| Period Ending: |
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 |
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
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 |
1995
09-29 |
1995
06-29 |
1995
03-29 |
1994
12-29 |
1994
09-29 |
1994
03-29 |
1993
12-29 |
1993
09-29 |
1993
06-29 |
1993
03-29 |
1992
12-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
1 | 1 | 14 | 13 | 19 | 15 | 15 | 18 | 18 | 12 | 20 | 15 | 12 | 16 | 17 | 15 | 19 | 12 | 19 | 14 | 18 | 13 | 20 | 15 | 18 | 13 | 18 | 13 | 15 | 12 | 18 | 17 | 13 | 14 | 16 | 12 | 13 | 16 | 19 | 13 | 20 | 20 | 15 | 19 | 19 | 18 | 20 | 12 | 12 | 12 | 12 | 20 | 12 | 16 | 18 | 19 | 19 | 16 | 15 | 20 | 18 | 18 | 20 | 18 | 20 | 20 | 17 | 15 | 13 | 12 | 17 | 13 | 17 | 18 | 19 | 12 | 19 | 14 | 13 | 20 | 20 | 20 | 12 | 12 | 20 | 17 | 18 | 10 | 12 | 10 | 12 | 15 | 7 | 19 | 11 | 12 | 12 | 19 | 18 | 17 | 8 | 19 | 13 | 18 | 12 | 14 | 16 | 18 | 9 | 9 | 8 | 10 | 8 | 12 | 7 | 9 | 18 | 16 | 12 | 13 | 13 | 14 | 16 | 20 | 9 | 12 | 19 | ||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
927.2 | 704.3 | 4,525 | 3,630 | 3,392 | 3,570 | 4,114 | 3,300 | 3,083 | 3,246 | 3,740 | 3,000 | 2,803 | 2,951 | 3,400 | 2,728 | 2,548 | 2,682 | 3,091 | 2,480 | 2,316 | 2,439 | 2,810 | 2,254 | 2,106 | 2,217 | 2,554 | 2,049 | 1,914 | 2,015 | 2,322 | 1,863 | 1,740 | 1,832 | 2,111 | 1,694 | 1,582 | 1,666 | 1,919 | 1,540 | 1,438 | 1,514 | 1,745 | 1,400 | 1,308 | 1,377 | 1,586 | 1,272 | 1,189 | 1,251 | 1,442 | 1,157 | 1,081 | 1,138 | 1,311 | 1,052 | 982.4 | 1,034 | 1,192 | 956 | 893.1 | 940.2 | 1,083 | 869.1 | 811.9 | 854.7 | 984.8 | 790.1 | 738.1 | 777 | 895.3 | 718.2 | 671 | 706.4 | 813.9 | 652.9 | 610 | 642.2 | 739.9 | 593.6 | 554.5 | 583.8 | 672.6 | 539.6 | 504.1 | 530.7 | 611.5 | 490.6 | 458.3 | 419.5 | 357.8 | 491.6 | 464.7 | 400.5 | 484.9 | 756.7 | 555.7 | 556.4 | 763.7 | 1,098 | 528.1 | 455.9 | 1,101 | 962.2 | 784.6 | 453.3 | 901.4 | 993.4 | 633.7 | 715.1 | 657 | 974.7 | 437.8 | 419.9 | 597.6 | 658.5 | 694.9 | 407.7 | 1,067 | 901.9 | 1,307 | 856.8 | 889.3 | 754.7 | 499.6 | 645.5 | 653.8 | ||||||||
| Average |
1234
|
927.2 | 704.3 | 5,656 | 4,538 | 4,239 | 4,463 | 5,142 | 4,125 | 3,854 | 4,057 | 4,675 | 3,750 | 3,504 | 3,688 | 4,250 | 3,409 | 3,185 | 3,353 | 3,863 | 3,099 | 2,896 | 3,048 | 3,512 | 2,818 | 2,632 | 2,771 | 3,193 | 2,562 | 2,393 | 2,519 | 2,903 | 2,329 | 2,175 | 2,290 | 2,639 | 2,117 | 1,978 | 2,082 | 2,399 | 1,925 | 1,798 | 1,893 | 2,181 | 1,750 | 1,634 | 1,721 | 1,983 | 1,591 | 1,486 | 1,564 | 1,802 | 1,446 | 1,351 | 1,422 | 1,638 | 1,314 | 1,228 | 1,293 | 1,490 | 1,195 | 1,116 | 1,175 | 1,354 | 1,086 | 1,015 | 1,068 | 1,231 | 987.6 | 922.6 | 971.3 | 1,119 | 897.8 | 838.7 | 883 | 1,017 | 816.2 | 762.5 | 802.7 | 924.9 | 742 | 693.2 | 729.7 | 840.8 | 674.5 | 630.2 | 663.4 | 764.4 | 613.2 | 572.9 | 524.4 | 447.2 | 614.6 | 580.8 | 500.6 | 606.1 | 945.8 | 694.7 | 695.5 | 954.6 | 1,373 | 660.1 | 569.9 | 1,376 | 1,203 | 980.8 | 566.6 | 1,127 | 1,242 | 792.2 | 893.9 | 821.2 | 1,218 | 547.2 | 524.9 | 747 | 823.2 | 868.7 | 509.6 | 1,333 | 1,127 | 1,634 | 1,071 | 1,112 | 943.4 | 624.5 | 806.8 | 817.2 | ||||||||
| High |
1234
|
927.2 | 704.3 | 6,788 | 5,446 | 5,087 | 5,356 | 6,171 | 4,950 | 4,625 | 4,869 | 5,610 | 4,500 | 4,204 | 4,426 | 5,100 | 4,091 | 3,822 | 4,024 | 4,636 | 3,719 | 3,475 | 3,658 | 4,215 | 3,381 | 3,159 | 3,325 | 3,832 | 3,074 | 2,872 | 3,023 | 3,483 | 2,794 | 2,611 | 2,748 | 3,167 | 2,540 | 2,373 | 2,498 | 2,879 | 2,309 | 2,158 | 2,271 | 2,617 | 2,099 | 1,961 | 2,065 | 2,379 | 1,909 | 1,783 | 1,877 | 2,163 | 1,735 | 1,621 | 1,706 | 1,966 | 1,577 | 1,474 | 1,551 | 1,787 | 1,434 | 1,340 | 1,410 | 1,625 | 1,304 | 1,218 | 1,282 | 1,477 | 1,185 | 1,107 | 1,166 | 1,343 | 1,077 | 1,006 | 1,060 | 1,221 | 979.4 | 915 | 963.2 | 1,110 | 890.4 | 831.8 | 875.7 | 1,009 | 809.4 | 756.2 | 796.1 | 917.2 | 735.9 | 687.5 | 629.3 | 536.7 | 737.5 | 697 | 600.7 | 727.3 | 1,135 | 833.6 | 834.6 | 1,146 | 1,647 | 792.1 | 683.9 | 1,651 | 1,443 | 1,177 | 679.9 | 1,352 | 1,490 | 950.6 | 1,073 | 985.5 | 1,462 | 656.6 | 629.9 | 896.4 | 987.8 | 1,042 | 611.5 | 1,600 | 1,353 | 1,961 | 1,285 | 1,334 | 1,132 | 749.3 | 968.2 | 980.7 | ||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
94.24 | 71.59 | 372.1 | 211.3 | 219.1 | 148.1 | 338.3 | 192.1 | 199.2 | 134.7 | 307.5 | 174.6 | 181.1 | 122.4 | 279.6 | 158.8 | 164.6 | 111.3 | 254.2 | 144.3 | 149.7 | 101.2 | 231 | 131.2 | 136.1 | 91.97 | 210 | 119.3 | 123.7 | 83.61 | 190.9 | 108.4 | 112.4 | 76.01 | 173.6 | 98.58 | 102.2 | 69.1 | 157.8 | 89.62 | 92.93 | 62.82 | 143.5 | 81.47 | 84.49 | 57.11 | 130.4 | 74.07 | 76.8 | 51.92 | 118.6 | 67.33 | 69.82 | 47.2 | 107.8 | 61.21 | 63.47 | 42.91 | 97.99 | 55.65 | 57.7 | 39.01 | 89.08 | 50.59 | 52.46 | 35.46 | 80.98 | 45.99 | 47.69 | 32.24 | 73.62 | 41.81 | 43.35 | 29.31 | 66.93 | 38.01 | 39.41 | 26.64 | 60.84 | 34.55 | 35.83 | 24.22 | 55.31 | 31.41 | 32.57 | 22.02 | 50.28 | 28.56 | 29.61 | 17.41 | 32.49 | 29.01 | 32.47 | 24.16 | 35.2 | 32.92 | 33.99 | 29.67 | 47.66 | 41.83 | 29.85 | 35.64 | 40.36 | 49.81 | 38.05 | 25.07 | 40.1 | 51.57 | 29.92 | 28.42 | 27.56 | 39.06 | 14.61 | 13.21 | 18.9 | 28.07 | 13.23 | 1.57 | 16.48 | 20.43 | 9.99 | 9.96 | 30.68 | -4.92 | 3.33 | 23.68 | 38.64 | ||||||||
| Average |
1234
|
94.24 | 71.59 | 465.1 | 264.2 | 273.9 | 185.2 | 422.8 | 240.1 | 249 | 168.3 | 384.4 | 218.3 | 226.4 | 153 | 349.5 | 198.5 | 205.8 | 139.1 | 317.7 | 180.4 | 187.1 | 126.5 | 288.8 | 164 | 170.1 | 115 | 262.6 | 149.1 | 154.6 | 104.5 | 238.7 | 135.6 | 140.6 | 95.01 | 217 | 123.2 | 127.8 | 86.38 | 197.3 | 112 | 116.2 | 78.52 | 179.3 | 101.8 | 105.6 | 71.39 | 163 | 92.58 | 96.01 | 64.9 | 148.2 | 84.17 | 87.28 | 59 | 134.7 | 76.52 | 79.34 | 53.63 | 122.5 | 69.56 | 72.13 | 48.76 | 111.3 | 63.24 | 65.57 | 44.32 | 101.2 | 57.49 | 59.61 | 40.3 | 92.02 | 52.26 | 54.19 | 36.63 | 83.66 | 47.51 | 49.27 | 33.3 | 76.05 | 43.19 | 44.79 | 30.27 | 69.14 | 39.27 | 40.72 | 27.52 | 62.85 | 35.7 | 37.01 | 21.76 | 40.62 | 36.26 | 40.58 | 30.21 | 44 | 41.15 | 42.49 | 37.08 | 59.58 | 52.28 | 37.32 | 44.55 | 50.44 | 62.26 | 47.56 | 31.34 | 50.12 | 64.46 | 37.4 | 35.53 | 34.45 | 48.82 | 18.26 | 16.52 | 23.62 | 35.09 | 16.53 | 1.96 | 20.61 | 25.54 | 12.49 | 12.45 | 38.35 | -4.1 | 4.16 | 29.6 | 48.3 | ||||||||
| High |
1234
|
94.24 | 71.59 | 558.2 | 317 | 328.7 | 222.2 | 507.4 | 288.2 | 298.8 | 202 | 461.3 | 262 | 271.7 | 183.6 | 419.4 | 238.2 | 247 | 166.9 | 381.2 | 216.5 | 224.5 | 151.8 | 346.6 | 196.8 | 204.1 | 138 | 315.1 | 178.9 | 185.5 | 125.4 | 286.4 | 162.7 | 168.7 | 114 | 260.4 | 147.9 | 153.3 | 103.7 | 236.7 | 134.4 | 139.4 | 94.23 | 215.2 | 122.2 | 126.7 | 85.66 | 195.6 | 111.1 | 115.2 | 77.87 | 177.8 | 101 | 104.7 | 70.8 | 161.7 | 91.82 | 95.21 | 64.36 | 147 | 83.47 | 86.56 | 58.51 | 133.6 | 75.88 | 78.69 | 53.19 | 121.5 | 68.99 | 71.53 | 48.35 | 110.4 | 62.71 | 65.03 | 43.96 | 100.4 | 57.01 | 59.12 | 39.96 | 91.26 | 51.83 | 53.74 | 36.33 | 82.97 | 47.12 | 48.86 | 33.03 | 75.42 | 42.83 | 44.42 | 26.11 | 48.74 | 43.51 | 48.7 | 36.25 | 52.8 | 49.38 | 50.98 | 44.5 | 71.5 | 62.74 | 44.78 | 53.46 | 60.53 | 74.72 | 57.07 | 37.6 | 60.14 | 77.35 | 44.88 | 42.64 | 41.34 | 58.59 | 21.91 | 19.82 | 28.34 | 42.11 | 19.84 | 2.35 | 24.73 | 30.64 | 14.99 | 14.94 | 46.02 | -3.28 | 4.99 | 35.52 | 57.96 | ||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
73.6 | 55.91 | 344.5 | 284.9 | 257.5 | 160.9 | 313.2 | 259 | 234.1 | 146.2 | 284.7 | 235.5 | 212.8 | 132.9 | 258.9 | 214.1 | 193.4 | 120.9 | 235.3 | 194.6 | 175.9 | 109.9 | 213.9 | 176.9 | 159.9 | 99.88 | 194.5 | 160.8 | 145.3 | 90.8 | 176.8 | 146.2 | 132.1 | 82.55 | 160.7 | 132.9 | 120.1 | 75.04 | 146.1 | 120.8 | 109.2 | 68.22 | 132.8 | 109.8 | 99.27 | 62.02 | 120.8 | 99.86 | 90.24 | 56.38 | 109.8 | 90.78 | 82.04 | 51.25 | 99.8 | 82.53 | 74.58 | 46.59 | 90.73 | 75.03 | 67.8 | 42.36 | 82.48 | 68.21 | 61.64 | 38.51 | 74.98 | 62.01 | 56.03 | 35.01 | 68.17 | 56.37 | 50.94 | 31.83 | 61.97 | 51.25 | 46.31 | 28.93 | 56.33 | 46.59 | 42.1 | 26.3 | 51.21 | 42.35 | 38.27 | 23.91 | 46.56 | 38.5 | 34.79 | 18.9 | 36.17 | 38.07 | 41.17 | 32.27 | 44.6 | 47.89 | 44.17 | 52.27 | 60.05 | 59.39 | 33.34 | 43.93 | 48.98 | 61.01 | 51.46 | 22.71 | 51.9 | 66.4 | 36.21 | 41.04 | 35.95 | 54.22 | 21.56 | 21.04 | 31.65 | 38.05 | 26.95 | 25.24 | 33.87 | 32.56 | 26.65 | 23.25 | 44.27 | 45.56 | 12 | 30.32 | 46.96 | ||||||||
| Average |
1234
|
73.6 | 55.91 | 430.7 | 356.1 | 321.8 | 201.1 | 391.5 | 323.8 | 292.6 | 182.8 | 355.9 | 294.3 | 266 | 166.2 | 323.6 | 267.6 | 241.8 | 151.1 | 294.2 | 243.3 | 219.8 | 137.3 | 267.4 | 221.1 | 199.8 | 124.9 | 243.1 | 201 | 181.7 | 113.5 | 221 | 182.8 | 165.2 | 103.2 | 200.9 | 166.1 | 150.1 | 93.8 | 182.6 | 151 | 136.5 | 85.27 | 166 | 137.3 | 124.1 | 77.52 | 150.9 | 124.8 | 112.8 | 70.47 | 137.2 | 113.5 | 102.5 | 64.07 | 124.8 | 103.2 | 93.23 | 58.24 | 113.4 | 93.79 | 84.75 | 52.95 | 103.1 | 85.26 | 77.05 | 48.14 | 93.73 | 77.51 | 70.04 | 43.76 | 85.21 | 70.46 | 63.68 | 39.78 | 77.46 | 64.06 | 57.89 | 36.16 | 70.42 | 58.23 | 52.62 | 32.88 | 64.02 | 52.94 | 47.84 | 29.89 | 58.2 | 48.13 | 43.49 | 23.63 | 45.22 | 47.59 | 51.47 | 40.33 | 55.74 | 59.87 | 55.22 | 65.34 | 75.06 | 74.24 | 41.68 | 54.91 | 61.22 | 76.26 | 64.33 | 28.39 | 64.87 | 83 | 45.26 | 51.3 | 44.94 | 67.77 | 26.95 | 26.3 | 39.56 | 47.56 | 33.69 | 31.55 | 42.34 | 40.7 | 33.31 | 29.06 | 55.34 | 56.96 | 14.99 | 37.9 | 58.7 | ||||||||
| High |
1234
|
73.6 | 55.91 | 516.8 | 427.4 | 386.2 | 241.3 | 469.8 | 388.5 | 351.1 | 219.4 | 427.1 | 353.2 | 319.2 | 199.4 | 388.3 | 321.1 | 290.2 | 181.3 | 353 | 291.9 | 263.8 | 164.8 | 320.9 | 265.4 | 239.8 | 149.8 | 291.7 | 241.2 | 218 | 136.2 | 265.2 | 219.3 | 198.2 | 123.8 | 241.1 | 199.4 | 180.2 | 112.6 | 219.2 | 181.3 | 163.8 | 102.3 | 199.3 | 164.8 | 148.9 | 93.03 | 181.1 | 149.8 | 135.4 | 84.57 | 164.7 | 136.2 | 123.1 | 76.88 | 149.7 | 123.8 | 111.9 | 69.89 | 136.1 | 112.5 | 101.7 | 63.54 | 123.7 | 102.3 | 92.46 | 57.76 | 112.5 | 93.01 | 84.05 | 52.51 | 102.2 | 84.55 | 76.41 | 47.74 | 92.95 | 76.87 | 69.46 | 43.4 | 84.5 | 69.88 | 63.15 | 39.45 | 76.82 | 63.53 | 57.41 | 35.87 | 69.84 | 57.75 | 52.19 | 28.35 | 54.26 | 57.11 | 61.76 | 48.4 | 66.89 | 71.84 | 66.26 | 78.4 | 90.07 | 89.09 | 50.01 | 65.89 | 73.47 | 91.52 | 77.2 | 34.07 | 77.85 | 99.6 | 54.31 | 61.56 | 53.93 | 81.33 | 32.34 | 31.57 | 47.47 | 57.07 | 40.42 | 37.86 | 50.81 | 48.84 | 39.97 | 34.87 | 66.41 | 68.35 | 17.99 | 45.48 | 70.44 | ||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
48.36 | 33.75 | 172.2 | 133.7 | 143.7 | 95.57 | 156.6 | 121.5 | 130.7 | 86.88 | 142.3 | 110.5 | 118.8 | 78.98 | 129.4 | 100.4 | 108 | 71.8 | 117.6 | 91.32 | 98.18 | 65.28 | 106.9 | 83.01 | 89.25 | 59.34 | 97.22 | 75.47 | 81.14 | 53.95 | 88.38 | 68.61 | 73.76 | 49.04 | 80.35 | 62.37 | 67.06 | 44.58 | 73.04 | 56.7 | 60.96 | 40.53 | 66.4 | 51.55 | 55.42 | 36.85 | 60.37 | 46.86 | 50.38 | 33.5 | 54.88 | 42.6 | 45.8 | 30.45 | 49.89 | 38.73 | 41.64 | 27.68 | 45.35 | 35.21 | 37.85 | 25.17 | 41.23 | 32.01 | 34.41 | 22.88 | 37.48 | 29.1 | 31.28 | 20.8 | 34.08 | 26.45 | 28.44 | 18.91 | 30.98 | 24.05 | 25.85 | 17.19 | 28.16 | 21.86 | 23.5 | 15.63 | 25.6 | 19.87 | 21.37 | 14.21 | 23.27 | 18.07 | 19.42 | 11.23 | 20.58 | 18.36 | 21.28 | 15.6 | 21.59 | 21.13 | 21.23 | 18.72 | 29.27 | 26.05 | 19.06 | 22.23 | 26.13 | 30.51 | 23.92 | 13.89 | 24.62 | 29.9 | 18.59 | 16.64 | 16.91 | 22.67 | 8.8 | 8.13 | 10.86 | 16.26 | 8.43 | -4.31 | 10.35 | 13.59 | 6.78 | 9.65 | 20.8 | -17.87 | 2.12 | 14.73 | 25.91 | ||||||||
| Average |
1234
|
48.36 | 33.75 | 215.3 | 167.1 | 179.7 | 119.5 | 195.7 | 151.9 | 163.3 | 108.6 | 177.9 | 138.1 | 148.5 | 98.73 | 161.8 | 125.6 | 135 | 89.75 | 147 | 114.1 | 122.7 | 81.59 | 133.7 | 103.8 | 111.6 | 74.18 | 121.5 | 94.33 | 101.4 | 67.43 | 110.5 | 85.76 | 92.2 | 61.3 | 100.4 | 77.96 | 83.82 | 55.73 | 91.3 | 70.88 | 76.2 | 50.66 | 83 | 64.43 | 69.27 | 46.06 | 75.46 | 58.57 | 62.98 | 41.87 | 68.6 | 53.25 | 57.25 | 38.06 | 62.36 | 48.41 | 52.05 | 34.6 | 56.69 | 44.01 | 47.32 | 31.46 | 51.54 | 40.01 | 43.01 | 28.6 | 46.85 | 36.37 | 39.1 | 26 | 42.59 | 33.06 | 35.55 | 23.63 | 38.72 | 30.06 | 32.32 | 21.49 | 35.2 | 27.33 | 29.38 | 19.53 | 32 | 24.84 | 26.71 | 17.76 | 29.09 | 22.58 | 24.28 | 14.04 | 25.72 | 22.95 | 26.59 | 19.5 | 26.99 | 26.41 | 26.54 | 23.4 | 36.58 | 32.57 | 23.83 | 27.78 | 32.67 | 38.13 | 29.9 | 17.36 | 30.78 | 37.38 | 23.23 | 20.8 | 21.13 | 28.34 | 11 | 10.16 | 13.58 | 20.33 | 10.54 | -3.59 | 12.94 | 16.99 | 8.47 | 12.06 | 26 | -14.89 | 2.65 | 18.42 | 32.38 | ||||||||
| High |
1234
|
48.36 | 33.75 | 258.3 | 200.5 | 215.6 | 143.4 | 234.9 | 182.3 | 196 | 130.3 | 213.5 | 165.7 | 178.2 | 118.5 | 194.1 | 150.7 | 162 | 107.7 | 176.5 | 137 | 147.3 | 97.91 | 160.4 | 124.5 | 133.9 | 89.01 | 145.8 | 113.2 | 121.7 | 80.92 | 132.6 | 102.9 | 110.6 | 73.56 | 120.5 | 93.56 | 100.6 | 66.88 | 109.6 | 85.05 | 91.44 | 60.8 | 99.6 | 77.32 | 83.13 | 55.27 | 90.55 | 70.29 | 75.57 | 50.24 | 82.32 | 63.9 | 68.7 | 45.68 | 74.83 | 58.09 | 62.46 | 41.52 | 68.03 | 52.81 | 56.78 | 37.75 | 61.85 | 48.01 | 51.62 | 34.32 | 56.22 | 43.64 | 46.92 | 31.2 | 51.11 | 39.68 | 42.66 | 28.36 | 46.47 | 36.07 | 38.78 | 25.78 | 42.24 | 32.79 | 35.26 | 23.44 | 38.4 | 29.81 | 32.05 | 21.31 | 34.91 | 27.1 | 29.14 | 16.84 | 30.86 | 27.54 | 31.91 | 23.4 | 32.38 | 31.69 | 31.85 | 28.09 | 43.9 | 39.08 | 28.59 | 33.34 | 39.2 | 45.76 | 35.88 | 20.84 | 36.93 | 44.86 | 27.88 | 24.97 | 25.36 | 34 | 13.2 | 12.19 | 16.3 | 24.39 | 12.65 | -2.87 | 15.53 | 20.38 | 10.16 | 14.48 | 31.2 | -11.91 | 3.18 | 22.1 | 38.86 | ||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
101.7 | 77.29 | 506.1 | 374.7 | 339.2 | 527.2 | 460.1 | 340.6 | 308.4 | 479.3 | 418.2 | 309.6 | 280.3 | 435.7 | 380.2 | 281.5 | 254.8 | 396.1 | 345.7 | 255.9 | 231.7 | 360.1 | 314.2 | 232.6 | 210.6 | 327.4 | 285.7 | 211.5 | 191.5 | 297.6 | 259.7 | 192.3 | 174.1 | 270.6 | 236.1 | 174.8 | 158.2 | 246 | 214.6 | 158.9 | 143.9 | 223.6 | 195.1 | 144.4 | 130.8 | 203.3 | 177.4 | 131.3 | 118.9 | 184.8 | 161.2 | 119.4 | 108.1 | 168 | 146.6 | 108.5 | 98.26 | 152.7 | 133.3 | 98.66 | 89.32 | 138.8 | 121.1 | 89.69 | 81.2 | 126.2 | 110.1 | 81.54 | 73.82 | 114.7 | 100.1 | 74.12 | 67.11 | 104.3 | 91.02 | 67.39 | 61.01 | 94.83 | 82.75 | 61.26 | 55.46 | 86.21 | 75.22 | 55.69 | 50.42 | 78.37 | 68.39 | 50.63 | 45.84 | 61.95 | 42.79 | 46.3 | 46.3 | 38.89 | 45.86 | 59.26 | 59.24 | 99.42 | 61.96 | 89.04 | 50.34 | 78.59 | 77.87 | 63.15 | 69.12 | 32.28 | 69.88 | 60.44 | 44.43 | 64.22 | 50.9 | 55.59 | 31.46 | 45.23 | 50.72 | 50.81 | 58.78 | 50.64 | 73.78 | 77.61 | 76.04 | 60.51 | 68.88 | 80.53 | 68.44 | 43.28 | 41.07 | ||||||||
| Average |
1234
|
101.7 | 77.29 | 632.6 | 468.3 | 424 | 659.1 | 575.1 | 425.7 | 385.5 | 599.1 | 522.8 | 387 | 350.4 | 544.7 | 475.3 | 351.9 | 318.6 | 495.2 | 432.1 | 319.9 | 289.6 | 450.1 | 392.8 | 290.8 | 263.3 | 409.2 | 357.1 | 264.4 | 239.3 | 372 | 324.6 | 240.3 | 217.6 | 338.2 | 295.1 | 218.5 | 197.8 | 307.5 | 268.3 | 198.6 | 179.8 | 279.5 | 243.9 | 180.6 | 163.5 | 254.1 | 221.7 | 164.1 | 148.6 | 231 | 201.6 | 149.2 | 135.1 | 210 | 183.2 | 135.7 | 122.8 | 190.9 | 166.6 | 123.3 | 111.7 | 173.6 | 151.4 | 112.1 | 101.5 | 157.8 | 137.7 | 101.9 | 92.28 | 143.4 | 125.2 | 92.65 | 83.89 | 130.4 | 113.8 | 84.23 | 76.26 | 118.5 | 103.4 | 76.57 | 69.33 | 107.8 | 94.03 | 69.61 | 63.03 | 97.97 | 85.48 | 63.28 | 57.3 | 77.44 | 53.48 | 57.87 | 57.87 | 48.61 | 57.33 | 74.08 | 74.05 | 124.3 | 77.45 | 111.3 | 62.92 | 98.24 | 97.33 | 78.93 | 86.4 | 40.35 | 87.34 | 75.55 | 55.53 | 80.28 | 63.62 | 69.49 | 39.33 | 56.54 | 63.4 | 63.51 | 73.47 | 63.29 | 92.22 | 97.01 | 95.04 | 75.63 | 86.1 | 100.7 | 85.55 | 54.1 | 51.34 | ||||||||
| High |
1234
|
101.7 | 77.29 | 759.1 | 562 | 508.8 | 790.9 | 690.1 | 510.9 | 462.6 | 719 | 627.4 | 464.4 | 420.5 | 653.6 | 570.3 | 422.2 | 382.3 | 594.2 | 518.5 | 383.8 | 347.5 | 540.2 | 471.3 | 348.9 | 315.9 | 491.1 | 428.5 | 317.2 | 287.2 | 446.4 | 389.5 | 288.4 | 261.1 | 405.8 | 354.1 | 262.2 | 237.4 | 368.9 | 321.9 | 238.3 | 215.8 | 335.4 | 292.7 | 216.7 | 196.2 | 304.9 | 266.1 | 197 | 178.3 | 277.2 | 241.9 | 179.1 | 162.1 | 252 | 219.9 | 162.8 | 147.4 | 229.1 | 199.9 | 148 | 134 | 208.3 | 181.7 | 134.5 | 121.8 | 189.3 | 165.2 | 122.3 | 110.7 | 172.1 | 150.2 | 111.2 | 100.7 | 156.5 | 136.5 | 101.1 | 91.51 | 142.2 | 124.1 | 91.89 | 83.19 | 129.3 | 112.8 | 83.54 | 75.63 | 117.6 | 102.6 | 75.94 | 68.76 | 92.93 | 64.18 | 69.45 | 69.44 | 58.34 | 68.8 | 88.9 | 88.85 | 149.1 | 92.94 | 133.6 | 75.5 | 117.9 | 116.8 | 94.72 | 103.7 | 48.42 | 104.8 | 90.66 | 66.64 | 96.33 | 76.35 | 83.39 | 47.19 | 67.84 | 76.08 | 76.21 | 88.16 | 75.95 | 110.7 | 116.4 | 114.1 | 90.76 | 103.3 | 120.8 | 102.7 | 64.92 | 61.6 | ||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.92 | 1.34 | 1.58 | 2.09 | 1.39 | 1.19 | 1.43 | 1.95 | 1.27 | 1.15 | 1.43 | 1.89 | 1.25 | 1.01 | 6.57 | 3.38 | 3.7 | 2.42 | 5.97 | 3.07 | 3.36 | 2.2 | 5.43 | 2.79 | 3.05 | 2 | 4.94 | 2.54 | 2.77 | 1.82 | 4.49 | 2.31 | 2.52 | 1.65 | 4.08 | 2.1 | 2.29 | 1.5 | 3.71 | 1.91 | 2.08 | 1.36 | 3.37 | 1.74 | 1.89 | 1.24 | 3.06 | 1.58 | 1.72 | 1.13 | 2.78 | 1.44 | 1.56 | 1.03 | 2.53 | 1.31 | 1.42 | 0.94 | 2.3 | 1.19 | 1.29 | 0.85 | 2.09 | 1.08 | 1.17 | 0.77 | 1.9 | 0.98 | 1.06 | 0.7 | 1.73 | 0.89 | 0.96 | 0.64 | 1.57 | 0.81 | 0.87 | 0.58 | 1.43 | 0.74 | 0.79 | 0.53 | 1.3 | 0.67 | 0.72 | 0.48 | 1.18 | 0.61 | 0.65 | 0.38 | 0.64 | 0.57 | 0.74 | 0.59 | 0.63 | 0.73 | 0.81 | 0.81 | 0.94 | 1.13 | 0.5 | 0.65 | 0.88 | 0.84 | 0.77 | 0.25 | 0.68 | 0.83 | 0.41 | 0.46 | 0.39 | 0.59 | 0.17 | 0.15 | 0.25 | 0.37 | 0.25 | 0.05 | 0.39 | 0.46 | 0.48 | 0.38 | 1.03 | 0.9 | 0.1 | 0.43 | 0.74 | ||||||||
| Average |
1234
|
1.92 | 1.34 | 1.58 | 2.09 | 1.39 | 1.19 | 1.43 | 1.95 | 1.27 | 1.15 | 1.43 | 1.89 | 1.25 | 1.01 | 8.26 | 4.24 | 4.57 | 3.05 | 7.51 | 3.85 | 4.15 | 2.77 | 6.83 | 3.5 | 3.77 | 2.52 | 6.2 | 3.18 | 3.43 | 2.29 | 5.64 | 2.89 | 3.11 | 2.08 | 5.13 | 2.63 | 2.83 | 1.89 | 4.66 | 2.39 | 2.57 | 1.72 | 4.24 | 2.17 | 2.34 | 1.56 | 3.85 | 1.97 | 2.12 | 1.42 | 3.5 | 1.79 | 1.93 | 1.29 | 3.18 | 1.63 | 1.75 | 1.17 | 2.89 | 1.48 | 1.6 | 1.06 | 2.63 | 1.34 | 1.45 | 0.96 | 2.39 | 1.22 | 1.31 | 0.87 | 2.17 | 1.11 | 1.19 | 0.79 | 1.97 | 1.01 | 1.08 | 0.72 | 1.79 | 0.92 | 0.98 | 0.65 | 1.63 | 0.84 | 0.89 | 0.59 | 1.48 | 0.76 | 0.81 | 0.47 | 0.8 | 0.71 | 0.92 | 0.74 | 0.79 | 0.91 | 1.01 | 1.01 | 1.17 | 1.41 | 0.63 | 0.81 | 1.1 | 1.05 | 0.96 | 0.31 | 0.85 | 1.04 | 0.51 | 0.57 | 0.49 | 0.74 | 0.21 | 0.19 | 0.31 | 0.46 | 0.31 | 0.07 | 0.49 | 0.57 | 0.6 | 0.48 | 1.29 | 1.12 | 0.13 | 0.54 | 0.92 | ||||||||
| High |
1234
|
1.92 | 1.34 | 1.58 | 2.09 | 1.39 | 1.19 | 1.43 | 1.95 | 1.27 | 1.15 | 1.43 | 1.89 | 1.25 | 1.01 | 9.94 | 5.09 | 5.43 | 3.67 | 9.04 | 4.63 | 4.94 | 3.34 | 8.22 | 4.21 | 4.49 | 3.04 | 7.47 | 3.83 | 4.08 | 2.76 | 6.79 | 3.48 | 3.71 | 2.51 | 6.17 | 3.16 | 3.37 | 2.28 | 5.61 | 2.87 | 3.06 | 2.07 | 5.1 | 2.61 | 2.78 | 1.88 | 4.64 | 2.37 | 2.53 | 1.71 | 4.22 | 2.15 | 2.3 | 1.55 | 3.84 | 1.95 | 2.09 | 1.41 | 3.49 | 1.77 | 1.9 | 1.28 | 3.17 | 1.61 | 1.73 | 1.16 | 2.88 | 1.46 | 1.57 | 1.05 | 2.62 | 1.33 | 1.43 | 0.95 | 2.38 | 1.21 | 1.3 | 0.86 | 2.16 | 1.1 | 1.18 | 0.78 | 1.96 | 1 | 1.07 | 0.71 | 1.78 | 0.91 | 0.97 | 0.56 | 0.96 | 0.85 | 1.1 | 0.89 | 0.95 | 1.09 | 1.21 | 1.21 | 1.4 | 1.69 | 0.76 | 0.97 | 1.32 | 1.26 | 1.15 | 0.37 | 1.02 | 1.25 | 0.61 | 0.68 | 0.59 | 0.89 | 0.25 | 0.22 | 0.37 | 0.55 | 0.37 | 0.08 | 0.59 | 0.68 | 0.72 | 0.58 | 1.54 | 1.34 | 0.15 | 0.65 | 1.1 | ||||||||