| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
17 | 18 | 26 | 15 | 18 | 18 | 16 | 17 | 24 | 25 | 12 | 12 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 5 | 7 | 14 | 20 | 12 | 11 | 10 | 9 | 11 | 14 | 11 | 7 | 20 | 8 | 17 | 13 | 11 | 20 | 16 | 17 | 10 | 7 | 20 | 12 | 16 | 9 | 9 | 15 | 10 | 20 | 9 | 18 | 15 | 7 | 7 | 19 | 17 | 18 | 8 | 9 | 10 | 7 | 12 | 14 | 9 | 17 | 13 | 16 | 12 | 19 | 7 | 14 | 15 | 17 | 7 | 20 | 11 | 8 | 12 | 7 | 8 | 14 | 18 | 7 | 19 | 16 | 16 | 19 | 13 | 13 | 14 | 11 | 10 | 11 | 15 | 19 | 10 | 10 | 17 | 15 | 15 | 8 | 15 | 17 | 17 | 19 | 16 | 19 | 17 | 18 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3,120 | 2,959 | 2,800 | 2,809 | 2,734 | 2,645 | 2,593 | 2,470 | 2,424 | 2,423 | 2,351 | 2,269 | 2,238 | 2,166 | 2,070 | 2,015 | 1,945 | 1,802 | 1,669 | 1,610 | 1,547 | 1,443 | 1,352 | 1,261 | 985.3 | 923.5 | 860.5 | 826.7 | 567.6 | 587.3 | 480.1 | 425 | 452.9 | 332.4 | 390.6 | 543.9 | 304.1 | 372.4 | 302.1 | 1,026 | 334.3 | 533.8 | 142.7 | 134 | 101.6 | 123.3 | 115.6 | 64.46 | 813.3 | 111.7 | 181.7 | 429.9 | 233.8 | 199.1 | 3,235 | 457.1 | 426.3 | 108.6 | 103.4 | 73.87 | 54.15 | 17.03 | 21.24 | 17.27 | 27.12 | 19.52 | 12.96 | 15.14 | 25.42 | 25.01 | 47.95 | 30.12 | 40.8 | 29.2 | 23.17 | 55.04 | 130.3 | 44.49 | 17.16 | 37.27 | 43.91 | 22.88 | 26.36 | 22.88 | 25.94 | 21 | 13.48 | 14 | 18.13 | 10.68 | 13.01 | 9.6 | 20.88 | 24.13 | 33.86 | 31.39 | 49.9 | 48.48 | 52.78 | 20.8 | 24.32 | 8.42 | 36.43 | 17.51 | 23.68 | 6.76 | 10.95 | 2.77 | 7.58 | 20.61 | 4.22 | 2.56 | 10.15 | 13.11 | 15.37 | 6.26 | 4.97 | |||||||
| Average |
1234
|
3,181 | 3,060 | 2,906 | 2,862 | 2,784 | 2,685 | 2,664 | 2,581 | 2,513 | 2,501 | 2,421 | 2,336 | 2,305 | 2,230 | 2,132 | 2,075 | 2,003 | 1,856 | 1,718 | 1,658 | 1,593 | 1,486 | 1,393 | 1,298 | 1,015 | 951 | 886.2 | 851.3 | 709.5 | 734.1 | 600.2 | 531.2 | 566.1 | 415.4 | 488.3 | 679.8 | 380.1 | 465.5 | 377.6 | 1,283 | 417.9 | 667.3 | 178.4 | 167.5 | 127 | 154.1 | 144.5 | 80.58 | 1,017 | 139.6 | 227.1 | 537.4 | 292.2 | 248.9 | 4,044 | 571.3 | 532.9 | 135.7 | 129.2 | 92.34 | 67.68 | 21.28 | 26.54 | 21.59 | 33.9 | 24.4 | 16.21 | 18.92 | 31.77 | 31.26 | 59.94 | 37.65 | 51 | 36.5 | 28.96 | 68.8 | 162.9 | 55.62 | 21.45 | 46.59 | 54.89 | 28.6 | 32.95 | 28.6 | 32.43 | 26.25 | 16.85 | 17.5 | 22.66 | 13.35 | 16.27 | 12 | 26.1 | 30.16 | 42.33 | 39.24 | 62.37 | 60.6 | 65.97 | 26 | 30.4 | 10.53 | 45.53 | 21.89 | 29.6 | 8.45 | 13.69 | 3.47 | 9.47 | 25.76 | 5.28 | 3.2 | 12.69 | 16.39 | 19.21 | 7.82 | 6.21 | |||||||
| High |
1234
|
3,261 | 3,120 | 2,979 | 2,967 | 2,865 | 2,746 | 2,714 | 2,632 | 2,650 | 2,578 | 2,519 | 2,431 | 2,398 | 2,320 | 2,218 | 2,159 | 2,084 | 1,931 | 1,788 | 1,725 | 1,657 | 1,546 | 1,449 | 1,351 | 1,056 | 989.4 | 922 | 885.8 | 851.4 | 880.9 | 720.2 | 637.4 | 679.4 | 498.5 | 586 | 815.8 | 456.1 | 558.6 | 453.2 | 1,539 | 501.5 | 800.7 | 214.1 | 201 | 152.4 | 185 | 173.4 | 96.7 | 1,220 | 167.5 | 272.5 | 644.9 | 350.7 | 298.7 | 4,852 | 685.6 | 639.4 | 162.9 | 155 | 110.8 | 81.22 | 25.54 | 31.85 | 25.91 | 40.68 | 29.29 | 19.45 | 22.71 | 38.13 | 37.51 | 71.92 | 45.17 | 61.2 | 43.8 | 34.76 | 82.56 | 195.5 | 66.74 | 25.74 | 55.9 | 65.86 | 34.32 | 39.54 | 34.32 | 38.92 | 31.5 | 20.22 | 21 | 27.19 | 16.02 | 19.52 | 14.4 | 31.32 | 36.2 | 50.8 | 47.09 | 74.85 | 72.72 | 79.17 | 31.2 | 36.48 | 12.64 | 54.64 | 26.27 | 35.52 | 10.14 | 16.43 | 4.16 | 11.37 | 30.91 | 6.34 | 3.84 | 15.23 | 19.67 | 23.06 | 9.38 | 7.45 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,199 | 1,137 | 1,076 | 1,080 | 1,051 | 1,017 | 996.8 | 965.1 | 871.6 | 890 | 1.8 | 877.3 | 792.3 | 809.1 | 1.64 | 797.6 | 720.3 | 735.5 | 1.49 | 617.7 | 770.5 | 548.4 | 511.7 | 344.3 | 375.7 | 82.67 | 243.2 | 239 | 50.45 | 122.3 | 146.9 | 142.9 | 95.04 | -146 | 36.77 | 215.1 | 38.95 | -4.84 | -11.6 | 1.18 | -46.45 | -93.74 | -158.5 | -226.2 | -141.7 | -130.1 | -161.3 | -139.9 | -237.6 | -62.72 | -36.69 | -712.7 | -65.81 | -83.34 | -65.56 | 102.8 | 153.5 | 41.73 | -179.2 | -223.9 | -203.8 | -209.8 | -183 | -177.6 | -174.8 | -164.9 | -157.9 | -133.6 | -155.3 | -144.9 | -84.03 | -94.93 | -93.96 | -105.4 | -90.66 | -89.29 | -31.41 | -57.33 | -52.32 | -61.06 | -31.43 | -63.9 | -42.16 | -45.46 | -32.22 | -37.09 | -40.03 | -39.98 | -44.6 | -81.81 | -46.76 | 3.69 | -29.74 | -18.92 | -17.69 | -19.42 | 2.39 | -64.51 | -15.03 | -10.39 | -15.84 | -18.48 | 11.22 | -15.85 | 2.96 | -13.31 | -10.09 | -17.06 | -10.88 | -2.02 | -7.66 | -9 | -7.89 | -7.14 | -1.13 | -6.8 | -4.97 | |||||||
| Average |
1234
|
1,223 | 1,176 | 1,117 | 1,100 | 1,070 | 1,032 | 1,024 | 1,206 | 1,089 | 1,112 | 2.25 | 1,097 | 990.4 | 1,011 | 2.05 | 997 | 900.4 | 919.4 | 1.86 | 772.2 | 963.1 | 685.6 | 639.6 | 430.4 | 469.6 | 103.3 | 304 | 298.7 | 63.07 | 152.9 | 183.6 | 178.6 | 118.8 | -121.7 | 45.96 | 268.8 | 48.68 | -4.03 | -9.67 | 1.47 | -38.71 | -78.11 | -132.1 | -188.5 | -118.1 | -108.4 | -134.4 | -116.6 | -198 | -52.27 | -30.57 | -593.9 | -54.84 | -69.45 | -54.63 | 128.5 | 191.8 | 52.17 | -149.3 | -186.6 | -169.8 | -174.8 | -152.5 | -148 | -145.7 | -137.4 | -131.6 | -111.3 | -129.4 | -120.8 | -70.02 | -79.11 | -78.3 | -87.84 | -75.55 | -74.41 | -26.18 | -47.78 | -43.6 | -50.88 | -26.19 | -53.25 | -35.13 | -37.88 | -26.85 | -30.91 | -33.36 | -33.31 | -37.16 | -68.18 | -38.96 | 4.61 | -24.79 | -15.77 | -14.74 | -16.19 | 2.98 | -53.76 | -12.53 | -8.66 | -13.2 | -15.4 | 14.02 | -13.21 | 3.7 | -11.09 | -8.41 | -14.21 | -9.07 | -1.68 | -6.38 | -7.5 | -6.57 | -5.95 | -0.945 | -5.67 | -4.14 | |||||||
| High |
1234
|
1,253 | 1,199 | 1,145 | 1,140 | 1,101 | 1,055 | 1,043 | 1,448 | 1,307 | 1,335 | 2.7 | 1,316 | 1,188 | 1,214 | 2.45 | 1,196 | 1,080 | 1,103 | 2.23 | 926.6 | 1,156 | 822.7 | 767.5 | 516.5 | 563.5 | 124 | 364.8 | 358.4 | 75.68 | 183.4 | 220.3 | 214.3 | 142.6 | -97.36 | 55.15 | 322.6 | 58.42 | -3.23 | -7.73 | 1.76 | -30.97 | -62.49 | -105.6 | -150.8 | -94.49 | -86.75 | -107.5 | -93.25 | -158.4 | -41.81 | -24.46 | -475.2 | -43.87 | -55.56 | -43.71 | 154.2 | 230.2 | 62.6 | -119.4 | -149.3 | -135.8 | -139.8 | -122 | -118.4 | -116.6 | -109.9 | -105.3 | -89.05 | -103.6 | -96.61 | -56.02 | -63.29 | -62.64 | -70.28 | -60.44 | -59.53 | -20.94 | -38.22 | -34.88 | -40.71 | -20.95 | -42.6 | -28.11 | -30.3 | -21.48 | -24.72 | -26.69 | -26.65 | -29.73 | -54.54 | -31.17 | 5.53 | -19.83 | -12.62 | -11.79 | -12.95 | 3.58 | -43.01 | -10.02 | -6.93 | -10.56 | -12.32 | 16.83 | -10.56 | 4.44 | -8.87 | -6.73 | -11.37 | -7.25 | -1.34 | -5.1 | -6 | -5.26 | -4.76 | -0.756 | -4.53 | -3.31 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,144 | 1,085 | 1,027 | 1,030 | 1,003 | 970.3 | 951.2 | 998.9 | 831.6 | 830.8 | -41.65 | 908.1 | 756 | 755.2 | -37.86 | 825.6 | 687.3 | 686.6 | -34.42 | 633.7 | 615.1 | 468.8 | 424.6 | 355.1 | 288.8 | 73.94 | 177.6 | 182.6 | 79.04 | 153.2 | 103.3 | 81.84 | 85.41 | -238 | 37.35 | 205.6 | 25.15 | -24.97 | 2.3 | -26.15 | -64.44 | -116.1 | -219.6 | -242.2 | -158.8 | -143.1 | -226.2 | -151.2 | -694.5 | -72.87 | -43.15 | -730.5 | -81.35 | -3.87 | -22.06 | 90.34 | 168.9 | 39.82 | -221.9 | -230.6 | -206.4 | -211.2 | -164.7 | -185.1 | -176.1 | -173.5 | -154.9 | -142.1 | -164.7 | -155 | -92.44 | -105.7 | -110.1 | -119.7 | -102.7 | -106.4 | -53.61 | -77.66 | -58.5 | -73.48 | -26.55 | -37.42 | -47.22 | -50.88 | -37.5 | -41.82 | -45.71 | -43.86 | -138.7 | -83.51 | -108.6 | 3.52 | -40.4 | -25.24 | -28.83 | -30.16 | -22.55 | -57.84 | -28.99 | -25.21 | -26.66 | -12.44 | 7.2 | -20.74 | 1.68 | -14.68 | -11.17 | -21.22 | -11.95 | -3.53 | -8.45 | -14.76 | -8.84 | -8.31 | -2.27 | -7.62 | -8.54 | |||||||
| Average |
1234
|
1,167 | 1,122 | 1,066 | 1,050 | 1,021 | 985 | 977 | 1,249 | 1,040 | 1,038 | -34.7 | 1,135 | 945 | 944.1 | -31.55 | 1,032 | 859.1 | 858.2 | -28.68 | 792.1 | 768.8 | 586.1 | 530.7 | 443.8 | 361 | 92.42 | 222 | 228.3 | 98.8 | 191.5 | 129.1 | 102.3 | 106.8 | -198.3 | 46.68 | 257 | 31.44 | -20.81 | 2.87 | -21.79 | -53.7 | -96.79 | -183 | -201.8 | -132.4 | -119.3 | -188.5 | -126 | -578.7 | -60.72 | -35.96 | -608.7 | -67.79 | -3.23 | -18.38 | 112.9 | 211.1 | 49.78 | -184.9 | -192.2 | -172 | -176 | -137.3 | -154.3 | -146.7 | -144.6 | -129.1 | -118.5 | -137.3 | -129.2 | -77.04 | -88.1 | -91.75 | -99.77 | -85.57 | -88.63 | -44.68 | -64.72 | -48.75 | -61.23 | -22.13 | -31.18 | -39.35 | -42.4 | -31.25 | -34.85 | -38.09 | -36.55 | -115.6 | -69.59 | -90.47 | 4.4 | -33.66 | -21.03 | -24.03 | -25.13 | -18.79 | -48.2 | -24.16 | -21.01 | -22.22 | -10.36 | 9 | -17.28 | 2.1 | -12.23 | -9.31 | -17.68 | -9.96 | -2.94 | -7.04 | -12.3 | -7.37 | -6.92 | -1.89 | -6.35 | -7.12 | |||||||
| High |
1234
|
1,196 | 1,144 | 1,093 | 1,088 | 1,051 | 1,007 | 995.5 | 1,498 | 1,247 | 1,246 | -27.76 | 1,362 | 1,134 | 1,133 | -25.24 | 1,238 | 1,031 | 1,030 | -22.95 | 950.5 | 922.6 | 703.3 | 636.9 | 532.6 | 433.2 | 110.9 | 266.4 | 274 | 118.6 | 229.8 | 154.9 | 122.8 | 128.1 | -158.7 | 56.02 | 308.3 | 37.73 | -16.65 | 3.45 | -17.43 | -42.96 | -77.43 | -146.4 | -161.4 | -105.9 | -95.41 | -150.8 | -100.8 | -463 | -48.58 | -28.77 | -487 | -54.23 | -2.58 | -14.71 | 135.5 | 253.3 | 59.74 | -147.9 | -153.7 | -137.6 | -140.8 | -109.8 | -123.4 | -117.4 | -115.7 | -103.3 | -94.77 | -109.8 | -103.4 | -61.63 | -70.48 | -73.4 | -79.81 | -68.45 | -70.9 | -35.74 | -51.77 | -39 | -48.99 | -17.7 | -24.95 | -31.48 | -33.92 | -25 | -27.88 | -30.47 | -29.24 | -92.45 | -55.67 | -72.37 | 5.28 | -26.93 | -16.83 | -19.22 | -20.11 | -15.03 | -38.56 | -19.33 | -16.81 | -17.77 | -8.29 | 10.8 | -13.82 | 2.52 | -9.79 | -7.44 | -14.14 | -7.97 | -2.35 | -5.63 | -9.84 | -5.89 | -5.54 | -1.51 | -5.08 | -5.69 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,208 | 1,087 | 1,019 | 1,008 | 933.4 | 966.5 | -3,336 | 731.4 | 729.7 | 671.2 | 48.95 | 664.9 | 663.3 | 610.2 | 44.5 | 604.4 | 603 | 554.7 | 40.45 | 466.2 | 498.3 | 465.5 | 495.1 | 297.1 | 305.4 | 42.81 | 176 | 177.2 | 959.6 | 95.93 | 123.9 | 133.5 | 68.39 | -75.15 | 12.75 | 188 | 20.9 | -51.79 | -66.37 | -75.97 | -88.48 | -157.8 | -242.2 | -279.6 | -182.6 | -171.2 | -199.3 | -162.4 | 74.79 | -67.47 | -43.33 | -513.4 | -79.96 | -208.2 | -133 | 90.28 | 119.7 | 454.9 | -232.8 | -254 | -223.5 | -221.1 | -194.3 | -190.9 | -190.4 | -175.1 | -168.8 | -142.8 | -165.3 | -154.4 | -92.28 | -103 | -102.9 | -112.6 | -96.26 | -96.87 | -41.97 | -64.75 | -57.35 | -69.76 | -38.36 | -70.09 | -50.15 | -53.66 | -39.66 | -45.56 | -47.91 | -48.53 | -51.97 | -84.66 | -55.86 | 10.99 | -38.5 | -23.55 | -25.22 | -25.53 | -4.74 | -75.16 | -20.12 | -14.52 | -20.84 | -20.38 | 9.61 | -18.05 | 1.36 | -15.1 | -11.6 | -18.3 | -12.24 | -3.86 | -8.62 | -10.08 | -9.25 | -8.6 | -2.65 | -7.89 | -6.05 | |||||||
| Average |
1234
|
1,312 | 1,178 | 1,105 | 1,112 | 1,035 | 1,050 | -2,995 | 914.2 | 912.1 | 839 | 61.18 | 831.1 | 829.2 | 762.7 | 55.62 | 755.5 | 753.8 | 693.4 | 50.56 | 582.7 | 622.9 | 581.9 | 618.9 | 371.4 | 381.8 | 53.52 | 219.9 | 221.6 | 1,199 | 119.9 | 154.8 | 166.9 | 85.49 | -62.63 | 15.94 | 235.1 | 26.13 | -43.16 | -55.31 | -63.31 | -73.73 | -131.5 | -201.9 | -233 | -152.2 | -142.6 | -166.1 | -135.4 | 93.48 | -56.22 | -36.1 | -427.8 | -66.63 | -173.5 | -110.8 | 112.9 | 149.6 | 568.6 | -194 | -211.6 | -186.2 | -184.2 | -161.9 | -159.1 | -158.6 | -145.9 | -140.7 | -119 | -137.7 | -128.6 | -76.9 | -85.8 | -85.75 | -93.84 | -80.22 | -80.73 | -34.97 | -53.96 | -47.79 | -58.14 | -31.97 | -58.41 | -41.79 | -44.72 | -33.05 | -37.96 | -39.93 | -40.44 | -43.31 | -70.55 | -46.55 | 13.74 | -32.08 | -19.63 | -21.02 | -21.28 | -3.95 | -62.64 | -16.76 | -12.1 | -17.36 | -16.98 | 12.01 | -15.04 | 1.7 | -12.58 | -9.66 | -15.25 | -10.2 | -3.22 | -7.19 | -8.4 | -7.71 | -7.16 | -2.21 | -6.57 | -5.05 | |||||||
| High |
1234
|
1,409 | 1,230 | 1,203 | 1,186 | 1,143 | 1,246 | -2,427 | 1,097 | 1,094 | 1,007 | 73.42 | 997.3 | 995 | 915.2 | 66.75 | 906.7 | 904.5 | 832 | 60.68 | 699.3 | 747.4 | 698.2 | 742.6 | 445.7 | 458.1 | 64.22 | 263.9 | 265.9 | 1,439 | 143.9 | 185.8 | 200.3 | 102.6 | -50.1 | 19.13 | 282.1 | 31.35 | -34.53 | -44.25 | -50.65 | -58.98 | -105.2 | -161.5 | -186.4 | -121.8 | -114.1 | -132.9 | -108.3 | 112.2 | -44.98 | -28.88 | -342.2 | -53.3 | -138.8 | -88.66 | 135.4 | 179.5 | 682.3 | -155.2 | -169.3 | -149 | -147.4 | -129.5 | -127.3 | -126.9 | -116.7 | -112.6 | -95.22 | -110.2 | -102.9 | -61.52 | -68.64 | -68.6 | -75.07 | -64.17 | -64.58 | -27.98 | -43.17 | -38.23 | -46.51 | -25.57 | -46.73 | -33.43 | -35.78 | -26.44 | -30.37 | -31.94 | -32.35 | -34.65 | -56.44 | -37.24 | 16.49 | -25.67 | -15.7 | -16.82 | -17.02 | -3.16 | -50.11 | -13.41 | -9.68 | -13.89 | -13.58 | 14.41 | -12.04 | 2.04 | -10.07 | -7.73 | -12.2 | -8.16 | -2.58 | -5.75 | -6.72 | -6.17 | -5.73 | -1.76 | -5.26 | -4.04 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
367.5 | 348.5 | 329.8 | 330.9 | 322 | 311.6 | 305.4 | 206.5 | 241.8 | 156.1 | 142.4 | 187.7 | 219.8 | 141.9 | 129.4 | 170.7 | 199.8 | 129 | 117.7 | 137.1 | 174.7 | 128.7 | 113.4 | 89.85 | 102.3 | 118.9 | 103 | 97.02 | 94.82 | 102.3 | 82.02 | 82.42 | 91.56 | 58.74 | 90.17 | 86.01 | 69.73 | 94.27 | 76.56 | 128 | 77.24 | 110.3 | 80.72 | 80.59 | 54.12 | 50.47 | 64.57 | 34.57 | 127 | 31.8 | 53.82 | 103.2 | 77.32 | 23.45 | 160.5 | 109.6 | 91.93 | 12.79 | 86.19 | 68.77 | 51.59 | 2.01 | 2.5 | 2.03 | 26.06 | 2.3 | 1.53 | 1.78 | 18.74 | 21.52 | 19.46 | 15.44 | 18.76 | 15.02 | 12.71 | 13.23 | 16.2 | 12.31 | 7.07 | 11.96 | 8.59 | 6.31 | 8.82 | 7.7 | 7.21 | 8.3 | 7.33 | 7.78 | 6.29 | 6.51 | 8.3 | 6.11 | 9.62 | 6.07 | 10.68 | 8.56 | 10.06 | 12.79 | 11.27 | 8.18 | 9.87 | 3.58 | 5.07 | 4.92 | 6.72 | 4.51 | 3.94 | 0.327 | 3.82 | 5.38 | 2.46 | 0.302 | 3.35 | 2.72 | 3.28 | 1.99 | 2.48 | |||||||
| Average |
1234
|
374.6 | 360.3 | 342.3 | 337.1 | 327.9 | 316.3 | 313.7 | 258.2 | 302.2 | 195.2 | 178 | 234.7 | 274.7 | 177.4 | 161.8 | 213.4 | 249.8 | 161.3 | 147.1 | 171.4 | 218.4 | 160.9 | 141.8 | 112.3 | 127.8 | 148.6 | 128.7 | 121.3 | 118.5 | 127.9 | 102.5 | 103 | 114.4 | 73.43 | 112.7 | 107.5 | 87.17 | 117.8 | 95.7 | 160 | 96.55 | 137.9 | 100.9 | 100.7 | 67.65 | 63.09 | 80.72 | 43.22 | 158.7 | 39.75 | 67.28 | 129 | 96.65 | 29.31 | 200.6 | 136.9 | 114.9 | 15.98 | 107.7 | 85.96 | 64.49 | 2.51 | 3.13 | 2.54 | 32.57 | 2.87 | 1.91 | 2.23 | 23.43 | 26.89 | 24.33 | 19.29 | 23.45 | 18.78 | 15.89 | 16.54 | 20.26 | 15.39 | 8.84 | 14.95 | 10.74 | 7.88 | 11.03 | 9.63 | 9.01 | 10.38 | 9.16 | 9.72 | 7.87 | 8.14 | 10.37 | 7.63 | 12.02 | 7.58 | 13.35 | 10.7 | 12.58 | 15.99 | 14.09 | 10.23 | 12.34 | 4.47 | 6.34 | 6.15 | 8.4 | 5.63 | 4.92 | 0.408 | 4.78 | 6.72 | 3.08 | 0.377 | 4.19 | 3.4 | 4.09 | 2.49 | 3.1 | |||||||
| High |
1234
|
384.1 | 367.5 | 350.8 | 349.5 | 337.4 | 323.4 | 319.6 | 309.8 | 362.6 | 234.2 | 213.6 | 281.6 | 329.7 | 212.9 | 194.1 | 256 | 299.7 | 193.6 | 176.5 | 205.6 | 262.1 | 193.1 | 170.1 | 134.8 | 153.4 | 178.3 | 154.5 | 145.5 | 142.2 | 153.4 | 123 | 123.6 | 137.3 | 88.11 | 135.2 | 129 | 104.6 | 141.4 | 114.8 | 192 | 115.9 | 165.5 | 121.1 | 120.9 | 81.18 | 75.71 | 96.86 | 51.86 | 190.5 | 47.7 | 80.73 | 154.8 | 116 | 35.18 | 240.7 | 164.3 | 137.9 | 19.18 | 129.3 | 103.2 | 77.39 | 3.01 | 3.75 | 3.05 | 39.09 | 3.45 | 2.29 | 2.67 | 28.11 | 32.27 | 29.19 | 23.15 | 28.14 | 22.53 | 19.06 | 19.84 | 24.31 | 18.47 | 10.61 | 17.94 | 12.89 | 9.46 | 13.23 | 11.55 | 10.81 | 12.45 | 11 | 11.67 | 9.44 | 9.77 | 12.44 | 9.16 | 14.42 | 9.1 | 16.02 | 12.84 | 15.1 | 19.19 | 16.91 | 12.27 | 14.81 | 5.36 | 7.61 | 7.38 | 10.08 | 6.76 | 5.91 | 0.49 | 5.73 | 8.06 | 3.7 | 0.452 | 5.03 | 4.08 | 4.91 | 2.99 | 3.73 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
4.69 | 4.22 | 3.95 | 3.91 | 3.62 | 3.75 | -12.95 | 3.73 | 2.44 | 3.3 | 3.71 | 2.9 | 3.4 | 3.48 | 3.34 | 3.44 | 3.16 | 2.97 | 2.44 | 2.6 | 2.47 | 2.26 | 2 | 1.8 | 1.17 | 1.11 | 1.03 | 0.971 | 0.66 | 0.76 | 0.45 | 0.4 | 0.36 | 0.15 | 0.25 | 0.3 | 0.18 | 0.16 | 0.14 | 0.35 | 0.14 | -0.46 | -0.74 | -1.06 | -0.67 | -0.62 | -0.89 | -0.48 | -1.39 | -0.18 | -0.14 | -0.3 | -0.08 | 0.48 | 0.79 | 0.55 | 0.53 | 0.43 | -1.28 | -1.57 | -1.15 | -0.98 | -0.82 | -0.92 | -1.02 | -0.96 | -0.83 | -0.72 | -1.08 | -1.09 | -0.58 | -0.7 | -0.79 | -0.77 | -0.56 | -0.77 | -0.58 | -0.6 | -0.38 | -0.78 | -0.23 | -0.41 | -0.62 | -0.67 | -0.41 | -0.56 | -0.55 | -0.62 | -0.68 | -0.48 | -0.74 | -0.38 | -0.48 | -0.21 | -0.34 | -0.32 | -0.28 | -0.43 | -0.43 | -0.51 | -0.26 | -0.18 | 0.16 | -0.32 | 0.01 | -0.26 | -0.2 | -0.31 | -0.2 | -0.15 | -0.13 | -0.19 | -0.2 | -0.2 | -0.23 | -0.2 | -0.25 | |||||||
| Average |
1234
|
5.09 | 4.57 | 4.29 | 4.32 | 4.02 | 4.08 | -11.63 | 4.07 | 4.07 | 3.93 | 3.86 | 3.01 | 3.53 | 3.61 | 3.47 | 3.57 | 3.29 | 3.09 | 2.53 | 2.7 | 2.57 | 2.35 | 2.08 | 1.87 | 1.21 | 1.15 | 1.07 | 1.01 | 0.82 | 0.95 | 0.56 | 0.5 | 0.45 | 0.19 | 0.31 | 0.37 | 0.23 | 0.2 | 0.18 | 0.44 | 0.17 | -0.39 | -0.62 | -0.88 | -0.56 | -0.52 | -0.74 | -0.4 | -1.16 | -0.15 | -0.12 | -0.25 | -0.07 | 0.6 | 0.99 | 0.69 | 0.66 | 0.54 | -1.07 | -1.31 | -0.96 | -0.82 | -0.68 | -0.77 | -0.85 | -0.8 | -0.69 | -0.6 | -0.9 | -0.91 | -0.48 | -0.58 | -0.66 | -0.64 | -0.47 | -0.64 | -0.49 | -0.5 | -0.32 | -0.65 | -0.19 | -0.34 | -0.52 | -0.56 | -0.34 | -0.47 | -0.46 | -0.52 | -0.57 | -0.4 | -0.62 | -0.32 | -0.4 | -0.18 | -0.28 | -0.27 | -0.23 | -0.36 | -0.36 | -0.42 | -0.22 | -0.15 | 0.2 | -0.27 | 0.01 | -0.22 | -0.17 | -0.26 | -0.17 | -0.13 | -0.11 | -0.16 | -0.17 | -0.17 | -0.19 | -0.17 | -0.21 | |||||||
| High |
1234
|
5.47 | 4.77 | 4.67 | 4.6 | 4.44 | 4.84 | -9.42 | 4.41 | 4.57 | 4.34 | 4.06 | 3.17 | 3.72 | 3.8 | 3.66 | 3.76 | 3.46 | 3.25 | 2.66 | 2.84 | 2.7 | 2.47 | 2.19 | 1.96 | 1.28 | 1.21 | 1.12 | 1.06 | 0.98 | 1.14 | 0.67 | 0.6 | 0.54 | 0.23 | 0.37 | 0.44 | 0.28 | 0.24 | 0.22 | 0.53 | 0.2 | -0.31 | -0.5 | -0.7 | -0.45 | -0.42 | -0.59 | -0.32 | -0.93 | -0.12 | -0.1 | -0.2 | -0.06 | 0.72 | 1.19 | 0.83 | 0.79 | 0.65 | -0.86 | -1.05 | -0.77 | -0.66 | -0.54 | -0.62 | -0.68 | -0.64 | -0.55 | -0.48 | -0.72 | -0.73 | -0.38 | -0.46 | -0.53 | -0.51 | -0.38 | -0.51 | -0.39 | -0.4 | -0.26 | -0.52 | -0.15 | -0.28 | -0.42 | -0.45 | -0.27 | -0.38 | -0.37 | -0.42 | -0.46 | -0.32 | -0.5 | -0.26 | -0.32 | -0.14 | -0.22 | -0.22 | -0.18 | -0.29 | -0.29 | -0.34 | -0.17 | -0.12 | 0.24 | -0.22 | 0.011 | -0.18 | -0.14 | -0.21 | -0.14 | -0.1 | -0.09 | -0.13 | -0.14 | -0.14 | -0.15 | -0.14 | -0.17 | |||||||