| 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
12-29 |
2023
09-28 |
2023
06-28 |
2023
03-28 |
2022
12-28 |
2022
09-28 |
2022
06-28 |
2022
03-28 |
2021
12-28 |
2021
09-28 |
2021
06-28 |
2021
03-28 |
2020
12-28 |
2020
09-28 |
2020
06-28 |
2020
03-28 |
2019
12-28 |
2019
09-28 |
2019
06-28 |
2019
03-28 |
2018
12-28 |
2018
09-28 |
2018
06-28 |
2018
03-28 |
2017
12-28 |
2017
09-28 |
2017
06-28 |
2017
03-28 |
2016
12-28 |
2016
09-28 |
2016
06-28 |
2016
03-28 |
2015
12-28 |
2015
09-28 |
2015
06-28 |
2015
03-28 |
2014
12-28 |
2014
09-28 |
2014
06-28 |
2014
03-28 |
2013
12-28 |
2013
09-28 |
2013
06-28 |
2013
03-28 |
2012
12-28 |
2012
09-28 |
2012
06-28 |
2012
03-28 |
2011
12-28 |
2011
09-28 |
2011
06-28 |
2011
03-28 |
2010
12-28 |
2010
09-28 |
2010
06-28 |
2010
03-28 |
2009
12-28 |
2009
09-28 |
2009
06-28 |
2009
03-28 |
2008
12-28 |
2008
09-28 |
2008
06-28 |
2008
03-28 |
2007
12-28 |
2007
09-28 |
2007
06-28 |
2007
03-28 |
2006
12-28 |
2006
09-28 |
2006
06-28 |
2006
03-28 |
2005
12-28 |
2005
09-28 |
2005
06-28 |
2005
03-28 |
2004
12-28 |
2004
09-28 |
2004
06-28 |
2004
03-28 |
2003
12-28 |
2003
09-28 |
2003
06-28 |
2003
03-28 |
2002
12-28 |
2002
09-28 |
2002
06-28 |
2002
03-28 |
2001
12-28 |
2001
09-28 |
2001
06-28 |
2001
03-28 |
2000
12-28 |
2000
09-28 |
2000
06-28 |
2000
03-28 |
1999
12-28 |
1999
09-28 |
1999
06-28 |
1999
03-28 |
1998
12-28 |
1998
09-28 |
1998
06-28 |
1998
03-28 |
1997
12-28 |
1997
09-28 |
1997
06-28 |
1997
03-28 |
1996
12-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
12 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 13 | 15 | 9 | 9 | 13 | 13 | 13 | 13 | 7 | 7 | 7 | 10 | 11 | 15 | 9 | 9 | 8 | 8 | 12 | 16 | 19 | 12 | 18 | 13 | 20 | 14 | 14 | 17 | 14 | 10 | 7 | 18 | 11 | 20 | 14 | 18 | 13 | 12 | 10 | 15 | 19 | 17 | 15 | 7 | 8 | 10 | 12 | 19 | 10 | 15 | 20 | 8 | 15 | 18 | 7 | 18 | 16 | 9 | 17 | 12 | 17 | 8 | 18 | 11 | 18 | 18 | 15 | 18 | 15 | 11 | 19 | 10 | 20 | 15 | 15 | 16 | 20 | 18 | 9 | 13 | 18 | 8 | 14 | 10 | 8 | 16 | 10 | 10 | 9 | 20 | 16 | 16 | 16 | 8 | 17 | 7 | 18 | 14 | 13 | 18 | 15 | 12 | 13 | 17 | 9 | 17 | 10 | 19 | 16 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
35,940 | 33,705 | 33,522 | 33,054 | 35,056 | 32,992 | 32,888 | 33,084 | 33,750 | 32,211 | 32,705 | 32,968 | 34,464 | 33,156 | 33,134 | 33,015 | 33,448 | 32,639 | 32,183 | 31,880 | 33,836 | 31,027 | 29,389 | 31,801 | 33,994 | 32,163 | 31,834 | 31,577 | 26,690 | 25,444 | 24,474 | 23,897 | 27,796 | 25,374 | 24,438 | 24,102 | 26,775 | 24,260 | 23,906 | 25,737 | 27,095 | 26,016 | 25,036 | 23,831 | 26,928 | 25,553 | 24,910 | 23,571 | 24,475 | 23,279 | 23,502 | 22,844 | 26,707 | 23,206 | 22,842 | 22,211 | 23,186 | 21,932 | 21,256 | 21,169 | 21,507 | 20,431 | 20,680 | 21,530 | 21,673 | 21,448 | 21,148 | 19,922 | 20,039 | 19,802 | 18,723 | 19,066 | 19,072 | 18,716 | 18,618 | 17,733 | 15,859 | 17,439 | 16,962 | 16,702 | 15,461 | 12,300 | 14,672 | 13,472 | 14,610 | 14,341 | 13,318 | 13,645 | 13,329 | 12,835 | 13,180 | 12,222 | 13,771 | 13,761 | 13,402 | 13,028 | 13,609 | 13,966 | 13,352 | 12,651 | 13,451 | 15,219 | 13,415 | 11,626 | 6,886 | 6,643 | 11,767 | 6,461 | 6,462 | 11,353 | 11,366 | 10,850 | 6,254 | 10,514 | 10,561 | 10,005 | 2,653 | |||||||
| Average |
1234
|
36,091 | 34,257 | 33,744 | 33,283 | 35,335 | 33,420 | 33,048 | 33,233 | 34,597 | 33,267 | 33,299 | 33,566 | 35,090 | 33,758 | 33,735 | 33,615 | 34,056 | 33,231 | 32,768 | 32,459 | 34,450 | 31,591 | 29,923 | 32,379 | 34,611 | 32,747 | 32,412 | 32,151 | 33,363 | 31,805 | 30,593 | 29,871 | 34,745 | 31,717 | 30,548 | 30,128 | 33,468 | 30,324 | 29,882 | 32,171 | 33,869 | 32,520 | 31,294 | 29,789 | 33,659 | 31,941 | 31,137 | 29,463 | 30,594 | 29,099 | 29,378 | 28,555 | 33,383 | 29,007 | 28,552 | 27,763 | 28,983 | 27,415 | 26,570 | 26,461 | 26,884 | 25,538 | 25,850 | 26,913 | 27,091 | 26,811 | 26,435 | 24,903 | 25,049 | 24,752 | 23,404 | 23,833 | 23,840 | 23,395 | 23,273 | 22,166 | 19,824 | 21,798 | 21,202 | 20,877 | 19,326 | 15,376 | 18,340 | 16,840 | 18,263 | 17,926 | 16,648 | 17,056 | 16,661 | 16,044 | 16,475 | 15,278 | 17,214 | 17,201 | 16,752 | 16,285 | 17,011 | 17,457 | 16,689 | 15,814 | 16,814 | 19,024 | 16,769 | 14,532 | 8,608 | 8,304 | 14,709 | 8,076 | 8,077 | 14,191 | 14,207 | 13,562 | 7,818 | 13,142 | 13,201 | 12,506 | 3,316 | |||||||
| High |
1234
|
36,252 | 34,708 | 33,946 | 33,462 | 35,984 | 33,859 | 33,338 | 33,463 | 35,592 | 34,027 | 33,863 | 34,135 | 35,684 | 34,330 | 34,307 | 34,184 | 34,632 | 33,794 | 33,323 | 33,009 | 35,034 | 32,126 | 30,430 | 32,927 | 35,197 | 33,302 | 32,961 | 32,695 | 40,035 | 38,166 | 36,711 | 35,845 | 41,694 | 38,060 | 36,658 | 36,153 | 40,162 | 36,389 | 35,859 | 38,605 | 40,643 | 39,024 | 37,553 | 35,747 | 40,391 | 38,329 | 37,364 | 35,356 | 36,713 | 34,919 | 35,254 | 34,266 | 40,060 | 34,808 | 34,262 | 33,316 | 34,779 | 32,897 | 31,884 | 31,753 | 32,261 | 30,646 | 31,020 | 32,296 | 32,509 | 32,173 | 31,722 | 29,883 | 30,059 | 29,702 | 28,085 | 28,600 | 28,608 | 28,074 | 27,928 | 26,599 | 23,788 | 26,158 | 25,442 | 25,053 | 23,191 | 18,451 | 22,007 | 20,208 | 21,916 | 21,511 | 19,978 | 20,467 | 19,993 | 19,253 | 19,770 | 18,333 | 20,657 | 20,641 | 20,102 | 19,542 | 20,413 | 20,949 | 20,027 | 18,977 | 20,177 | 22,829 | 20,123 | 17,438 | 10,330 | 9,965 | 17,651 | 9,691 | 9,693 | 17,030 | 17,048 | 16,274 | 9,381 | 15,770 | 15,842 | 15,008 | 3,980 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
12,384 | 11,614 | 11,551 | 11,390 | 12,079 | 11,368 | 11,332 | 10,623 | 10,219 | 12,111 | 11,484 | 9,657 | 9,290 | 11,010 | 10,440 | 8,779 | 8,445 | 10,009 | 9,491 | 9,624 | 8,808 | 8,537 | 8,818 | 8,302 | 7,145 | 9,554 | 8,289 | 9,433 | 5,284 | 9,455 | 8,316 | 8,583 | 6,950 | 8,665 | 9,789 | 8,302 | 9,897 | 8,175 | 5,135 | 9,481 | 10,814 | 8,976 | 9,077 | 8,797 | 1,120 | 8,882 | 9,303 | 7,835 | 10,362 | 6,121 | 6,231 | 5,796 | -3,072 | 5,618 | 5,940 | 5,602 | 1,035 | 5,351 | 5,505 | 5,323 | 5,490 | 4,484 | 3,555 | 5,420 | 2,848 | 5,211 | 5,487 | 5,472 | 4,501 | 4,937 | 4,999 | 4,935 | 4,398 | 4,930 | 4,205 | 4,638 | 3,842 | 4,969 | 4,574 | 4,943 | 4,754 | 4,746 | 5,355 | 4,557 | 5,912 | 4,783 | 4,561 | 4,036 | 752.1 | 4,480 | 3,371 | 5,989 | 4,087 | 6,926 | 1,253 | 3,030 | 1,223 | 5,139 | 1,971 | 4,613 | 4,763 | 7,874 | 9,855 | 2,220 | 2,136 | 2,802 | 2,734 | 2,662 | 2,486 | 1,415 | 2,414 | 2,243 | 2,216 | 2,433 | 1,186 | 1,181 | 906.3 | |||||||
| Average |
1234
|
12,436 | 11,804 | 11,627 | 11,468 | 12,176 | 11,516 | 11,387 | 13,279 | 12,774 | 15,139 | 14,355 | 12,071 | 11,612 | 13,763 | 13,050 | 10,974 | 10,557 | 12,511 | 11,864 | 12,031 | 11,010 | 10,671 | 11,023 | 10,377 | 8,932 | 11,943 | 10,361 | 11,791 | 6,605 | 11,819 | 10,395 | 10,729 | 8,688 | 10,831 | 12,236 | 10,377 | 12,371 | 10,218 | 6,418 | 11,851 | 13,518 | 11,220 | 11,346 | 10,996 | 1,400 | 11,103 | 11,628 | 9,794 | 12,953 | 7,652 | 7,789 | 7,245 | -2,560 | 7,023 | 7,425 | 7,002 | 1,294 | 6,688 | 6,881 | 6,653 | 6,863 | 5,605 | 4,443 | 6,775 | 3,560 | 6,514 | 6,859 | 6,841 | 5,626 | 6,171 | 6,249 | 6,169 | 5,497 | 6,162 | 5,256 | 5,798 | 4,803 | 6,211 | 5,717 | 6,178 | 5,943 | 5,933 | 6,694 | 5,696 | 7,390 | 5,979 | 5,701 | 5,045 | 940.2 | 5,599 | 4,214 | 7,486 | 5,109 | 8,657 | 1,566 | 3,788 | 1,529 | 6,424 | 2,463 | 5,766 | 5,954 | 9,843 | 12,319 | 2,775 | 2,670 | 3,503 | 3,418 | 3,328 | 3,108 | 1,769 | 3,017 | 2,803 | 2,770 | 3,041 | 1,482 | 1,476 | 1,133 | |||||||
| High |
1234
|
12,491 | 11,959 | 11,697 | 11,530 | 12,399 | 11,667 | 11,487 | 15,934 | 15,328 | 18,167 | 17,226 | 14,486 | 13,935 | 16,515 | 15,660 | 13,169 | 12,668 | 15,014 | 14,237 | 14,437 | 13,212 | 12,805 | 13,227 | 12,453 | 10,718 | 14,331 | 12,434 | 14,149 | 7,926 | 14,183 | 12,475 | 12,875 | 10,426 | 12,997 | 14,683 | 12,452 | 14,846 | 12,262 | 7,702 | 14,221 | 16,221 | 13,464 | 13,615 | 13,196 | 1,680 | 13,324 | 13,954 | 11,753 | 15,543 | 9,182 | 9,347 | 8,694 | -2,048 | 8,428 | 8,910 | 8,403 | 1,553 | 8,026 | 8,258 | 7,984 | 8,235 | 6,726 | 5,332 | 8,130 | 4,272 | 7,816 | 8,230 | 8,209 | 6,752 | 7,405 | 7,498 | 7,403 | 6,596 | 7,394 | 6,307 | 6,957 | 5,764 | 7,453 | 6,861 | 7,414 | 7,132 | 7,119 | 8,033 | 6,835 | 8,868 | 7,175 | 6,841 | 6,054 | 1,128 | 6,719 | 5,057 | 8,983 | 6,131 | 10,388 | 1,879 | 4,546 | 1,835 | 7,708 | 2,956 | 6,920 | 7,145 | 11,811 | 14,783 | 3,330 | 3,204 | 4,204 | 4,102 | 3,994 | 3,729 | 2,122 | 3,621 | 3,364 | 3,324 | 3,649 | 1,779 | 1,771 | 1,359 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
7,760 | 7,277 | 7,238 | 7,137 | 7,569 | 7,123 | 7,101 | 7,547 | 7,192 | 8,303 | 7,478 | 6,860 | 6,538 | 7,548 | 6,798 | 6,237 | 5,944 | 6,862 | 6,180 | 6,120 | 5,548 | 5,991 | 5,735 | 5,091 | 5,358 | 6,491 | 6,123 | 6,009 | 495.6 | 5,985 | 5,015 | 5,505 | 3,922 | 5,766 | 6,586 | 5,805 | 6,635 | 5,126 | 3,564 | 6,354 | 7,707 | 5,910 | 6,071 | 5,899 | -2,599 | 5,573 | 6,080 | 5,465 | 9,502 | 5,471 | 5,171 | 4,827 | -4,183 | 4,386 | 4,521 | 4,084 | -1,360 | 3,650 | 3,771 | 3,491 | 3,672 | 2,887 | 1,573 | 3,481 | 743.2 | 3,135 | 3,477 | 3,501 | 3,115 | 3,338 | 3,525 | 3,466 | 2,738 | 3,314 | 3,319 | 2,980 | 1,783 | 3,044 | 2,780 | 3,032 | 2,966 | 2,816 | 3,325 | 2,570 | 2,682 | 2,833 | 2,784 | 1,996 | -2,486 | 2,401 | 2,152 | 2,578 | 2,229 | 4,814 | 2,146 | 2,809 | 357.6 | 3,018 | 3,001 | 2,803 | 2,686 | 3,365 | 1,725 | 1,764 | 1,722 | 1,694 | 1,741 | 1,685 | 1,466 | 890.8 | 1,562 | 1,370 | 1,312 | 331.4 | 706.6 | 704.8 | 430.4 | |||||||
| Average |
1234
|
7,792 | 7,396 | 7,286 | 7,186 | 7,629 | 7,216 | 7,135 | 9,433 | 8,990 | 10,379 | 9,348 | 8,576 | 8,173 | 9,435 | 8,498 | 7,796 | 7,430 | 8,578 | 7,725 | 7,650 | 6,935 | 7,489 | 7,169 | 6,363 | 6,697 | 8,114 | 7,654 | 7,511 | 619.5 | 7,482 | 6,269 | 6,881 | 4,902 | 7,208 | 8,232 | 7,256 | 8,293 | 6,408 | 4,455 | 7,942 | 9,633 | 7,387 | 7,589 | 7,373 | -2,166 | 6,967 | 7,600 | 6,831 | 11,877 | 6,839 | 6,464 | 6,033 | -3,486 | 5,483 | 5,651 | 5,105 | -1,133 | 4,563 | 4,714 | 4,364 | 4,590 | 3,608 | 1,966 | 4,351 | 929 | 3,918 | 4,347 | 4,376 | 3,894 | 4,173 | 4,406 | 4,333 | 3,423 | 4,142 | 4,149 | 3,724 | 2,229 | 3,805 | 3,475 | 3,790 | 3,707 | 3,519 | 4,156 | 3,213 | 3,353 | 3,541 | 3,479 | 2,495 | -2,071 | 3,002 | 2,690 | 3,222 | 2,786 | 6,017 | 2,683 | 3,511 | 447 | 3,773 | 3,751 | 3,504 | 3,358 | 4,206 | 2,156 | 2,205 | 2,152 | 2,118 | 2,176 | 2,106 | 1,832 | 1,113 | 1,953 | 1,712 | 1,640 | 414.2 | 883.3 | 881 | 538 | |||||||
| High |
1234
|
7,827 | 7,494 | 7,329 | 7,225 | 7,769 | 7,310 | 7,198 | 11,320 | 10,788 | 12,455 | 11,217 | 10,291 | 9,807 | 11,322 | 10,197 | 9,355 | 8,916 | 10,293 | 9,270 | 9,179 | 8,321 | 8,987 | 8,603 | 7,636 | 8,037 | 9,737 | 9,184 | 9,014 | 743.4 | 8,978 | 7,522 | 8,258 | 5,882 | 8,650 | 9,878 | 8,707 | 9,952 | 7,689 | 5,346 | 9,530 | 11,560 | 8,865 | 9,106 | 8,848 | -1,733 | 8,360 | 9,120 | 8,197 | 14,253 | 8,207 | 7,757 | 7,240 | -2,789 | 6,580 | 6,781 | 6,127 | -906.4 | 5,475 | 5,657 | 5,237 | 5,508 | 4,330 | 2,359 | 5,221 | 1,115 | 4,702 | 5,216 | 5,251 | 4,673 | 5,008 | 5,287 | 5,200 | 4,108 | 4,971 | 4,979 | 4,469 | 2,675 | 4,566 | 4,170 | 4,548 | 4,448 | 4,223 | 4,987 | 3,855 | 4,024 | 4,249 | 4,175 | 2,994 | -1,657 | 3,602 | 3,228 | 3,867 | 3,343 | 7,220 | 3,220 | 4,213 | 536.4 | 4,527 | 4,501 | 4,205 | 4,030 | 5,047 | 2,587 | 2,646 | 2,582 | 2,542 | 2,611 | 2,528 | 2,199 | 1,336 | 2,343 | 2,054 | 1,968 | 497.1 | 1,060 | 1,057 | 645.6 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
4,328 | 4,952 | 4,766 | 4,723 | 4,468 | 4,942 | 4,817 | 4,433 | 4,361 | 5,974 | 5,312 | 4,030 | 3,964 | 5,431 | 4,829 | 3,664 | 3,604 | 4,937 | 4,390 | 4,131 | 3,545 | 3,400 | 3,662 | 3,216 | 4,112 | 4,122 | 3,076 | 3,922 | 1,509 | 3,840 | 3,123 | 3,405 | 15,275 | 2,896 | 3,490 | 2,789 | 3,717 | 2,837 | 549.4 | 3,448 | 4,264 | 3,167 | 3,284 | 3,127 | -2,714 | 2,989 | 3,334 | 3,012 | 3,991 | 1,713 | 1,772 | 1,514 | -5,582 | 1,274 | 1,460 | 1,326 | -2,473 | 1,083 | 1,240 | 1,128 | 1,187 | 678.7 | -229.1 | 327.2 | -783.6 | 924.9 | 1,167 | 1,227 | 1,004 | 1,335 | 1,459 | 1,314 | 857.6 | 1,000 | 582.4 | 1,173 | 812.1 | 1,491 | 1,247 | 1,283 | 1,326 | 1,448 | 1,717 | 1,335 | 2,431 | 1,414 | 1,342 | 959.2 | -1,687 | 1,342 | 266.4 | 2,878 | 1,832 | 3,524 | -2,538 | -601.2 | -2,444 | 1,539 | -1,209 | 1,222 | 1,490 | 3,140 | 3,926 | 584.8 | 575.2 | 939.2 | 946 | 926.1 | 847.3 | -9.58 | 816.7 | 714.7 | 763.9 | -94.57 | 392.2 | 405.4 | 233 | |||||||
| Average |
1234
|
4,454 | 5,037 | 5,019 | 4,851 | 4,594 | 4,984 | 4,860 | 5,542 | 5,451 | 7,467 | 6,640 | 5,038 | 4,955 | 6,789 | 6,036 | 4,580 | 4,505 | 6,171 | 5,488 | 5,164 | 4,431 | 4,250 | 4,577 | 4,020 | 5,140 | 5,152 | 3,845 | 4,903 | 1,886 | 4,800 | 3,903 | 4,256 | 19,093 | 3,620 | 4,362 | 3,486 | 4,647 | 3,547 | 686.7 | 4,310 | 5,330 | 3,959 | 4,105 | 3,908 | -2,262 | 3,736 | 4,167 | 3,766 | 4,989 | 2,142 | 2,215 | 1,893 | -4,652 | 1,593 | 1,825 | 1,657 | -2,061 | 1,354 | 1,550 | 1,410 | 1,483 | 848.4 | -190.9 | 409 | -653 | 1,156 | 1,459 | 1,533 | 1,255 | 1,669 | 1,824 | 1,642 | 1,072 | 1,250 | 728 | 1,467 | 1,015 | 1,864 | 1,559 | 1,604 | 1,658 | 1,811 | 2,146 | 1,669 | 3,039 | 1,768 | 1,677 | 1,199 | -1,406 | 1,677 | 333 | 3,598 | 2,290 | 4,405 | -2,115 | -501 | -2,037 | 1,924 | -1,008 | 1,527 | 1,863 | 3,924 | 4,907 | 731 | 719 | 1,174 | 1,183 | 1,158 | 1,059 | -7.98 | 1,021 | 893.4 | 954.9 | -78.81 | 490.3 | 506.7 | 291.3 | |||||||
| High |
1234
|
4,622 | 5,249 | 5,145 | 5,021 | 4,679 | 5,069 | 4,903 | 6,650 | 6,541 | 8,961 | 7,968 | 6,046 | 5,946 | 8,146 | 7,244 | 5,496 | 5,406 | 7,406 | 6,585 | 6,196 | 5,317 | 5,100 | 5,493 | 4,824 | 6,168 | 6,183 | 4,614 | 5,884 | 2,263 | 5,760 | 4,684 | 5,107 | 22,912 | 4,344 | 5,234 | 4,183 | 5,576 | 4,256 | 824.1 | 5,172 | 6,396 | 4,751 | 4,926 | 4,690 | -1,810 | 4,483 | 5,001 | 4,519 | 5,987 | 2,570 | 2,658 | 2,271 | -3,722 | 1,912 | 2,190 | 1,988 | -1,649 | 1,625 | 1,861 | 1,692 | 1,780 | 1,018 | -152.7 | 490.8 | -522.4 | 1,387 | 1,751 | 1,840 | 1,506 | 2,003 | 2,189 | 1,970 | 1,286 | 1,501 | 873.6 | 1,760 | 1,218 | 2,237 | 1,871 | 1,925 | 1,990 | 2,173 | 2,575 | 2,003 | 3,647 | 2,122 | 2,013 | 1,439 | -1,125 | 2,013 | 399.6 | 4,317 | 2,748 | 5,286 | -1,692 | -400.8 | -1,630 | 2,308 | -806.1 | 1,833 | 2,236 | 4,709 | 5,888 | 877.2 | 862.8 | 1,409 | 1,419 | 1,389 | 1,271 | -6.38 | 1,225 | 1,072 | 1,146 | -63.05 | 588.4 | 608.1 | 349.6 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
8,378 | 7,857 | 7,814 | 7,705 | 8,171 | 7,690 | 7,666 | 6,942 | 7,007 | 6,080 | 6,708 | 6,311 | 6,370 | 5,528 | 6,098 | 5,738 | 5,791 | 5,025 | 5,544 | 5,829 | 6,562 | 5,727 | 5,575 | 6,643 | 6,705 | 5,726 | 5,669 | 5,611 | 7,321 | 5,634 | 5,764 | 5,127 | 7,798 | 6,106 | 3,412 | 5,584 | 4,935 | 6,448 | 7,650 | 6,080 | 4,559 | 6,517 | 6,190 | 5,883 | 13,673 | 6,695 | 5,973 | 6,359 | 2,250 | 6,169 | 6,348 | 6,321 | 14,087 | 6,693 | 6,302 | 6,054 | 10,823 | 6,039 | 5,684 | 5,711 | 6,401 | 5,751 | 6,418 | 6,179 | 7,526 | 6,379 | 6,195 | 5,639 | 5,763 | 5,503 | 5,062 | 5,121 | 5,564 | 4,997 | 5,056 | 4,979 | 4,442 | 5,213 | 5,171 | 5,004 | 4,395 | 4,147 | 4,268 | 3,963 | 4,225 | 4,041 | 3,755 | 4,562 | 7,793 | 3,695 | 4,472 | 3,132 | 3,191 | 3,188 | 3,105 | 3,019 | 3,153 | 3,236 | 3,094 | 2,931 | 3,117 | 3,526 | 3,108 | 1,654 | 1,671 | 1,666 | 1,663 | 1,637 | 2,072 | 2,201 | 1,693 | 1,844 | 1,699 | 1,840 | 757.2 | 750.4 | 750.8 | |||||||
| Average |
1234
|
8,413 | 7,985 | 7,866 | 7,758 | 8,237 | 7,790 | 7,703 | 8,678 | 8,758 | 7,600 | 8,385 | 7,889 | 7,962 | 6,909 | 7,623 | 7,172 | 7,238 | 6,281 | 6,930 | 7,286 | 8,203 | 7,159 | 6,969 | 8,304 | 8,381 | 7,158 | 7,086 | 7,013 | 9,151 | 7,042 | 7,205 | 6,408 | 9,748 | 7,632 | 4,265 | 6,980 | 6,169 | 8,060 | 9,562 | 7,600 | 5,698 | 8,146 | 7,737 | 7,354 | 17,091 | 8,369 | 7,466 | 7,949 | 2,813 | 7,711 | 7,935 | 7,901 | 17,609 | 8,366 | 7,877 | 7,567 | 13,529 | 7,549 | 7,105 | 7,138 | 8,001 | 7,189 | 8,022 | 7,724 | 9,407 | 7,974 | 7,744 | 7,048 | 7,204 | 6,879 | 6,327 | 6,401 | 6,955 | 6,247 | 6,320 | 6,223 | 5,552 | 6,516 | 6,464 | 6,255 | 5,494 | 5,184 | 5,335 | 4,953 | 5,281 | 5,052 | 4,694 | 5,703 | 9,741 | 4,619 | 5,590 | 3,915 | 3,989 | 3,986 | 3,882 | 3,773 | 3,942 | 4,045 | 3,867 | 3,664 | 3,896 | 4,408 | 3,885 | 2,068 | 2,089 | 2,083 | 2,078 | 2,046 | 2,590 | 2,751 | 2,116 | 2,304 | 2,123 | 2,300 | 946.5 | 938 | 938.5 | |||||||
| High |
1234
|
8,450 | 8,090 | 7,913 | 7,800 | 8,388 | 7,892 | 7,771 | 10,414 | 10,510 | 9,120 | 10,062 | 9,467 | 9,555 | 8,291 | 9,147 | 8,606 | 8,686 | 7,538 | 8,316 | 8,744 | 9,843 | 8,590 | 8,363 | 9,964 | 10,057 | 8,589 | 8,504 | 8,416 | 10,981 | 8,450 | 8,646 | 7,690 | 11,697 | 9,158 | 5,118 | 8,376 | 7,403 | 9,672 | 11,475 | 9,120 | 6,838 | 9,775 | 9,285 | 8,825 | 20,509 | 10,043 | 8,959 | 9,539 | 3,376 | 9,253 | 9,522 | 9,481 | 21,131 | 10,039 | 9,452 | 9,081 | 16,234 | 9,059 | 8,526 | 8,566 | 9,601 | 8,626 | 9,626 | 9,269 | 11,288 | 9,568 | 9,293 | 8,458 | 8,645 | 8,255 | 7,593 | 7,681 | 8,346 | 7,496 | 7,584 | 7,468 | 6,663 | 7,820 | 7,756 | 7,506 | 6,593 | 6,221 | 6,402 | 5,944 | 6,337 | 6,062 | 5,632 | 6,844 | 11,689 | 5,543 | 6,707 | 4,699 | 4,786 | 4,783 | 4,658 | 4,528 | 4,730 | 4,854 | 4,640 | 4,397 | 4,675 | 5,290 | 4,663 | 2,482 | 2,507 | 2,500 | 2,494 | 2,455 | 3,108 | 3,301 | 2,539 | 2,765 | 2,548 | 2,760 | 1,136 | 1,126 | 1,126 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.02 | 1.17 | 1.13 | 1.12 | 1.06 | 1.17 | 1.14 | 1.11 | 1.04 | 1.15 | 1.15 | 1.17 | 1.16 | 1.28 | 1.29 | 1.3 | 1.26 | 1.31 | 1.27 | 1.26 | 1.14 | 1.19 | 1.12 | 1.2 | 1.12 | 1.21 | 1.17 | 1.14 | 0.85 | 0.93 | 0.86 | 0.82 | 0.72 | 0.78 | 0.77 | 0.78 | 0.74 | 0.78 | 0.72 | 0.85 | 0.7 | 0.8 | 0.78 | 0.7 | 0.58 | 0.73 | 0.71 | 0.66 | 0.51 | 0.57 | 0.57 | 0.51 | 0.44 | 0.51 | 0.51 | 0.46 | 0.43 | 0.43 | 0.42 | 0.39 | 0.45 | 0.42 | 0.43 | 0.45 | 0.43 | 0.46 | 0.49 | 0.44 | 0.5 | 0.53 | 0.5 | 0.49 | 0.5 | 0.49 | 0.46 | 0.42 | 0.48 | 0.51 | 0.48 | 0.46 | 0.51 | 0.5 | 0.52 | 0.46 | 0.51 | 0.5 | 0.45 | 0.46 | 0.43 | 0.47 | 0.54 | 0.46 | 0.63 | 0.62 | 0.62 | 0.58 | 0.62 | 0.63 | 0.6 | 0.54 | 0.62 | 0.76 | 0.65 | 0.64 | 0.62 | 0.61 | 0.61 | 0.59 | 0.55 | 0.54 | 0.54 | 0.53 | 0.51 | 0.49 | 0.46 | 0.46 | 0.39 | |||||||
| Average |
1234
|
1.05 | 1.19 | 1.19 | 1.15 | 1.09 | 1.18 | 1.15 | 1.12 | 1.08 | 1.18 | 1.17 | 1.19 | 1.19 | 1.29 | 1.32 | 1.34 | 1.28 | 1.37 | 1.3 | 1.29 | 1.17 | 1.22 | 1.15 | 1.22 | 1.14 | 1.24 | 1.2 | 1.17 | 1.06 | 1.16 | 1.08 | 1.03 | 0.9 | 0.98 | 0.96 | 0.97 | 0.92 | 0.97 | 0.9 | 1.06 | 0.87 | 1 | 0.98 | 0.88 | 0.73 | 0.91 | 0.89 | 0.83 | 0.64 | 0.71 | 0.71 | 0.64 | 0.55 | 0.64 | 0.64 | 0.57 | 0.54 | 0.54 | 0.53 | 0.49 | 0.56 | 0.52 | 0.54 | 0.56 | 0.54 | 0.58 | 0.61 | 0.55 | 0.63 | 0.66 | 0.63 | 0.61 | 0.62 | 0.61 | 0.58 | 0.52 | 0.6 | 0.64 | 0.6 | 0.58 | 0.64 | 0.62 | 0.65 | 0.57 | 0.64 | 0.63 | 0.56 | 0.58 | 0.54 | 0.59 | 0.67 | 0.58 | 0.79 | 0.77 | 0.77 | 0.72 | 0.77 | 0.79 | 0.75 | 0.68 | 0.77 | 0.95 | 0.81 | 0.8 | 0.77 | 0.76 | 0.76 | 0.74 | 0.69 | 0.67 | 0.68 | 0.66 | 0.64 | 0.61 | 0.57 | 0.57 | 0.49 | |||||||
| High |
1234
|
1.09 | 1.24 | 1.22 | 1.19 | 1.11 | 1.2 | 1.16 | 1.14 | 1.13 | 1.28 | 1.18 | 1.22 | 1.21 | 1.29 | 1.35 | 1.39 | 1.31 | 1.42 | 1.33 | 1.32 | 1.19 | 1.24 | 1.18 | 1.25 | 1.17 | 1.27 | 1.23 | 1.19 | 1.27 | 1.39 | 1.3 | 1.24 | 1.08 | 1.18 | 1.15 | 1.16 | 1.1 | 1.16 | 1.08 | 1.27 | 1.04 | 1.2 | 1.18 | 1.06 | 0.88 | 1.09 | 1.07 | 1 | 0.77 | 0.85 | 0.85 | 0.77 | 0.66 | 0.77 | 0.77 | 0.68 | 0.65 | 0.65 | 0.64 | 0.59 | 0.67 | 0.62 | 0.65 | 0.67 | 0.65 | 0.7 | 0.73 | 0.66 | 0.76 | 0.79 | 0.76 | 0.73 | 0.74 | 0.73 | 0.7 | 0.62 | 0.72 | 0.77 | 0.72 | 0.7 | 0.77 | 0.74 | 0.78 | 0.68 | 0.77 | 0.76 | 0.67 | 0.7 | 0.65 | 0.71 | 0.8 | 0.7 | 0.95 | 0.92 | 0.92 | 0.86 | 0.92 | 0.95 | 0.9 | 0.82 | 0.92 | 1.14 | 0.97 | 0.96 | 0.92 | 0.91 | 0.91 | 0.89 | 0.83 | 0.8 | 0.82 | 0.79 | 0.77 | 0.73 | 0.68 | 0.68 | 0.59 | |||||||