| Period Ending: |
2028
12-30 |
2028
09-30 |
2028
06-30 |
2028
03-30 |
2027
12-30 |
2027
09-30 |
2027
06-30 |
2027
03-30 |
2026
12-30 |
2026
09-30 |
2026
06-30 |
2026
03-30 |
2025
12-30 |
2025
09-30 |
2025
06-30 |
2025
03-30 |
2024
12-30 |
2024
09-30 |
2024
06-30 |
2024
03-30 |
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
|
14 | 13 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 10 | 10 | 10 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 10 | 10 | 10 | 10 | 5 | 5 | 5 | 5 | 12 | 7 | 13 | 14 | 11 | 9 | 17 | 19 | 20 | 9 | 13 | 9 | 16 | 19 | 10 | 10 | 10 | 9 | 8 | 16 | 11 | 9 | 20 | 13 | 18 | 17 | 7 | 18 | 15 | 19 | 7 | 9 | 15 | 15 | 17 | 12 | 12 | 12 | 19 | 10 | 8 | 11 | 8 | 14 | 15 | 9 | 9 | 11 | 18 | 7 | 13 | 8 | 15 | 7 | 7 | 18 | 12 | 9 | 20 | 11 | 15 | 9 | 13 | 11 | 15 | 7 | 18 | 12 | 18 | 7 | 16 | 7 | 14 | 15 | 20 | 17 | 17 | 13 | 11 | 10 | 15 | 10 | 9 | 16 | 15 | 12 | 18 | 12 | 13 | |||||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
112,961 | 112,519 | 110,089 | 109,095 | 100,651 | 98,043 | 97,334 | 96,657 | 90,452 | 87,207 | 86,782 | 85,580 | 78,688 | 76,816 | 76,013 | 75,103 | 69,623 | 68,094 | 66,307 | 65,893 | 61,973 | 60,852 | 60,560 | 61,212 | 58,151 | 57,012 | 57,762 | 56,947 | 45,469 | 43,358 | 43,165 | 41,745 | 40,291 | 38,554 | 38,542 | 35,526 | 37,102 | 35,352 | 35,711 | 33,711 | 34,239 | 32,855 | 27,960 | 26,342 | 25,755 | 24,470 | 22,945 | 24,984 | 24,571 | 24,369 | 21,581 | 23,694 | 22,677 | 19,553 | 20,305 | 19,370 | 18,328 | 19,230 | 16,255 | 14,736 | 15,283 | 13,871 | 14,009 | 12,337 | 15,604 | 14,725 | 16,495 | 14,672 | 16,276 | 16,010 | 15,308 | 16,431 | 14,741 | 14,237 | 13,933 | 14,413 | 13,643 | 13,809 | 13,870 | 14,126 | 9,882 | 9,034 | 8,852 | 8,522 | 7,948 | 7,509 | 6,745 | 6,296 | 5,522 | 5,446 | 5,153 | 5,361 | 5,161 | 4,602 | 4,629 | 4,347 | 4,548 | 4,437 | 4,321 | 4,204 | 4,347 | 3,643 | 3,814 | 3,697 | 3,594 | 3,922 | 3,460 | 3,847 | 3,716 | 3,438 | 3,340 | 3,242 | 2,443 | 2,322 | 2,294 | 2,240 | 2,141 | |||||||||||
| Average |
1234
|
113,772 | 113,028 | 111,523 | 111,579 | 101,595 | 99,139 | 98,786 | 99,217 | 92,126 | 91,414 | 90,968 | 89,709 | 82,484 | 80,522 | 79,680 | 78,726 | 72,982 | 71,379 | 69,506 | 69,071 | 64,963 | 63,787 | 63,482 | 64,165 | 60,956 | 59,762 | 60,548 | 59,695 | 56,837 | 54,197 | 53,956 | 52,182 | 50,364 | 48,192 | 48,178 | 44,408 | 46,378 | 44,190 | 44,639 | 42,139 | 42,799 | 41,069 | 34,950 | 32,927 | 32,194 | 30,588 | 28,682 | 31,230 | 30,714 | 30,461 | 26,976 | 29,617 | 28,347 | 24,441 | 25,381 | 24,213 | 22,910 | 24,037 | 20,319 | 18,420 | 19,103 | 17,339 | 17,511 | 15,421 | 19,505 | 18,407 | 20,618 | 18,340 | 20,345 | 20,013 | 19,135 | 20,538 | 18,426 | 17,797 | 17,417 | 18,016 | 17,054 | 17,261 | 17,338 | 17,658 | 12,352 | 11,293 | 11,066 | 10,653 | 9,936 | 9,387 | 8,431 | 7,870 | 6,903 | 6,807 | 6,441 | 6,702 | 6,452 | 5,752 | 5,786 | 5,434 | 5,686 | 5,546 | 5,401 | 5,256 | 5,434 | 4,554 | 4,768 | 4,622 | 4,493 | 4,903 | 4,324 | 4,809 | 4,645 | 4,297 | 4,175 | 4,053 | 3,054 | 2,902 | 2,867 | 2,800 | 2,676 | |||||||||||
| High |
1234
|
115,454 | 114,175 | 112,798 | 113,007 | 103,473 | 99,986 | 99,896 | 100,536 | 93,229 | 93,695 | 93,239 | 91,948 | 84,542 | 82,532 | 81,668 | 80,691 | 74,803 | 73,161 | 71,241 | 70,795 | 66,584 | 65,379 | 65,066 | 65,766 | 62,478 | 61,254 | 62,059 | 61,184 | 68,204 | 65,037 | 64,747 | 62,618 | 60,437 | 57,831 | 57,813 | 53,290 | 55,653 | 53,028 | 53,566 | 50,567 | 51,358 | 49,282 | 41,940 | 39,512 | 38,633 | 36,705 | 34,418 | 37,477 | 36,856 | 36,553 | 32,371 | 35,541 | 34,016 | 29,330 | 30,457 | 29,055 | 27,492 | 28,844 | 24,382 | 22,104 | 22,924 | 20,807 | 21,014 | 18,505 | 23,407 | 22,088 | 24,742 | 22,008 | 24,414 | 24,016 | 22,962 | 24,646 | 22,111 | 21,356 | 20,900 | 21,619 | 20,465 | 20,713 | 20,805 | 21,189 | 14,823 | 13,551 | 13,279 | 12,783 | 11,923 | 11,264 | 10,117 | 9,444 | 8,283 | 8,168 | 7,730 | 8,042 | 7,742 | 6,903 | 6,943 | 6,520 | 6,823 | 6,655 | 6,482 | 6,307 | 6,521 | 5,465 | 5,721 | 5,546 | 5,391 | 5,884 | 5,189 | 5,771 | 5,574 | 5,156 | 5,010 | 4,864 | 3,664 | 3,482 | 3,440 | 3,360 | 3,211 | |||||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
10,361 | 10,321 | 10,098 | 10,007 | 9,232 | 8,993 | 8,928 | 7,223 | 5,743 | 6,044 | 6,014 | 6,566 | 5,221 | 5,494 | 5,467 | 5,969 | 4,746 | 4,995 | 4,970 | 4,651 | 3,137 | 3,654 | 5,159 | 4,397 | 4,392 | 4,349 | 4,060 | 4,149 | 3,921 | 3,935 | 3,647 | 3,449 | 3,462 | 3,529 | 3,263 | 2,852 | 2,895 | 3,127 | 2,857 | 2,613 | 2,301 | 2,742 | 2,537 | 2,218 | 2,433 | 2,450 | 2,037 | 1,913 | 2,226 | 2,384 | 1,930 | 1,908 | 1,960 | 2,081 | 1,904 | 1,840 | 1,655 | 1,807 | 1,452 | 1,254 | 1,273 | 1,230 | 1,170 | 1,011 | 1,306 | 1,277 | 1,293 | 1,231 | 1,230 | 1,482 | 698.5 | 1,463 | 1,674 | 1,714 | 1,583 | 1,270 | 1,604 | 1,462 | 1,335 | 1,268 | 1,197 | 1,127 | 1,072 | 1,015 | 983.1 | 888.6 | 785.7 | 729.8 | 655.9 | 616 | 552 | 544.3 | 508.2 | 453.4 | 433.2 | 372 | 352.8 | 331.3 | 318 | 303.1 | 318.4 | 235.3 | 244.2 | 231.3 | 218.2 | 232 | 191.3 | 212 | 209.6 | 205.6 | -757.2 | 200.8 | 185.4 | 179.4 | 176.2 | 169.6 | 153.7 | |||||||||||
| Average |
1234
|
10,436 | 10,367 | 10,229 | 10,234 | 9,319 | 9,093 | 9,061 | 9,028 | 7,179 | 7,554 | 7,517 | 8,207 | 6,526 | 6,868 | 6,834 | 7,461 | 5,933 | 6,243 | 6,213 | 5,814 | 3,921 | 4,568 | 6,449 | 5,496 | 5,490 | 5,437 | 5,075 | 5,187 | 4,901 | 4,919 | 4,559 | 4,311 | 4,327 | 4,411 | 4,079 | 3,565 | 3,619 | 3,908 | 3,571 | 3,266 | 2,876 | 3,428 | 3,171 | 2,772 | 3,041 | 3,062 | 2,546 | 2,392 | 2,782 | 2,980 | 2,412 | 2,384 | 2,450 | 2,602 | 2,380 | 2,300 | 2,068 | 2,258 | 1,815 | 1,567 | 1,591 | 1,538 | 1,462 | 1,263 | 1,632 | 1,597 | 1,617 | 1,538 | 1,538 | 1,852 | 873.1 | 1,829 | 2,092 | 2,143 | 1,979 | 1,587 | 2,005 | 1,827 | 1,668 | 1,585 | 1,496 | 1,409 | 1,340 | 1,269 | 1,229 | 1,111 | 982.2 | 912.3 | 819.9 | 770 | 690 | 680.3 | 635.3 | 566.8 | 541.5 | 465 | 441.1 | 414.1 | 397.5 | 378.9 | 398 | 294.2 | 305.2 | 289.1 | 272.7 | 290 | 239.1 | 265 | 262 | 257 | -631 | 251 | 231.7 | 224.3 | 220.2 | 212 | 192.2 | |||||||||||
| High |
1234
|
10,590 | 10,473 | 10,346 | 10,365 | 9,491 | 9,171 | 9,163 | 10,834 | 8,614 | 9,065 | 9,021 | 9,849 | 7,831 | 8,241 | 8,201 | 8,954 | 7,119 | 7,492 | 7,455 | 6,977 | 4,706 | 5,481 | 7,739 | 6,596 | 6,588 | 6,524 | 6,090 | 6,224 | 5,881 | 5,903 | 5,471 | 5,173 | 5,193 | 5,293 | 4,895 | 4,278 | 4,342 | 4,690 | 4,285 | 3,919 | 3,451 | 4,114 | 3,805 | 3,327 | 3,649 | 3,674 | 3,055 | 2,870 | 3,338 | 3,576 | 2,894 | 2,861 | 2,940 | 3,122 | 2,857 | 2,760 | 2,482 | 2,710 | 2,177 | 1,881 | 1,910 | 1,845 | 1,754 | 1,516 | 1,959 | 1,916 | 1,940 | 1,846 | 1,846 | 2,222 | 1,048 | 2,194 | 2,510 | 2,571 | 2,374 | 1,904 | 2,406 | 2,192 | 2,002 | 1,902 | 1,796 | 1,691 | 1,608 | 1,523 | 1,475 | 1,333 | 1,179 | 1,095 | 983.8 | 924 | 828 | 816.4 | 762.4 | 680.1 | 649.7 | 558.1 | 529.3 | 496.9 | 477 | 454.7 | 477.6 | 353 | 366.3 | 346.9 | 327.2 | 348 | 286.9 | 318 | 314.4 | 308.4 | -504.8 | 301.2 | 278 | 269.2 | 264.2 | 254.4 | 230.6 | |||||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
9,154 | 9,118 | 8,921 | 8,840 | 8,156 | 7,945 | 7,887 | 6,590 | 5,139 | 5,391 | 5,406 | 5,991 | 4,672 | 4,901 | 4,915 | 5,446 | 4,247 | 4,456 | 4,468 | 4,246 | 2,685 | 3,215 | 4,817 | 3,898 | 3,935 | 3,872 | 3,630 | 3,726 | 3,519 | 3,538 | 3,253 | 3,074 | 3,093 | 3,143 | 2,884 | 2,479 | 2,500 | 2,740 | 2,467 | 2,244 | 1,946 | 2,400 | 2,243 | 1,940 | 2,138 | 2,171 | 1,782 | 1,628 | 1,948 | 2,105 | 1,690 | 1,681 | 1,667 | 1,856 | 1,661 | 1,632 | 1,452 | 1,582 | 1,286 | 1,118 | 1,081 | 1,103 | 1,034 | 899.9 | 1,122 | 1,111 | 1,103 | 1,079 | 1,023 | 1,278 | 513.2 | 1,405 | 1,630 | 1,668 | 1,536 | 1,212 | 1,566 | 1,432 | 1,294 | 1,207 | 1,161 | 1,085 | 1,031 | 968.9 | 932.8 | 838.7 | 739.6 | 684.5 | 615.6 | 577.4 | 515.6 | 505.5 | 470.4 | 422.4 | 401 | 348.9 | 318.1 | 298.2 | 288 | 272.5 | 264 | 206 | 211.2 | 198.5 | -29,713 | 317.8 | 280.3 | 311.8 | -29,122 | 278.6 | 270.7 | 262.7 | -19,427 | 188.1 | 185.9 | 181.5 | -16,492 | |||||||||||
| Average |
1234
|
9,219 | 9,159 | 9,037 | 9,042 | 8,233 | 8,034 | 8,005 | 8,238 | 6,424 | 6,739 | 6,758 | 7,489 | 5,840 | 6,126 | 6,143 | 6,808 | 5,309 | 5,570 | 5,585 | 5,308 | 3,356 | 4,019 | 6,021 | 4,872 | 4,919 | 4,840 | 4,538 | 4,658 | 4,399 | 4,423 | 4,066 | 3,843 | 3,867 | 3,928 | 3,606 | 3,098 | 3,125 | 3,425 | 3,084 | 2,805 | 2,432 | 3,000 | 2,804 | 2,425 | 2,673 | 2,713 | 2,228 | 2,035 | 2,434 | 2,631 | 2,113 | 2,101 | 2,083 | 2,320 | 2,076 | 2,040 | 1,815 | 1,978 | 1,608 | 1,397 | 1,351 | 1,379 | 1,293 | 1,125 | 1,402 | 1,389 | 1,378 | 1,349 | 1,279 | 1,598 | 641.5 | 1,756 | 2,038 | 2,085 | 1,920 | 1,515 | 1,958 | 1,789 | 1,618 | 1,509 | 1,451 | 1,356 | 1,288 | 1,211 | 1,166 | 1,048 | 924.5 | 855.6 | 769.5 | 721.8 | 644.5 | 631.9 | 588 | 528 | 501.2 | 436.1 | 397.6 | 372.7 | 360 | 340.7 | 330 | 257.5 | 264 | 248.2 | -24,761 | 397.3 | 350.4 | 389.7 | -24,268 | 348.2 | 338.3 | 328.4 | -16,189 | 235.2 | 232.3 | 226.9 | -13,743 | |||||||||||
| High |
1234
|
9,356 | 9,252 | 9,140 | 9,157 | 8,385 | 8,102 | 8,095 | 9,885 | 7,709 | 8,087 | 8,109 | 8,986 | 7,008 | 7,352 | 7,372 | 8,169 | 6,371 | 6,683 | 6,702 | 6,370 | 4,028 | 4,823 | 7,225 | 5,847 | 5,903 | 5,808 | 5,445 | 5,589 | 5,279 | 5,307 | 4,879 | 4,611 | 4,640 | 4,714 | 4,327 | 3,718 | 3,750 | 4,110 | 3,701 | 3,366 | 2,919 | 3,600 | 3,365 | 2,910 | 3,207 | 3,256 | 2,674 | 2,442 | 2,921 | 3,157 | 2,535 | 2,522 | 2,500 | 2,784 | 2,492 | 2,448 | 2,178 | 2,373 | 1,929 | 1,677 | 1,622 | 1,655 | 1,551 | 1,350 | 1,683 | 1,667 | 1,654 | 1,619 | 1,535 | 1,918 | 769.7 | 2,107 | 2,446 | 2,502 | 2,304 | 1,818 | 2,349 | 2,147 | 1,942 | 1,811 | 1,741 | 1,627 | 1,546 | 1,453 | 1,399 | 1,258 | 1,109 | 1,027 | 923.4 | 866.1 | 773.5 | 758.3 | 705.6 | 633.6 | 601.5 | 523.3 | 477.1 | 447.2 | 432 | 408.8 | 396 | 309 | 316.8 | 297.8 | -19,809 | 476.8 | 420.5 | 467.6 | -19,414 | 417.8 | 406 | 394.1 | -12,951 | 282.2 | 278.8 | 272.3 | -10,995 | |||||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1,866 | 2,058 | 3,864 | 5,410 | 5,879 | 6,261 | 5,443 | 4,767 | 3,776 | 3,857 | 3,858 | 4,333 | 3,433 | 3,506 | 3,507 | 3,939 | 3,120 | 3,187 | 3,188 | 3,064 | 1,689 | 2,193 | 3,459 | 2,639 | 2,735 | 2,732 | 2,520 | 2,673 | 2,379 | 2,457 | 2,261 | 2,151 | 2,813 | 1,910 | 1,766 | 1,577 | 1,321 | 1,506 | 1,351 | 1,221 | 960.3 | 1,270 | 1,228 | 1,038 | 1,168 | 1,198 | 983.4 | 871.1 | 1,133 | 1,256 | 1,011 | 936.9 | 986.8 | 1,107 | 997.7 | 977.5 | 880.6 | 971.4 | 776.4 | 677.5 | 625.8 | 656.7 | 610.9 | 531.6 | 672.4 | 686.4 | 657.7 | 636.7 | 580.8 | 736 | 257 | 815.1 | 972.8 | 992.9 | 909.6 | 710.3 | 928.9 | 854.5 | 761.7 | 730.4 | 706.5 | 662.9 | 636.4 | 600.9 | 580.3 | 536.1 | 466.4 | 432.9 | 385.3 | 360.2 | 319.3 | 312 | 292.7 | 260.7 | 249.2 | 213.5 | 186.6 | 173.9 | 167.2 | 158.3 | 168 | 121.3 | 124.7 | 126.5 | 113 | 115.2 | 96 | 105.6 | 105.6 | 108 | -678 | 105.6 | 95.44 | 92.88 | 92.56 | 87.1 | 76.11 | |||||||||||
| Average |
1234
|
1,931 | 2,549 | 4,059 | 6,650 | 6,145 | 6,389 | 6,063 | 5,958 | 4,720 | 4,821 | 4,822 | 5,417 | 4,291 | 4,382 | 4,384 | 4,924 | 3,901 | 3,984 | 3,985 | 3,830 | 2,111 | 2,741 | 4,324 | 3,298 | 3,419 | 3,415 | 3,150 | 3,342 | 2,974 | 3,072 | 2,826 | 2,689 | 3,517 | 2,388 | 2,207 | 1,972 | 1,651 | 1,883 | 1,689 | 1,527 | 1,200 | 1,587 | 1,535 | 1,298 | 1,460 | 1,497 | 1,229 | 1,089 | 1,417 | 1,570 | 1,264 | 1,171 | 1,234 | 1,384 | 1,247 | 1,222 | 1,101 | 1,214 | 970.5 | 846.9 | 782.2 | 820.9 | 763.6 | 664.5 | 840.5 | 858 | 822.2 | 795.9 | 726 | 920 | 321.2 | 1,019 | 1,216 | 1,241 | 1,137 | 887.8 | 1,161 | 1,068 | 952.1 | 913 | 883.2 | 828.6 | 795.5 | 751.2 | 725.3 | 670.1 | 583 | 541.1 | 481.6 | 450.3 | 399.1 | 390 | 365.9 | 325.8 | 311.5 | 266.9 | 233.3 | 217.4 | 209.1 | 197.9 | 210 | 151.7 | 155.8 | 158.2 | 141.3 | 144 | 120 | 132 | 132 | 135 | -565 | 132 | 119.3 | 116.1 | 115.7 | 108.9 | 95.14 | |||||||||||
| High |
1234
|
2,134 | 2,865 | 4,453 | 7,265 | 6,328 | 6,443 | 6,264 | 7,150 | 5,664 | 5,785 | 5,787 | 6,500 | 5,149 | 5,259 | 5,261 | 5,909 | 4,681 | 4,781 | 4,783 | 4,596 | 2,533 | 3,289 | 5,189 | 3,958 | 4,103 | 4,098 | 3,780 | 4,010 | 3,568 | 3,686 | 3,391 | 3,227 | 4,220 | 2,866 | 2,649 | 2,366 | 1,982 | 2,259 | 2,027 | 1,832 | 1,440 | 1,905 | 1,842 | 1,557 | 1,752 | 1,797 | 1,475 | 1,307 | 1,700 | 1,884 | 1,516 | 1,405 | 1,480 | 1,661 | 1,497 | 1,466 | 1,321 | 1,457 | 1,165 | 1,016 | 938.7 | 985.1 | 916.4 | 797.5 | 1,009 | 1,030 | 986.6 | 955.1 | 871.2 | 1,104 | 385.4 | 1,223 | 1,459 | 1,489 | 1,364 | 1,065 | 1,393 | 1,282 | 1,143 | 1,096 | 1,060 | 994.4 | 954.6 | 901.4 | 870.4 | 804.1 | 699.7 | 649.3 | 578 | 540.3 | 478.9 | 468 | 439.1 | 391 | 373.7 | 320.3 | 279.9 | 260.9 | 250.9 | 237.4 | 252 | 182 | 187 | 189.8 | 169.6 | 172.8 | 144 | 158.4 | 158.4 | 162 | -452 | 158.4 | 143.2 | 139.3 | 138.8 | 130.7 | 114.2 | |||||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,041 | 3,045 | 2,885 | 3,016 | 2,980 | 2,287 | 1,821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| Average |
1234
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,802 | 3,806 | 3,606 | 3,770 | 3,725 | 2,859 | 2,276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| High |
1234
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,562 | 4,567 | 4,327 | 4,523 | 4,470 | 3,431 | 2,731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2.05 | 2.26 | 4.24 | 5.93 | 6.45 | 6.87 | 5.97 | 6.22 | 5.9 | 5.96 | 5.63 | 5.8 | 4.86 | 5.1 | 4.89 | 5.05 | 4.05 | 4.15 | 4.17 | 4.13 | 2.26 | 2.92 | 4.96 | 3.41 | 3.55 | 3.52 | 3.25 | 3.38 | 2.51 | 2.54 | 2.35 | 2.19 | 1.96 | 1.97 | 1.84 | 1.58 | 1.62 | 1.59 | 1.46 | 1.3 | 1.09 | 1.3 | 1.23 | 0.99 | 1.16 | 1.14 | 0.88 | 0.86 | 1.11 | 1.22 | 0.88 | 0.9 | 0.94 | 0.96 | 0.89 | 0.82 | 0.73 | 0.86 | 0.58 | 0.45 | 0.5 | 0.43 | 0.41 | 0.31 | 0.52 | 0.5 | 0.54 | 0.44 | 0.62 | 0.58 | 0.49 | 0.66 | 0.74 | 0.71 | 0.6 | 0.54 | 0.67 | 0.58 | 0.53 | 0.52 | 0.54 | 0.5 | 0.47 | 0.43 | 0.42 | 0.38 | 0.36 | 0.34 | 0.3 | 0.28 | 0.24 | 0.24 | 0.22 | 0.19 | 0.18 | 0.15 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0.08 | 0.09 | 0.08 | 0.07 | 0.08 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | |||||||||||
| Average |
1234
|
2.12 | 2.8 | 4.45 | 7.29 | 6.74 | 7.01 | 6.65 | 6.61 | 5.98 | 6.33 | 5.99 | 6.16 | 5.17 | 5.43 | 5.21 | 5.37 | 4.31 | 4.42 | 4.43 | 4.39 | 2.41 | 3.11 | 5.28 | 3.63 | 3.78 | 3.75 | 3.45 | 3.6 | 3.14 | 3.17 | 2.94 | 2.74 | 2.45 | 2.46 | 2.3 | 1.97 | 2.03 | 1.99 | 1.82 | 1.63 | 1.36 | 1.63 | 1.54 | 1.24 | 1.45 | 1.43 | 1.1 | 1.08 | 1.39 | 1.53 | 1.1 | 1.12 | 1.18 | 1.2 | 1.11 | 1.03 | 0.91 | 1.07 | 0.72 | 0.56 | 0.63 | 0.54 | 0.51 | 0.38 | 0.65 | 0.63 | 0.67 | 0.55 | 0.78 | 0.73 | 0.61 | 0.82 | 0.92 | 0.89 | 0.75 | 0.68 | 0.84 | 0.73 | 0.66 | 0.65 | 0.67 | 0.62 | 0.59 | 0.54 | 0.53 | 0.48 | 0.45 | 0.42 | 0.38 | 0.35 | 0.3 | 0.3 | 0.28 | 0.24 | 0.23 | 0.19 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 | 0.1 | 0.11 | 0.1 | 0.09 | 0.1 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | |||||||||||
| High |
1234
|
2.34 | 3.14 | 4.88 | 7.97 | 6.94 | 7.07 | 6.87 | 6.78 | 6.07 | 6.54 | 6.19 | 6.36 | 5.34 | 5.61 | 5.37 | 5.55 | 4.45 | 4.56 | 4.58 | 4.53 | 2.49 | 3.21 | 5.45 | 3.74 | 3.9 | 3.87 | 3.56 | 3.71 | 3.77 | 3.8 | 3.53 | 3.29 | 2.94 | 2.95 | 2.76 | 2.36 | 2.44 | 2.39 | 2.18 | 1.96 | 1.63 | 1.96 | 1.85 | 1.49 | 1.74 | 1.72 | 1.32 | 1.3 | 1.67 | 1.84 | 1.32 | 1.34 | 1.42 | 1.44 | 1.33 | 1.24 | 1.09 | 1.28 | 0.86 | 0.67 | 0.76 | 0.65 | 0.61 | 0.46 | 0.78 | 0.76 | 0.8 | 0.66 | 0.94 | 0.88 | 0.73 | 0.98 | 1.1 | 1.07 | 0.9 | 0.82 | 1.01 | 0.88 | 0.79 | 0.78 | 0.8 | 0.74 | 0.71 | 0.65 | 0.64 | 0.58 | 0.54 | 0.5 | 0.46 | 0.42 | 0.36 | 0.36 | 0.34 | 0.29 | 0.28 | 0.23 | 0.2 | 0.19 | 0.18 | 0.17 | 0.17 | 0.12 | 0.13 | 0.12 | 0.11 | 0.12 | 0.1 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | |||||||||||