| Period Ending: |
2028
12-31 |
2028
09-30 |
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 | 9 | 11 | 10 | 10 | 10 | 10 | 10 | 16 | 13 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 12 | 11 | 11 | 12 | 16 | 9 | 9 | 8 | 9 | 13 | 17 | 19 | 11 | 16 | 17 | 9 | 19 | 18 | 7 | 13 | 16 | 17 | 8 | 19 | 16 | 20 | 10 | 7 | 7 | 9 | 20 | 12 | 15 | 8 | 19 | 14 | 18 | 15 | 19 | 12 | 10 | 17 | 16 | 12 | 7 | 12 | 8 | 13 | 13 | 7 | 10 | 18 | 13 | 16 | 20 | 13 | 15 | 7 | 15 | 18 | 15 | 7 | 7 | 16 | 7 | 13 | 7 | 8 | 20 | 19 | 19 | 8 | 9 | 9 | 15 | 9 | 7 | 15 | 13 | 14 | 15 | 11 | 17 | 19 | 7 | 13 | 11 | 8 | 8 | 8 | 10 | 8 | 10 | 19 | 15 | 12 | 10 | 10 | 19 | 12 | |||||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
22,485 | 21,170 | 20,457 | 19,584 | 20,288 | 19,763 | 19,181 | 18,129 | 19,426 | 18,186 | 17,290 | 16,584 | 17,751 | 16,850 | 16,235 | 15,446 | 16,910 | 16,034 | 15,482 | 15,016 | 15,883 | 14,721 | 13,216 | 17,104 | 18,989 | 18,900 | 19,115 | 17,596 | 11,326 | 12,455 | 12,550 | 10,471 | 12,230 | 11,701 | 11,761 | 10,380 | 11,727 | 10,831 | 10,984 | 10,104 | 12,693 | 8,414 | 12,915 | 10,676 | 13,597 | 11,476 | 12,781 | 11,349 | 12,983 | 12,290 | 11,826 | 10,690 | 13,028 | 10,365 | 9,608 | 9,105 | 11,891 | 11,602 | 11,728 | 10,291 | 42,797 | 10,655 | 10,742 | 9,361 | 11,182 | 10,512 | 10,456 | 9,799 | 11,505 | 11,673 | 12,344 | 10,748 | 11,662 | 10,632 | 11,027 | 9,583 | 104 | 148.2 | 161.6 | 129.9 | 70.2 | 63.98 | 127.4 | 75.95 | 156 | 71.79 | 127.2 | 227.1 | 179.2 | 61.23 | 101.5 | 5,252 | 60.44 | 119.9 | 5,664 | 4,986 | 60.34 | 148 | 5,763 | 5,210 | 5,351 | 4,966 | 5,385 | 4,905 | 4,977 | 4,736 | 4,554 | 5,683 | 5,047 | 4,840 | 5,191 | 4,241 | 4,776 | 4,579 | 5,146 | 4,238 | 4,583 | |||||||||||
| Average |
1234
|
22,695 | 21,299 | 20,636 | 19,815 | 20,538 | 19,843 | 19,291 | 18,409 | 19,712 | 18,617 | 17,683 | 16,962 | 18,155 | 17,233 | 16,604 | 15,798 | 17,294 | 16,399 | 15,834 | 15,358 | 16,244 | 15,056 | 13,517 | 17,493 | 19,421 | 19,330 | 19,550 | 17,996 | 14,158 | 15,569 | 15,687 | 13,089 | 15,288 | 14,627 | 14,702 | 12,975 | 14,659 | 13,538 | 13,730 | 12,630 | 15,866 | 10,517 | 16,144 | 13,345 | 16,996 | 14,345 | 15,976 | 14,186 | 16,229 | 15,362 | 14,782 | 13,363 | 16,285 | 12,956 | 12,010 | 11,381 | 14,864 | 14,502 | 14,660 | 12,863 | 53,497 | 13,319 | 13,427 | 11,701 | 13,977 | 13,140 | 13,070 | 12,249 | 14,381 | 14,591 | 15,430 | 13,435 | 14,578 | 13,290 | 13,784 | 11,979 | 129.9 | 185.2 | 202 | 162.3 | 87.75 | 79.98 | 159.3 | 94.94 | 195 | 89.74 | 159 | 283.9 | 224 | 76.53 | 126.8 | 6,565 | 75.55 | 149.9 | 7,080 | 6,232 | 75.43 | 185 | 7,203 | 6,512 | 6,689 | 6,207 | 6,731 | 6,132 | 6,221 | 5,920 | 5,692 | 7,104 | 6,309 | 6,050 | 6,489 | 5,301 | 5,970 | 5,724 | 6,432 | 5,297 | 5,729 | |||||||||||
| High |
1234
|
22,875 | 21,428 | 20,944 | 20,246 | 20,758 | 19,913 | 19,401 | 18,779 | 20,290 | 19,162 | 18,094 | 17,356 | 18,578 | 17,634 | 16,990 | 16,165 | 17,697 | 16,781 | 16,202 | 15,715 | 16,622 | 15,406 | 13,831 | 17,900 | 19,873 | 19,780 | 20,005 | 18,415 | 16,989 | 18,683 | 18,825 | 15,707 | 18,346 | 17,552 | 17,642 | 15,570 | 17,591 | 16,246 | 16,476 | 15,156 | 19,039 | 12,620 | 19,373 | 16,014 | 20,395 | 17,214 | 19,172 | 17,024 | 19,474 | 18,435 | 17,738 | 16,036 | 19,542 | 15,547 | 14,412 | 13,657 | 17,837 | 17,402 | 17,592 | 15,436 | 64,196 | 15,983 | 16,112 | 14,041 | 16,773 | 15,768 | 15,684 | 14,699 | 17,257 | 17,509 | 18,516 | 16,122 | 17,493 | 15,948 | 16,541 | 14,374 | 155.9 | 222.3 | 242.4 | 194.8 | 105.3 | 95.97 | 191.1 | 113.9 | 233.9 | 107.7 | 190.7 | 340.7 | 268.8 | 91.84 | 152.2 | 7,878 | 90.66 | 179.9 | 8,496 | 7,479 | 90.51 | 222 | 8,644 | 7,815 | 8,027 | 7,448 | 8,077 | 7,358 | 7,466 | 7,104 | 6,831 | 8,525 | 7,571 | 7,260 | 7,787 | 6,361 | 7,164 | 6,869 | 7,718 | 6,357 | 6,874 | |||||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
3,630 | 3,418 | 3,303 | 3,162 | 3,275 | 3,191 | 3,097 | 2,137 | 2,035 | 2,325 | 2,380 | 1,943 | 1,850 | 2,114 | 2,164 | 1,766 | 1,682 | 1,922 | 2,009 | 1,991 | 1,114 | 1,301 | -4,269 | 1,089 | 2,172 | 2,684 | 2,744 | 2,215 | 1,585 | 1,934 | 2,688 | 1,775 | 1,907 | 2,047 | 2,113 | 2,035 | 1,670 | 2,045 | 1,986 | 1,779 | 3,816 | 2,015 | 2,332 | 1,969 | 2,454 | 2,222 | 2,034 | 1,914 | 2,143 | 2,183 | 2,140 | 1,759 | 2,588 | 1,732 | 1,550 | 820.4 | 1,776 | 1,942 | 1,906 | 1,571 | 1,709 | 1,725 | 1,670 | 1,380 | 1,621 | 1,571 | 1,466 | 1,183 | 1,642 | 1,791 | 1,693 | 1,371 | 1,467 | 1,484 | 1,510 | 1,200 | 13.91 | 19.83 | 21.63 | 17.38 | 9.4 | 8.56 | 17.05 | 10.17 | 20.88 | 9.61 | 17.02 | 30.4 | 23.99 | 8.2 | 13.58 | 698.3 | 8.09 | 16.05 | 834.4 | 657.1 | 8.08 | 19.81 | 844.1 | 676.3 | 672 | 733.2 | 766.4 | 595.8 | 234.5 | 234.9 | 1,119 | 662.1 | 490.6 | 552.4 | 587.5 | 425.9 | 449.9 | 509.9 | 548 | 402.5 | 438.9 | |||||||||||
| Average |
1234
|
3,664 | 3,439 | 3,331 | 3,199 | 3,316 | 3,203 | 3,114 | 2,671 | 2,544 | 2,907 | 2,975 | 2,429 | 2,313 | 2,643 | 2,705 | 2,208 | 2,103 | 2,402 | 2,511 | 2,489 | 1,393 | 1,626 | -3,557 | 1,361 | 2,715 | 3,355 | 3,430 | 2,768 | 1,981 | 2,417 | 3,360 | 2,219 | 2,383 | 2,559 | 2,641 | 2,544 | 2,088 | 2,556 | 2,482 | 2,223 | 4,769 | 2,519 | 2,915 | 2,461 | 3,067 | 2,778 | 2,543 | 2,392 | 2,679 | 2,728 | 2,675 | 2,198 | 3,235 | 2,165 | 1,937 | 1,026 | 2,220 | 2,427 | 2,382 | 1,964 | 2,136 | 2,156 | 2,087 | 1,725 | 2,026 | 1,964 | 1,832 | 1,479 | 2,052 | 2,239 | 2,116 | 1,714 | 1,834 | 1,855 | 1,887 | 1,501 | 17.39 | 24.79 | 27.04 | 21.73 | 11.75 | 10.71 | 21.32 | 12.71 | 26.1 | 12.01 | 21.28 | 38.01 | 29.98 | 10.24 | 16.98 | 872.8 | 10.11 | 20.07 | 1,043 | 821.3 | 10.1 | 24.76 | 1,055 | 845.4 | 840 | 916.5 | 958 | 744.7 | 293.1 | 293.7 | 1,398 | 827.6 | 613.3 | 690.5 | 734.4 | 532.4 | 562.4 | 637.4 | 685 | 503.1 | 548.6 | |||||||||||
| High |
1234
|
3,693 | 3,459 | 3,381 | 3,268 | 3,351 | 3,215 | 3,132 | 3,206 | 3,053 | 3,488 | 3,570 | 2,914 | 2,775 | 3,171 | 3,246 | 2,649 | 2,523 | 2,883 | 3,013 | 2,987 | 1,671 | 1,951 | -2,846 | 1,633 | 3,258 | 4,026 | 4,116 | 3,322 | 2,378 | 2,901 | 4,032 | 2,663 | 2,860 | 3,070 | 3,169 | 3,053 | 2,506 | 3,067 | 2,979 | 2,668 | 5,723 | 3,022 | 3,497 | 2,953 | 3,680 | 3,333 | 3,051 | 2,870 | 3,214 | 3,274 | 3,209 | 2,638 | 3,882 | 2,598 | 2,324 | 1,231 | 2,664 | 2,913 | 2,859 | 2,356 | 2,564 | 2,587 | 2,505 | 2,069 | 2,431 | 2,357 | 2,199 | 1,775 | 2,462 | 2,687 | 2,539 | 2,057 | 2,200 | 2,227 | 2,265 | 1,801 | 20.87 | 29.75 | 32.45 | 26.07 | 14.09 | 12.85 | 25.58 | 15.25 | 31.32 | 14.41 | 25.53 | 45.61 | 35.98 | 12.29 | 20.37 | 1,047 | 12.13 | 24.08 | 1,252 | 985.6 | 12.12 | 29.72 | 1,266 | 1,014 | 1,008 | 1,100 | 1,150 | 893.7 | 351.7 | 352.4 | 1,678 | 993.2 | 735.9 | 828.5 | 881.3 | 638.9 | 674.9 | 764.9 | 822 | 603.7 | 658.3 | |||||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2,296 | 2,162 | 2,089 | 2,000 | 2,072 | 2,018 | 1,959 | 900.5 | 1,203 | 1,069 | 1,148 | 818.7 | 1,093 | 972 | 1,044 | 744.2 | 993.9 | 883.6 | 903 | 782.5 | 107.1 | 291.6 | -6,016 | 879.1 | 1,400 | 1,812 | 1,916 | 1,445 | 1,109 | 1,382 | 2,152 | 1,289 | 1,522 | 1,679 | 1,760 | 1,696 | 1,311 | 1,692 | 1,714 | 1,466 | 344.5 | 1,770 | 2,018 | 1,656 | 2,056 | 1,918 | 1,741 | 1,612 | 1,803 | 1,881 | 1,840 | 1,480 | 2,061 | 1,228 | 1,484 | 1,018 | 1,508 | 1,725 | 1,726 | 1,370 | 1,397 | 1,535 | 1,487 | 1,189 | 1,433 | 1,392 | 1,297 | 1,000 | 1,431 | 1,614 | 1,653 | 1,313 | 1,421 | 1,445 | 1,479 | 1,173 | 7.74 | 11.04 | 12.04 | 9.67 | 5.23 | 4.76 | 9.49 | 5.66 | 11.62 | 5.35 | 9.47 | 16.92 | 13.35 | 4.56 | 7.56 | 655.9 | 4.5 | 8.93 | 797.3 | 623.4 | 4.49 | 11.02 | 777.3 | 606.8 | 533.6 | 567.1 | 617.5 | 454.2 | 36.49 | 92.88 | 485.5 | 454.1 | 410.4 | 452.4 | 491.2 | 262.6 | 281.6 | 381.9 | 400.8 | 271.4 | 243.8 | |||||||||||
| Average |
1234
|
2,318 | 2,175 | 2,107 | 2,024 | 2,097 | 2,026 | 1,970 | 1,126 | 1,503 | 1,336 | 1,435 | 1,023 | 1,367 | 1,215 | 1,305 | 930.3 | 1,242 | 1,105 | 1,129 | 978.1 | 133.9 | 364.6 | -5,013 | 1,099 | 1,750 | 2,266 | 2,395 | 1,806 | 1,386 | 1,727 | 2,689 | 1,611 | 1,902 | 2,099 | 2,200 | 2,120 | 1,639 | 2,115 | 2,142 | 1,833 | 430.7 | 2,213 | 2,522 | 2,070 | 2,570 | 2,397 | 2,176 | 2,015 | 2,254 | 2,351 | 2,299 | 1,850 | 2,577 | 1,535 | 1,854 | 1,273 | 1,885 | 2,156 | 2,157 | 1,712 | 1,746 | 1,919 | 1,859 | 1,487 | 1,791 | 1,739 | 1,621 | 1,250 | 1,788 | 2,018 | 2,067 | 1,641 | 1,776 | 1,807 | 1,849 | 1,466 | 9.68 | 13.79 | 15.04 | 12.09 | 6.54 | 5.96 | 11.86 | 7.07 | 14.52 | 6.68 | 11.84 | 21.15 | 16.68 | 5.7 | 9.45 | 819.9 | 5.63 | 11.17 | 996.6 | 779.3 | 5.62 | 13.78 | 971.6 | 758.5 | 667 | 708.9 | 771.9 | 567.8 | 45.62 | 116.1 | 606.9 | 567.6 | 513 | 565.5 | 613.9 | 328.2 | 352 | 477.3 | 501 | 339.3 | 304.8 | |||||||||||
| High |
1234
|
2,336 | 2,188 | 2,139 | 2,068 | 2,120 | 2,034 | 1,981 | 1,351 | 1,804 | 1,604 | 1,722 | 1,228 | 1,640 | 1,458 | 1,566 | 1,116 | 1,491 | 1,325 | 1,354 | 1,174 | 160.7 | 437.5 | -4,011 | 1,319 | 2,100 | 2,719 | 2,874 | 2,167 | 1,664 | 2,072 | 3,227 | 1,933 | 2,282 | 2,518 | 2,640 | 2,544 | 1,967 | 2,538 | 2,571 | 2,200 | 516.8 | 2,655 | 3,027 | 2,484 | 3,084 | 2,876 | 2,611 | 2,418 | 2,705 | 2,821 | 2,759 | 2,221 | 3,092 | 1,842 | 2,225 | 1,527 | 2,262 | 2,587 | 2,588 | 2,055 | 2,096 | 2,302 | 2,230 | 1,784 | 2,149 | 2,087 | 1,946 | 1,500 | 2,146 | 2,421 | 2,480 | 1,969 | 2,131 | 2,168 | 2,219 | 1,760 | 11.61 | 16.55 | 18.05 | 14.51 | 7.84 | 7.15 | 14.23 | 8.48 | 17.42 | 8.02 | 14.21 | 25.38 | 20.02 | 6.84 | 11.34 | 983.9 | 6.75 | 13.4 | 1,196 | 935.1 | 6.74 | 16.53 | 1,166 | 910.2 | 800.4 | 850.7 | 926.3 | 681.3 | 54.74 | 139.3 | 728.3 | 681.1 | 615.6 | 678.6 | 736.7 | 393.9 | 422.4 | 572.8 | 601.2 | 407.2 | 365.7 | |||||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,936 | 1,896 | 1,951 | 1,773 | 1,799 | 1,719 | 1,668 | 903.9 | 625 | 1,109 | 1,107 | 821.7 | 568.2 | 1,008 | 1,006 | 747 | 516.5 | 916.5 | 726.9 | 581.6 | 101.8 | 177.4 | -6,136 | -60.57 | 864.7 | 837 | 1,409 | 950.9 | 398.1 | 930.5 | 1,532 | 866.9 | 309.5 | 1,032 | 1,106 | 1,037 | 810.4 | 1,113 | 1,007 | 898 | 2,881 | 1,047 | 1,219 | 1,039 | 1,178 | 1,295 | 1,242 | 932.2 | 1,132 | 1,138 | 1,145 | 934.3 | 1,630 | 949.7 | 904.2 | 239.8 | 1,053 | 1,037 | 1,024 | 779.3 | 944.3 | 943.4 | 857.4 | 669.7 | 850.9 | 831.3 | 773.3 | 577.6 | 908.5 | 999.7 | 1,004 | 784.2 | 840.1 | 916.3 | 910.4 | 638.8 | 675.7 | 771.9 | 812.5 | 589.2 | 493.6 | 640.2 | 685.4 | 504 | 511.9 | 569.5 | 635.7 | 454.9 | 453.6 | 494.7 | 489 | 393.4 | 418.2 | 473 | 482.6 | 365.3 | 259.3 | 452 | 462.1 | 343.6 | 340.8 | 388.5 | 398.9 | 293.2 | 43.48 | 70.24 | 819.6 | 325.2 | 221.4 | 261.5 | 279.8 | 183 | 186.7 | 231.4 | 243.2 | 161.3 | 174.5 | |||||||||||
| Average |
1234
|
2,005 | 1,923 | 1,964 | 1,841 | 1,882 | 1,829 | 1,764 | 1,130 | 781.2 | 1,386 | 1,383 | 1,027 | 710.2 | 1,260 | 1,257 | 933.7 | 645.6 | 1,146 | 908.6 | 727 | 127.3 | 221.8 | -5,113 | -50.47 | 1,081 | 1,046 | 1,761 | 1,189 | 497.7 | 1,163 | 1,915 | 1,084 | 386.8 | 1,290 | 1,382 | 1,296 | 1,013 | 1,391 | 1,259 | 1,122 | 3,601 | 1,309 | 1,524 | 1,298 | 1,473 | 1,618 | 1,552 | 1,165 | 1,415 | 1,423 | 1,431 | 1,168 | 2,037 | 1,187 | 1,130 | 299.7 | 1,316 | 1,296 | 1,281 | 974.2 | 1,180 | 1,179 | 1,072 | 837.1 | 1,064 | 1,039 | 966.6 | 722 | 1,136 | 1,250 | 1,255 | 980.2 | 1,050 | 1,145 | 1,138 | 798.5 | 844.6 | 964.9 | 1,016 | 736.4 | 617.1 | 800.2 | 856.8 | 630 | 639.8 | 711.8 | 794.6 | 568.7 | 567 | 618.4 | 611.3 | 491.8 | 522.8 | 591.3 | 603.2 | 456.6 | 324.1 | 565 | 577.7 | 429.5 | 426 | 485.7 | 498.6 | 366.5 | 54.35 | 87.8 | 1,024 | 406.6 | 276.8 | 326.9 | 349.7 | 228.8 | 233.4 | 289.3 | 304 | 201.6 | 218.1 | |||||||||||
| High |
1234
|
2,115 | 1,950 | 1,990 | 1,924 | 1,923 | 1,884 | 1,846 | 1,356 | 937.5 | 1,663 | 1,660 | 1,233 | 852.3 | 1,512 | 1,509 | 1,120 | 774.8 | 1,375 | 1,090 | 872.4 | 152.7 | 266.1 | -4,091 | -40.38 | 1,297 | 1,255 | 2,113 | 1,426 | 597.2 | 1,396 | 2,298 | 1,300 | 464.2 | 1,548 | 1,659 | 1,556 | 1,216 | 1,669 | 1,510 | 1,347 | 4,322 | 1,571 | 1,829 | 1,558 | 1,768 | 1,942 | 1,863 | 1,398 | 1,698 | 1,707 | 1,717 | 1,401 | 2,444 | 1,425 | 1,356 | 359.7 | 1,579 | 1,556 | 1,537 | 1,169 | 1,416 | 1,415 | 1,286 | 1,005 | 1,276 | 1,247 | 1,160 | 866.4 | 1,363 | 1,500 | 1,506 | 1,176 | 1,260 | 1,374 | 1,366 | 958.2 | 1,014 | 1,158 | 1,219 | 883.7 | 740.5 | 960.3 | 1,028 | 756 | 767.8 | 854.2 | 953.5 | 682.4 | 680.4 | 742.1 | 733.5 | 590.1 | 627.3 | 709.5 | 723.8 | 547.9 | 388.9 | 678 | 693.2 | 515.4 | 511.2 | 582.8 | 598.3 | 439.8 | 65.22 | 105.4 | 1,229 | 487.9 | 332.1 | 392.3 | 419.7 | 274.6 | 280.1 | 347.1 | 364.8 | 241.9 | 261.7 | |||||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,738 | 1,636 | 1,581 | 1,514 | 1,568 | 1,527 | 1,482 | 1,225 | 1,282 | 978.4 | 1,208 | 1,114 | 1,165 | 889.5 | 1,099 | 1,012 | 1,059 | 808.6 | 963.5 | 942.3 | 1,019 | 941.5 | 1,932 | 1,094 | 1,751 | 1,534 | 1,562 | 1,411 | 1,111 | 1,264 | 1,316 | 1,144 | 1,278 | 1,183 | 1,182 | 1,109 | 1,485 | 1,045 | 1,064 | 1,028 | 1,428 | 1,045 | 1,220 | 1,138 | 1,361 | 1,103 | 1,200 | 1,227 | 1,332 | 1,298 | 1,275 | 1,201 | 1,422 | 1,087 | 1,027 | 1,115 | 1,350 | 1,236 | 1,278 | 1,188 | 1,285 | 1,164 | 1,152 | 1,101 | 1,233 | 1,119 | 1,247 | 1,186 | 1,308 | 1,312 | 1,398 | 1,282 | 1,356 | 1,154 | 1,185 | 1,089 | 8.45 | 12.04 | 13.13 | 10.56 | 5.71 | 5.2 | 10.36 | 6.17 | 12.68 | 5.83 | 10.34 | 18.46 | 14.57 | 4.98 | 8.25 | 598.7 | 4.91 | 9.75 | 617.1 | 589.8 | 4.9 | 12.03 | 645.3 | 613 | 673.6 | 596.1 | 616.8 | 607.4 | 740 | 613.5 | 527.4 | 740.3 | 584 | 540.3 | 582.9 | 514.6 | 609.1 | 532.3 | 581.6 | 505.4 | 588.2 | |||||||||||
| Average |
1234
|
1,754 | 1,646 | 1,595 | 1,531 | 1,587 | 1,534 | 1,491 | 1,531 | 1,602 | 1,223 | 1,510 | 1,392 | 1,457 | 1,112 | 1,373 | 1,265 | 1,324 | 1,011 | 1,204 | 1,178 | 1,274 | 1,177 | 2,415 | 1,367 | 2,188 | 1,917 | 1,952 | 1,763 | 1,389 | 1,579 | 1,645 | 1,430 | 1,597 | 1,479 | 1,478 | 1,386 | 1,856 | 1,306 | 1,330 | 1,285 | 1,785 | 1,306 | 1,525 | 1,423 | 1,701 | 1,379 | 1,500 | 1,533 | 1,665 | 1,622 | 1,593 | 1,501 | 1,778 | 1,358 | 1,284 | 1,394 | 1,687 | 1,545 | 1,597 | 1,485 | 1,606 | 1,455 | 1,440 | 1,377 | 1,541 | 1,399 | 1,559 | 1,483 | 1,635 | 1,640 | 1,748 | 1,603 | 1,695 | 1,443 | 1,481 | 1,361 | 10.56 | 15.05 | 16.42 | 13.19 | 7.13 | 6.5 | 12.94 | 7.72 | 15.85 | 7.29 | 12.92 | 23.08 | 18.21 | 6.22 | 10.31 | 748.4 | 6.14 | 12.19 | 771.4 | 737.2 | 6.13 | 15.04 | 806.6 | 766.3 | 842 | 745.1 | 770.9 | 759.3 | 925 | 766.8 | 659.2 | 925.3 | 730 | 675.4 | 728.6 | 643.3 | 761.4 | 665.4 | 727 | 631.8 | 735.2 | |||||||||||
| High |
1234
|
1,768 | 1,656 | 1,619 | 1,565 | 1,604 | 1,539 | 1,499 | 1,837 | 1,923 | 1,468 | 1,813 | 1,670 | 1,748 | 1,334 | 1,648 | 1,518 | 1,589 | 1,213 | 1,445 | 1,414 | 1,529 | 1,412 | 2,898 | 1,640 | 2,626 | 2,301 | 2,342 | 2,116 | 1,667 | 1,895 | 1,974 | 1,716 | 1,916 | 1,774 | 1,773 | 1,663 | 2,227 | 1,568 | 1,596 | 1,541 | 2,142 | 1,568 | 1,830 | 1,707 | 2,041 | 1,655 | 1,800 | 1,840 | 1,998 | 1,947 | 1,912 | 1,801 | 2,133 | 1,630 | 1,541 | 1,673 | 2,025 | 1,854 | 1,917 | 1,782 | 1,927 | 1,746 | 1,728 | 1,652 | 1,850 | 1,678 | 1,871 | 1,780 | 1,963 | 1,967 | 2,097 | 1,923 | 2,034 | 1,732 | 1,777 | 1,633 | 12.67 | 18.06 | 19.7 | 15.83 | 8.56 | 7.8 | 15.53 | 9.26 | 19.01 | 8.75 | 15.5 | 27.69 | 21.85 | 7.46 | 12.37 | 898.1 | 7.37 | 14.62 | 925.7 | 884.7 | 7.36 | 18.04 | 967.9 | 919.6 | 1,010 | 894.2 | 925.1 | 911.2 | 1,110 | 920.2 | 791 | 1,110 | 876 | 810.5 | 874.3 | 771.9 | 913.7 | 798.4 | 872.4 | 758.2 | 882.3 | |||||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.42 | 1.39 | 1.43 | 1.3 | 1.32 | 1.26 | 1.23 | 1.18 | 1.1 | 1.14 | 1.17 | 1.1 | 1.2 | 1.1 | 1.11 | 0.986 | 0.994 | 1.05 | 0.887 | 0.8 | 0.672 | 0.489 | 0.124 | 0.979 | 1.06 | 1.16 | 1.18 | 0.981 | 0.89 | 1.37 | 1.38 | 1.02 | 1.22 | 1.3 | 1.37 | 1.04 | 1.25 | 1.25 | 1.23 | 1.05 | 1.34 | 1.19 | 1.35 | 1.06 | 1.3 | 1.26 | 1.26 | 0.98 | 1.18 | 1.22 | 1.15 | 0.95 | 0.82 | 0.79 | 0.96 | 0.87 | 1.16 | 1.13 | 1.1 | 0.82 | 1.02 | 1.01 | 0.9 | 0.7 | 0.9 | 0.88 | 0.82 | 0.62 | 0.97 | 1.03 | 1.02 | 0.79 | 0.85 | 0.89 | 0.91 | 0.62 | 0.66 | 0.74 | 0.74 | 0.56 | 0.55 | 0.62 | 0.6 | 0.48 | 0.5 | 0.56 | 0.6 | 0.44 | 0.43 | 0.48 | 0.47 | 0.38 | 0.41 | 0.46 | 0.46 | 0.35 | 0.25 | 0.45 | 0.45 | 0.33 | 0.34 | 0.38 | 0.38 | 0.28 | 0.26 | 0.32 | 0.31 | 0.32 | 0.22 | 0.25 | 0.27 | 0.18 | 0.18 | 0.22 | 0.23 | 0.14 | 0.16 | |||||||||||
| Average |
1234
|
1.47 | 1.41 | 1.44 | 1.35 | 1.38 | 1.34 | 1.3 | 1.23 | 1.24 | 1.22 | 1.18 | 1.13 | 1.24 | 1.14 | 1.12 | 1.01 | 1.02 | 1.09 | 0.928 | 0.824 | 0.692 | 0.504 | 0.127 | 1.01 | 1.09 | 1.2 | 1.21 | 1.01 | 1.11 | 1.71 | 1.73 | 1.27 | 1.52 | 1.63 | 1.71 | 1.3 | 1.56 | 1.56 | 1.54 | 1.31 | 1.67 | 1.49 | 1.69 | 1.32 | 1.62 | 1.58 | 1.58 | 1.22 | 1.48 | 1.53 | 1.44 | 1.19 | 1.02 | 0.99 | 1.2 | 1.09 | 1.45 | 1.41 | 1.37 | 1.03 | 1.27 | 1.26 | 1.12 | 0.87 | 1.13 | 1.1 | 1.03 | 0.78 | 1.21 | 1.29 | 1.28 | 0.99 | 1.06 | 1.11 | 1.14 | 0.78 | 0.83 | 0.93 | 0.93 | 0.7 | 0.69 | 0.77 | 0.75 | 0.6 | 0.63 | 0.7 | 0.75 | 0.55 | 0.54 | 0.6 | 0.59 | 0.48 | 0.51 | 0.57 | 0.58 | 0.44 | 0.31 | 0.56 | 0.56 | 0.41 | 0.42 | 0.47 | 0.48 | 0.35 | 0.33 | 0.4 | 0.39 | 0.4 | 0.27 | 0.31 | 0.34 | 0.22 | 0.22 | 0.27 | 0.29 | 0.18 | 0.2 | |||||||||||
| High |
1234
|
1.55 | 1.43 | 1.46 | 1.41 | 1.41 | 1.38 | 1.36 | 1.3 | 1.32 | 1.31 | 1.19 | 1.17 | 1.28 | 1.17 | 1.14 | 1.05 | 1.05 | 1.12 | 0.97 | 0.848 | 0.713 | 0.519 | 0.131 | 1.04 | 1.12 | 1.23 | 1.25 | 1.04 | 1.33 | 2.05 | 2.08 | 1.52 | 1.82 | 1.96 | 2.05 | 1.56 | 1.87 | 1.87 | 1.85 | 1.57 | 2 | 1.79 | 2.03 | 1.58 | 1.94 | 1.9 | 1.9 | 1.46 | 1.78 | 1.84 | 1.73 | 1.43 | 1.22 | 1.19 | 1.44 | 1.31 | 1.74 | 1.69 | 1.64 | 1.24 | 1.52 | 1.51 | 1.34 | 1.04 | 1.36 | 1.32 | 1.24 | 0.94 | 1.45 | 1.55 | 1.54 | 1.19 | 1.27 | 1.33 | 1.37 | 0.94 | 1 | 1.12 | 1.12 | 0.84 | 0.83 | 0.92 | 0.9 | 0.72 | 0.76 | 0.84 | 0.9 | 0.66 | 0.65 | 0.72 | 0.71 | 0.58 | 0.61 | 0.68 | 0.7 | 0.53 | 0.37 | 0.67 | 0.67 | 0.49 | 0.5 | 0.56 | 0.58 | 0.42 | 0.4 | 0.48 | 0.47 | 0.48 | 0.32 | 0.37 | 0.41 | 0.26 | 0.26 | 0.32 | 0.35 | 0.22 | 0.24 | |||||||||||