.06 | 0.06 | 0.05 | 0.021 | 0.05 | 0.05 | 0.011 | 0.021 | 0.05 | 0.05 | 0.021 | 0.021 | 0.021 | 0.04 | 0.032 | 0.021 | 0.021 | |||||||||||