| 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
|
7 | 8 | 6 | 5 | 5 | 7 | 6 | 5 | 8 | 9 | 7 | 4 | 3 | 3 | 5 | 3 | 4 | 8 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 10 | 14 | 9 | 8 | 17 | 13 | 19 | 10 | 19 | 15 | 18 | 18 | 11 | 9 | 19 | 15 | 8 | 20 | 8 | 8 | 10 | 9 | 11 | 18 | 13 | 8 | 17 | 20 | 16 | 7 | 14 | 15 | 12 | 17 | 9 | 16 | 13 | 7 | 20 | 15 | 8 | 12 | 8 | 17 | 9 | 15 | 10 | 15 | 13 | 19 | 19 | 19 | 13 | 12 | 12 | 15 | 13 | 10 | 16 | 13 | 11 | 10 | 15 | 12 | 14 | 9 | 12 | 10 | 10 | 8 | 17 | 18 | 13 | 18 | 7 | 20 | 11 | 17 | 17 | 13 | 8 | 13 | 10 | 13 | 10 | 12 | 15 | 18 | 17 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
41,872 | 43,596 | 45,248 | 36,614 | 47,046 | 43,906 | 44,616 | 42,122 | 32,462 | 39,032 | 40,141 | 36,498 | 38,492 | 35,120 | 34,007 | 32,111 | 38,339 | 35,533 | 22,983 | 33,597 | 34,195 | 33,220 | 17,997 | 32,256 | 36,854 | 34,283 | 35,920 | 37,475 | 35,663 | 29,094 | 35,749 | 32,006 | 35,604 | 22,379 | 24,481 | 28,105 | 31,954 | 22,119 | 36,448 | 21,300 | 28,314 | 31,871 | 23,468 | 30,657 | 25,385 | 22,116 | 26,936 | 35,589 | 27,147 | 24,168 | 24,945 | 25,737 | 23,052 | 19,303 | 24,798 | 23,294 | 33,917 | 25,288 | 26,235 | 21,364 | 41,508 | 18,932 | 20,830 | 17,018 | 24,296 | 11,177 | 49,024 | 32,000 | 22,160 | 18,224 | 24,354 | 27,707 | 33,528 | 1,511,670 | 95,290 | 229,435 | 29,604 | 29,197 | 134,010 | 33,991 | 804,367 | 32,408 | 33,856 | 22,947 | 34,869 | 34,316 | 26,708 | 24,133 | 32,679 | 89,336 | 25,306 | 27,944 | 33,347 | 10,490 | 28,320 | 78,922 | 34,237 | 28,021 | 37,953 | 29,995 | 34,070 | 31,403 | 34,395 | 31,698 | 35,044 | 27,836 | 32,687 | 29,010 | 28,157 | 25,786 | 28,113 | 32,146 | 26,335 | 26,952 | 29,772 | 21,393 | 27,262 | |||||||
| Average |
1234
|
43,599 | 47,048 | 45,787 | 38,128 | 47,219 | 45,054 | 47,294 | 42,762 | 42,789 | 43,635 | 43,168 | 39,250 | 41,394 | 37,768 | 36,571 | 34,533 | 41,230 | 38,212 | 24,716 | 36,130 | 36,774 | 35,725 | 19,355 | 34,688 | 39,633 | 36,868 | 38,628 | 40,300 | 44,579 | 36,367 | 44,686 | 40,007 | 44,505 | 27,974 | 30,601 | 35,131 | 39,942 | 27,648 | 45,560 | 26,624 | 35,393 | 39,839 | 29,335 | 38,322 | 31,731 | 27,645 | 33,670 | 44,486 | 33,934 | 30,210 | 31,181 | 32,171 | 28,815 | 24,129 | 30,997 | 29,117 | 42,396 | 31,610 | 32,794 | 26,705 | 51,885 | 23,665 | 26,037 | 21,273 | 30,370 | 13,972 | 61,280 | 40,000 | 27,700 | 22,780 | 30,442 | 34,634 | 41,910 | 1,889,588 | 119,113 | 286,793 | 37,005 | 36,497 | 167,512 | 42,489 | 1,005,458 | 40,510 | 42,321 | 28,683 | 43,586 | 42,896 | 33,386 | 30,166 | 40,848 | 111,670 | 31,632 | 34,930 | 41,684 | 13,113 | 35,399 | 98,652 | 42,796 | 35,027 | 47,441 | 37,494 | 42,587 | 39,254 | 42,994 | 39,623 | 43,805 | 34,795 | 40,859 | 36,263 | 35,196 | 32,232 | 35,141 | 40,182 | 32,919 | 33,690 | 37,215 | 26,742 | 34,078 | |||||||
| High |
1234
|
45,113 | 51,074 | 46,325 | 39,652 | 47,349 | 45,874 | 49,562 | 43,792 | 47,837 | 46,609 | 45,281 | 41,171 | 43,420 | 39,617 | 38,361 | 36,223 | 43,249 | 40,083 | 25,926 | 37,899 | 38,574 | 37,473 | 20,302 | 36,386 | 41,573 | 38,673 | 40,519 | 42,273 | 53,495 | 43,641 | 53,623 | 48,009 | 53,406 | 33,569 | 36,722 | 42,157 | 47,931 | 33,178 | 54,672 | 31,949 | 42,472 | 47,807 | 35,202 | 45,986 | 38,077 | 33,174 | 40,404 | 53,383 | 40,721 | 36,252 | 37,417 | 38,605 | 34,578 | 28,955 | 37,196 | 34,941 | 50,876 | 37,932 | 39,353 | 32,046 | 62,262 | 28,398 | 31,245 | 25,527 | 36,444 | 16,766 | 73,536 | 48,000 | 33,241 | 27,335 | 36,531 | 41,560 | 50,292 | 2,267,506 | 142,936 | 344,152 | 44,407 | 43,796 | 201,014 | 50,986 | 1,206,550 | 48,612 | 50,785 | 34,420 | 52,303 | 51,475 | 40,063 | 36,200 | 49,018 | 134,004 | 37,959 | 41,917 | 50,021 | 15,735 | 42,479 | 118,383 | 51,355 | 42,032 | 56,930 | 44,993 | 51,104 | 47,105 | 51,593 | 47,548 | 52,566 | 41,754 | 49,031 | 43,516 | 42,235 | 38,678 | 42,170 | 48,219 | 39,503 | 40,428 | 44,658 | 32,090 | 40,894 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2,617 | 2,724 | 2,828 | 2,288 | 2,940 | 2,744 | 2,788 | -885.8 | 17,940 | 4,636 | 1,764 | -805.3 | 16,309 | 4,214 | 1,604 | -732.1 | 14,826 | 3,831 | 7,723 | 12,543 | 893.6 | 6,579 | 7,147 | 1,880 | 2,171 | 1,458 | 2,481 | 1,360 | 8,276 | 1,107 | 1,488 | 3,453 | 3,909 | 2,401 | 2,648 | 3,364 | 1,248 | 2,140 | 4,844 | 1,975 | 2,302 | 2,556 | 1,785 | 1,400 | 86.96 | 723.3 | 1,650 | 1,401 | 850 | 1,497 | 1,270 | 1,661 | -366.6 | 1,710 | 1,919 | 2,159 | 2,388 | 2,244 | 2,736 | 2,399 | 2,020 | 1,956 | 2,344 | 1,742 | 1,087 | 8,652 | 4,468 | 339.2 | -2,666 | 987.2 | -6,957 | 461 | -2,109 | 3,890 | 1,491 | -199.8 | -6,309 | -7,560 | -1,395 | -2,533 | -6,091 | -508.8 | 326.8 | 550.9 | -318.9 | 418.9 | 894.2 | 1,154 | -1,425 | 280.9 | 380.8 | 2,521 | -121.6 | -309.6 | 550.5 | -1,427 | -9,012 | -1,129 | -1,389 | 1,132 | 7,519 | 2,950 | 1,968 | 3,896 | 8,691 | 2,983 | 4,620 | 3,967 | 7,047 | 2,925 | 4,305 | 18,004 | 6,987 | 2,772 | 4,029 | 1,999 | 6,631 | |||||||
| Average |
1234
|
2,725 | 2,940 | 2,861 | 2,383 | 2,951 | 2,816 | 2,956 | -738.2 | 22,425 | 5,795 | 2,205 | -671.1 | 20,386 | 5,268 | 2,005 | -610.1 | 18,533 | 4,789 | 9,653 | 15,679 | 1,117 | 8,224 | 8,934 | 2,349 | 2,713 | 1,822 | 3,102 | 1,700 | 10,346 | 1,384 | 1,860 | 4,316 | 4,886 | 3,002 | 3,310 | 4,204 | 1,560 | 2,675 | 6,055 | 2,469 | 2,878 | 3,195 | 2,231 | 1,750 | 108.7 | 904.1 | 2,063 | 1,751 | 1,062 | 1,871 | 1,587 | 2,076 | -305.5 | 2,137 | 2,398 | 2,699 | 2,986 | 2,805 | 3,420 | 2,998 | 2,524 | 2,446 | 2,930 | 2,178 | 1,359 | 10,815 | 5,586 | 424 | -2,222 | 1,234 | -5,798 | 576.2 | -1,757 | 4,862 | 1,863 | -166.5 | -5,258 | -6,300 | -1,162 | -2,111 | -5,076 | -424 | 408.5 | 688.7 | -265.8 | 523.6 | 1,118 | 1,442 | -1,188 | 351.2 | 476 | 3,151 | -101.3 | -258 | 688.2 | -1,189 | -7,510 | -940.8 | -1,158 | 1,415 | 9,399 | 3,687 | 2,460 | 4,869 | 10,864 | 3,729 | 5,775 | 4,959 | 8,809 | 3,656 | 5,381 | 22,505 | 8,734 | 3,464 | 5,036 | 2,498 | 8,289 | |||||||
| High |
1234
|
2,819 | 3,192 | 2,895 | 2,478 | 2,959 | 2,867 | 3,097 | -590.5 | 26,910 | 6,954 | 2,646 | -536.8 | 24,464 | 6,321 | 2,406 | -488 | 22,240 | 5,747 | 11,584 | 18,815 | 1,340 | 9,868 | 10,720 | 2,819 | 3,256 | 2,187 | 3,722 | 2,040 | 12,415 | 1,660 | 2,231 | 5,179 | 5,863 | 3,602 | 3,973 | 5,045 | 1,872 | 3,210 | 7,266 | 2,963 | 3,454 | 3,835 | 2,677 | 2,100 | 130.4 | 1,085 | 2,476 | 2,101 | 1,275 | 2,246 | 1,905 | 2,492 | -244.4 | 2,565 | 2,878 | 3,239 | 3,583 | 3,366 | 4,104 | 3,598 | 3,029 | 2,935 | 3,516 | 2,613 | 1,631 | 12,978 | 6,703 | 508.8 | -1,777 | 1,481 | -4,638 | 691.5 | -1,406 | 5,835 | 2,236 | -133.2 | -4,206 | -5,040 | -929.9 | -1,689 | -4,061 | -339.2 | 490.2 | 826.4 | -212.6 | 628.3 | 1,341 | 1,730 | -950 | 421.4 | 571.2 | 3,781 | -81.07 | -206.4 | 825.8 | -951.6 | -6,008 | -752.7 | -926.3 | 1,698 | 11,279 | 4,425 | 2,952 | 5,843 | 13,037 | 4,475 | 6,930 | 5,950 | 10,571 | 4,387 | 6,457 | 27,006 | 10,481 | 4,157 | 6,044 | 2,998 | 9,947 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,331 | 1,386 | 1,438 | 1,164 | 1,495 | 1,396 | 1,418 | 1,265 | 915.7 | 1,198 | 1,357 | 1,150 | 832.4 | 1,090 | 1,234 | 1,045 | 756.7 | 990.5 | -75.6 | 3,971 | -18,085 | 2,405 | -5,068 | -1,053 | -658.1 | -216.8 | 2,168 | 1,159 | 8,581 | 666.5 | 529.3 | 2,632 | 2,787 | 1,809 | 2,092 | 2,603 | 583.8 | 1,659 | 4,058 | 1,445 | 1,615 | 1,842 | 1,302 | 775.4 | 195.5 | 290 | 1,352 | 731.4 | 375 | 1,111 | 901.7 | 1,266 | -1,456 | 1,451 | 1,845 | 1,917 | 1,702 | 1,958 | 2,454 | 2,191 | 2,363 | 1,772 | 2,212 | 1,535 | 1,617 | 7,920 | 178.9 | -1,690 | -2,177 | 1,199 | -4,420 | 6,164 | 244.8 | 4,182 | 5,100 | 3,028 | -3,791 | -5,945 | 1,792 | -2,395 | 22,568 | 927.2 | 874 | 1,192 | 600.1 | 1,918 | 2,001 | 840 | 502.9 | 4,718 | 1,455 | 532.8 | 5,420 | -890.4 | 1,953 | -153.8 | -19,496 | 1,409 | -1,921 | 3,113 | 1,269 | 3,041 | 3,465 | 3,799 | 2,461 | 2,766 | 4,205 | 3,699 | 1,421 | 2,524 | 3,979 | 4,346 | 3,511 | 3,100 | 4,232 | 2,356 | 2,006 | |||||||
| Average |
1234
|
1,386 | 1,496 | 1,455 | 1,212 | 1,501 | 1,432 | 1,503 | 1,581 | 1,145 | 1,498 | 1,697 | 1,437 | 1,041 | 1,362 | 1,542 | 1,307 | 945.9 | 1,238 | -63 | 4,963 | -15,071 | 3,007 | -4,223 | -877.8 | -548.4 | -180.7 | 2,710 | 1,449 | 10,726 | 833.1 | 661.6 | 3,290 | 3,483 | 2,261 | 2,615 | 3,254 | 729.8 | 2,073 | 5,073 | 1,806 | 2,019 | 2,302 | 1,627 | 969.3 | 244.3 | 362.5 | 1,690 | 914.3 | 468.8 | 1,388 | 1,127 | 1,582 | -1,214 | 1,813 | 2,306 | 2,396 | 2,128 | 2,447 | 3,067 | 2,739 | 2,954 | 2,215 | 2,765 | 1,918 | 2,021 | 9,900 | 223.6 | -1,408 | -1,814 | 1,499 | -3,683 | 7,704 | 306 | 5,227 | 6,375 | 3,785 | -3,159 | -4,954 | 2,240 | -1,996 | 28,210 | 1,159 | 1,092 | 1,491 | 750.1 | 2,397 | 2,501 | 1,050 | 628.6 | 5,897 | 1,819 | 666 | 6,775 | -742 | 2,441 | -128.2 | -16,247 | 1,761 | -1,600 | 3,891 | 1,586 | 3,802 | 4,331 | 4,749 | 3,076 | 3,457 | 5,257 | 4,624 | 1,776 | 3,156 | 4,974 | 5,433 | 4,389 | 3,875 | 5,290 | 2,945 | 2,507 | |||||||
| High |
1234
|
1,434 | 1,623 | 1,473 | 1,260 | 1,505 | 1,458 | 1,575 | 1,897 | 1,373 | 1,798 | 2,036 | 1,725 | 1,249 | 1,634 | 1,851 | 1,568 | 1,135 | 1,486 | -50.4 | 5,956 | -12,057 | 3,608 | -3,379 | -702.2 | -438.7 | -144.6 | 3,252 | 1,739 | 12,871 | 999.8 | 793.9 | 3,948 | 4,180 | 2,713 | 3,138 | 3,905 | 875.8 | 2,488 | 6,087 | 2,168 | 2,423 | 2,762 | 1,953 | 1,163 | 293.2 | 435 | 2,028 | 1,097 | 562.5 | 1,666 | 1,352 | 1,899 | -971 | 2,176 | 2,767 | 2,875 | 2,553 | 2,937 | 3,681 | 3,287 | 3,544 | 2,658 | 3,318 | 2,302 | 2,425 | 11,880 | 268.3 | -1,127 | -1,451 | 1,799 | -2,947 | 9,245 | 367.2 | 6,273 | 7,650 | 4,541 | -2,527 | -3,964 | 2,688 | -1,597 | 33,852 | 1,391 | 1,311 | 1,789 | 900.2 | 2,876 | 3,001 | 1,260 | 754.3 | 7,077 | 2,183 | 799.3 | 8,130 | -593.6 | 2,929 | -102.5 | -12,998 | 2,114 | -1,280 | 4,669 | 1,903 | 4,562 | 5,197 | 5,699 | 3,691 | 4,148 | 6,308 | 5,549 | 2,132 | 3,787 | 5,969 | 6,519 | 5,267 | 4,650 | 6,348 | 3,534 | 3,009 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
335.8 | 1,186 | 1,204 | -13.41 | 1,273 | 1,735 | 2,255 | -4,394 | 15,218 | 1,636 | 315.7 | -3,994 | 13,834 | 1,487 | 287 | -3,631 | 12,577 | 1,352 | 1,285 | 5,256 | -20,647 | 2,440 | 1,368 | -1,347 | -2,408 | 235.4 | 129.9 | 373.5 | -147.9 | 764.5 | 962.8 | 1,321 | 2,065 | 872 | 1,140 | 1,125 | -969.9 | 535.9 | 1,786 | 1,259 | 1,832 | 1,592 | 1,100 | 824.5 | 36.17 | 492.2 | 932.3 | 944.3 | 2,171 | 830.1 | 773.1 | 1,149 | 971.6 | 869.9 | 772.6 | 989.2 | 13,070 | 1,259 | 1,759 | 1,551 | 209 | 994.4 | 1,358 | 947 | 590.3 | 2,991 | 2,544 | -2,381 | -6,785 | -93.87 | -6,618 | 234 | -3,196 | -811.9 | 1,281 | -563.4 | -6,149 | -6,194 | -617.2 | -1,481 | 2,592 | -340.8 | 479.3 | 437.6 | 80.12 | 234.1 | 727 | 809.7 | -849.6 | -90.82 | 259.5 | 594.5 | -104 | -391.2 | 368.3 | -1,382 | -6,325 | -799.6 | -1,009 | 735.3 | 861.6 | 695.9 | -668.2 | 1,525 | 1,425 | 827.5 | 1,822 | 1,527 | 774.8 | 790.7 | 1,788 | 15,381 | 1,152 | 835.7 | 1,858 | 710.6 | 845.3 | |||||||
| Average |
1234
|
713.6 | 1,408 | 1,316 | -13.09 | 1,353 | 1,848 | 2,532 | -3,661 | 19,022 | 2,045 | 394.6 | -3,329 | 17,293 | 1,859 | 358.7 | -3,026 | 15,721 | 1,690 | 1,606 | 6,571 | -17,206 | 3,050 | 1,710 | -1,123 | -2,006 | 294.2 | 162.3 | 466.9 | -123.2 | 955.6 | 1,204 | 1,651 | 2,581 | 1,090 | 1,425 | 1,406 | -808.3 | 669.9 | 2,233 | 1,573 | 2,291 | 1,990 | 1,376 | 1,031 | 45.22 | 615.3 | 1,165 | 1,180 | 2,713 | 1,038 | 966.4 | 1,437 | 1,214 | 1,087 | 965.7 | 1,236 | 16,338 | 1,574 | 2,198 | 1,939 | 261.2 | 1,243 | 1,698 | 1,184 | 737.8 | 3,739 | 3,180 | -1,984 | -5,654 | -78.22 | -5,515 | 292.5 | -2,663 | -676.6 | 1,601 | -469.5 | -5,124 | -5,162 | -514.4 | -1,234 | 3,240 | -284 | 599.1 | 547 | 100.1 | 292.6 | 908.7 | 1,012 | -708 | -75.68 | 324.3 | 743.2 | -86.67 | -326 | 460.4 | -1,152 | -5,271 | -666.4 | -840.5 | 919.1 | 1,077 | 869.9 | -556.8 | 1,907 | 1,781 | 1,034 | 2,278 | 1,909 | 968.5 | 988.3 | 2,235 | 19,226 | 1,440 | 1,045 | 2,323 | 888.2 | 1,057 | |||||||
| High |
1234
|
965.4 | 1,816 | 1,400 | -12.45 | 1,472 | 1,961 | 2,769 | -2,929 | 22,827 | 2,454 | 473.5 | -2,663 | 20,752 | 2,231 | 430.4 | -2,421 | 18,865 | 2,028 | 1,928 | 7,885 | -13,765 | 3,660 | 2,052 | -898.3 | -1,605 | 353.1 | 194.8 | 560.3 | -98.6 | 1,147 | 1,444 | 1,982 | 3,097 | 1,308 | 1,710 | 1,687 | -646.6 | 803.9 | 2,679 | 1,888 | 2,749 | 2,388 | 1,651 | 1,237 | 54.26 | 738.3 | 1,398 | 1,417 | 3,256 | 1,245 | 1,160 | 1,724 | 1,457 | 1,305 | 1,159 | 1,484 | 19,606 | 1,889 | 2,638 | 2,327 | 313.5 | 1,492 | 2,037 | 1,420 | 885.4 | 4,486 | 3,815 | -1,587 | -4,523 | -62.58 | -4,412 | 351 | -2,130 | -541.3 | 1,921 | -375.6 | -4,099 | -4,130 | -411.5 | -987.6 | 3,888 | -227.2 | 719 | 656.3 | 120.2 | 351.1 | 1,090 | 1,215 | -566.4 | -60.55 | 389.2 | 891.8 | -69.33 | -260.8 | 552.5 | -921.6 | -4,217 | -533.1 | -672.4 | 1,103 | 1,292 | 1,044 | -445.4 | 2,288 | 2,137 | 1,241 | 2,734 | 2,291 | 1,162 | 1,186 | 2,683 | 23,071 | 1,728 | 1,254 | 2,787 | 1,066 | 1,268 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2,768 | 2,882 | 2,991 | 2,421 | 3,110 | 2,903 | 2,950 | 2,581 | 4,024 | 2,632 | 1,306 | 2,346 | 3,659 | 2,393 | 1,187 | 2,133 | 3,326 | 2,175 | 6,591 | 4,581 | 17,428 | 2,318 | 2,406 | 1,096 | 2,872 | 1,441 | 2,391 | 926.6 | 2,547 | 2,223 | 2,509 | 2,090 | 2,647 | 1,628 | 1,538 | 1,958 | 3,665 | 1,420 | 2,413 | 1,962 | 2,720 | 3,112 | 2,171 | 3,220 | 2,633 | 2,054 | 2,472 | 3,220 | 2,200 | 2,242 | 2,116 | 2,344 | 2,072 | 1,551 | 2,213 | 2,045 | 2,953 | 2,185 | 2,132 | 1,662 | 3,332 | 1,564 | 1,639 | 1,403 | 2,192 | 9,228 | 3,561 | 4,145 | 3,373 | 2,219 | 3,719 | 11,890 | 4,048 | 6,985 | 8,455 | 7,955 | 3,831 | 3,614 | 7,601 | 3,850 | 105,443 | 4,932 | 3,096 | 2,267 | 5,596 | 5,157 | 3,595 | 1,797 | 3,279 | 10,675 | 4,136 | 2,729 | 9,971 | 2,615 | 2,806 | 5,594 | 21.63 | 3,618 | 3,800 | 3,214 | -2,689 | 3,195 | 3,179 | 2,884 | 1,354 | 1,962 | 2,236 | 1,792 | 525.2 | 1,557 | 1,825 | 2,087 | -289.6 | 1,860 | 1,833 | 1,153 | 78.63 | |||||||
| Average |
1234
|
2,882 | 3,110 | 3,027 | 2,521 | 3,122 | 2,979 | 3,127 | 3,226 | 5,031 | 3,290 | 1,632 | 2,933 | 4,573 | 2,991 | 1,484 | 2,666 | 4,157 | 2,719 | 8,239 | 5,727 | 21,785 | 2,898 | 3,008 | 1,370 | 3,590 | 1,801 | 2,989 | 1,158 | 3,183 | 2,779 | 3,136 | 2,613 | 3,309 | 2,034 | 1,923 | 2,448 | 4,581 | 1,774 | 3,016 | 2,453 | 3,400 | 3,890 | 2,713 | 4,025 | 3,291 | 2,567 | 3,090 | 4,025 | 2,750 | 2,803 | 2,645 | 2,930 | 2,590 | 1,939 | 2,766 | 2,556 | 3,691 | 2,731 | 2,665 | 2,078 | 4,165 | 1,956 | 2,049 | 1,754 | 2,740 | 11,535 | 4,451 | 5,181 | 4,216 | 2,774 | 4,649 | 14,862 | 5,060 | 8,731 | 10,569 | 9,943 | 4,789 | 4,518 | 9,501 | 4,812 | 131,803 | 6,165 | 3,870 | 2,834 | 6,995 | 6,446 | 4,494 | 2,246 | 4,098 | 13,344 | 5,170 | 3,411 | 12,464 | 3,269 | 3,508 | 6,993 | 27.04 | 4,523 | 4,750 | 4,018 | -2,241 | 3,994 | 3,974 | 3,605 | 1,692 | 2,452 | 2,795 | 2,240 | 656.5 | 1,946 | 2,282 | 2,608 | -241.3 | 2,325 | 2,291 | 1,441 | 98.29 | |||||||
| High |
1234
|
2,983 | 3,377 | 3,063 | 2,621 | 3,130 | 3,033 | 3,277 | 3,871 | 6,037 | 3,948 | 1,959 | 3,519 | 5,488 | 3,589 | 1,780 | 3,199 | 4,989 | 3,263 | 9,886 | 6,872 | 26,142 | 3,478 | 3,610 | 1,644 | 4,308 | 2,161 | 3,586 | 1,390 | 3,820 | 3,335 | 3,764 | 3,136 | 3,970 | 2,441 | 2,307 | 2,938 | 5,497 | 2,129 | 3,619 | 2,944 | 4,080 | 4,668 | 3,256 | 4,831 | 3,950 | 3,081 | 3,708 | 4,830 | 3,300 | 3,364 | 3,174 | 3,516 | 3,108 | 2,327 | 3,319 | 3,067 | 4,429 | 3,277 | 3,198 | 2,493 | 4,998 | 2,347 | 2,459 | 2,105 | 3,288 | 13,842 | 5,341 | 6,218 | 5,059 | 3,328 | 5,578 | 17,834 | 6,072 | 10,478 | 12,683 | 11,932 | 5,746 | 5,421 | 11,402 | 5,774 | 158,164 | 7,398 | 4,644 | 3,401 | 8,394 | 7,735 | 5,393 | 2,695 | 4,918 | 16,013 | 6,204 | 4,093 | 14,957 | 3,923 | 4,209 | 8,391 | 32.45 | 5,428 | 5,700 | 4,821 | -1,793 | 4,793 | 4,769 | 4,326 | 2,031 | 2,943 | 3,355 | 2,688 | 787.8 | 2,335 | 2,738 | 3,130 | -193 | 2,790 | 2,750 | 1,729 | 117.9 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.084 | 0.298 | 0.303 | -0.003 | 0.32 | 0.436 | 0.567 | 0.332 | 0.005 | 0.322 | 0.493 | 0.378 | 0.566 | 0.247 | 0.411 | 0.336 | 0.407 | 0.245 | -0.038 | 0.274 | -0.069 | 0.182 | -1.24 | -0.087 | 0.152 | 0.236 | 0.278 | 0.242 | 0.27 | 0.22 | 0.28 | 0.31 | 0.36 | 0.18 | 0.24 | 0.25 | 0.26 | 0.11 | 0.54 | 0.25 | 0.35 | 0.39 | 0.22 | 0.23 | 0.16 | 0.11 | 0.26 | 0.3 | 0.2 | 0.25 | 0.23 | 0.26 | 0.15 | 0.16 | 0.21 | 0.25 | 0.24 | 0.34 | 0.44 | 0.3 | 0.53 | 0.22 | 0.21 | 0.14 | 0.17 | -0.54 | -0.81 | -2.05 | -1.48 | -0.68 | -0.21 | -0.56 | -0.22 | -0.98 | -0.9 | -1.2 | -1.1 | -0.72 | 0.19 | 0.21 | 0.17 | -0.12 | 0.17 | 0.14 | 0.21 | 0.12 | 0.31 | 0.18 | 0.2 | -0.4 | 0.11 | 0.15 | 0.03 | 0.03 | 0.17 | -0.26 | -0.62 | -0.31 | -0.46 | 0.37 | 0.51 | 0.38 | 1.54 | 1.15 | 1.14 | 0.62 | 1.52 | 1.09 | 0.94 | 0.62 | 1.35 | 1.17 | 0.78 | 0.62 | 1.34 | 0.42 | 0.69 | |||||||
| Average |
1234
|
0.179 | 0.354 | 0.331 | -0.003 | 0.34 | 0.464 | 0.636 | 0.427 | 0.12 | 0.461 | 0.543 | 0.416 | 0.623 | 0.272 | 0.453 | 0.37 | 0.448 | 0.269 | -0.036 | 0.302 | -0.065 | 0.201 | -1.17 | -0.082 | 0.167 | 0.26 | 0.305 | 0.266 | 0.34 | 0.27 | 0.35 | 0.39 | 0.45 | 0.23 | 0.3 | 0.31 | 0.32 | 0.14 | 0.68 | 0.31 | 0.44 | 0.49 | 0.27 | 0.29 | 0.2 | 0.14 | 0.32 | 0.37 | 0.25 | 0.31 | 0.29 | 0.33 | 0.19 | 0.2 | 0.26 | 0.31 | 0.3 | 0.42 | 0.55 | 0.38 | 0.66 | 0.28 | 0.26 | 0.18 | 0.22 | -0.45 | -0.67 | -1.71 | -1.23 | -0.57 | -0.17 | -0.47 | -0.18 | -0.82 | -0.75 | -1 | -0.92 | -0.6 | 0.24 | 0.26 | 0.22 | -0.1 | 0.21 | 0.18 | 0.26 | 0.15 | 0.39 | 0.23 | 0.25 | -0.33 | 0.14 | 0.18 | 0.04 | 0.04 | 0.21 | -0.22 | -0.52 | -0.26 | -0.38 | 0.46 | 0.64 | 0.48 | 1.93 | 1.44 | 1.43 | 0.78 | 1.9 | 1.36 | 1.17 | 0.78 | 1.69 | 1.46 | 0.97 | 0.78 | 1.68 | 0.52 | 0.86 | |||||||
| High |
1234
|
0.243 | 0.456 | 0.352 | -0.003 | 0.37 | 0.493 | 0.696 | 0.494 | 0.197 | 0.568 | 0.577 | 0.442 | 0.662 | 0.289 | 0.481 | 0.393 | 0.477 | 0.286 | -0.032 | 0.321 | -0.059 | 0.214 | -1.06 | -0.075 | 0.178 | 0.276 | 0.325 | 0.283 | 0.41 | 0.32 | 0.42 | 0.47 | 0.54 | 0.28 | 0.36 | 0.37 | 0.38 | 0.17 | 0.82 | 0.37 | 0.53 | 0.59 | 0.32 | 0.35 | 0.24 | 0.17 | 0.38 | 0.44 | 0.3 | 0.37 | 0.35 | 0.4 | 0.23 | 0.24 | 0.31 | 0.37 | 0.36 | 0.5 | 0.66 | 0.46 | 0.79 | 0.34 | 0.31 | 0.21 | 0.26 | -0.36 | -0.54 | -1.37 | -0.98 | -0.46 | -0.14 | -0.37 | -0.14 | -0.66 | -0.6 | -0.8 | -0.74 | -0.48 | 0.29 | 0.31 | 0.26 | -0.08 | 0.25 | 0.21 | 0.31 | 0.18 | 0.47 | 0.27 | 0.3 | -0.27 | 0.17 | 0.22 | 0.05 | 0.05 | 0.25 | -0.17 | -0.42 | -0.21 | -0.3 | 0.55 | 0.77 | 0.58 | 2.32 | 1.73 | 1.72 | 0.94 | 2.28 | 1.63 | 1.4 | 0.94 | 2.03 | 1.75 | 1.16 | 0.94 | 2.02 | 0.62 | 1.03 | |||||||