| 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
|
10 | 11 | 12 | 12 | 13 | 12 | 13 | 12 | 13 | 5 | 5 | 10 | 6 | 4 | 4 | 8 | 6 | 5 | 5 | 9 | 10 | 16 | 9 | 10 | 8 | 8 | 11 | 8 | 18 | 19 | 8 | 7 | 13 | 12 | 11 | 19 | 15 | 15 | 9 | 8 | 12 | 11 | 16 | 7 | 20 | 9 | 8 | 9 | 20 | 19 | 12 | 7 | 12 | 10 | 16 | 9 | 17 | 8 | 13 | 8 | 20 | 10 | 10 | 14 | 17 | 19 | 20 | 18 | 14 | 18 | 15 | 16 | 9 | 15 | 18 | 20 | 11 | 20 | 12 | 20 | 17 | 13 | 20 | 16 | 16 | 17 | 12 | 14 | 17 | 20 | 14 | 7 | 14 | 10 | 19 | 20 | 11 | 10 | 10 | 19 | 19 | 20 | 8 | 19 | 13 | 10 | 15 | 17 | 16 | 20 | 11 | 10 | 11 | 12 | 7 | 9 | 16 | |||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
22,007 | 22,071 | 20,486 | 19,802 | 21,299 | 21,656 | 20,615 | 20,265 | 21,174 | 21,278 | 19,730 | 19,010 | 20,456 | 20,081 | 19,133 | 18,444 | 20,050 | 19,549 | 18,116 | 17,710 | 19,000 | 18,119 | 16,708 | 17,066 | 18,159 | 17,202 | 16,621 | 16,135 | 13,504 | 12,994 | 12,641 | 12,764 | 13,331 | 13,200 | 11,804 | 12,224 | 13,235 | 12,573 | 12,066 | 12,018 | 12,751 | 12,817 | 12,580 | 13,544 | 15,773 | 15,017 | 10,335 | 15,260 | 16,740 | 16,139 | 14,869 | 15,979 | 16,140 | 15,026 | 15,184 | 15,983 | 17,079 | 17,224 | 15,971 | 16,080 | 16,072 | 15,782 | 15,567 | 15,158 | 16,031 | 14,799 | 14,743 | 13,611 | 15,810 | 15,972 | 14,424 | 15,825 | 16,659 | 15,323 | 15,187 | 14,955 | 15,592 | 14,838 | 14,009 | 13,348 | 14,032 | 11,679 | 11,199 | 11,067 | 11,240 | 10,842 | 9,938 | 10,230 | 10,412 | 9,756 | 8,736 | 8,525 | 8,804 | 7,990 | 7,921 | 7,727 | 8,322 | 7,650 | 7,410 | 7,397 | 7,969 | 9,063 | 7,453 | 7,826 | 8,470 | 7,935 | 7,280 | 6,752 | 7,947 | 7,413 | 7,112 | 6,883 | 7,713 | 7,297 | 6,818 | 6,798 | 7,092 | |||||||||
| Average |
1234
|
22,297 | 22,182 | 20,841 | 20,154 | 21,578 | 21,986 | 20,725 | 20,435 | 21,476 | 21,580 | 20,010 | 19,280 | 20,746 | 20,366 | 19,404 | 18,706 | 20,335 | 19,826 | 18,373 | 17,961 | 19,269 | 18,376 | 16,946 | 17,308 | 18,417 | 17,446 | 16,857 | 16,364 | 16,880 | 16,243 | 15,801 | 15,955 | 16,664 | 16,500 | 14,755 | 15,280 | 16,544 | 15,716 | 15,083 | 15,022 | 15,939 | 16,021 | 15,725 | 16,930 | 19,716 | 18,771 | 12,919 | 19,074 | 20,925 | 20,174 | 18,586 | 19,974 | 20,176 | 18,782 | 18,980 | 19,979 | 21,349 | 21,530 | 19,964 | 20,100 | 20,090 | 19,727 | 19,459 | 18,947 | 20,039 | 18,499 | 18,429 | 17,013 | 19,763 | 19,964 | 18,030 | 19,782 | 20,823 | 19,153 | 18,984 | 18,694 | 19,490 | 18,547 | 17,512 | 16,684 | 17,540 | 14,598 | 13,999 | 13,833 | 14,051 | 13,553 | 12,422 | 12,788 | 13,014 | 12,195 | 10,920 | 10,656 | 11,005 | 9,987 | 9,901 | 9,659 | 10,403 | 9,563 | 9,263 | 9,247 | 9,961 | 11,328 | 9,316 | 9,783 | 10,588 | 9,919 | 9,100 | 8,440 | 9,934 | 9,266 | 8,890 | 8,603 | 9,641 | 9,121 | 8,522 | 8,497 | 8,865 | |||||||||
| High |
1234
|
22,808 | 22,312 | 21,058 | 20,457 | 21,778 | 22,127 | 21,005 | 20,545 | 22,032 | 21,918 | 20,324 | 19,582 | 21,071 | 20,685 | 19,708 | 18,999 | 20,653 | 20,137 | 18,660 | 18,242 | 19,571 | 18,664 | 17,211 | 17,579 | 18,705 | 17,719 | 17,121 | 16,620 | 20,256 | 19,492 | 18,961 | 19,146 | 19,997 | 19,800 | 17,706 | 18,336 | 19,853 | 18,859 | 18,099 | 18,027 | 19,127 | 19,225 | 18,870 | 20,316 | 23,660 | 22,525 | 15,503 | 22,889 | 25,110 | 24,209 | 22,303 | 23,969 | 24,211 | 22,539 | 22,775 | 23,975 | 25,618 | 25,836 | 23,957 | 24,120 | 24,108 | 23,673 | 23,351 | 22,736 | 24,047 | 22,199 | 22,114 | 20,416 | 23,716 | 23,957 | 21,636 | 23,738 | 24,988 | 22,984 | 22,781 | 22,433 | 23,388 | 22,257 | 21,014 | 20,021 | 21,048 | 17,518 | 16,799 | 16,600 | 16,861 | 16,264 | 14,906 | 15,345 | 15,617 | 14,634 | 13,104 | 12,787 | 13,206 | 11,985 | 11,882 | 11,590 | 12,484 | 11,475 | 11,115 | 11,096 | 11,953 | 13,594 | 11,179 | 11,740 | 12,706 | 11,903 | 10,920 | 10,128 | 11,921 | 11,119 | 10,667 | 10,324 | 11,569 | 10,945 | 10,226 | 10,196 | 10,638 | |||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
6,501 | 6,520 | 6,051 | 5,849 | 6,291 | 6,397 | 6,089 | 4,557 | 5,782 | 5,583 | 5,762 | 4,142 | 5,257 | 5,075 | 5,238 | 3,766 | 4,779 | 4,614 | 3,349 | 3,528 | 4,137 | 4,140 | 3,029 | 3,362 | 4,072 | 3,688 | -4,729 | 3,176 | 3,622 | 3,657 | 2,428 | 3,192 | 3,645 | 3,599 | 2,750 | 3,181 | 7,377 | 3,368 | 2,699 | 3,478 | 3,733 | 3,369 | 1,595 | 2,952 | 3,520 | 3,018 | 3,176 | 3,315 | 4,228 | 3,934 | 2,697 | 3,229 | 4,401 | 3,346 | 3,951 | 3,415 | 2,826 | 4,036 | 3,241 | 3,674 | 3,876 | 4,060 | 2,966 | 3,781 | 5,306 | 4,105 | 3,528 | 3,478 | 5,378 | 4,170 | 2,920 | 3,575 | 4,171 | 3,868 | 3,129 | 3,531 | 3,790 | 3,680 | 2,707 | 2,988 | 3,345 | 2,653 | 2,041 | 2,322 | 2,623 | 2,644 | 1,866 | 2,063 | 2,419 | 2,359 | 1,463 | 1,794 | 2,090 | 2,001 | 1,400 | 1,524 | 1,853 | 1,573 | 498.2 | 1,385 | 1,764 | 1,977 | 1,146 | 1,358 | 1,822 | 1,810 | 1,296 | 1,437 | 1,738 | 1,688 | 1,102 | 1,419 | 1,584 | 1,603 | 1,121 | 1,297 | 1,373 | |||||||||
| Average |
1234
|
6,586 | 6,552 | 6,156 | 5,953 | 6,374 | 6,494 | 6,122 | 5,696 | 7,228 | 6,979 | 7,202 | 5,178 | 6,571 | 6,344 | 6,547 | 4,707 | 5,974 | 5,768 | 4,186 | 4,410 | 5,171 | 5,175 | 3,786 | 4,203 | 5,090 | 4,610 | -3,941 | 3,970 | 4,527 | 4,571 | 3,035 | 3,990 | 4,556 | 4,499 | 3,437 | 3,977 | 9,222 | 4,210 | 3,374 | 4,347 | 4,666 | 4,212 | 1,994 | 3,690 | 4,400 | 3,773 | 3,970 | 4,144 | 5,285 | 4,918 | 3,371 | 4,036 | 5,501 | 4,183 | 4,939 | 4,269 | 3,532 | 5,045 | 4,051 | 4,593 | 4,845 | 5,075 | 3,708 | 4,726 | 6,632 | 5,132 | 4,410 | 4,347 | 6,723 | 5,213 | 3,650 | 4,468 | 5,214 | 4,835 | 3,911 | 4,414 | 4,737 | 4,600 | 3,383 | 3,735 | 4,181 | 3,316 | 2,551 | 2,903 | 3,279 | 3,304 | 2,333 | 2,579 | 3,024 | 2,949 | 1,829 | 2,243 | 2,613 | 2,502 | 1,750 | 1,904 | 2,316 | 1,966 | 622.8 | 1,731 | 2,205 | 2,471 | 1,433 | 1,698 | 2,278 | 2,263 | 1,620 | 1,797 | 2,173 | 2,110 | 1,378 | 1,774 | 1,980 | 2,004 | 1,401 | 1,621 | 1,716 | |||||||||
| High |
1234
|
6,737 | 6,591 | 6,220 | 6,043 | 6,433 | 6,536 | 6,205 | 6,835 | 8,674 | 8,374 | 8,642 | 6,214 | 7,885 | 7,613 | 7,857 | 5,649 | 7,168 | 6,921 | 5,023 | 5,292 | 6,205 | 6,210 | 4,543 | 5,043 | 6,108 | 5,532 | -3,153 | 4,764 | 5,433 | 5,485 | 3,642 | 4,788 | 5,467 | 5,399 | 4,125 | 4,772 | 11,066 | 5,052 | 4,048 | 5,216 | 5,599 | 5,054 | 2,393 | 4,428 | 5,280 | 4,528 | 4,765 | 4,973 | 6,342 | 5,902 | 4,045 | 4,843 | 6,601 | 5,019 | 5,927 | 5,122 | 4,239 | 6,054 | 4,861 | 5,511 | 5,814 | 6,091 | 4,449 | 5,671 | 7,959 | 6,158 | 5,293 | 5,217 | 8,068 | 6,255 | 4,380 | 5,362 | 6,256 | 5,802 | 4,693 | 5,297 | 5,685 | 5,520 | 4,060 | 4,482 | 5,017 | 3,979 | 3,061 | 3,483 | 3,935 | 3,965 | 2,799 | 3,095 | 3,629 | 3,539 | 2,195 | 2,692 | 3,136 | 3,002 | 2,100 | 2,285 | 2,779 | 2,360 | 747.3 | 2,077 | 2,646 | 2,965 | 1,719 | 2,038 | 2,734 | 2,716 | 1,944 | 2,156 | 2,608 | 2,533 | 1,654 | 2,129 | 2,376 | 2,405 | 1,681 | 1,945 | 2,060 | |||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
5,809 | 5,826 | 5,407 | 5,227 | 5,622 | 5,716 | 5,441 | 3,774 | 4,972 | 4,801 | 3,192 | 3,431 | 4,520 | 4,365 | 2,902 | 3,119 | 4,109 | 3,968 | 2,701 | 2,850 | 3,933 | 3,600 | 2,371 | 2,665 | 3,455 | 3,072 | -5,934 | 2,508 | 3,014 | 2,765 | 2,046 | 2,583 | 3,062 | 2,960 | 2,147 | 2,631 | 3,042 | 2,863 | 1,866 | 2,525 | 2,894 | 2,919 | 704.8 | 2,508 | 3,353 | 2,352 | 2,392 | 2,684 | 3,611 | 3,321 | 2,052 | 2,639 | 3,237 | 2,832 | 2,291 | 2,611 | 2,151 | 3,467 | 2,564 | 3,049 | 3,315 | 3,529 | 2,425 | 3,136 | 3,540 | 3,307 | 2,822 | 2,835 | 3,401 | 3,557 | 2,521 | 3,248 | 3,732 | 3,415 | 2,680 | 2,917 | 3,438 | 3,202 | 2,316 | 2,593 | 2,978 | 2,413 | 1,806 | 2,080 | 2,388 | 2,264 | 1,640 | 1,808 | 2,159 | 2,114 | 1,175 | 1,566 | 1,798 | 1,712 | 1,088 | 1,291 | 1,491 | 1,380 | -64.88 | 1,012 | 1,339 | 1,594 | 728 | 1,056 | 1,474 | 1,478 | 675.6 | 1,218 | 1,470 | 1,461 | 852.5 | 1,175 | 1,350 | 1,356 | 790.1 | 1,071 | 1,180 | |||||||||
| Average |
1234
|
5,886 | 5,855 | 5,501 | 5,320 | 5,696 | 5,804 | 5,471 | 4,718 | 6,215 | 6,001 | 3,990 | 4,289 | 5,650 | 5,456 | 3,627 | 3,899 | 5,137 | 4,960 | 3,376 | 3,562 | 4,917 | 4,500 | 2,964 | 3,331 | 4,318 | 3,840 | -4,945 | 3,135 | 3,767 | 3,456 | 2,558 | 3,229 | 3,827 | 3,700 | 2,684 | 3,289 | 3,802 | 3,579 | 2,333 | 3,156 | 3,617 | 3,649 | 881.1 | 3,135 | 4,192 | 2,940 | 2,990 | 3,355 | 4,514 | 4,151 | 2,565 | 3,299 | 4,047 | 3,539 | 2,864 | 3,264 | 2,688 | 4,334 | 3,205 | 3,811 | 4,144 | 4,411 | 3,031 | 3,920 | 4,426 | 4,133 | 3,528 | 3,544 | 4,251 | 4,446 | 3,151 | 4,060 | 4,665 | 4,269 | 3,349 | 3,646 | 4,298 | 4,002 | 2,894 | 3,241 | 3,723 | 3,017 | 2,257 | 2,600 | 2,985 | 2,830 | 2,050 | 2,260 | 2,699 | 2,643 | 1,469 | 1,957 | 2,248 | 2,139 | 1,360 | 1,614 | 1,864 | 1,725 | -54.07 | 1,265 | 1,674 | 1,992 | 910 | 1,320 | 1,842 | 1,847 | 844.5 | 1,522 | 1,837 | 1,826 | 1,066 | 1,469 | 1,688 | 1,694 | 987.6 | 1,338 | 1,475 | |||||||||
| High |
1234
|
6,020 | 5,889 | 5,558 | 5,400 | 5,749 | 5,841 | 5,544 | 5,662 | 7,458 | 7,202 | 4,788 | 5,147 | 6,780 | 6,547 | 4,353 | 4,679 | 6,164 | 5,952 | 4,051 | 4,275 | 5,900 | 5,400 | 3,557 | 3,997 | 5,182 | 4,608 | -3,956 | 3,762 | 4,521 | 4,147 | 3,070 | 3,874 | 4,593 | 4,440 | 3,221 | 3,946 | 4,562 | 4,294 | 2,800 | 3,787 | 4,341 | 4,379 | 1,057 | 3,762 | 5,030 | 3,528 | 3,587 | 4,026 | 5,417 | 4,981 | 3,078 | 3,958 | 4,856 | 4,247 | 3,437 | 3,916 | 3,226 | 5,201 | 3,846 | 4,573 | 4,973 | 5,293 | 3,637 | 4,704 | 5,311 | 4,960 | 4,233 | 4,252 | 5,101 | 5,335 | 3,781 | 4,872 | 5,598 | 5,123 | 4,019 | 4,375 | 5,157 | 4,802 | 3,473 | 3,889 | 4,467 | 3,620 | 2,709 | 3,120 | 3,582 | 3,396 | 2,460 | 2,712 | 3,239 | 3,172 | 1,763 | 2,348 | 2,698 | 2,567 | 1,632 | 1,936 | 2,237 | 2,069 | -43.26 | 1,518 | 2,009 | 2,391 | 1,092 | 1,584 | 2,210 | 2,216 | 1,013 | 1,827 | 2,204 | 2,191 | 1,279 | 1,762 | 2,026 | 2,033 | 1,185 | 1,606 | 1,770 | |||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
4,378 | 4,502 | 3,401 | 3,661 | 4,408 | 4,360 | 3,282 | 3,147 | 4,063 | 3,930 | 2,708 | 2,861 | 3,694 | 3,573 | 2,462 | 2,601 | 3,358 | 3,248 | 2,217 | 2,461 | 2,818 | 2,916 | 1,907 | 2,251 | 2,865 | 2,573 | -5,990 | 2,132 | 2,471 | 2,489 | 1,446 | 1,968 | 1,908 | 2,261 | 1,613 | 1,975 | 6,181 | 2,060 | 1,455 | 2,093 | 2,408 | 2,015 | 394.9 | 1,722 | 2,015 | 1,592 | 1,973 | 2,025 | 2,720 | 2,422 | 1,461 | 1,989 | 2,924 | 2,017 | 2,716 | 1,908 | 1,327 | 2,419 | 1,959 | 2,322 | 2,594 | 2,416 | 1,796 | 2,043 | 3,543 | 2,459 | 1,952 | 1,986 | 4,003 | 2,542 | 1,980 | 2,141 | 2,589 | 2,380 | 1,787 | 2,010 | 2,262 | 2,131 | 1,490 | 1,711 | 1,948 | 1,602 | 1,176 | 1,331 | 1,586 | 1,579 | 1,053 | 1,200 | 1,432 | 1,409 | 764 | 1,018 | 1,195 | 1,150 | 708.3 | 810.9 | 1,039 | 864.4 | -370.8 | 694 | 934.4 | 1,035 | 397.5 | 602.4 | 900.8 | 917.6 | 318.9 | 760.7 | 913.6 | 909.7 | 526.7 | 744.8 | 836.8 | 847.3 | 465.5 | 682.1 | 732.3 | |||||||||
| Average |
1234
|
4,498 | 4,599 | 3,446 | 3,685 | 4,505 | 4,602 | 3,330 | 3,934 | 5,079 | 4,913 | 3,385 | 3,576 | 4,617 | 4,466 | 3,077 | 3,251 | 4,197 | 4,060 | 2,771 | 3,077 | 3,522 | 3,644 | 2,384 | 2,814 | 3,581 | 3,216 | -4,991 | 2,665 | 3,088 | 3,111 | 1,807 | 2,460 | 2,386 | 2,827 | 2,016 | 2,468 | 7,726 | 2,576 | 1,819 | 2,616 | 3,010 | 2,519 | 493.6 | 2,153 | 2,519 | 1,990 | 2,466 | 2,532 | 3,399 | 3,027 | 1,826 | 2,486 | 3,655 | 2,521 | 3,395 | 2,385 | 1,659 | 3,024 | 2,449 | 2,903 | 3,242 | 3,019 | 2,245 | 2,553 | 4,429 | 3,073 | 2,440 | 2,482 | 5,004 | 3,177 | 2,475 | 2,677 | 3,236 | 2,975 | 2,234 | 2,512 | 2,828 | 2,663 | 1,863 | 2,139 | 2,435 | 2,002 | 1,470 | 1,664 | 1,982 | 1,973 | 1,317 | 1,500 | 1,790 | 1,761 | 955 | 1,273 | 1,494 | 1,437 | 885.4 | 1,014 | 1,299 | 1,081 | -309 | 867.5 | 1,168 | 1,294 | 496.9 | 753 | 1,126 | 1,147 | 398.7 | 950.9 | 1,142 | 1,137 | 658.4 | 931 | 1,046 | 1,059 | 581.9 | 852.6 | 915.4 | |||||||||
| High |
1234
|
4,691 | 4,671 | 3,536 | 3,755 | 4,601 | 4,699 | 3,379 | 4,720 | 6,095 | 5,896 | 4,062 | 4,291 | 5,541 | 5,360 | 3,692 | 3,901 | 5,037 | 4,872 | 3,326 | 3,692 | 4,227 | 4,373 | 2,861 | 3,376 | 4,298 | 3,860 | -3,993 | 3,198 | 3,706 | 3,733 | 2,168 | 2,952 | 2,863 | 3,392 | 2,419 | 2,962 | 9,272 | 3,091 | 2,183 | 3,139 | 3,612 | 3,023 | 592.3 | 2,584 | 3,023 | 2,388 | 2,959 | 3,038 | 4,079 | 3,632 | 2,192 | 2,983 | 4,386 | 3,025 | 4,074 | 2,862 | 1,990 | 3,629 | 2,939 | 3,483 | 3,891 | 3,623 | 2,694 | 3,064 | 5,315 | 3,688 | 2,928 | 2,979 | 6,005 | 3,813 | 2,970 | 3,212 | 3,884 | 3,570 | 2,680 | 3,014 | 3,393 | 3,196 | 2,235 | 2,566 | 2,922 | 2,403 | 1,764 | 1,996 | 2,379 | 2,368 | 1,580 | 1,800 | 2,148 | 2,113 | 1,146 | 1,528 | 1,793 | 1,725 | 1,062 | 1,216 | 1,559 | 1,297 | -247.2 | 1,041 | 1,402 | 1,552 | 596.3 | 903.6 | 1,351 | 1,376 | 478.4 | 1,141 | 1,370 | 1,364 | 790 | 1,117 | 1,255 | 1,271 | 698.3 | 1,023 | 1,098 | |||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
5,863 | 5,880 | 5,458 | 5,275 | 5,674 | 5,769 | 5,492 | 4,719 | 4,927 | 4,731 | 4,538 | 4,290 | 4,479 | 4,301 | 4,126 | 3,900 | 4,072 | 3,910 | 4,284 | 4,067 | 3,738 | 3,337 | 3,593 | 3,893 | 3,768 | 3,427 | 3,812 | 3,733 | 3,576 | 3,619 | 3,667 | 3,638 | 3,614 | 3,716 | 3,518 | 3,452 | 3,676 | 3,526 | 3,892 | 3,441 | 3,456 | 3,569 | 4,225 | 4,544 | 5,209 | 5,062 | 4,568 | 5,046 | 5,234 | 4,995 | 5,345 | 5,308 | 4,903 | 4,614 | 4,976 | 5,252 | 5,274 | 5,218 | 5,298 | 5,216 | 5,292 | 4,651 | 5,273 | 4,730 | 5,047 | 4,432 | 4,599 | 4,200 | 5,014 | 4,886 | 4,344 | 5,039 | 5,120 | 4,841 | 5,038 | 4,793 | 4,812 | 4,633 | 4,710 | 4,301 | 4,372 | 3,613 | 3,668 | 3,533 | 3,509 | 3,363 | 3,330 | 3,401 | 3,272 | 2,938 | 2,946 | 2,644 | 2,614 | 2,457 | 2,570 | 2,479 | 2,560 | 2,265 | 2,653 | 2,358 | 2,390 | 2,583 | 2,541 | 2,509 | 2,546 | 2,293 | 2,209 | 1,918 | 2,178 | 1,913 | 2,191 | 1,656 | 2,105 | 1,877 | 1,968 | 1,912 | 1,981 | |||||||||
| Average |
1234
|
5,940 | 5,909 | 5,552 | 5,369 | 5,749 | 5,857 | 5,521 | 5,899 | 6,159 | 5,914 | 5,673 | 5,362 | 5,599 | 5,377 | 5,157 | 4,875 | 5,090 | 4,888 | 5,355 | 5,084 | 4,672 | 4,171 | 4,492 | 4,866 | 4,711 | 4,283 | 4,765 | 4,666 | 4,470 | 4,524 | 4,584 | 4,547 | 4,518 | 4,646 | 4,397 | 4,315 | 4,595 | 4,408 | 4,865 | 4,301 | 4,320 | 4,462 | 5,282 | 5,680 | 6,511 | 6,327 | 5,709 | 6,307 | 6,543 | 6,244 | 6,682 | 6,635 | 6,129 | 5,767 | 6,220 | 6,565 | 6,593 | 6,522 | 6,622 | 6,520 | 6,615 | 5,813 | 6,592 | 5,912 | 6,309 | 5,540 | 5,748 | 5,250 | 6,267 | 6,108 | 5,430 | 6,299 | 6,400 | 6,051 | 6,298 | 5,991 | 6,015 | 5,791 | 5,888 | 5,377 | 5,465 | 4,517 | 4,585 | 4,416 | 4,386 | 4,204 | 4,163 | 4,252 | 4,090 | 3,673 | 3,683 | 3,305 | 3,267 | 3,071 | 3,213 | 3,099 | 3,200 | 2,831 | 3,317 | 2,947 | 2,988 | 3,229 | 3,176 | 3,136 | 3,183 | 2,866 | 2,762 | 2,397 | 2,722 | 2,391 | 2,739 | 2,070 | 2,631 | 2,346 | 2,460 | 2,390 | 2,476 | |||||||||
| High |
1234
|
6,076 | 5,944 | 5,610 | 5,450 | 5,802 | 5,895 | 5,596 | 7,078 | 7,391 | 7,097 | 6,807 | 6,435 | 6,719 | 6,452 | 6,188 | 5,850 | 6,108 | 5,865 | 6,426 | 6,101 | 5,606 | 5,005 | 5,390 | 5,840 | 5,653 | 5,140 | 5,718 | 5,599 | 5,364 | 5,429 | 5,501 | 5,457 | 5,421 | 5,575 | 5,277 | 5,178 | 5,514 | 5,290 | 5,839 | 5,162 | 5,184 | 5,354 | 6,338 | 6,816 | 7,813 | 7,592 | 6,851 | 7,568 | 7,852 | 7,493 | 8,018 | 7,962 | 7,355 | 6,921 | 7,464 | 7,878 | 7,911 | 7,826 | 7,947 | 7,823 | 7,937 | 6,976 | 7,910 | 7,094 | 7,571 | 6,647 | 6,898 | 6,300 | 7,520 | 7,329 | 6,516 | 7,559 | 7,680 | 7,261 | 7,558 | 7,189 | 7,218 | 6,949 | 7,065 | 6,452 | 6,558 | 5,420 | 5,502 | 5,300 | 5,263 | 5,045 | 4,996 | 5,102 | 4,908 | 4,408 | 4,420 | 3,966 | 3,920 | 3,685 | 3,855 | 3,718 | 3,840 | 3,398 | 3,980 | 3,537 | 3,585 | 3,875 | 3,811 | 3,763 | 3,820 | 3,439 | 3,314 | 2,877 | 3,266 | 2,869 | 3,287 | 2,484 | 3,157 | 2,816 | 2,952 | 2,868 | 2,971 | |||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.81 | 1.86 | 1.4 | 1.51 | 1.82 | 1.8 | 1.35 | 1.39 | 1.61 | 1.69 | 1.3 | 1.27 | 1.56 | 1.52 | 1.19 | 1.22 | 1.62 | 1.56 | 1.05 | 1.17 | 1.48 | 1.39 | 0.993 | 1.11 | 1.35 | 1.22 | 1.03 | 1.01 | 0.94 | 0.85 | 0.69 | 0.77 | 0.87 | 0.86 | 0.57 | 0.74 | 0.83 | 0.74 | 0.55 | 0.62 | 0.74 | 0.74 | 0.72 | 0.74 | 0.96 | 0.86 | 0.7 | 0.78 | 0.95 | 0.84 | 0.6 | 0.74 | 0.8 | 0.69 | 0.58 | 0.74 | 0.85 | 0.82 | 0.64 | 0.78 | 0.86 | 0.78 | 0.6 | 0.65 | 1.08 | 0.74 | 0.62 | 0.61 | 1.26 | 0.74 | 0.51 | 0.64 | 0.77 | 0.69 | 0.52 | 0.59 | 0.66 | 0.62 | 0.42 | 0.47 | 0.53 | 0.6 | 0.43 | 0.47 | 0.56 | 0.57 | 0.37 | 0.42 | 0.5 | 0.5 | 0.34 | 0.38 | 0.45 | 0.43 | 0.29 | 0.32 | 0.41 | 0.37 | 0.22 | 0.27 | 0.36 | 0.45 | 0.21 | 0.26 | 0.35 | 0.35 | 0.21 | 0.26 | 0.31 | 0.3 | 0.18 | 0.25 | 0.3 | 0.3 | 0.16 | 0.24 | 0.26 | |||||||||
| Average |
1234
|
1.86 | 1.9 | 1.42 | 1.52 | 1.86 | 1.9 | 1.37 | 1.42 | 1.7 | 1.72 | 1.32 | 1.32 | 1.59 | 1.55 | 1.22 | 1.29 | 1.65 | 1.59 | 1.08 | 1.19 | 1.51 | 1.42 | 1.01 | 1.13 | 1.37 | 1.24 | 1.05 | 1.03 | 1.17 | 1.06 | 0.86 | 0.96 | 1.09 | 1.07 | 0.71 | 0.92 | 1.04 | 0.93 | 0.69 | 0.78 | 0.92 | 0.92 | 0.9 | 0.92 | 1.2 | 1.07 | 0.87 | 0.98 | 1.19 | 1.05 | 0.75 | 0.93 | 1 | 0.86 | 0.72 | 0.92 | 1.06 | 1.03 | 0.8 | 0.98 | 1.07 | 0.98 | 0.75 | 0.81 | 1.35 | 0.92 | 0.78 | 0.76 | 1.58 | 0.93 | 0.64 | 0.8 | 0.96 | 0.86 | 0.65 | 0.74 | 0.82 | 0.77 | 0.53 | 0.59 | 0.66 | 0.75 | 0.54 | 0.59 | 0.7 | 0.71 | 0.46 | 0.53 | 0.63 | 0.63 | 0.43 | 0.48 | 0.56 | 0.54 | 0.36 | 0.4 | 0.51 | 0.46 | 0.28 | 0.34 | 0.45 | 0.56 | 0.26 | 0.32 | 0.44 | 0.44 | 0.26 | 0.32 | 0.39 | 0.38 | 0.23 | 0.31 | 0.38 | 0.38 | 0.2 | 0.3 | 0.32 | |||||||||
| High |
1234
|
1.94 | 1.93 | 1.46 | 1.55 | 1.9 | 1.94 | 1.39 | 1.44 | 1.73 | 1.75 | 1.35 | 1.38 | 1.62 | 1.58 | 1.26 | 1.36 | 1.69 | 1.62 | 1.12 | 1.21 | 1.54 | 1.45 | 1.03 | 1.16 | 1.4 | 1.27 | 1.07 | 1.05 | 1.4 | 1.27 | 1.03 | 1.15 | 1.31 | 1.28 | 0.85 | 1.1 | 1.25 | 1.12 | 0.83 | 0.94 | 1.1 | 1.1 | 1.08 | 1.1 | 1.44 | 1.28 | 1.04 | 1.18 | 1.43 | 1.26 | 0.9 | 1.12 | 1.2 | 1.03 | 0.86 | 1.1 | 1.27 | 1.24 | 0.96 | 1.18 | 1.28 | 1.18 | 0.9 | 0.97 | 1.62 | 1.1 | 0.94 | 0.91 | 1.9 | 1.12 | 0.77 | 0.96 | 1.15 | 1.03 | 0.78 | 0.89 | 0.98 | 0.92 | 0.64 | 0.71 | 0.79 | 0.9 | 0.65 | 0.71 | 0.84 | 0.85 | 0.55 | 0.64 | 0.76 | 0.76 | 0.52 | 0.58 | 0.67 | 0.65 | 0.43 | 0.48 | 0.61 | 0.55 | 0.34 | 0.41 | 0.54 | 0.67 | 0.31 | 0.38 | 0.53 | 0.53 | 0.31 | 0.38 | 0.47 | 0.46 | 0.28 | 0.37 | 0.46 | 0.46 | 0.24 | 0.36 | 0.38 | |||||||||