| Period Ending: |
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
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
|
8 | 8 | 6 | 5 | 7 | 8 | 8 | 11 | 9 | 4 | 6 | 4 | 5 | 3 | 5 | 3 | 6 | 4 | 6 | 6 | 10 | 10 | 10 | 10 | 5 | 5 | 5 | 5 | 12 | 12 | 10 | 15 | 19 | 8 | 7 | 7 | 7 | 20 | 17 | 10 | 17 | 14 | 13 | 14 | 10 | 12 | 8 | 14 | 14 | 18 | 7 | 18 | 19 | 13 | 8 | 9 | 13 | 11 | 12 | 20 | 8 | 7 | 10 | 19 | 15 | 14 | 8 | 10 | 17 | 11 | 20 | 20 | 13 | 15 | 18 | 10 | 20 | 18 | 17 | 16 | 10 | 13 | 20 | 9 | 11 | 7 | 11 | 7 | 9 | 13 | 13 | 9 | 17 | 16 | 8 | 18 | 16 | 7 | 10 | 12 | 19 | 11 | 7 | 18 | 10 | 8 | 11 | 15 | 12 | 9 | 11 | 16 | 11 | 20 | 15 | 17 | 9 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
726.8 | 714.2 | 681.9 | 670.9 | 681.8 | 676.2 | 668 | 635.3 | 627.5 | 678.1 | 682.8 | 702.3 | 698.8 | 636.6 | 594 | 469.8 | 303.7 | 293.4 | 293 | 295.7 | 291.4 | 292.7 | 297.2 | 300.7 | 305.8 | 311.1 | 309.6 | 307.3 | 240.6 | 214.7 | 237.4 | 210.3 | 223.2 | 203.8 | 196.8 | 188.1 | 186.1 | 193.6 | 189.9 | 198.4 | 186.4 | 186.8 | 178.2 | 180.6 | 171.5 | 163.5 | 165.4 | 160.8 | 152.5 | 153.9 | 156.3 | 158.7 | 150.2 | 148.3 | 153.4 | 142.8 | 143.2 | 132.6 | 145.5 | 118.6 | 97.07 | 111.4 | 126.7 | 214.1 | 124.4 | 84.14 | 175.7 | 94.13 | -438 | 150 | 91.43 | 154.4 | 239 | 174 | 143 | 150.7 | 127.1 | 116.5 | 148.9 | 146.5 | 150.3 | 146.8 | 146.7 | 143.3 | 145.7 | 145.9 | 136.5 | 129.8 | 128.1 | 129.3 | 125.7 | 126.3 | 128.4 | 117.5 | 112.4 | 110.9 | 108.6 | 105.7 | 102.9 | 97.2 | 96.69 | 92.22 | 86.37 | 83.12 | 116.3 | 69.1 | 67.47 | 65.33 | 52.87 | 60.8 | 59.05 | 46.06 | 45.98 | 55.06 | 49.88 | 51.03 | 27.07 | |||||||
| Average |
1234
|
731.1 | 727.8 | 714.4 | 706.5 | 687.6 | 677.7 | 677 | 680.7 | 679 | 686.1 | 690.8 | 710.6 | 707.1 | 644.1 | 601 | 475.3 | 307.2 | 296.9 | 296.5 | 299.2 | 294.8 | 296.1 | 300.7 | 304.2 | 309.4 | 314.7 | 313.3 | 311 | 300.8 | 268.4 | 296.8 | 262.9 | 279.1 | 254.8 | 246 | 235.1 | 232.6 | 242 | 237.4 | 248 | 233 | 233.5 | 222.7 | 225.8 | 214.4 | 204.4 | 206.8 | 201 | 190.6 | 192.4 | 195.3 | 198.4 | 187.7 | 185.3 | 191.8 | 178.5 | 178.9 | 165.7 | 181.9 | 148.3 | 121.3 | 139.2 | 158.4 | 267.6 | 155.5 | 105.2 | 219.6 | 117.7 | -365 | 187.5 | 114.3 | 193 | 298.7 | 217.5 | 178.8 | 188.4 | 158.9 | 145.6 | 186.2 | 183.1 | 187.9 | 183.4 | 183.4 | 179.1 | 182.1 | 182.4 | 170.6 | 162.3 | 160.2 | 161.6 | 157.1 | 157.8 | 160.5 | 146.9 | 140.5 | 138.7 | 135.8 | 132.2 | 128.7 | 121.5 | 120.9 | 115.3 | 108 | 103.9 | 145.4 | 86.37 | 84.34 | 81.67 | 66.09 | 76 | 73.81 | 57.58 | 57.47 | 68.83 | 62.35 | 63.79 | 33.84 | |||||||
| High |
1234
|
738 | 735.3 | 730.5 | 725.6 | 695.7 | 680.7 | 686.1 | 760.4 | 734.6 | 703 | 707.9 | 728.2 | 724.5 | 660 | 615.8 | 487.1 | 314.8 | 304.2 | 303.8 | 306.6 | 302.1 | 303.4 | 308.1 | 311.7 | 317 | 322.5 | 321 | 318.6 | 361 | 322.1 | 356.2 | 315.5 | 334.9 | 305.7 | 295.2 | 282.1 | 279.1 | 290.4 | 284.9 | 297.5 | 279.6 | 280.3 | 267.2 | 270.9 | 257.3 | 245.2 | 248.1 | 241.2 | 228.7 | 230.8 | 234.4 | 238.1 | 225.2 | 222.4 | 230.2 | 214.2 | 214.7 | 198.8 | 218.3 | 178 | 145.6 | 167.1 | 190 | 321.1 | 186.6 | 126.2 | 263.5 | 141.2 | -292 | 225 | 137.1 | 231.6 | 358.5 | 261.1 | 214.5 | 226.1 | 190.6 | 174.7 | 223.4 | 219.8 | 225.5 | 220.1 | 220.1 | 215 | 218.5 | 218.8 | 204.7 | 194.7 | 192.2 | 194 | 188.5 | 189.4 | 192.6 | 176.3 | 168.6 | 166.4 | 162.9 | 158.6 | 154.4 | 145.8 | 145 | 138.3 | 129.6 | 124.7 | 174.4 | 103.6 | 101.2 | 98 | 79.31 | 91.2 | 88.57 | 69.09 | 68.97 | 82.6 | 74.82 | 76.55 | 40.61 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
235.3 | 231.2 | 220.7 | 217.2 | 220.7 | 218.9 | 216.2 | 126 | 189.9 | 139.3 | 112.5 | 114.5 | 172.6 | 126.6 | 102.2 | 104.1 | 184.6 | 115.1 | 92.94 | 82.32 | 90.93 | 82.35 | 66.01 | 105.4 | 142.7 | 147.2 | 145 | 137 | 138.5 | 112.5 | 119.4 | 104.6 | 104.8 | 102.2 | 96.32 | 86.17 | 84.93 | 87.28 | 86.1 | 89.61 | 88.19 | 89.37 | 84.32 | 87.16 | 83.85 | 81.49 | 82.52 | 80.25 | 79.5 | 88.36 | 90.97 | 91.67 | 91.6 | 93.11 | 92.74 | 85.06 | 85.58 | 77.92 | 80.56 | 63.05 | 44.12 | 51.7 | 51.49 | 74.86 | 45.44 | 11.3 | 45.68 | 35.78 | -2,366 | 78.86 | 45.96 | 141 | 130.5 | 55.16 | 45.32 | 47.77 | 40.28 | 36.91 | 47.2 | 46.43 | 149 | 142.6 | 127.9 | 122.4 | 89.79 | 124.1 | 115.8 | 107.1 | 99.89 | 102.7 | 113.3 | 111.4 | 106.3 | 113.2 | 35.61 | 35.16 | 34.43 | 33.51 | 32.62 | 30.81 | 30.64 | 29.23 | 27.37 | 26.34 | 36.85 | 21.9 | 21.38 | 20.71 | 16.76 | 19.27 | 18.71 | 14.6 | 14.57 | 17.45 | 15.81 | 33.75 | 8.58 | |||||||
| Average |
1234
|
236.7 | 235.6 | 231.3 | 228.7 | 222.6 | 219.4 | 219.2 | 157.5 | 237.3 | 174.1 | 140.6 | 143.2 | 215.8 | 158.3 | 127.8 | 130.2 | 230.8 | 143.9 | 116.2 | 102.9 | 113.7 | 102.9 | 82.51 | 131.8 | 178.4 | 184 | 181.2 | 171.2 | 173.1 | 140.6 | 149.3 | 130.8 | 131 | 127.7 | 120.4 | 107.7 | 106.2 | 109.1 | 107.6 | 112 | 110.2 | 111.7 | 105.4 | 109 | 104.8 | 101.9 | 103.2 | 100.3 | 99.37 | 110.4 | 113.7 | 114.6 | 114.5 | 116.4 | 115.9 | 106.3 | 107 | 97.4 | 100.7 | 78.81 | 55.15 | 64.63 | 64.36 | 93.57 | 56.8 | 14.12 | 57.11 | 44.73 | -1,972 | 98.57 | 57.44 | 176.3 | 163.1 | 68.95 | 56.65 | 59.71 | 50.35 | 46.14 | 59 | 58.04 | 186.2 | 178.3 | 159.9 | 153 | 112.2 | 155.1 | 144.8 | 133.9 | 124.9 | 128.4 | 141.7 | 139.3 | 132.9 | 141.5 | 44.52 | 43.95 | 43.04 | 41.89 | 40.78 | 38.51 | 38.3 | 36.54 | 34.21 | 32.93 | 46.07 | 27.37 | 26.73 | 25.88 | 20.95 | 24.09 | 23.39 | 18.25 | 18.21 | 21.81 | 19.76 | 42.18 | 10.72 | |||||||
| High |
1234
|
238.9 | 238 | 236.5 | 234.9 | 225.2 | 220.3 | 222.1 | 189 | 284.8 | 208.9 | 168.7 | 171.8 | 258.9 | 189.9 | 153.4 | 156.2 | 276.9 | 172.6 | 139.4 | 123.5 | 136.4 | 123.5 | 99.02 | 158.1 | 214 | 220.7 | 217.5 | 205.5 | 207.7 | 168.7 | 179.2 | 157 | 157.2 | 153.3 | 144.5 | 129.3 | 127.4 | 130.9 | 129.2 | 134.4 | 132.3 | 134.1 | 126.5 | 130.7 | 125.8 | 122.2 | 123.8 | 120.4 | 119.2 | 132.5 | 136.5 | 137.5 | 137.4 | 139.7 | 139.1 | 127.6 | 128.4 | 116.9 | 120.8 | 94.57 | 66.18 | 77.56 | 77.24 | 112.3 | 68.16 | 16.94 | 68.53 | 53.67 | -1,577 | 118.3 | 68.93 | 211.5 | 195.7 | 82.74 | 67.98 | 71.65 | 60.42 | 55.37 | 70.8 | 69.65 | 223.5 | 213.9 | 191.9 | 183.6 | 134.7 | 186.1 | 173.8 | 160.7 | 149.8 | 154 | 170 | 167.2 | 159.4 | 169.8 | 53.42 | 52.74 | 51.64 | 50.27 | 48.93 | 46.21 | 45.96 | 43.84 | 41.06 | 39.51 | 55.28 | 32.85 | 32.08 | 31.06 | 25.14 | 28.9 | 28.07 | 21.9 | 21.86 | 26.18 | 23.71 | 50.62 | 12.87 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
220.8 | 217 | 207.2 | 203.8 | 207.2 | 205.4 | 203 | 193 | 182.2 | 196.9 | 198.2 | 203.9 | 202.9 | 184.8 | 172.5 | 136.4 | 88.16 | 85.2 | 85.07 | 85.86 | 84.6 | 84.98 | 86.29 | 87.3 | 88.78 | 90.31 | 89.9 | 89.23 | 69.87 | 62.35 | 68.94 | 61.07 | 64.82 | 59.17 | 57.14 | 54.6 | 54.03 | 56.22 | 55.15 | 57.59 | 54.12 | 54.25 | 51.73 | 52.44 | 49.8 | 47.47 | 48.02 | 46.69 | 44.26 | 44.68 | 45.37 | 46.09 | 43.6 | 43.05 | 44.55 | 41.45 | 41.56 | 38.48 | 42.25 | 34.45 | 28.18 | 32.34 | 36.78 | 62.15 | 36.12 | 24.43 | 51 | 27.33 | -127.2 | 43.55 | 26.54 | 44.83 | 69.38 | 50.53 | 41.52 | 43.76 | 36.9 | 33.81 | 43.24 | 42.54 | 43.64 | 42.61 | 42.6 | 41.61 | 42.3 | 42.36 | 39.62 | 37.69 | 37.2 | 37.54 | 36.49 | 36.66 | 37.28 | 34.12 | 32.63 | 32.21 | 31.54 | 30.7 | 29.88 | 28.22 | 28.07 | 26.78 | 25.08 | 24.13 | 33.76 | 20.06 | 19.59 | 18.97 | 15.35 | 17.65 | 17.14 | 13.37 | 13.35 | 15.99 | 14.48 | 14.82 | 7.86 | |||||||
| Average |
1234
|
222.1 | 221.1 | 217.1 | 214.6 | 208.9 | 205.9 | 205.7 | 206.8 | 197.1 | 199.2 | 200.6 | 206.3 | 205.3 | 187 | 174.5 | 138 | 89.2 | 86.2 | 86.07 | 86.88 | 85.6 | 85.98 | 87.31 | 88.33 | 89.83 | 91.38 | 90.96 | 90.28 | 87.33 | 77.94 | 86.17 | 76.34 | 81.02 | 73.97 | 71.42 | 68.25 | 67.54 | 70.27 | 68.94 | 71.99 | 67.65 | 67.81 | 64.66 | 65.55 | 62.25 | 59.34 | 60.03 | 58.36 | 55.33 | 55.85 | 56.71 | 57.61 | 54.5 | 53.81 | 55.69 | 51.82 | 51.95 | 48.11 | 52.81 | 43.06 | 35.23 | 40.43 | 45.97 | 77.69 | 45.15 | 30.53 | 63.75 | 34.16 | -106 | 54.44 | 33.18 | 56.04 | 86.73 | 63.16 | 51.9 | 54.7 | 46.13 | 42.27 | 54.05 | 53.17 | 54.55 | 53.26 | 53.25 | 52.01 | 52.87 | 52.95 | 49.53 | 47.12 | 46.5 | 46.93 | 45.61 | 45.82 | 46.61 | 42.65 | 40.78 | 40.27 | 39.42 | 38.38 | 37.35 | 35.28 | 35.09 | 33.47 | 31.34 | 30.17 | 42.2 | 25.08 | 24.49 | 23.71 | 19.19 | 22.07 | 21.43 | 16.72 | 16.69 | 19.98 | 18.1 | 18.52 | 9.82 | |||||||
| High |
1234
|
224.2 | 223.4 | 221.9 | 220.4 | 211.4 | 206.8 | 208.4 | 231 | 213.3 | 204.1 | 205.5 | 211.4 | 210.3 | 191.6 | 178.8 | 141.4 | 91.4 | 88.33 | 88.19 | 89.02 | 87.71 | 88.1 | 89.47 | 90.5 | 92.04 | 93.63 | 93.21 | 92.51 | 104.8 | 93.52 | 103.4 | 91.61 | 97.22 | 88.76 | 85.71 | 81.9 | 81.04 | 84.32 | 82.72 | 86.39 | 81.18 | 81.37 | 77.59 | 78.66 | 74.7 | 71.2 | 72.03 | 70.03 | 66.4 | 67.02 | 68.05 | 69.13 | 65.4 | 64.57 | 66.82 | 62.18 | 62.34 | 57.73 | 63.38 | 51.67 | 42.27 | 48.51 | 55.17 | 93.23 | 54.19 | 36.64 | 76.5 | 41 | -84.77 | 65.33 | 39.82 | 67.25 | 104.1 | 75.79 | 62.28 | 65.64 | 55.35 | 50.72 | 64.86 | 63.81 | 65.46 | 63.91 | 63.9 | 62.41 | 63.44 | 63.53 | 59.44 | 56.54 | 55.8 | 56.31 | 54.73 | 54.99 | 55.93 | 51.18 | 48.94 | 48.32 | 47.31 | 46.05 | 44.83 | 42.33 | 42.11 | 40.16 | 37.61 | 36.2 | 50.64 | 30.09 | 29.38 | 28.45 | 23.03 | 26.48 | 25.72 | 20.06 | 20.02 | 23.98 | 21.72 | 22.23 | 11.79 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
239.6 | 238.2 | 216.5 | 207.3 | 207.6 | 204.1 | 208.2 | 84.87 | 71.91 | 92.65 | 71.91 | 77.16 | 65.37 | 84.23 | 65.37 | 70.14 | 69.91 | 76.57 | 59.43 | 55.45 | 52.77 | 48.81 | 33.44 | 39.45 | 73.12 | 75.84 | 77.39 | 75.84 | 76.65 | 69.56 | 66.1 | 59.31 | 57.58 | 49.18 | 45.98 | 43.4 | 41.93 | 40.67 | 39.7 | 40.36 | 42.06 | 41.98 | 42 | 41.25 | 40.81 | 39.59 | 39.04 | 39.52 | 33.6 | 37.07 | 36.33 | 34.43 | 36.44 | 34.43 | 32.99 | 29.59 | 31.63 | 29.67 | 26.58 | 20.81 | 14.33 | 12.81 | 10.48 | 1.52 | -17.09 | -9.53 | -92.19 | -7.87 | -2,658 | -24.67 | -32.99 | 21.54 | -13.42 | 33 | 27.24 | 29.95 | 27.68 | 7.1 | 34.94 | 34.65 | 36.4 | 36.84 | 37.01 | 37.56 | 13.47 | 39.91 | 36.67 | 34.23 | 32.36 | 32.29 | 32.11 | 31.95 | 31.15 | 31.95 | 32.17 | 31.55 | 29.34 | 27.62 | 26.78 | 20.57 | 25.03 | 24.45 | 22.12 | 21.45 | 22.35 | 18.73 | 17.93 | 17.14 | 13.5 | 16.08 | 6.81 | 11.68 | 11.61 | 6.95 | 8.04 | -5.54 | 5.65 | |||||||
| Average |
1234
|
246.1 | 244.7 | 229.1 | 221.7 | 217.2 | 215.3 | 214.6 | 106.1 | 89.88 | 115.8 | 89.89 | 96.45 | 81.71 | 105.3 | 81.72 | 87.68 | 87.39 | 95.71 | 74.29 | 69.31 | 65.96 | 61.01 | 41.8 | 49.31 | 91.41 | 94.79 | 96.73 | 94.8 | 95.81 | 86.95 | 82.62 | 74.13 | 71.98 | 61.47 | 57.47 | 54.25 | 52.42 | 50.84 | 49.63 | 50.45 | 52.58 | 52.47 | 52.5 | 51.56 | 51.02 | 49.49 | 48.79 | 49.39 | 42 | 46.34 | 45.41 | 43.03 | 45.56 | 43.04 | 41.24 | 36.99 | 39.53 | 37.08 | 33.23 | 26.02 | 17.91 | 16.01 | 13.1 | 1.89 | -14.24 | -7.94 | -76.82 | -6.56 | -2,215 | -20.56 | -27.49 | 26.93 | -11.18 | 41.24 | 34.05 | 37.44 | 34.6 | 8.88 | 43.67 | 43.31 | 45.5 | 46.05 | 46.26 | 46.95 | 16.83 | 49.89 | 45.84 | 42.79 | 40.46 | 40.37 | 40.14 | 39.94 | 38.93 | 39.94 | 40.22 | 39.44 | 36.67 | 34.52 | 33.47 | 25.72 | 31.29 | 30.56 | 27.65 | 26.81 | 27.94 | 23.41 | 22.41 | 21.42 | 16.88 | 20.1 | 8.51 | 14.61 | 14.52 | 8.69 | 10.05 | -4.62 | 7.06 | |||||||
| High |
1234
|
249.3 | 252.7 | 235.4 | 229.7 | 223.6 | 224.9 | 224.2 | 127.3 | 107.9 | 139 | 107.9 | 115.7 | 98.05 | 126.3 | 98.06 | 105.2 | 104.9 | 114.9 | 89.15 | 83.17 | 79.16 | 73.21 | 50.16 | 59.17 | 109.7 | 113.8 | 116.1 | 113.8 | 115 | 104.3 | 99.15 | 88.96 | 86.38 | 73.77 | 68.97 | 65.11 | 62.9 | 61.01 | 59.56 | 60.54 | 63.09 | 62.97 | 63 | 61.88 | 61.22 | 59.39 | 58.55 | 59.27 | 50.4 | 55.61 | 54.49 | 51.64 | 54.67 | 51.64 | 49.49 | 44.39 | 47.44 | 44.5 | 39.88 | 31.22 | 21.5 | 19.22 | 15.73 | 2.27 | -11.4 | -6.35 | -61.46 | -5.25 | -1,772 | -16.45 | -21.99 | 32.32 | -8.95 | 49.49 | 40.86 | 44.92 | 41.52 | 10.65 | 52.4 | 51.97 | 54.6 | 55.26 | 55.51 | 56.34 | 20.2 | 59.87 | 55.01 | 51.35 | 48.55 | 48.44 | 48.17 | 47.92 | 46.72 | 47.92 | 48.26 | 47.32 | 44 | 41.43 | 40.17 | 30.86 | 37.54 | 36.68 | 33.18 | 32.17 | 33.53 | 28.09 | 26.9 | 25.71 | 20.26 | 24.12 | 10.22 | 17.53 | 17.42 | 10.43 | 12.06 | -3.69 | 8.47 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
169.3 | 166.4 | 158.8 | 156.3 | 158.8 | 157.5 | 155.6 | 89.57 | 75.19 | 109.3 | 80.09 | 81.43 | 68.36 | 99.38 | 72.81 | 74.02 | 73.11 | 90.34 | 66.19 | 58.52 | 114.8 | 78.95 | 68.04 | 113.7 | 88.17 | 87.09 | 84.11 | 80.25 | 82.23 | 77.04 | 90.33 | 77.65 | 85.99 | 75.93 | 73.62 | 73.31 | 72.68 | 73.74 | 71.82 | 76.39 | 71.21 | 68.05 | 67.02 | 67.43 | 64.8 | 60.27 | 61.6 | 58.67 | 58.75 | 57.84 | 58.84 | 62.15 | 55.96 | 58.41 | 59.52 | 59.61 | 60.48 | 49.36 | 58.88 | 47.56 | 32.5 | 39.95 | 43.37 | 76.75 | 76.37 | 23.55 | 142.3 | 29.98 | -118.5 | 62.63 | 51.53 | 59.32 | 45.25 | 67.08 | 54.6 | 62.06 | 49.43 | 52.31 | 55.77 | 54.22 | 55.11 | 50.71 | 49.21 | 48.39 | 49.52 | 48.39 | 45.83 | 45.38 | 43.62 | 42.46 | 42.5 | 43.24 | 39.04 | 36.3 | 34.12 | 34.06 | 30.15 | 29.86 | 29.77 | 28.75 | 26.81 | 25.56 | 26.08 | 24.94 | 36.68 | 20.27 | 18.24 | 18.16 | 12.17 | 17.12 | 15.43 | 13.19 | 11.06 | 11.75 | 9.44 | 11.89 | 9.12 | |||||||
| Average |
1234
|
170.3 | 169.5 | 166.4 | 164.6 | 160.2 | 157.9 | 157.7 | 112 | 93.99 | 136.6 | 100.1 | 101.8 | 85.45 | 124.2 | 91.01 | 92.53 | 91.39 | 112.9 | 82.74 | 73.15 | 143.5 | 98.69 | 85.05 | 142.1 | 110.2 | 108.9 | 105.1 | 100.3 | 102.8 | 96.29 | 112.9 | 97.06 | 107.5 | 94.91 | 92.02 | 91.64 | 90.85 | 92.17 | 89.77 | 95.49 | 89.01 | 85.06 | 83.78 | 84.29 | 80.99 | 75.34 | 77.01 | 73.33 | 73.44 | 72.3 | 73.54 | 77.69 | 69.95 | 73.01 | 74.4 | 74.51 | 75.6 | 61.7 | 73.6 | 59.45 | 40.62 | 49.94 | 54.22 | 95.94 | 95.46 | 29.44 | 177.8 | 37.48 | -98.76 | 78.29 | 64.42 | 74.15 | 56.56 | 83.85 | 68.25 | 77.57 | 61.79 | 65.39 | 69.72 | 67.78 | 68.89 | 63.39 | 61.52 | 60.48 | 61.9 | 60.48 | 57.29 | 56.73 | 54.53 | 53.07 | 53.12 | 54.05 | 48.79 | 45.37 | 42.65 | 42.57 | 37.69 | 37.32 | 37.21 | 35.94 | 33.51 | 31.95 | 32.6 | 31.18 | 45.86 | 25.34 | 22.8 | 22.7 | 15.22 | 21.4 | 19.29 | 16.49 | 13.83 | 14.69 | 11.8 | 14.86 | 11.4 | |||||||
| High |
1234
|
171.9 | 171.3 | 170.1 | 169 | 162 | 158.5 | 159.8 | 134.4 | 112.8 | 164 | 120.1 | 122.1 | 102.5 | 149.1 | 109.2 | 111 | 109.7 | 135.5 | 99.28 | 87.78 | 172.2 | 118.4 | 102.1 | 170.6 | 132.3 | 130.6 | 126.2 | 120.4 | 123.3 | 115.6 | 135.5 | 116.5 | 129 | 113.9 | 110.4 | 110 | 109 | 110.6 | 107.7 | 114.6 | 106.8 | 102.1 | 100.5 | 101.1 | 97.19 | 90.41 | 92.41 | 88 | 88.12 | 86.77 | 88.25 | 93.23 | 83.94 | 87.61 | 89.28 | 89.41 | 90.72 | 74.04 | 88.32 | 71.35 | 48.74 | 59.93 | 65.06 | 115.1 | 114.6 | 35.33 | 213.4 | 44.97 | -79.01 | 93.95 | 77.3 | 88.98 | 67.87 | 100.6 | 81.9 | 93.09 | 74.15 | 78.47 | 83.66 | 81.34 | 82.66 | 76.07 | 73.82 | 72.58 | 74.27 | 72.58 | 68.75 | 68.07 | 65.43 | 63.69 | 63.75 | 64.86 | 58.55 | 54.44 | 51.18 | 51.09 | 45.23 | 44.79 | 44.65 | 43.13 | 40.21 | 38.34 | 39.12 | 37.42 | 55.03 | 30.41 | 27.36 | 27.24 | 18.26 | 25.68 | 23.15 | 19.79 | 16.59 | 17.63 | 14.17 | 17.83 | 13.68 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.49 | 1.48 | 1.35 | 1.29 | 1.29 | 1.27 | 1.3 | 1.29 | 1.44 | 1.44 | 1.43 | 1.55 | 1.64 | 1.38 | 1.2 | 1.08 | 1.05 | 1.06 | 0.988 | 0.892 | 0.727 | 0.651 | 0.458 | 0.548 | 0.954 | 0.991 | 1.02 | 0.996 | 0.76 | 0.66 | 0.7 | 0.58 | 0.55 | 0.49 | 0.45 | 0.42 | 0.4 | 0.42 | 0.41 | 0.44 | 0.44 | 0.45 | 0.44 | 0.45 | 0.42 | 0.41 | 0.42 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.37 | 0.35 | 0.35 | 0.3 | 0.33 | 0.28 | 0.27 | 0.18 | 0.09 | 0.1 | 0.04 | -0.19 | -0.31 | -0.12 | -1.29 | -0.2 | -5.13 | 0.22 | 0.3 | 0.5 | -0.22 | 0.74 | 0.58 | 0.62 | 0.52 | 0.6 | 0.66 | 0.64 | 0.67 | 0.67 | 0.68 | 0.69 | 0.77 | 0.75 | 0.73 | 0.74 | 0.7 | 0.68 | 0.69 | 0.69 | 0.66 | 0.66 | 0.64 | 0.64 | 0.57 | 0.54 | 0.52 | 0.49 | 0.5 | 0.48 | 0.49 | 0.49 | 0.53 | 0.47 | 0.46 | 0.46 | 0.34 | 0.42 | 0.38 | 0.39 | 0.41 | 0.34 | 0.29 | 0.29 | 0.3 | |||||||
| Average |
1234
|
1.53 | 1.52 | 1.43 | 1.38 | 1.35 | 1.34 | 1.34 | 1.41 | 1.48 | 1.49 | 1.46 | 1.57 | 1.66 | 1.4 | 1.25 | 1.1 | 1.07 | 1.08 | 0.996 | 0.905 | 0.739 | 0.661 | 0.465 | 0.556 | 0.969 | 1.01 | 1.03 | 1.01 | 0.95 | 0.82 | 0.88 | 0.73 | 0.69 | 0.61 | 0.56 | 0.52 | 0.5 | 0.52 | 0.51 | 0.55 | 0.55 | 0.56 | 0.55 | 0.56 | 0.53 | 0.51 | 0.52 | 0.48 | 0.48 | 0.48 | 0.47 | 0.47 | 0.46 | 0.44 | 0.44 | 0.38 | 0.41 | 0.35 | 0.34 | 0.22 | 0.11 | 0.12 | 0.05 | -0.16 | -0.26 | -0.1 | -1.07 | -0.17 | -4.28 | 0.27 | 0.38 | 0.63 | -0.18 | 0.92 | 0.72 | 0.78 | 0.65 | 0.75 | 0.83 | 0.8 | 0.84 | 0.84 | 0.85 | 0.86 | 0.96 | 0.94 | 0.91 | 0.92 | 0.87 | 0.85 | 0.86 | 0.86 | 0.83 | 0.82 | 0.8 | 0.8 | 0.71 | 0.68 | 0.65 | 0.61 | 0.62 | 0.6 | 0.61 | 0.61 | 0.66 | 0.59 | 0.57 | 0.57 | 0.42 | 0.52 | 0.48 | 0.49 | 0.51 | 0.43 | 0.36 | 0.36 | 0.38 | |||||||
| High |
1234
|
1.55 | 1.57 | 1.47 | 1.43 | 1.39 | 1.4 | 1.4 | 1.56 | 1.57 | 1.54 | 1.5 | 1.62 | 1.72 | 1.45 | 1.3 | 1.14 | 1.1 | 1.11 | 1 | 0.934 | 0.762 | 0.682 | 0.48 | 0.574 | 1 | 1.04 | 1.07 | 1.04 | 1.14 | 0.98 | 1.06 | 0.88 | 0.83 | 0.73 | 0.67 | 0.62 | 0.6 | 0.62 | 0.61 | 0.66 | 0.66 | 0.67 | 0.66 | 0.67 | 0.64 | 0.61 | 0.62 | 0.58 | 0.58 | 0.58 | 0.56 | 0.56 | 0.55 | 0.53 | 0.53 | 0.46 | 0.49 | 0.42 | 0.41 | 0.26 | 0.13 | 0.14 | 0.06 | -0.13 | -0.21 | -0.08 | -0.86 | -0.13 | -3.42 | 0.32 | 0.46 | 0.76 | -0.14 | 1.1 | 0.86 | 0.94 | 0.78 | 0.9 | 1 | 0.96 | 1.01 | 1.01 | 1.02 | 1.03 | 1.15 | 1.13 | 1.09 | 1.1 | 1.04 | 1.02 | 1.03 | 1.03 | 1 | 0.98 | 0.96 | 0.96 | 0.85 | 0.82 | 0.78 | 0.73 | 0.74 | 0.72 | 0.73 | 0.73 | 0.79 | 0.71 | 0.68 | 0.68 | 0.5 | 0.62 | 0.58 | 0.59 | 0.61 | 0.52 | 0.43 | 0.43 | 0.46 | |||||||