| Period Ending: |
2028
06-30 |
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 |
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
|
26 | 26 | 27 | 24 | 24 | 22 | 23 | 24 | 33 | 33 | 16 | 16 | 17 | 15 | 15 | 15 | 17 | 16 | 16 | 11 | 12 | 16 | 9 | 9 | 8 | 9 | 13 | 17 | 19 | 13 | 14 | 14 | 12 | 14 | 19 | 20 | 12 | 14 | 11 | 9 | 11 | 13 | 16 | 9 | 20 | 20 | 13 | 8 | 9 | 16 | 16 | 7 | 10 | 13 | 20 | 7 | 7 | 20 | 12 | 15 | 14 | 19 | 10 | 17 | 13 | 14 | 15 | 19 | 7 | 20 | 13 | 9 | 11 | 9 | 15 | 20 | 20 | 16 | 16 | 9 | 18 | 9 | 9 | 11 | 14 | 10 | 10 | 12 | 10 | 7 | 14 | 8 | 14 | 18 | 7 | 7 | 16 | 11 | 18 | 7 | 13 | 7 | 11 | 18 | 8 | 16 | 18 | 11 | 19 | 9 | 15 | 7 | 18 | 13 | 16 | 18 | 19 | |||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
80,048 | 70,570 | 72,686 | 68,270 | 68,435 | 64,402 | 64,021 | 60,499 | 59,856 | 53,892 | 54,295 | 49,924 | 51,850 | 48,545 | 51,261 | 47,971 | 49,651 | 43,068 | 43,273 | 40,155 | 39,354 | 34,992 | 35,764 | 32,938 | 34,908 | 31,457 | 32,070 | 29,242 | 25,741 | 19,593 | 23,003 | 19,197 | 20,966 | 16,826 | 13,514 | 16,946 | 18,343 | 14,640 | 13,862 | 16,955 | 17,328 | 14,357 | 16,561 | 14,533 | 21,176 | 16,842 | 20,406 | 15,122 | 17,100 | 12,911 | 18,087 | 15,481 | 16,939 | 13,531 | 13,369 | 13,229 | 16,280 | 13,898 | 11,679 | 12,065 | 14,097 | 11,493 | 11,573 | 10,829 | 12,133 | 8,269 | 10,479 | 10,918 | 13,869 | 11,798 | 12,945 | 10,825 | 12,046 | 9,542 | 10,697 | 10,813 | 8,876 | 7,660 | 9,139 | 8,992 | 9,470 | 7,541 | 7,875 | 7,696 | 8,160 | 7,114 | 7,690 | 6,261 | 7,167 | 6,353 | 6,721 | 5,572 | 5,821 | 4,648 | 5,802 | 5,796 | 5,013 | 4,455 | 4,918 | 4,930 | 5,048 | 4,237 | 4,422 | 4,113 | 4,191 | 3,800 | 4,640 | 2,815 | 3,160 | 2,711 | 2,930 | 2,768 | 2,581 | 2,504 | 2,540 | 2,053 | 1,787 | |||||||||
| Average |
1234
|
80,309 | 75,495 | 73,927 | 68,440 | 68,866 | 64,562 | 64,382 | 60,860 | 61,141 | 54,523 | 55,485 | 51,019 | 52,987 | 49,609 | 52,384 | 49,023 | 50,739 | 44,012 | 44,221 | 41,035 | 40,217 | 35,759 | 36,548 | 33,660 | 35,673 | 32,147 | 32,773 | 29,883 | 32,176 | 24,492 | 28,754 | 23,996 | 26,207 | 21,033 | 16,893 | 21,182 | 22,929 | 18,300 | 17,328 | 21,193 | 21,660 | 17,946 | 20,701 | 18,167 | 26,470 | 21,053 | 25,508 | 18,903 | 21,376 | 16,138 | 22,609 | 19,351 | 21,174 | 16,914 | 16,711 | 16,537 | 20,349 | 17,372 | 14,598 | 15,081 | 17,621 | 14,367 | 14,467 | 13,536 | 15,166 | 10,336 | 13,099 | 13,648 | 17,337 | 14,747 | 16,181 | 13,531 | 15,058 | 11,927 | 13,371 | 13,516 | 11,095 | 9,575 | 11,423 | 11,241 | 11,837 | 9,427 | 9,843 | 9,620 | 10,200 | 8,893 | 9,612 | 7,826 | 8,959 | 7,941 | 8,401 | 6,964 | 7,276 | 5,810 | 7,253 | 7,245 | 6,267 | 5,569 | 6,148 | 6,163 | 6,311 | 5,296 | 5,528 | 5,142 | 5,239 | 4,751 | 5,800 | 3,519 | 3,950 | 3,388 | 3,662 | 3,460 | 3,226 | 3,130 | 3,175 | 2,566 | 2,233 | |||||||||
| High |
1234
|
81,180 | 76,159 | 75,900 | 68,770 | 69,567 | 64,963 | 64,753 | 61,362 | 62,603 | 55,379 | 56,511 | 51,961 | 53,966 | 50,526 | 53,352 | 49,929 | 51,677 | 44,825 | 45,038 | 41,794 | 40,960 | 36,420 | 37,224 | 34,282 | 36,333 | 32,741 | 33,379 | 30,435 | 38,611 | 29,390 | 34,505 | 28,795 | 31,448 | 25,239 | 20,272 | 25,419 | 27,515 | 21,960 | 20,793 | 25,432 | 25,993 | 21,535 | 24,842 | 21,800 | 31,764 | 25,263 | 30,609 | 22,683 | 25,651 | 19,366 | 27,131 | 23,221 | 25,408 | 20,297 | 20,054 | 19,844 | 24,419 | 20,846 | 17,518 | 18,098 | 21,145 | 17,240 | 17,360 | 16,243 | 18,199 | 12,403 | 15,719 | 16,378 | 20,804 | 17,697 | 19,418 | 16,238 | 18,069 | 14,312 | 16,045 | 16,220 | 13,314 | 11,491 | 13,708 | 13,489 | 14,204 | 11,312 | 11,812 | 11,544 | 12,240 | 10,671 | 11,535 | 9,391 | 10,750 | 9,529 | 10,081 | 8,357 | 8,731 | 6,971 | 8,704 | 8,694 | 7,520 | 6,683 | 7,377 | 7,395 | 7,573 | 6,355 | 6,633 | 6,170 | 6,287 | 5,701 | 6,960 | 4,223 | 4,740 | 4,066 | 4,394 | 4,151 | 3,872 | 3,756 | 3,810 | 3,080 | 2,680 | |||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
41,935 | 36,969 | 38,078 | 35,764 | 35,851 | 33,738 | 33,539 | 23,359 | 23,796 | 21,103 | 22,542 | 21,235 | 21,633 | 19,184 | 20,493 | 19,305 | 19,667 | 17,440 | 15,993 | 14,306 | 13,213 | 12,671 | 12,828 | 11,787 | 12,288 | 11,680 | 11,239 | 9,689 | 11,138 | 8,926 | 10,581 | 8,500 | 8,896 | 7,437 | 4,235 | 6,875 | 6,873 | 5,349 | 3,632 | 5,843 | 5,558 | 4,995 | -17.83 | 5,301 | 7,626 | 5,377 | 7,356 | 6,177 | 6,328 | 5,097 | 6,494 | 6,600 | 7,012 | 5,343 | 850.2 | 5,403 | 7,020 | 6,501 | 4,604 | 4,975 | 6,408 | 5,564 | 4,807 | 4,483 | 5,667 | 3,247 | 3,858 | 3,771 | 5,221 | 5,149 | 5,373 | 3,982 | 5,333 | 4,502 | 3,732 | 5,546 | 2,901 | 3,686 | 3,495 | 3,702 | 4,294 | 3,701 | 3,207 | 3,286 | 3,966 | 3,059 | 3,321 | 1,674 | 1,811 | 3,267 | 2,782 | 3,180 | 2,589 | 2,329 | 2,082 | 3,339 | 2,365 | 1,562 | 504.4 | 3,155 | 3,180 | 2,698 | 2,559 | 2,799 | 2,754 | 2,654 | 2,762 | 2,020 | 2,066 | 1,788 | 1,713 | 1,713 | 1,468 | 1,144 | 1,415 | 1,027 | 856 | |||||||||
| Average |
1234
|
42,071 | 39,549 | 38,728 | 35,853 | 36,076 | 33,822 | 33,728 | 29,198 | 29,746 | 26,378 | 28,178 | 26,544 | 27,041 | 23,980 | 25,616 | 24,131 | 24,583 | 21,800 | 19,991 | 17,883 | 16,516 | 15,838 | 16,035 | 14,733 | 15,359 | 14,599 | 14,048 | 12,111 | 13,923 | 11,157 | 13,226 | 10,625 | 11,120 | 9,296 | 5,294 | 8,593 | 8,592 | 6,686 | 4,540 | 7,304 | 6,948 | 6,244 | -14.86 | 6,627 | 9,533 | 6,721 | 9,195 | 7,721 | 7,910 | 6,372 | 8,118 | 8,249 | 8,766 | 6,679 | 1,063 | 6,754 | 8,775 | 8,126 | 5,755 | 6,219 | 8,010 | 6,955 | 6,009 | 5,604 | 7,083 | 4,058 | 4,823 | 4,714 | 6,526 | 6,436 | 6,716 | 4,978 | 6,666 | 5,628 | 4,665 | 6,932 | 3,626 | 4,607 | 4,368 | 4,628 | 5,368 | 4,626 | 4,009 | 4,107 | 4,957 | 3,824 | 4,151 | 2,092 | 2,264 | 4,083 | 3,478 | 3,975 | 3,236 | 2,911 | 2,602 | 4,174 | 2,956 | 1,952 | 630.5 | 3,944 | 3,975 | 3,372 | 3,199 | 3,499 | 3,442 | 3,318 | 3,452 | 2,524 | 2,582 | 2,235 | 2,141 | 2,141 | 1,835 | 1,430 | 1,769 | 1,283 | 1,070 | |||||||||
| High |
1234
|
42,527 | 39,897 | 39,761 | 36,026 | 36,444 | 34,032 | 33,922 | 35,038 | 35,695 | 31,654 | 33,813 | 31,853 | 32,450 | 28,776 | 30,739 | 28,957 | 29,500 | 26,160 | 23,989 | 21,460 | 19,819 | 19,006 | 19,242 | 17,680 | 18,431 | 17,519 | 16,858 | 14,534 | 16,708 | 13,389 | 15,871 | 12,750 | 13,344 | 11,155 | 6,353 | 10,312 | 10,310 | 8,024 | 5,447 | 8,765 | 8,338 | 7,492 | -11.89 | 7,952 | 11,440 | 8,065 | 11,034 | 9,266 | 9,492 | 7,646 | 9,741 | 9,899 | 10,519 | 8,014 | 1,275 | 8,105 | 10,530 | 9,751 | 6,906 | 7,463 | 9,612 | 8,346 | 7,211 | 6,725 | 8,500 | 4,870 | 5,788 | 5,657 | 7,831 | 7,723 | 8,059 | 5,973 | 7,999 | 6,753 | 5,598 | 8,319 | 4,351 | 5,529 | 5,242 | 5,554 | 6,442 | 5,552 | 4,811 | 4,928 | 5,949 | 4,589 | 4,982 | 2,511 | 2,716 | 4,900 | 4,174 | 4,770 | 3,883 | 3,493 | 3,122 | 5,009 | 3,548 | 2,343 | 756.6 | 4,733 | 4,770 | 4,046 | 3,839 | 4,199 | 4,131 | 3,981 | 4,143 | 3,029 | 3,099 | 2,682 | 2,570 | 2,570 | 2,202 | 1,716 | 2,123 | 1,540 | 1,284 | |||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
35,210 | 31,041 | 31,972 | 30,029 | 30,102 | 28,328 | 28,161 | 19,442 | 19,950 | 17,593 | 18,543 | 17,675 | 18,137 | 15,994 | 16,858 | 16,068 | 16,488 | 14,540 | 13,105 | 11,723 | 10,913 | 10,392 | 9,765 | 9,227 | 9,513 | 9,093 | 8,612 | 7,115 | 8,131 | 6,471 | 7,919 | 5,853 | 6,225 | 5,139 | 2,642 | 4,283 | 4,691 | 3,688 | 1,997 | 4,358 | 4,346 | 4,006 | -2,288 | 4,241 | 6,221 | 4,198 | 5,618 | 5,136 | 5,438 | 4,317 | 5,441 | 5,731 | 6,134 | 4,474 | 141.2 | 4,831 | 6,227 | 5,762 | 4,001 | 4,159 | 5,667 | 4,968 | 4,228 | 3,843 | 5,079 | 2,689 | 3,190 | 3,550 | 4,945 | 4,697 | 4,644 | 3,287 | 4,734 | 4,006 | 3,191 | 4,927 | 2,415 | 3,117 | 3,001 | 3,205 | 3,726 | 3,129 | 2,314 | 2,663 | 3,569 | 2,702 | 2,593 | 846.1 | 1,023 | 2,432 | 1,827 | 2,600 | 2,154 | 2,160 | 2,299 | 2,638 | 1,840 | 2,086 | 2,096 | 2,284 | 2,444 | 2,010 | 2,003 | 1,941 | 1,997 | 1,971 | 2,103 | 1,450 | 1,759 | 1,404 | 1,410 | 1,413 | 1,197 | 1,142 | 1,263 | 940.8 | 720.7 | |||||||||
| Average |
1234
|
35,325 | 33,207 | 32,518 | 30,104 | 30,292 | 28,399 | 28,319 | 24,303 | 24,938 | 21,992 | 23,179 | 22,094 | 22,671 | 19,992 | 21,072 | 20,085 | 20,610 | 18,175 | 16,382 | 14,654 | 13,641 | 12,989 | 12,206 | 11,533 | 11,892 | 11,367 | 10,765 | 8,893 | 10,164 | 8,088 | 9,898 | 7,316 | 7,781 | 6,423 | 3,303 | 5,354 | 5,864 | 4,610 | 2,496 | 5,448 | 5,432 | 5,008 | -1,906 | 5,301 | 7,776 | 5,248 | 7,022 | 6,421 | 6,797 | 5,396 | 6,802 | 7,164 | 7,667 | 5,592 | 176.5 | 6,039 | 7,784 | 7,203 | 5,001 | 5,199 | 7,084 | 6,210 | 5,285 | 4,804 | 6,349 | 3,362 | 3,987 | 4,438 | 6,181 | 5,871 | 5,805 | 4,108 | 5,917 | 5,008 | 3,989 | 6,159 | 3,019 | 3,897 | 3,752 | 4,006 | 4,657 | 3,911 | 2,893 | 3,329 | 4,461 | 3,378 | 3,241 | 1,058 | 1,278 | 3,039 | 2,284 | 3,251 | 2,692 | 2,700 | 2,874 | 3,298 | 2,300 | 2,607 | 2,620 | 2,855 | 3,055 | 2,513 | 2,504 | 2,426 | 2,496 | 2,464 | 2,629 | 1,812 | 2,199 | 1,755 | 1,763 | 1,766 | 1,497 | 1,427 | 1,579 | 1,176 | 900.8 | |||||||||
| High |
1234
|
35,708 | 33,500 | 33,386 | 30,250 | 30,600 | 28,575 | 28,483 | 29,163 | 29,925 | 26,390 | 27,815 | 26,512 | 27,205 | 23,991 | 25,286 | 24,102 | 24,732 | 21,810 | 19,658 | 17,584 | 16,369 | 15,587 | 14,648 | 13,840 | 14,270 | 13,640 | 12,918 | 10,672 | 12,197 | 9,706 | 11,878 | 8,780 | 9,337 | 7,708 | 3,964 | 6,425 | 7,037 | 5,532 | 2,995 | 6,538 | 6,518 | 6,009 | -1,525 | 6,361 | 9,331 | 6,297 | 8,427 | 7,705 | 8,157 | 6,475 | 8,162 | 8,597 | 9,201 | 6,711 | 211.8 | 7,246 | 9,340 | 8,644 | 6,001 | 6,239 | 8,501 | 7,452 | 6,343 | 5,764 | 7,618 | 4,034 | 4,784 | 5,326 | 7,418 | 7,046 | 6,966 | 4,930 | 7,101 | 6,009 | 4,787 | 7,391 | 3,623 | 4,676 | 4,502 | 4,807 | 5,588 | 4,693 | 3,471 | 3,995 | 5,353 | 4,053 | 3,889 | 1,269 | 1,534 | 3,647 | 2,741 | 3,901 | 3,231 | 3,240 | 3,449 | 3,958 | 2,760 | 3,129 | 3,144 | 3,426 | 3,666 | 3,015 | 3,005 | 2,912 | 2,995 | 2,956 | 3,155 | 2,174 | 2,639 | 2,106 | 2,115 | 2,120 | 1,796 | 1,712 | 1,895 | 1,411 | 1,081 | |||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
26,659 | 26,802 | 24,569 | 23,662 | 22,523 | 22,234 | 21,536 | 15,971 | 16,828 | 17,825 | 15,117 | 14,519 | 15,298 | 16,205 | 13,743 | 13,199 | 13,907 | 14,732 | 11,295 | 10,629 | 9,429 | 9,094 | 8,159 | 7,646 | 7,978 | 7,654 | 9,155 | 6,061 | 6,674 | 5,736 | 6,770 | 5,240 | -6,780 | 4,384 | 3,229 | 3,676 | 3,949 | 3,311 | 2,024 | 3,099 | 3,604 | 3,195 | -3,560 | 3,206 | 4,690 | 3,261 | 3,997 | 4,169 | 4,475 | 3,574 | 4,449 | 4,559 | 5,034 | 3,764 | -542.8 | 3,871 | 5,160 | 4,590 | 3,808 | 3,812 | 4,605 | 3,777 | 3,222 | 2,976 | 3,975 | 2,144 | 2,436 | 2,382 | 3,475 | 3,424 | 3,511 | 3,271 | 3,438 | 2,903 | 2,428 | 3,684 | 1,827 | 2,423 | 2,187 | 2,454 | 2,922 | 2,429 | 2,865 | 2,050 | 2,602 | 1,955 | 2,226 | 870.6 | 1,074 | 2,019 | 1,601 | 1,956 | 1,687 | 1,454 | 1,220 | 2,190 | 1,479 | 923.8 | 49.52 | 1,867 | 2,008 | 1,597 | 1,835 | 1,717 | 1,670 | 1,547 | 1,566 | 1,246 | 1,269 | 1,122 | 995.1 | 980.5 | 815.8 | 530.4 | 845.6 | 625.2 | 494 | |||||||||
| Average |
1234
|
29,137 | 27,403 | 25,175 | 24,038 | 23,271 | 23,135 | 21,914 | 19,964 | 21,035 | 22,282 | 18,896 | 18,149 | 19,122 | 20,256 | 17,179 | 16,499 | 17,384 | 18,415 | 14,119 | 13,286 | 11,786 | 11,367 | 10,199 | 9,557 | 9,972 | 9,567 | 11,443 | 7,576 | 8,343 | 7,170 | 8,462 | 6,551 | -5,650 | 5,480 | 4,036 | 4,595 | 4,937 | 4,138 | 2,530 | 3,873 | 4,505 | 3,994 | -2,967 | 4,008 | 5,863 | 4,077 | 4,996 | 5,211 | 5,594 | 4,467 | 5,561 | 5,699 | 6,292 | 4,705 | -452.3 | 4,839 | 6,450 | 5,738 | 4,760 | 4,765 | 5,756 | 4,721 | 4,027 | 3,720 | 4,968 | 2,680 | 3,045 | 2,977 | 4,344 | 4,280 | 4,388 | 4,089 | 4,298 | 3,629 | 3,035 | 4,605 | 2,283 | 3,029 | 2,734 | 3,067 | 3,653 | 3,036 | 3,581 | 2,563 | 3,253 | 2,444 | 2,783 | 1,088 | 1,342 | 2,524 | 2,001 | 2,445 | 2,108 | 1,817 | 1,525 | 2,738 | 1,848 | 1,155 | 61.9 | 2,334 | 2,510 | 1,996 | 2,294 | 2,146 | 2,088 | 1,933 | 1,957 | 1,558 | 1,586 | 1,402 | 1,244 | 1,226 | 1,020 | 663 | 1,057 | 781.5 | 617.5 | |||||||||
| High |
1234
|
30,264 | 28,004 | 26,085 | 24,564 | 24,319 | 23,511 | 22,216 | 23,956 | 25,242 | 26,738 | 22,676 | 21,778 | 22,947 | 24,307 | 20,614 | 19,799 | 20,861 | 22,098 | 16,943 | 15,943 | 14,143 | 13,640 | 12,239 | 11,469 | 11,967 | 11,481 | 13,732 | 9,091 | 10,011 | 8,603 | 10,155 | 7,861 | -4,520 | 6,576 | 4,843 | 5,514 | 5,924 | 4,966 | 3,036 | 4,648 | 5,406 | 4,792 | -2,373 | 4,809 | 7,036 | 4,892 | 5,996 | 6,253 | 6,712 | 5,361 | 6,673 | 6,839 | 7,550 | 5,646 | -361.9 | 5,807 | 7,740 | 6,886 | 5,712 | 5,718 | 6,907 | 5,666 | 4,832 | 4,464 | 5,962 | 3,217 | 3,654 | 3,572 | 5,213 | 5,136 | 5,266 | 4,907 | 5,157 | 4,355 | 3,642 | 5,526 | 2,740 | 3,635 | 3,280 | 3,681 | 4,384 | 3,644 | 4,297 | 3,076 | 3,904 | 2,932 | 3,339 | 1,306 | 1,611 | 3,029 | 2,401 | 2,934 | 2,530 | 2,181 | 1,830 | 3,286 | 2,218 | 1,386 | 74.29 | 2,801 | 3,012 | 2,395 | 2,753 | 2,576 | 2,506 | 2,320 | 2,349 | 1,869 | 1,904 | 1,683 | 1,493 | 1,471 | 1,224 | 795.6 | 1,268 | 937.8 | 741 | |||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
10,895 | 9,605 | 9,893 | 9,292 | 9,315 | 8,766 | 8,714 | 6,755 | 6,065 | 5,072 | 7,272 | 6,141 | 5,513 | 4,611 | 6,611 | 5,582 | 5,012 | 4,191 | 5,064 | 4,407 | 3,711 | 3,502 | 5,152 | 4,398 | 4,146 | 3,869 | 4,434 | 3,952 | 4,534 | 3,411 | 4,601 | 3,913 | 4,067 | 3,319 | 2,831 | 3,891 | 3,759 | 3,020 | 3,435 | 3,750 | 3,604 | 3,054 | 3,887 | 3,087 | 4,330 | 3,505 | 5,248 | 3,495 | 3,765 | 2,940 | 4,872 | 4,104 | 4,314 | 3,432 | 3,616 | 3,459 | 3,803 | 3,250 | 3,303 | 3,317 | 3,311 | 2,614 | 3,230 | 3,235 | 2,865 | 2,119 | 3,673 | 3,115 | 3,741 | 3,078 | 3,987 | 4,097 | 3,256 | 2,256 | 3,358 | 2,931 | 2,653 | 1,989 | 3,041 | 2,775 | 2,680 | 2,264 | 3,152 | 2,707 | 2,037 | 2,071 | 2,498 | 3,276 | 2,332 | 1,526 | 2,748 | 1,256 | 1,408 | 748.3 | 1,462 | 1,189 | 1,497 | 959 | 1,215 | 1,095 | 1,149 | 874.4 | 1,031 | 877 | 1,051 | 738.4 | 541.9 | 741 | 697 | 619.3 | 767.8 | 684.2 | 707 | 706.4 | 670.4 | 510.6 | 545.3 | |||||||||
| Average |
1234
|
10,931 | 10,276 | 10,062 | 9,315 | 9,373 | 8,788 | 8,763 | 8,443 | 7,581 | 6,340 | 9,090 | 7,676 | 6,892 | 5,763 | 8,264 | 6,978 | 6,265 | 5,239 | 6,330 | 5,509 | 4,639 | 4,377 | 6,440 | 5,497 | 5,183 | 4,837 | 5,542 | 4,940 | 5,668 | 4,263 | 5,752 | 4,891 | 5,084 | 4,148 | 3,539 | 4,863 | 4,699 | 3,775 | 4,294 | 4,688 | 4,505 | 3,818 | 4,859 | 3,859 | 5,412 | 4,381 | 6,560 | 4,368 | 4,707 | 3,675 | 6,091 | 5,129 | 5,392 | 4,290 | 4,520 | 4,324 | 4,754 | 4,063 | 4,129 | 4,146 | 4,139 | 3,267 | 4,038 | 4,044 | 3,581 | 2,648 | 4,591 | 3,894 | 4,676 | 3,847 | 4,984 | 5,121 | 4,070 | 2,819 | 4,197 | 3,663 | 3,316 | 2,487 | 3,801 | 3,469 | 3,350 | 2,829 | 3,940 | 3,384 | 2,546 | 2,589 | 3,123 | 4,095 | 2,915 | 1,908 | 3,435 | 1,570 | 1,760 | 935.3 | 1,827 | 1,486 | 1,872 | 1,199 | 1,519 | 1,369 | 1,437 | 1,093 | 1,289 | 1,096 | 1,314 | 922.9 | 677.3 | 926.2 | 871.2 | 774.2 | 959.8 | 855.2 | 883.8 | 883 | 838 | 638.2 | 681.7 | |||||||||
| High |
1234
|
11,049 | 10,366 | 10,331 | 9,360 | 9,469 | 8,842 | 8,814 | 10,132 | 9,097 | 7,607 | 10,908 | 9,211 | 8,270 | 6,916 | 9,917 | 8,374 | 7,518 | 6,287 | 7,596 | 6,611 | 5,566 | 5,253 | 7,728 | 6,596 | 6,219 | 5,804 | 6,651 | 5,928 | 6,801 | 5,116 | 6,902 | 5,869 | 6,101 | 4,978 | 4,247 | 5,836 | 5,639 | 4,530 | 5,153 | 5,626 | 5,406 | 4,582 | 5,831 | 4,631 | 6,494 | 5,257 | 7,871 | 5,242 | 5,648 | 4,410 | 7,309 | 6,155 | 6,471 | 5,148 | 5,425 | 5,189 | 5,704 | 4,876 | 4,954 | 4,976 | 4,966 | 3,921 | 4,845 | 4,853 | 4,297 | 3,178 | 5,509 | 4,673 | 5,612 | 4,617 | 5,981 | 6,146 | 4,884 | 3,383 | 5,036 | 4,396 | 3,979 | 2,984 | 4,561 | 4,163 | 4,020 | 3,395 | 4,728 | 4,061 | 3,055 | 3,106 | 3,748 | 4,914 | 3,498 | 2,289 | 4,122 | 1,884 | 2,111 | 1,122 | 2,192 | 1,783 | 2,246 | 1,439 | 1,823 | 1,642 | 1,724 | 1,312 | 1,546 | 1,315 | 1,577 | 1,108 | 812.8 | 1,112 | 1,045 | 929 | 1,152 | 1,026 | 1,061 | 1,060 | 1,006 | 765.9 | 818 | |||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3.57 | 3.59 | 3.29 | 3.17 | 3.02 | 2.98 | 2.89 | 2.73 | 2.62 | 2.56 | 2.48 | 2.18 | 2.23 | 2.24 | 2.23 | 2.13 | 2.25 | 2.02 | 1.86 | 1.73 | 1.6 | 1.5 | 1.3 | 1.24 | 1.28 | 1.21 | 1.18 | 0.972 | 0.86 | 0.62 | 0.82 | 0.6 | 0.62 | 0.48 | 0.35 | 0.54 | 0.6 | 0.48 | 0.38 | 0.53 | 0.51 | 0.41 | 0.42 | 0.33 | 0.57 | 0.35 | 0.52 | 0.46 | 0.46 | 0.37 | 0.67 | 0.51 | 0.59 | 0.47 | 0.46 | 0.43 | 0.59 | 0.54 | 0.38 | 0.41 | 0.47 | 0.38 | 0.33 | 0.31 | 0.35 | 0.19 | 0.29 | 0.31 | 0.41 | 0.37 | 0.38 | 0.33 | 0.34 | 0.26 | 0.31 | 0.34 | 0.16 | 0.22 | 0.23 | 0.27 | 0.26 | 0.23 | 0.24 | 0.26 | 0.25 | 0.23 | 0.24 | 0.19 | 0.21 | 0.22 | 0.2 | 0.17 | 0.15 | 0.11 | 0.17 | 0.2 | 0.14 | 0.14 | 0.16 | 0.16 | 0.18 | 0.15 | 0.16 | 0.14 | 0.14 | 0.12 | 0.13 | 0.1 | 0.1 | 0.08 | 0.09 | 0.09 | 0.07 | 0.07 | 0.08 | 0.05 | 0.04 | |||||||||
| Average |
1234
|
3.91 | 3.67 | 3.37 | 3.22 | 3.12 | 3.1 | 2.94 | 2.82 | 2.77 | 2.65 | 2.55 | 2.24 | 2.29 | 2.3 | 2.29 | 2.19 | 2.32 | 2.08 | 1.92 | 1.78 | 1.64 | 1.54 | 1.34 | 1.27 | 1.32 | 1.25 | 1.21 | 1 | 1.08 | 0.78 | 1.03 | 0.75 | 0.78 | 0.6 | 0.44 | 0.67 | 0.75 | 0.6 | 0.47 | 0.66 | 0.64 | 0.51 | 0.52 | 0.41 | 0.71 | 0.44 | 0.65 | 0.58 | 0.58 | 0.46 | 0.84 | 0.64 | 0.74 | 0.59 | 0.57 | 0.54 | 0.74 | 0.68 | 0.47 | 0.51 | 0.59 | 0.48 | 0.41 | 0.39 | 0.44 | 0.24 | 0.36 | 0.39 | 0.51 | 0.46 | 0.48 | 0.41 | 0.42 | 0.33 | 0.39 | 0.43 | 0.2 | 0.27 | 0.29 | 0.34 | 0.33 | 0.29 | 0.3 | 0.32 | 0.31 | 0.29 | 0.3 | 0.24 | 0.26 | 0.28 | 0.25 | 0.21 | 0.19 | 0.14 | 0.21 | 0.25 | 0.17 | 0.18 | 0.2 | 0.2 | 0.22 | 0.19 | 0.2 | 0.18 | 0.18 | 0.15 | 0.16 | 0.13 | 0.12 | 0.1 | 0.11 | 0.11 | 0.09 | 0.09 | 0.1 | 0.06 | 0.05 | |||||||||
| High |
1234
|
4.06 | 3.75 | 3.5 | 3.29 | 3.26 | 3.15 | 2.98 | 2.97 | 3 | 2.74 | 2.61 | 2.29 | 2.35 | 2.36 | 2.35 | 2.24 | 2.37 | 2.13 | 1.96 | 1.82 | 1.68 | 1.58 | 1.37 | 1.3 | 1.35 | 1.28 | 1.24 | 1.02 | 1.3 | 0.94 | 1.24 | 0.9 | 0.94 | 0.72 | 0.53 | 0.8 | 0.9 | 0.72 | 0.56 | 0.79 | 0.77 | 0.61 | 0.62 | 0.49 | 0.85 | 0.53 | 0.78 | 0.7 | 0.7 | 0.55 | 1.01 | 0.77 | 0.89 | 0.71 | 0.68 | 0.65 | 0.89 | 0.82 | 0.56 | 0.61 | 0.71 | 0.58 | 0.49 | 0.47 | 0.53 | 0.29 | 0.43 | 0.47 | 0.61 | 0.55 | 0.58 | 0.49 | 0.5 | 0.4 | 0.47 | 0.52 | 0.24 | 0.32 | 0.35 | 0.41 | 0.4 | 0.35 | 0.36 | 0.38 | 0.37 | 0.35 | 0.36 | 0.29 | 0.31 | 0.34 | 0.3 | 0.25 | 0.23 | 0.17 | 0.25 | 0.3 | 0.2 | 0.22 | 0.24 | 0.24 | 0.26 | 0.23 | 0.24 | 0.22 | 0.22 | 0.18 | 0.19 | 0.16 | 0.14 | 0.12 | 0.13 | 0.13 | 0.11 | 0.11 | 0.12 | 0.07 | 0.06 | |||||||||