| Period Ending: |
2027
06-28 |
2027
03-28 |
2026
12-28 |
2026
09-28 |
2026
06-28 |
2026
03-28 |
2025
12-28 |
2025
09-28 |
2025
06-28 |
2025
03-28 |
2024
12-28 |
2024
09-28 |
2024
06-28 |
2024
03-28 |
2023
12-28 |
2023
09-27 |
2023
06-27 |
2023
03-27 |
2022
12-27 |
2022
09-27 |
2022
06-27 |
2022
03-27 |
2021
12-27 |
2021
09-27 |
2021
06-27 |
2021
03-27 |
2020
12-27 |
2020
09-27 |
2020
06-27 |
2020
03-27 |
2019
12-27 |
2019
09-27 |
2019
06-27 |
2019
03-27 |
2018
12-27 |
2018
09-27 |
2018
06-27 |
2018
03-27 |
2017
12-27 |
2017
09-27 |
2017
06-27 |
2017
03-27 |
2016
12-27 |
2016
09-27 |
2016
06-27 |
2016
03-27 |
2015
12-27 |
2015
09-27 |
2015
06-27 |
2015
03-27 |
2014
12-27 |
2014
09-27 |
2014
06-27 |
2014
03-27 |
2013
12-27 |
2013
09-27 |
2013
06-27 |
2013
03-27 |
2012
09-27 |
2012
06-27 |
2012
03-27 |
2011
12-27 |
2011
09-27 |
2011
06-27 |
2010
09-27 |
2010
06-27 |
2009
03-27 |
2008
09-27 |
2008
06-27 |
2008
03-27 |
2007
12-27 |
2007
09-27 |
2007
06-27 |
2006
12-27 |
2006
09-27 |
2006
06-27 |
2005
12-27 |
2005
06-27 |
2005
03-27 |
2004
09-27 |
2004
06-27 |
2003
12-27 |
2003
09-27 |
2003
06-27 |
2003
03-27 |
2002
12-27 |
2002
09-27 |
2002
06-27 |
2002
03-27 |
2001
09-27 |
2001
06-27 |
2001
03-27 |
2000
12-27 |
2000
09-27 |
2000
06-27 |
2000
03-27 |
1999
12-27 |
1999
09-27 |
1999
06-27 |
1999
03-27 |
1998
12-27 |
1998
09-27 |
1998
06-27 |
1997
12-27 |
1997
09-27 |
1997
06-27 |
1997
03-27 |
1996
12-27 |
1996
09-27 |
1996
06-27 |
1996
03-27 |
1995
12-27 |
1995
09-27 |
1995
06-27 |
1995
03-27 |
1994
12-27 |
1994
09-27 |
1994
06-27 |
1994
03-27 |
1993
12-27 |
1993
09-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 10 | 16 | 9 | 9 | 19 | 10 | 17 | 10 | 19 | 18 | 17 | 13 | 18 | 14 | 19 | 17 | 15 | 13 | 20 | 16 | 12 | 9 | 10 | 11 | 15 | 18 | 18 | 12 | 14 | 10 | 16 | 17 | 7 | 12 | 10 | 15 | 13 | 19 | 12 | 14 | 9 | 7 | 14 | 20 | 20 | 18 | 20 | 18 | 8 | 17 | 16 | 8 | 18 | 13 | 16 | 7 | 19 | 8 | 9 | 18 | 18 | 16 | 13 | 20 | 8 | 15 | 7 | 20 | 8 | 8 | 14 | 7 | 7 | 18 | 7 | 19 | 15 | 20 | 19 | 11 | 9 | 11 | 16 | 18 | 9 | 12 | 9 | |||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
120.2 | 135.3 | 143.5 | 145.1 | 138.3 | 148 | 156.7 | 149.1 | 135.6 | 146.3 | 147.9 | 155.9 | 145.2 | 200.6 | 212.8 | 197 | 187.8 | 188.7 | 180.1 | 167 | 145 | 126.8 | 95.2 | 167.3 | 174.6 | 181 | 188.4 | 170.7 | 134.2 | 392.3 | 89.26 | 5,309 | 109.1 | 120.4 | 128.6 | 79.81 | 116.9 | 82.82 | 137.5 | 122.1 | 158.8 | 141.8 | 153.5 | 114.1 | 96.11 | 178.4 | 99.73 | 188.7 | 152.6 | 103.8 | 134.9 | 403.7 | 184.4 | 150.3 | 30.96 | 19.8 | 4,378 | 145.7 | 87.89 | 188.8 | 63.52 | 405.6 | 409.5 | 271.7 | 188.6 | 187.6 | 34.21 | 31.38 | 28.61 | 146.6 | 21.84 | 148.8 | 456.9 | 287.4 | 152.5 | 36.96 | 179.5 | 263.8 | 175.7 | 134.6 | 119.6 | 169.3 | 208.8 | 267.6 | 274.8 | 20.94 | 93.05 | 663.9 | 266.4 | 274 | 234.2 | 352.1 | 215.4 | 397.4 | 260.5 | 270.8 | 281.8 | 269.4 | 256 | 339.2 | 331.9 | 335.4 | 334.7 | 294.9 | 319.2 | 318.1 | 351.9 | 293.3 | 291.4 | 276.3 | 260.4 | 283.6 | 245.2 | 286.6 | 308.3 | |||||
| Average |
1234
|
120.2 | 135.3 | 143.5 | 145.1 | 138.3 | 148 | 156.7 | 149.1 | 135.6 | 146.3 | 147.9 | 155.9 | 145.2 | 200.6 | 212.8 | 197 | 187.8 | 188.7 | 180.1 | 167 | 145 | 126.8 | 95.2 | 167.3 | 174.6 | 181 | 188.4 | 170.7 | 167.7 | 490.3 | 111.6 | 6,636 | 136.3 | 150.5 | 160.8 | 99.76 | 146.1 | 103.5 | 171.8 | 152.7 | 198.5 | 177.3 | 191.9 | 142.7 | 120.1 | 223.1 | 124.7 | 235.9 | 190.7 | 129.8 | 168.6 | 504.6 | 230.5 | 187.9 | 38.7 | 24.76 | 5,472 | 182.1 | 109.9 | 236 | 79.4 | 507 | 511.9 | 339.6 | 235.8 | 234.4 | 42.76 | 39.23 | 35.77 | 183.2 | 27.3 | 186 | 571.2 | 359.2 | 190.6 | 46.19 | 224.3 | 329.8 | 219.6 | 168.2 | 149.5 | 211.6 | 260.9 | 334.5 | 343.5 | 26.17 | 116.3 | 829.9 | 333.1 | 342.4 | 292.7 | 440.1 | 269.2 | 496.8 | 325.7 | 338.5 | 352.3 | 336.7 | 320 | 423.9 | 414.9 | 419.3 | 418.4 | 368.6 | 399 | 397.7 | 439.9 | 366.7 | 364.2 | 345.3 | 325.5 | 354.4 | 306.4 | 358.3 | 385.4 | |||||
| High |
1234
|
120.2 | 135.3 | 143.5 | 145.1 | 138.3 | 148 | 156.7 | 149.1 | 135.6 | 146.3 | 147.9 | 155.9 | 145.2 | 200.6 | 212.8 | 197 | 187.8 | 188.7 | 180.1 | 167 | 145 | 126.8 | 95.2 | 167.3 | 174.6 | 181 | 188.4 | 170.7 | 201.3 | 588.4 | 133.9 | 7,963 | 163.6 | 180.6 | 193 | 119.7 | 175.3 | 124.2 | 206.2 | 183.2 | 238.3 | 212.7 | 230.3 | 171.2 | 144.2 | 267.7 | 149.6 | 283 | 228.9 | 155.7 | 202.3 | 605.5 | 276.6 | 225.5 | 46.44 | 29.71 | 6,566 | 218.5 | 131.8 | 283.2 | 95.28 | 608.4 | 614.3 | 407.5 | 283 | 281.3 | 51.31 | 47.07 | 42.92 | 219.8 | 32.76 | 223.2 | 685.4 | 431 | 228.8 | 55.43 | 269.2 | 395.8 | 263.5 | 201.9 | 179.4 | 254 | 313.1 | 401.4 | 412.2 | 31.41 | 139.6 | 995.9 | 399.7 | 410.9 | 351.2 | 528.1 | 323.1 | 596.2 | 390.8 | 406.2 | 422.8 | 404.1 | 384 | 508.7 | 497.9 | 503.2 | 502.1 | 442.3 | 478.8 | 477.2 | 527.8 | 440 | 437 | 414.4 | 390.6 | 425.3 | 367.7 | 429.9 | 462.5 | |||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3.24 | 3.65 | 3.87 | 3.91 | 3.73 | 3.99 | 4.22 | 10.69 | 17.66 | 8.88 | 21.45 | 9.72 | 16.06 | 8.07 | 19.5 | 8.83 | 14.6 | 7.34 | 17.73 | 7.51 | 42.09 | 16.93 | -31.5 | 4.51 | 10.72 | 7.49 | 8.67 | 15.79 | 16.39 | 14.24 | 4.82 | 11.51 | 10.25 | 13.74 | 15.57 | 5.44 | 9.31 | 7.41 | 17.08 | 14.47 | 13.3 | 14.99 | 20.9 | 11.75 | 9.25 | 16.12 | 11.31 | 14.83 | 14.28 | 11.4 | 14.56 | 13.68 | 13.46 | 13.15 | 0.834 | 0.534 | 16.67 | 19.28 | 8.83 | 21.16 | -13.17 | 13.5 | 25.1 | 12.31 | -4.53 | -8.15 | -202.9 | -19.86 | 1.58 | 5.26 | 0.589 | -4.43 | 12.07 | -17.36 | 6.25 | 2.07 | 8.94 | -94.88 | 46.56 | -3.65 | 2.65 | -39.47 | -6.38 | -92.74 | -38.24 | -288.8 | -2.72 | 6.75 | 8.97 | 18.02 | 12.15 | 6.9 | 15.26 | 1.82 | 26.54 | 23.29 | 40.39 | 35.24 | 32.34 | 36.38 | 35.41 | 35.28 | 29.86 | 24.65 | 27.87 | 29.56 | 9.4 | 37.51 | 35.95 | 31.98 | 27.26 | 19.59 | 26.4 | 33.02 | 31.84 | |||||
| Average |
1234
|
3.24 | 3.65 | 3.87 | 3.91 | 3.73 | 3.99 | 4.22 | 13.36 | 22.08 | 11.1 | 26.82 | 12.15 | 20.07 | 10.09 | 24.38 | 11.04 | 18.25 | 9.17 | 22.16 | 9.39 | 52.61 | 21.16 | -26.25 | 4.51 | 13.4 | 9.37 | 10.84 | 19.74 | 20.49 | 17.8 | 6.03 | 14.39 | 12.82 | 17.18 | 19.46 | 6.8 | 11.63 | 9.26 | 21.35 | 18.09 | 16.63 | 18.74 | 26.12 | 14.69 | 11.56 | 20.15 | 14.14 | 18.53 | 17.85 | 14.25 | 18.2 | 17.1 | 16.83 | 16.43 | 1.04 | 0.667 | 20.84 | 24.1 | 11.04 | 26.45 | -10.97 | 16.87 | 31.37 | 15.39 | -3.77 | -6.8 | -169.1 | -16.55 | 1.98 | 6.57 | 0.736 | -3.69 | 15.09 | -14.47 | 7.82 | 2.59 | 11.18 | -79.06 | 58.2 | -3.04 | 3.32 | -32.9 | -5.32 | -77.28 | -31.87 | -240.6 | -2.26 | 8.43 | 11.21 | 22.53 | 15.19 | 8.63 | 19.07 | 2.28 | 33.18 | 29.11 | 50.48 | 44.05 | 40.43 | 45.47 | 44.26 | 44.1 | 37.33 | 30.81 | 34.84 | 36.95 | 11.75 | 46.88 | 44.94 | 39.97 | 34.07 | 24.48 | 33 | 41.28 | 39.8 | |||||
| High |
1234
|
3.24 | 3.65 | 3.87 | 3.91 | 3.73 | 3.99 | 4.22 | 16.03 | 26.49 | 13.32 | 32.18 | 14.58 | 24.08 | 12.11 | 29.26 | 13.25 | 21.9 | 11.01 | 26.6 | 11.27 | 63.13 | 25.39 | -21 | 4.51 | 16.08 | 11.24 | 13.01 | 23.69 | 24.59 | 21.36 | 7.23 | 17.27 | 15.38 | 20.61 | 23.35 | 8.17 | 13.96 | 11.12 | 25.62 | 21.7 | 19.95 | 22.48 | 31.34 | 17.62 | 13.87 | 24.17 | 16.97 | 22.24 | 21.43 | 17.1 | 21.84 | 20.52 | 20.19 | 19.72 | 1.25 | 0.801 | 25.01 | 28.92 | 13.25 | 31.74 | -8.78 | 20.25 | 37.65 | 18.47 | -3.02 | -5.44 | -135.3 | -13.24 | 2.38 | 7.89 | 0.883 | -2.95 | 18.11 | -11.58 | 9.38 | 3.11 | 13.41 | -63.25 | 69.84 | -2.43 | 3.98 | -26.32 | -4.25 | -61.82 | -25.49 | -192.5 | -1.81 | 10.12 | 13.45 | 27.03 | 18.22 | 10.36 | 22.89 | 2.73 | 39.81 | 34.93 | 60.58 | 52.86 | 48.51 | 54.57 | 53.11 | 52.92 | 44.8 | 36.98 | 41.8 | 44.34 | 14.1 | 56.26 | 53.93 | 47.97 | 40.88 | 29.38 | 39.59 | 49.53 | 47.76 | |||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-1.55 | -1.75 | -1.85 | -1.87 | -1.79 | -1.91 | -2.02 | 5.14 | 7.26 | 5.84 | 9.89 | 4.67 | 6.6 | 5.31 | 8.99 | 4.25 | 6 | 4.83 | 8.18 | 4.01 | 28.28 | 5.33 | -43.48 | -2.16 | 3.46 | 4.18 | 3.79 | 1.46 | -2.58 | 6.71 | 3.06 | 2.25 | 4.8 | 7.4 | 9.8 | 3.1 | 6.78 | 5.03 | 11.62 | 7.54 | 8.37 | 8.41 | 10.19 | 5.82 | 5.02 | 7.39 | 6.22 | 6.09 | 5.35 | 4.64 | 7.42 | 0.875 | 6.18 | 5.1 | 3.62 | -8.99 | 1.84 | 5.32 | 3.52 | 7.47 | -6.46 | 2.79 | 15.89 | 5.9 | -11.3 | -9.69 | -9.38 | -14.59 | -11.46 | 1.47 | -21.43 | -26.16 | -4.66 | 1.13 | -6.58 | -15.77 | -4.24 | -0.953 | 1.08 | 0.124 | 3.97 | 1.09 | 0.732 | 20.47 | -10.23 | 1.36 | 5.1 | 21.34 | 16.53 | 24.11 | 20.35 | 20.71 | 23.8 | 10.53 | 31.83 | 29.54 | 39.05 | 37.99 | 30.71 | 37.71 | 37.97 | 38.08 | 31.56 | 28.82 | 29.73 | 29.96 | 31.25 | 36.42 | 33.74 | 31.49 | 27.69 | 31.81 | 27.79 | 34.49 | 34.3 | |||||
| Average |
1234
|
-1.55 | -1.75 | -1.85 | -1.87 | -1.79 | -1.91 | -2.02 | 6.43 | 9.07 | 7.3 | 12.37 | 5.84 | 8.25 | 6.63 | 11.24 | 5.31 | 7.5 | 6.03 | 10.22 | 5.02 | 35.35 | 6.66 | -36.23 | -2.16 | 4.32 | 5.23 | 4.74 | 1.82 | -2.15 | 8.38 | 3.82 | 2.81 | 6 | 9.25 | 12.25 | 3.88 | 8.47 | 6.29 | 14.53 | 9.43 | 10.46 | 10.51 | 12.74 | 7.27 | 6.27 | 9.24 | 7.77 | 7.62 | 6.69 | 5.8 | 9.28 | 1.09 | 7.73 | 6.37 | 4.53 | -7.49 | 2.29 | 6.65 | 4.39 | 9.33 | -5.38 | 3.48 | 19.86 | 7.38 | -9.42 | -8.08 | -7.82 | -12.16 | -9.55 | 1.83 | -17.86 | -21.8 | -3.89 | 1.41 | -5.48 | -13.14 | -3.53 | -0.794 | 1.35 | 0.155 | 4.96 | 1.36 | 0.915 | 25.58 | -8.52 | 1.69 | 6.38 | 26.67 | 20.66 | 30.13 | 25.43 | 25.89 | 29.75 | 13.17 | 39.79 | 36.93 | 48.81 | 47.49 | 38.39 | 47.14 | 47.47 | 47.6 | 39.45 | 36.02 | 37.16 | 37.45 | 39.06 | 45.53 | 42.17 | 39.36 | 34.61 | 39.76 | 34.74 | 43.11 | 42.88 | |||||
| High |
1234
|
-1.55 | -1.75 | -1.85 | -1.87 | -1.79 | -1.91 | -2.02 | 7.71 | 10.89 | 8.76 | 14.84 | 7.01 | 9.9 | 7.96 | 13.49 | 6.37 | 9 | 7.24 | 12.26 | 6.02 | 42.42 | 7.99 | -28.98 | -2.16 | 5.19 | 6.27 | 5.69 | 2.19 | -1.72 | 10.06 | 4.59 | 3.38 | 7.2 | 11.1 | 14.7 | 4.65 | 10.17 | 7.54 | 17.44 | 11.31 | 12.56 | 12.61 | 15.29 | 8.72 | 7.53 | 11.09 | 9.32 | 9.14 | 8.02 | 6.96 | 11.13 | 1.31 | 9.27 | 7.65 | 5.43 | -5.99 | 2.75 | 7.98 | 5.27 | 11.2 | -4.3 | 4.18 | 23.83 | 8.85 | -7.53 | -6.46 | -6.25 | -9.73 | -7.64 | 2.2 | -14.29 | -17.44 | -3.11 | 1.69 | -4.39 | -10.51 | -2.83 | -0.635 | 1.62 | 0.186 | 5.95 | 1.64 | 1.1 | 30.7 | -6.82 | 2.03 | 7.66 | 32 | 24.79 | 36.16 | 30.52 | 31.07 | 35.7 | 15.8 | 47.75 | 44.31 | 58.58 | 56.98 | 46.07 | 56.57 | 56.96 | 57.12 | 47.34 | 43.22 | 44.6 | 44.94 | 46.87 | 54.63 | 50.6 | 47.23 | 41.53 | 47.72 | 41.68 | 51.74 | 51.45 | |||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-10.47 | -11.02 | -14.69 | -15.24 | -10.1 | -4.59 | -4.22 | 1.85 | 1.47 | 3.82 | 9.48 | 1.68 | 1.34 | 3.48 | 8.62 | 1.53 | 1.21 | 3.16 | 7.84 | 2.22 | 16.12 | 6.29 | -42.17 | 0.796 | 0.552 | 2.45 | 0.721 | -4.32 | 2.53 | 2.13 | 3.56 | 0.284 | 7.28 | 6.55 | 7.28 | 3.13 | 3.45 | 3.76 | 8.54 | 7.32 | 6.31 | 6.94 | 13.36 | 6.44 | 4.75 | 6.89 | 4.83 | 4.7 | 5.93 | 4.98 | 7.07 | 1.68 | 2.3 | 9.04 | 14.18 | -71.82 | 0.425 | 9.96 | 3.65 | 5.87 | -21.78 | -1.26 | 1.73 | -1.84 | -11.29 | -14.05 | -187 | -39.31 | -30 | -6.48 | -36.94 | -9.96 | -3.36 | -36.61 | -7.92 | -15.9 | -7.01 | -115.3 | 0.88 | -2.11 | 1.78 | -37.34 | -5.11 | -101.4 | -24.96 | -238.5 | -2.56 | 3.37 | 8.89 | 11.27 | 7.47 | 3.45 | 9.87 | 1.11 | 18.32 | 15.06 | 27.58 | 22.29 | 21.33 | 24.7 | 23.78 | 23.04 | 19.37 | 14.04 | 17.53 | 19.1 | 6.09 | 24.84 | 22.23 | 19.75 | 16.28 | 7.52 | 15.88 | 19.9 | 18.76 | |||||
| Average |
1234
|
-10.47 | -11.02 | -14.69 | -15.24 | -10.1 | -4.59 | -4.22 | 2.31 | 1.84 | 4.78 | 11.86 | 2.1 | 1.67 | 4.35 | 10.78 | 1.91 | 1.52 | 3.95 | 9.8 | 2.77 | 20.15 | 7.86 | -35.14 | 0.796 | 0.69 | 3.06 | 0.902 | -3.6 | 3.16 | 2.66 | 4.45 | 0.355 | 9.1 | 8.18 | 9.11 | 3.92 | 4.31 | 4.7 | 10.67 | 9.15 | 7.88 | 8.68 | 16.69 | 8.05 | 5.94 | 8.61 | 6.03 | 5.88 | 7.41 | 6.23 | 8.83 | 2.1 | 2.88 | 11.3 | 17.72 | -59.85 | 0.532 | 12.45 | 4.56 | 7.33 | -18.15 | -1.05 | 2.16 | -1.47 | -9.41 | -11.71 | -155.8 | -32.76 | -25 | -5.4 | -30.78 | -8.3 | -2.8 | -30.51 | -6.6 | -13.25 | -5.84 | -96.07 | 1.1 | -1.76 | 2.23 | -31.12 | -4.25 | -84.48 | -20.8 | -198.8 | -2.14 | 4.22 | 11.11 | 14.09 | 9.33 | 4.32 | 12.34 | 1.39 | 22.9 | 18.82 | 34.47 | 27.86 | 26.66 | 30.87 | 29.73 | 28.8 | 24.21 | 17.55 | 21.92 | 23.87 | 7.61 | 31.05 | 27.79 | 24.69 | 20.35 | 9.4 | 19.85 | 24.87 | 23.45 | |||||
| High |
1234
|
-10.47 | -11.02 | -14.69 | -15.24 | -10.1 | -4.59 | -4.22 | 2.77 | 2.2 | 5.74 | 14.23 | 2.52 | 2 | 5.22 | 12.93 | 2.29 | 1.82 | 4.74 | 11.76 | 3.33 | 24.18 | 9.43 | -28.11 | 0.796 | 0.828 | 3.67 | 1.08 | -2.88 | 3.79 | 3.19 | 5.35 | 0.427 | 10.92 | 9.82 | 10.93 | 4.7 | 5.17 | 5.64 | 12.8 | 10.98 | 9.46 | 10.42 | 20.03 | 9.66 | 7.12 | 10.33 | 7.24 | 7.05 | 8.89 | 7.48 | 10.6 | 2.52 | 3.45 | 13.56 | 21.26 | -47.88 | 0.638 | 14.95 | 5.47 | 8.8 | -14.52 | -0.84 | 2.59 | -1.1 | -7.53 | -9.37 | -124.7 | -26.21 | -20 | -4.32 | -24.62 | -6.64 | -2.24 | -24.41 | -5.28 | -10.6 | -4.67 | -76.86 | 1.32 | -1.41 | 2.68 | -24.89 | -3.4 | -67.58 | -16.64 | -159 | -1.71 | 5.06 | 13.33 | 16.91 | 11.2 | 5.18 | 14.8 | 1.67 | 27.48 | 22.59 | 41.37 | 33.44 | 31.99 | 37.04 | 35.67 | 34.56 | 29.06 | 21.06 | 26.3 | 28.65 | 9.13 | 37.25 | 33.34 | 29.62 | 24.42 | 11.28 | 23.82 | 29.84 | 28.14 | |||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
8.9 | 10.02 | 10.63 | 10.75 | 10.25 | 10.97 | 11.61 | 12.86 | 18.92 | 5.58 | 9.02 | 11.69 | 17.2 | 5.07 | 8.2 | 10.63 | 15.64 | 4.61 | 7.46 | 6.79 | 27.27 | 20.83 | 11.95 | 12.4 | 16.89 | 7.23 | 8.65 | 21.54 | 32.02 | 16.91 | 4.86 | 19.69 | 9.03 | 9.35 | 10.18 | 4.43 | 9.65 | 4.56 | 11.22 | 9.16 | 12.05 | 9.4 | 11.59 | 7.89 | 6.36 | 10.95 | 6.75 | 12.29 | 10.64 | 5.66 | 9.04 | 13.51 | 11.15 | 8.78 | 21.07 | 1.47 | 14.7 | 9.18 | 3.98 | 12.39 | 4.18 | 13.32 | 23.96 | 10.98 | 11.56 | 14.98 | 27.44 | 13.5 | 25.54 | 8.25 | 1.62 | 18.71 | 13.84 | 10.28 | 11.86 | 14.73 | 13.55 | 45.24 | 11.35 | 9.44 | 5.62 | 12.81 | 13.23 | 22.23 | 23.28 | 1.55 | 9 | 21.53 | 18.63 | 12.51 | 10.25 | 15.06 | 8.89 | 19.85 | 9.28 | 9.55 | 9.04 | 8.32 | 7.68 | 9.8 | 8.76 | 8.96 | 8.72 | 8.87 | 8.81 | 9.03 | 9.04 | 8.76 | 7.93 | 7.24 | 6.96 | 7.84 | 7.45 | 8.32 | 9.1 | |||||
| Average |
1234
|
8.9 | 10.02 | 10.63 | 10.75 | 10.25 | 10.97 | 11.61 | 16.07 | 23.65 | 6.98 | 11.28 | 14.61 | 21.5 | 6.34 | 10.25 | 13.28 | 19.54 | 5.77 | 9.32 | 8.49 | 34.09 | 26.03 | 14.94 | 12.4 | 21.11 | 9.04 | 10.82 | 26.93 | 40.02 | 21.14 | 6.08 | 24.61 | 11.28 | 11.69 | 12.72 | 5.54 | 12.06 | 5.71 | 14.02 | 11.45 | 15.06 | 11.75 | 14.49 | 9.87 | 7.95 | 13.69 | 8.44 | 15.36 | 13.31 | 7.08 | 11.29 | 16.89 | 13.93 | 10.98 | 26.34 | 1.83 | 18.38 | 11.47 | 4.97 | 15.49 | 5.23 | 16.65 | 29.95 | 13.73 | 14.45 | 18.72 | 34.3 | 16.88 | 31.93 | 10.31 | 2.02 | 23.39 | 17.3 | 12.84 | 14.82 | 18.42 | 16.94 | 56.55 | 14.19 | 11.8 | 7.03 | 16.01 | 16.54 | 27.79 | 29.11 | 1.94 | 11.25 | 26.91 | 23.28 | 15.63 | 12.81 | 18.83 | 11.11 | 24.81 | 11.6 | 11.93 | 11.29 | 10.4 | 9.6 | 12.25 | 10.95 | 11.2 | 10.9 | 11.08 | 11.01 | 11.29 | 11.3 | 10.95 | 9.92 | 9.05 | 8.7 | 9.79 | 9.32 | 10.4 | 11.37 | |||||
| High |
1234
|
8.9 | 10.02 | 10.63 | 10.75 | 10.25 | 10.97 | 11.61 | 19.29 | 28.38 | 8.37 | 13.53 | 17.53 | 25.8 | 7.61 | 12.3 | 15.94 | 23.45 | 6.92 | 11.18 | 10.19 | 40.91 | 31.24 | 17.93 | 12.4 | 25.33 | 10.85 | 12.98 | 32.31 | 48.02 | 25.36 | 7.3 | 29.53 | 13.54 | 14.03 | 15.27 | 6.64 | 14.48 | 6.85 | 16.83 | 13.75 | 18.07 | 14.1 | 17.39 | 11.84 | 9.54 | 16.42 | 10.13 | 18.43 | 15.97 | 8.5 | 13.55 | 20.27 | 16.72 | 13.17 | 31.6 | 2.2 | 22.05 | 13.77 | 5.97 | 18.58 | 6.27 | 19.99 | 35.94 | 16.47 | 17.33 | 22.46 | 41.16 | 20.25 | 38.31 | 12.37 | 2.43 | 28.06 | 20.76 | 15.41 | 17.78 | 22.1 | 20.33 | 67.85 | 17.02 | 14.16 | 8.43 | 19.21 | 19.84 | 33.34 | 34.93 | 2.33 | 13.49 | 32.29 | 27.94 | 18.76 | 15.37 | 22.6 | 13.34 | 29.77 | 13.92 | 14.32 | 13.55 | 12.48 | 11.52 | 14.7 | 13.14 | 13.44 | 13.08 | 13.3 | 13.21 | 13.55 | 13.57 | 13.14 | 11.9 | 10.86 | 10.44 | 11.75 | 11.18 | 12.48 | 13.65 | |||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.57 | -0.6 | -0.8 | -0.83 | -0.55 | -0.25 | -0.23 | -0.45 | -0.85 | -0.49 | -0.47 | -0.3 | -1.46 | 0.005 | 0.143 | 0.125 | 0.268 | 0.29 | 0.207 | 0.172 | 0.083 | -0.333 | -0.28 | 0.043 | 0.11 | 0.147 | 0.097 | 0.133 | -0.19 | 0.32 | 0.08 | 0.57 | 0.22 | 0.32 | 0.37 | 0.11 | 0.24 | 0.13 | 0.54 | 0.4 | 0.46 | 0.41 | 0.49 | 0.26 | 0.19 | 0.46 | 0.19 | 0.2 | 0.18 | 0.11 | 0.17 | 0.11 | 0.24 | 0.21 | 0.15 | 0.25 | 0.45 | 0.27 | 0.11 | 0.1 | -0.2 | -0.16 | 0.06 | -0.1 | -0.4 | -0.5 | -0.23 | -0.52 | -0.36 | -0.07 | 0.19 | -0.27 | -0.58 | -0.19 | -0.4 | -0.26 | -0.56 | 0.35 | 0.05 | -0.1 | 0.05 | 0.06 | -0.31 | -0.26 | -0.29 | -0.33 | -0.05 | 0.45 | 0.46 | 0.63 | 0.34 | 0.27 | 0.45 | 0.92 | 0.92 | 0.86 | 1.32 | 1.25 | 1.02 | 1.18 | 1.07 | 1.06 | 0.9 | 0.71 | 0.86 | 0.85 | 0.98 | 0.99 | 0.87 | 0.75 | 0.62 | 0.76 | 0.59 | 0.85 | 0.98 | |||||
| Average |
1234
|
-0.57 | -0.6 | -0.8 | -0.83 | -0.55 | -0.25 | -0.23 | -0.45 | -0.85 | -0.49 | -0.47 | -0.3 | -1.46 | 0.005 | 0.143 | 0.125 | 0.268 | 0.29 | 0.207 | 0.172 | 0.083 | -0.333 | -0.28 | 0.043 | 0.11 | 0.147 | 0.097 | 0.133 | -0.16 | 0.4 | 0.1 | 0.71 | 0.27 | 0.4 | 0.46 | 0.13 | 0.3 | 0.17 | 0.68 | 0.5 | 0.57 | 0.51 | 0.61 | 0.33 | 0.24 | 0.57 | 0.24 | 0.25 | 0.22 | 0.14 | 0.21 | 0.14 | 0.3 | 0.26 | 0.19 | 0.32 | 0.57 | 0.33 | 0.14 | 0.12 | -0.16 | -0.14 | 0.08 | -0.08 | -0.33 | -0.42 | -0.19 | -0.43 | -0.3 | -0.06 | 0.24 | -0.22 | -0.49 | -0.16 | -0.33 | -0.22 | -0.47 | 0.44 | 0.06 | -0.08 | 0.06 | 0.07 | -0.26 | -0.22 | -0.24 | -0.28 | -0.04 | 0.57 | 0.58 | 0.79 | 0.43 | 0.34 | 0.56 | 1.15 | 1.15 | 1.08 | 1.65 | 1.56 | 1.27 | 1.47 | 1.34 | 1.32 | 1.13 | 0.89 | 1.08 | 1.06 | 1.22 | 1.24 | 1.09 | 0.94 | 0.78 | 0.95 | 0.74 | 1.06 | 1.22 | |||||
| High |
1234
|
-0.57 | -0.6 | -0.8 | -0.83 | -0.55 | -0.25 | -0.23 | -0.45 | -0.85 | -0.49 | -0.47 | -0.3 | -1.46 | 0.005 | 0.143 | 0.125 | 0.268 | 0.29 | 0.207 | 0.172 | 0.083 | -0.333 | -0.28 | 0.043 | 0.11 | 0.147 | 0.097 | 0.133 | -0.13 | 0.48 | 0.12 | 0.85 | 0.32 | 0.48 | 0.55 | 0.16 | 0.36 | 0.2 | 0.82 | 0.6 | 0.68 | 0.61 | 0.73 | 0.4 | 0.29 | 0.68 | 0.29 | 0.3 | 0.26 | 0.17 | 0.25 | 0.16 | 0.36 | 0.31 | 0.23 | 0.38 | 0.68 | 0.4 | 0.17 | 0.14 | -0.13 | -0.11 | 0.1 | -0.06 | -0.26 | -0.34 | -0.15 | -0.35 | -0.24 | -0.05 | 0.29 | -0.18 | -0.39 | -0.13 | -0.26 | -0.17 | -0.38 | 0.53 | 0.07 | -0.06 | 0.07 | 0.09 | -0.21 | -0.17 | -0.19 | -0.22 | -0.04 | 0.68 | 0.7 | 0.95 | 0.52 | 0.41 | 0.67 | 1.38 | 1.38 | 1.3 | 1.98 | 1.87 | 1.52 | 1.76 | 1.61 | 1.58 | 1.36 | 1.07 | 1.3 | 1.27 | 1.46 | 1.49 | 1.31 | 1.13 | 0.94 | 1.14 | 0.89 | 1.27 | 1.46 | |||||