Solution
Vasudha answered on
Apr 27 2021
Key Stats
Target Corporation (NYSE:TGT) > Financials > Key Stats
In Millions of the trading cu
ency, except per share items. Cu
ency: Trading Cu
ency Conversion: Historical
Order: Latest on Right Units: S&P Capital IQ (Default)
Decimals: Capital IQ (Default) Dilution: Basic
Key Financials¹
For the Fiscal Period Ending
12 months
Jan-30-2016A 12 months
Jan-28-2017A 12 months
Feb-03-2018A 12 months
Feb-02-2019A 12 months
Feb-01-2020A 12 months
Jan-30-2021A 12 months†
Jan-31-2022E
Cu
ency USD USD USD USD USD USD USD
Total Revenue 73,785.0 70,271.0 72,714.0 75,356.0 78,112.0 93,561.0 91,443.14
Growth Over Prior Year 1.6% (4.8%) 3.5% 3.6% 3.7% 19.8% -
Gross Profit 21,544.0 21,126.0 21,589.0 22,057.0 23,248.0 27,384.0 -
Margin % 29.2% 30.1% 29.7% 29.3% 29.8% 29.3% 28.85%
EBITDA 7,315.0 7,313.0 6,850.0 6,701.0 7,332.0 9,093.0 8,348.52
Margin % 9.9% 10.4% 9.4% 8.9% 9.4% 9.7% 9.13%
EBIT 5,102.0 4,995.0 4,374.0 4,227.0 4,728.0 6,608.0 5,986.92
Margin % 6.9% 7.1% 6.0% 5.6% 6.1% 7.1% 6.55%
Earnings from Cont. Ops. 3,321.0 2,666.0 2,908.0 2,930.0 3,269.0 4,368.0 -
Margin % 4.5% 3.8% 4.0% 3.9% 4.2% 4.7% -
Net Income 3,363.0 2,734.0 2,914.0 2,937.0 3,281.0 4,368.0 4,344.16
Margin % 4.6% 3.9% 4.0% 3.9% 4.2% 4.7% 4.75%
Diluted EPS Excl. Extra Items³ 5.25 4.58 5.29 5.5 6.34 8.64 8.73
Growth Over Prior Year 37.1% (12.8%) 15.5% 4.0% 15.3% 36.3% -
Same Store Sales Growth % 2.1% (0.5%) 1.3% 5.0% 3.4% 19.3% -
Cu
ency USD USD USD USD USD USD USD
Exchange Rate 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Conversion Method H H H H H H S
¹All results are taken from the most recently filed statement for each period. When there has been more than one, earlier filings can be viewed on the individual statement pages.
³All forward period figures are consensus mean estimates provided by the
okers and may not be on a comparable basis as financials.
†Growth rates for forward periods are calculated against prior period estimates or actual pro forma results as disclosed on the Estimates Consensus page.
Growth Rates are calculated in originally reported cu
ency only and will not reflect any cu
ency conversion selected above.
Cu
ent Capitalization (Millions of USD)
Cu
ency USD
Share Price $205.71
Shares Out. 498.6
Market Capitalization 102,570.3
- Cash & Short Term Investments 8,511.0
+ Total Debt 15,109.0
+ Pref. Equity -
+ Total Minority Interest -
= Total Enterprise Value (TEV) 109,168.3
Book Value of Common Equity 14,440.0
+ Pref. Equity -
+ Total Minority Interest -
+ Total Debt 15,109.0
= Total Capital 29,549.0
**For companies that have multiple share classes that publicly trade, we are incorporating the different prices to calculate our company level market capitalization. Please click on the value to see the detailed calculation. Prices shown on this page are the close price of the company’s primary stock class. Shares shown on this page are total company as-reported share values.
Total Liability includes Total Debt, Minority Interest and Pref. Equity.
Net Liability includes Total Liability, net of Cash and Short Term Investments.
TEV includes Market Cap and Net Liability.
Total Capital includes Common Equity and Total Liability.
Valuation Multiples based on Cu
ent Capitalization
For the Fiscal Period Ending
12 months
Feb-01-2020A 12 months
Jan-30-2021A 12 months
Jan-31-2022E 12 months
Jan-31-2023E 12 months
Jan-31-2024E
TEV/Total Revenue 1.4x 1.2x 1.19x 1.15x 1.11x
TEV/EBITDA 14.4x 11.6x 13.08x 12.35x 12.02x
TEV/EBIT 23.1x 16.5x 18.23x 17.04x 16.41x
P/Diluted EPS Before Extra 32.4x 23.8x 23.55x 21.38x 19.88x
P/BV 8.8x 7.1x 7.03x 6.51x 5.92x
Price/Tang BV 9.3x 7.5x - - -
Estimates
Target Corporation (NYSE:TGT) > Capital IQ Estimates > Consensus
Cu
ency: Reported Cu
ency Conversion: Today's Spot Rate
Units: Capital IQ (Default) Decimals: CapitalIQ (Default)
Consolidation: Consolidated Acctg. Standard: US GAAP
Cu
ent Fiscal Year End: Jan-31-2022 | FQ1 2022 Earnings Release Date: May-19-2021
NYSE:TGT (USD) Mean Median High/Low Std. Dev. No. of Estimates. NYSE:TGT - Recommendation: Outperform (1.80)
Target Price 206.49 210 260.00/138.00 24.94 27/27 1 - Buy 15
LT Growth 12.49% 15.00% 18.90%/3.11% 5.48 5/5 2 - Outperform 8
Price Volatility Average (2.75) 3 - Hold 6
Industry Recommendation Hold (3.00) 4 - Underperform 0
5 - Sell 1
0 - No Opinion 0
Market Summary NYSE:TGT NYSE:TGT (US GAAP|USD)
Cu
ency US Dollar Cu
ent Quarter Cu
ent Year NTM
Latest Price/Last Close Price 205.39/205.71 EPS Normalized 2.05 8.73 8.73
52 Wk. High/Low 207.38/100.50 Company Level (US GAAP|USD)
Potential Upside/Diff. from Target Price 0.68 %/1.39 Revenue 21,256.9 91,443.14 91443.14
EBITDA 1,990.85 8,348.52 8348.52
Fiscal Years
NYSE:TGT (USD) 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
EPS Normalized 1.02 A 1.27 A 1.38 A 1.56 A 1.81 A 2.01 A 2.07 A 2.71 A 3.19 A 3.33 A 2.86 A 3.23 A 3.86 A 4.24 A 4.76 A 3.25 A 4.27 A 4.69 A 5.01 A 4.71 A 5.39 A 6.39 A 9.42 A 8.73 E+ 9.62 E+ 10.35 E+ 11.26 E+ 12.22 E+ 14.67 E+ 15.99 E+ 17.80 E+ 19.08 E+ 20.85 E+
Final Est. 1.00 E+ 1.26 E+ 1.38 E+ 1.55 E+ 1.80 E+ 1.98 E+ 2.09 E+ 2.69 E+ 3.18 E+ 3.34 E+ 2.88 E+ 3.22 E+ 3.92 E+ 4.23 E+ 4.49 E+ 3.16 E+ 4.23 E+ 4.71 E+ 5.08 E+ 4.72 E+ 5.39 E+ 6.36 E+ 9.20 E+ - - - - - - - - - -
Median 1.00 E+ 1.26 E+ 1.37 E+ 1.55 E+ 1.81 E+ 1.98 E+ 2.09 E+ 2.69 E+ 3.18 E+ 3.34 E+ 2.88 E+ 3.22 E+ 3.91 E+ 4.23 E+ 4.38 E+ 3.16 E+ 4.25 E+ 4.71 E+ 5.06 E+ 4.72 E+ 5.40 E+ 6.36 E+ 9.26 E+ 8.70 E+ 9.61 E+ 10.28 E+ 11.31 E+ 12.41 E+ 14.67 E+ 15.99 E+ 17.80 E+ 19.08 E+ 20.85 E+
High 1.00 E+ 1.26 E+ 1.54 E+ 1.56 E+ 1.82 E+ 2.00 E+ 2.16 E+ 2.74 E+ 3.26 E+ 3.37 E+ 2.91 E+ 3.30 E+ 3.98 E+ 4.30 E+ 4.83 E+ 3.30 E+ 4.59 E+ 4.76 E+ 5.35 E+ 4.75 E+ 5.45 E+ 6.45 E+ 9.80 E+ 9.41 E+ 10.29 E+ 11.50 E+ 12.36 E+ 13.48 E+ 14.67 E+ 15.99 E+ 17.80 E+ 19.08 E+ 20.85 E+
Low 1.00 E+ 1.26 E+ 1.34 E+ 1.54 E+ 1.78 E+ 1.93 E+ 2.03 E+ 2.65 E+ 3.15 E+ 3.28 E+ 2.85 E+ 3.10 E+ 3.88 E+ 4.14 E+ 4.28 E+ 3.04 E+ 4.00 E+ 4.67 E+ 5.03 E+ 4.66 E+ 5.30 E+ 6.28 E+ 8.00 E+ 8.13 E+ 9.20 E+ 9.54 E+ 10.07 E+ 10.58 E+ 14.67 E+ 15.99 E+ 17.80 E+ 19.08 E+ 20.85 E+
Std. Dev. - 0.0 0.04 0.01 0.01 0.02 0.03 0.02 0.02 0.02 0.02 0.04 0.03 0.03 0.2 0.05 0.14 0.02 0.06 0.02 0.03 0.04 0.37 0.31 0.25 0.6 0.82 1.07 - - - - -
No. of Estimates 1/1 3/3 21/21 18/19 24/24 28/28 26/26 25/25 24/24 20/22 18/20 21/21 26/26 17/20 21/22 20/27 12/26 16/27 29/29 26/27 22/23 27/28 27/27 25/26 24/24 10/10 4/4 4/4 1/1 1/1 1/1 1/1 1/1
Guidance Low - - - - - - - - - - - - - 4.15 GL 4.75 GL 4.59 GL 3.15 GL 4.65 GL 5.00 GL 4.64 GL 5.30 GL 6.25 GL - - - - - - - - - - -
Guidance High - - - - - - - - - - - - - 4.30 GH 4.85 GH 4.69 GH 3.25 GH 4.75 GH 5.10 GH 4.74 GH 5.50 GH 6.45 GH - - - - - - - - - - -
Acctg. Standard US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
EPS (GAAP) 1.02 A 1.27 A 1.39 A 1.51 A 1.81 A 2.01 A 2.07 A 2.71 A 3.21 A 3.33 A 2.86 A 3.30 A 4.00 A 4.28 A 4.52 A 3.07 A ( 2.58 A) 5.31 A 4.70 A 5.33 A 5.51 A 6.36 A 8.64 A 8.75 E+ 9.61 E+ 10.49 E+ 11.26 E+ 12.22 E+ 14.67 E+ 15.99 E+ 17.80 E+ 19.08 E+ 20.85 E+
Final Est. - - - - - - 2.94 E+ 2.70 E+ 3.18 E+ 3.34 E+ 2.89 E+ 3.20 E+ 3.90 E+ 4.21 E+ 4.48 E+ 3.09 E+ ( 5.71 E+) 5.38 E+ 4.80 E+ 4.69 E+ 5.47 E+ 6.37 E+ 9.23 E+ - - - - - - - - - -
Median - - - - - - 3.48 E+ 2.70 E+ 3.18 E+ 3.34 E+ 2.87 E+ 3.21 E+ 3.93 E+ 4.23 E+ 4.51 E+ 3.08 E+ ( 5.71 E+) 5.33 E+ 4.77 E+ 4.68 E+ 5.49 E+ 6.37 E+ 9.15 E+ 8.67 E+ 9.62 E+ 10.34 E+ 11.31 E+ 12.41 E+ 14.67 E+ 15.99 E+ 17.80 E+ 19.08 E+ 20.85 E+
High - - - - - - 3.54 E+ 2.71 E+ 3.21 E+ 3.37 E+ 3.05 E+ 3.30 E+ 3.97 E+ 4.26 E+ 4.85 E+ 3.50 E+ ( 5.71 E+) 5.63 E+ 5.18 E+ 4.73 E+ 5.51 E+ 6.43 E+ 12.31 E+ 9.64 E+ 10.29 E+ 11.50 E+ 12.36 E+ 13.48 E+ 14.67 E+ 15.99 E+ 17.80 E+ 19.08 E+ 20.85 E+
Low - - - - - - 2.06 E+ 2.67 E+ 3.15 E+ 3.31 E+ 2.85 E+ 2.90 E+ 3.60 E+ 4.11 E+ 4.32 E+ 2.99 E+ ( 5.71 E+) 5.22 E+ 4.58 E+ 4.64 E+ 5.33 E+ 6.27 E+ 7.99 E+ 8.13 E+ 8.91 E+ 9.54 E+ 10.07 E+ 10.58 E+ 14.67 E+ 15.99 E+ 17.80 E+ 19.08 E+ 20.85 E+
Std. Dev. - - - - - - 0.69 0.01 0.02 0.02 0.06 0.09 0.09 0.04 0.12 0.11 - 0.17 0.2 0.03 0.05 0.04 1.06 0.42 0.34 0.62 0.82 1.07 - - - - -
No. of Estimates - - - - - - 5/5 10/10 10/10 12/12 9/9 15/15 14/14 19/20 23/24 20/22 1/15 4/14 14/15 11/12 11/11 11/12 11/14 15/15 13/13 6/6 4/4 4/4 1/1 1/1 1/1 1/1 1/1
Guidance Low - - - - - - - - - - 3.33 GL - - 4.15 GL 4.20 GL - 2.70 GL - 4.57 GL - 5.41 GL 6.27 GL - - - - - - - - - - -
Guidance - - - - - - - 2.50 G - - - 2.97 G - - - 3.52 G - - - - - - - - - - - - - - - - -
Guidance High - - - - - - - - - 3.60 GH - - - 4.30 GH 4.40 GH - 2.80 GH - 4.67 GH - 5.61 GH 6.47 GH - - - - - - - - - - -
Acctg. Standard US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Cash Earnings / Share - - - - - - - - - - - - 7.01 A 7.35 A - 6.87 A 7.60 A 7.82 E+ 8.95 A 9.15 A 9.56 A 10.96 A 13.83 A 13.47 E+ 14.61 E+ 15.42 E+ - - - - - - -
Final Est. - - - - - - - - - - - - 6.78 E+ 7.28 E+ - 6.62 E+ 6.96 E+ - 8.79 E+ 8.70 E+ 9.53 E+ 10.99 E+ 14.14 E+ - - - - - - - - - -
Median - - - - - - - - - - - - 6.78 E+ 7.28 E+ - 6.62 E+ 6.96 E+ 7.82 E+ 8.79 E+ 8.70 E+ 9.53 E+ 10.99 E+ 14.14 E+ 13.47 E+ 14.61 E+ 15.42 E+ - - - - - - -
High - - - - - - - - - - - - 6.80 E+ 7.28 E+ - 6.62 E+ 6.96 E+ 7.82 E+ 8.96 E+ 8.81 E+ 9.53 E+ 10.99 E+ 14.14 E+ 13.47 E+ 14.61 E+ 15.42 E+ - - - - - - -
Low - - - - - - - - - - - - 6.76 E+ 7.28 E+ - 6.62 E+ 6.96 E+ 7.82 E+ 8.62 E+ 8.60 E+ 9.53 E+ 10.99 E+ 14.14 E+ 13.47 E+ 14.61 E+ 15.42 E+ - - - - - - -
Std. Dev. - - - - - - - - - - - - 0.02 - - - - - 0.17 0.1 - - - - - - - - - - - - -
No. of Estimates - - - - - - - - - - - - 2/2 1/1 - 1/1 1 1 2/2 2/2 1/1 1/1 1/1 1/1 1/1 1/1 - - - - - - -
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP - - - - - - -
DPS 0.18 A 0.20 A 0.22 A 0.23 A 0.24 A 0.27 A 0.29 A 0.38 A 0.46 A 0.52 A 0.62 A 0.67 A 0.92 A 1.15 A 1.38 A 1.58 A 1.90 A 2.20 A 2.36 A 2.46 A 2.54 A 2.62 A 2.70 A 2.92 E+ 3.06 E+ 3.32 E+ 3.85 E+ 4.20 E+ 4.65 E+ 5.14 E+ 5.60 E+ 6.23 E+ 6.68 E+
Final Est. - - 0.41 E+ 0.23 E+ 0.24 E+ 0.27 E+ 0.29 E+ 0.38 E+ 0.45 E+ 0.53 E+ 0.60 E+ 0.67 E+ 0.87 E+ 1.10 E+ 1.24 E+ 1.44 E+ 1.68 E+ 2.15 E+ 2.31 E+ 2.47 E+ 2.57 E+ 2.63 E+ 2.71 E+ - - - - - - - - - -
Median - - 0.41 E+ 0.23 E+ 0.24 E+ 0.28 E+ 0.32 E+ 0.40 E+ 0.47 E+ 0.52 E+ 0.62 E+ 0.66 E+ 0.85 E+ 1.10 E+ 1.26 E+ 1.53 E+ 1.87 E+ 2.16 E+ 2.33 E+ 2.46 E+ 2.56 E+ 2.61 E+ 2.70 E+ 2.85 E+ 2.95 E+ 3.21 E+ 3.85 E+ 4.20 E+ 4.65 E+ 5.14 E+ 5.60 E+ 6.23 E+ 6.68 E+
High - - 0.41 E+ 0.24 E+ 0.24 E+ 0.28 E+ 0.32 E+ 0.40 E+ 0.48 E+ 0.56 E+ 0.64 E+ 0.91 E+ 1.00 E+ 1.20 E+ 1.38 E+ 1.65 E+ 1.99 E+ 2.20 E+ 2.36 E+ 2.65 E+ 2.86 E+ 2.82 E+ 2.82 E+ 3.25 E+ 3.60 E+ 4.14 E+ 3.85 E+ 4.20 E+ 4.65 E+ 5.14 E+ 5.60 E+ 6.23 E+ 6.68 E+
Low - - 0.41 E+ 0.22 E+ 0.24 E+ 0.24 E+ 0.24 E+ 0.28 E+ 0.36 E+ 0.52 E+ 0.42 E+ 0.48 E+ 0.68 E+ 1.00 E+ 1.00 E+ 0.95 E+ 1.00 E+ 2.04 E+ 1.99 E+ 2.43 E+ 2.48 E+ 2.57 E+ 2.65 E+ 2.78 E+ 2.86 E+ 2.86 E+ 3.85 E+ 4.20 E+ 4.65 E+ 5.14 E+ 5.60 E+ 6.23 E+ 6.68 E+
Std. Dev. - - - 0.01 - 0.02 0.03 0.04 0.03 0.02 0.06 0.1 0.08 0.07 0.11 0.21 0.4 0.05 0.1 0.06 0.1 0.07 0.05 0.16 0.27 0.44 - - - - - - -
No. of Estimates - - 1/1 2/1 4/4 6/5 7/7 15/15 16/16 6/6 9/9 9/9 12/12 18/18 14/14 14/14 4/13 8/11 12/13 11/12 9/10 11/12 9/10 8/10 8/9 6/6 1/1 1/1 1/1 1/1 1/1 1/1 1/1
Guidance Low - - - - - - - - - - - - - - - - - 2.00 GL - - - - - - - - - - - - - - -
Guidance High - - - - - - - - - - - - - - - - - 2.09 GH - - - - - - - - - - - - - - -
Acctg. Standard US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Book Value / Share - - - - - - - 16.25 A 18.18 A 18.83 A 18.22 A 19.35 A 22.00 A 23.64 A 25.66 A 25.64 A 21.86 A 20.64 A 19.69 A 21.62 A 21.82 A 22.95 A 28.57 A 29.26 E+ 31.59 E+ 34.72 E+ - - - - - - -
Final Est. - - - - - - - 16.23 E+ 18.85 E+ 19.74 E+ 22.58 E+ 21.72 E+ 23.60 E+ 22.78 E+ 25.04 E+ 24.74 E+ 26.05 E+ 21.36 E+ 19.39 E+ 20.30 E+ 21.56 E+ 23.22 E+ 28.43 E+ - - - - - - - - - -
Median - - - - - - - 16.11 E+ 18.39 E+ 19.80 E+ 22.58 E+ 21.15 E+ 24.20 E+ 23.06 E+ 24.75 E+ 24.85 E+ 27.23 E+ 20.99 E+ 18.76 E+ 20.51 E+ 21.06 E+ 22.85 E+ 28.44 E+ 30.08 E+ 31.86 E+ 33.70 E+ - - - - - - -
High - - - - - - - 17.77 E+ 20.39 E+ 20.50 E+ 25.56 E+ 23.96 E+ 25.38 E+ 24.74 E+ 26.29 E+ 25.95 E+ 28.42 E+ 23.73 E+ 22.62 E+ 22.46 E+ 23.82 E+ 24.98 E+ 28.88 E+ 30.59 E+ 32.68 E+ 36.93 E+ - - - - - - -
Low - - - - - - - 15.17 E+ 17.78 E+ 19.01 E+ 19.59 E+ 20.60 E+ 21.21 E+ 20.69 E+ 24.01 E+ 22.43 E+ 21.31 E+ 19.33 E+ 18.24 E+ 17.55 E+ 20.80 E+ 22.23 E+ 27.62 E+ 26.69 E+ 29.98 E+ 33.55 E+ - - - - - - -
Std. Dev. - - - - - - - 0.87 1.12 0.51 2.99 1.34 1.75 1.31 0.7 1.07 2.78 1.44 1.38 1.47 1.06 0.88 0.43 1.42 1.0 1.56 - - - - - - -
No. of Estimates - - - - - - - 6/5 3/3 5/5 2/3 4/4 3/3 5/5 7/7 7/7 4/7 5/6 7/7 6/6 6/6 8/8 7/7 5/5 4/4 3/3 - - - - - - -
Acctg. Standard - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP - - - - - - -
Net Asset Value Per Share - - - - - - - 16.25 A - - - - - - 25.66 A 25.64 A - - - - - - - 31.42 E+ 33.38 E+ 35.47 E+ 37.84 E+ 40.32 E+ 43.03 E+ 45.98 E+ 49.27 E+ 53.07 E+ 57.21 E+
Final Est. - - - - - - - 15.92 E+ - - - - - - 25.07 E+ 25.02 E+ - - - - - - - - - - - - - - - - -
Median - - - - - - - 15.92 E+ - - - - - - 25.07 E+ 25.02 E+ - - - - - - - 31.42 E+ 33.38 E+ 35.47 E+ 37.84 E+ 40.32 E+ 43.03 E+ 45.98 E+ 49.27 E+ 53.07 E+ 57.21 E+
High - - - - - - - 15.92 E+ - - - - - - 25.51 E+ 25.02 E+ - - - - - - - 31.42 E+ 33.38 E+ 35.47 E+ 37.84 E+ 40.32 E+ 43.03 E+ 45.98 E+ 49.27 E+ 53.07 E+ 57.21 E+
Low - - - - - - - 15.92 E+ - - - - - - 24.62 E+ 25.02 E+ - - - - - - - 31.42 E+ 33.38 E+ 35.47 E+ 37.84 E+ 40.32 E+ 43.03 E+ 45.98 E+ 49.27 E+ 53.07 E+ 57.21 E+
Std. Dev. - - - - - - - - - - - - - - 0.45 - - - - - - - - - - - - - - - - - -
No. of Estimates - - - - - - - 1/1 - - - - - - 2/2 1/1 - - - - - - - 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - US GAAP - - - - - - US GAAP US GAAP - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
CFPS 1.87 A 4.38 A 2.41 A 2.74 A 3.14 A 3.45 A 3.45 A 4.29 A 4.91 A 5.28 A 5.22 A 7.79 A 7.23 A 7.95 A 8.03 A 10.16 A 6.93 A 9.23 A 9.33 A 12.58 A 11.20 A 13.80 A 20.83 A 12.37 E+ 15.03 E+ 17.47 E+ 19.21 E+ 21.03 E+ 22.68 E+ 24.54 E+ 27.45 E+ 28.49 E+ 31.30 E+
Final Est. - - - 2.73 E+ 2.88 E+ 3.21 E+ 3.57 E+ 2.01 E+ 4.75 E+ 5.76 E+ 5.60 E+ 6.07 E+ 7.07 E+ 6.57 E+ 7.97 E+ 11.14 E+ 7.47 E+ 7.31 E+ 8.94 E+ 9.22 E+ 10.52 E+ 11.43 E+ 15.45 E+ - - - - - - - - - -
Median - - - 2.73 E+ 2.88 E+ 3.21 E+ 3.57 E+ 2.01 E+ 4.75 E+ 5.76 E+ 5.37 E+ 6.35 E+ 6.99 E+ 6.39 E+ 7.82 E+ 10.59 E+ 8.12 E+ 7.31 E+ 8.99 E+ 8.88 E+ 10.52 E+ 11.37 E+ 15.50 E+ 12.48 E+ 15.37 E+ 17.47 E+ 19.21 E+ 21.03 E+ 22.68 E+ 24.54 E+ 27.45 E+ 28.49 E+ 31.30 E+
High - - - 2.73 E+ 3.07 E+ 3.43 E+ 3.66 E+ 3.98 E+ 4.76 E+ 6.12 E+ 6.15 E+ 6.46 E+ 7.58 E+ 8.59 E+ 8.99 E+ 16.60 E+ 10.95 E+ 8.17 E+ 9.67 E+ 9.88 E+ 11.56 E+ 11.87 E+ 17.34 E+ 13.90 E+ 16.37 E+ 18.47 E+ 19.21 E+ 21.03 E+ 22.68 E+ 24.54 E+ 27.45 E+ 28.49 E+ 31.30 E+
Low - - - 2.73 E+ 2.69 E+ 2.98 E+ 3.48 E+ 0.03 E+ 4.73 E+ 5.39 E+ 5.28 E+ 5.40 E+ 6.71 E+ 4.57 E+ 7.28 E+ 6.57 E+ 2.37 E+ 6.44 E+ 8.51 E+ 8.75 E+ 9.84 E+ 11.05 E+ 13.46 E+ 10.87 E+ 12.61 E+ 16.46 E+ 19.21 E+ 21.03 E+ 22.68 E+ 24.54 E+ 27.45 E+ 28.49 E+ 31.30 E+
Std. Dev. - - - - 0.19 0.23 0.09 1.98 0.02 0.37 0.39 0.48 0.33 1.23 0.62 3.92 2.44 0.86 0.36 0.48 0.58 0.34 1.4 1.05 1.28 1.0 - - - - - - -
No. of Estimates - - - 1/1 2/2 2/3 2/2 2/2 2/2 2/2 3/4 3/3 4/4 6/6 6/7 6/6 7/7 2/5 7/7 5/5 5/5 3/3 4/4 5/5 5/5 2/2 1/1 1/1 1/1 1/1 1/1 1/1 1/1
Acctg. Standard US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Company Level (USD) 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
Revenue - 33,702.00 A 36,903.00 A 39,888.00 A 43,917.00 A 48,163.00 A 46,839.00 A 52,620.00 A 59,490.00 A 63,367.00 A 64,948.00 A 65,357.00 A 67,390.00 A 69,865.00 A 73,301.00 A 72,596.00 A 72,618.00 A 73,785.00 A 69,495.00 A 71,879.00 A 75,356.00 A 78,112.00 A 93,561.00 A 91,443.14 E+ 95,265.20 E+ 98,108.32 E+ 101,345.34 E+ 105,199.40 E+ 111,723.00 E+ 115,350.00 E+ 121,287.00 E+ 122,964.00 E+ 126,957.00 E+
Final Est. - - 36,880.33 E+ 39,797.37 E+ 43,839.59 E+ 48,079.60 E+ 46,616.48 E+ 52,557.27 E+ 59,319.36 E+ 63,494.57 E+ 64,980.74 E+ 65,361.49 E+ 67,479.81 E+ 69,760.03 E+ 73,153.00 E+ 72,627.20 E+ 72,765.33 E+ 73,799.59 E+ 69,486.29 E+ 71,683.13 E+ 75,398.01 E+ 78,114.82 E+ 92,600.04 E+ - - - - - - - - - -
Median - - 36,868.00 E+ 39,821.95 E+ 43,908.00 E+ 48,175.00 E+ 46,817.00 E+ 52,595.57 E+ 59,492.50 E+ 63,459.00 E+ 64,975.00 E+ 65,376.68 E+ 67,444.18 E+ 69,856.00 E+ 73,274.85 E+ 72,565.50 E+ 72,507.00 E+ 73,782.00 E+ 69,552.00 E+ 71,696.42 E+ 75,439.70 E+ 78,091.80 E+ 92,758.50 E+ 91,504.90 E+ 95,377.50 E+ 97,494.50 E+ 101,061.00 E+ 106,028.50 E+ 111,723.00 E+ 115,350.00 E+ 121,287.00 E+ 122,964.00 E+ 126,957.00 E+
High - - 38,800.00 E+ 40,482.00 E+ 44,520.00 E+ 48,333.00 E+ 47,058.00 E+ 52,654.00 E+ 60,028.20 E+ 64,485.00 E+ 65,342.12 E+ 65,464.00 E+ 67,686.00 E+ 70,233.00 E+ 73,697.00 E+ 73,992.00 E+ 74,129.80 E+ 74,160.00 E+ 69,877.35 E+ 72,083.26 E+ 76,400.00 E+ 78,300.00 E+ 93,094.44 E+ 95,369.00 E+ 98,962.00 E+ 102,630.00 E+ 104,787.00 E+ 108,340.00 E+ 111,723.00 E+ 115,350.00 E+ 121,287.00 E+ 122,964.00 E+ 126,957.00 E+
Low - - 36,259.00 E+ 38,921.00 E+ 42,723.00 E+ 46,687.00 E+ 45,637.80 E+ 52,364.80 E+ 57,498.00 E+ 62,268.00 E+ 64,582.00 E+ 65,095.00 E+ 67,356.00 E+ 68,466.00 E+ 71,959.00 E+ 71,940.00 E+ 72,292.00 E+ 73,485.62 E+ 68,902.67 E+ 70,726.00 E+ 74,525.60 E+ 77,970.00 E+ 91,605.20 E+ 84,253.00 E+ 91,959.60 E+ 94,690.80 E+ 97,503.70 E+ 100,400.60 E+ 111,723.00 E+ 115,350.00 E+ 121,287.00 E+ 122,964.00 E+ 126,957.00 E+
Std. Dev. - - 653.84 468.83 443.72 362.46 435.83 78.3 573.31 422.92 176.65 83.29 106.63 404.93 396.45 389.48 572.95 144.6 196.97 220.1 473.29 82.24 403.34 2,570.47 2,087.62 2,511.84 2,945.33 3,308.17 - - - - -
No. of Estimates - - 11/10 18/17 13/13 17/17 15/15 20/20 18/18 17/18 13/14 16/17 19/22 24/24 24/24 26/26 17/24 14/23 23/24 24/24 17/22 17/25 20/24 18/23 18/20 10/10 5/5 4/4 1/1 1/1 1/1 1/1 1/1
Guidance Low - - - - - - - - - - - - 67,971.28 GL - - - - - - - - - - - - - - - - - - - -
Guidance - - - - - - - 51,990.00 G - - - - - - - - - - - - - - - - - - - - - - - - -
Guidance High - - - - - - - - - - - - 68,624.85 GH - - - - - - - - - - - - - - - - - - - -
Acctg. Standard - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
EBITDA - - - 3,759.00 A 4,633.00 A 4,839.00 A 4,860.00 A 5,732.00 A 6,537.00 A 6,931.00 A 6,228.00 A 6,696.00 A 7,336.00 A 7,453.00 A 7,352.00 A 6,061.00 A 7,176.00 A 7,340.00 A 7,263.00 A 6,506.00 A 6,334.00 A 7,015.00 A 9,008.00 A 8,348.52 E+ 8,841.91 E+ 9,083.62 E+ 9,691.45 E+ 10,023.85 E+ - - - - -
Final Est. - - - 3,680.29 E+ 4,521.85 E+ 4,852.16 E+ 4,915.63 E+ 5,700.43 E+ 6,455.22 E+ 6,917.12 E+ 6,234.55 E+ 6,672.60 E+ 7,273.01 E+ 7,395.63 E+ 7,470.48 E+ 6,236.94 E+ 6,849.03 E+ 7,322.73 E+ 7,332.34 E+ 6,581.31 E+ 6,394.00 E+ 6,976.43 E+ 8,872.81 E+ - - - - - - - - - -
Median - - - 3,740.95 E+ 4,485.50 E+ 4,825.30 E+ 4,906.54 E+ 5,727.42 E+ 6,535.00 E+ 6,912.00 E+ 6,326.57 E+ 6,676.00 E+ 7,318.00 E+ 7,440.00 E+ 7,436.78 E+ 6,145.00 E+ 6,870.00 E+ 7,367.03 E+ 7,334.60 E+ 6,581.00 E+ 6,370.54 E+ 6,975.18 E+ 8,837.00 E+ 8,346.72 E+ 8,874.69 E+ 9,079.06 E+ 9,691.45 E+ 10,023.85 E+ - - - - -
High - - - 3,816.00 E+ 4,728.00 E+ 5,171.00 E+ 5,029.00 E+ 5,886.74 E+ 6,580.00 E+ 6,992.00 E+ 6,454.00 E+ 6,744.00 E+ 7,396.00 E+ 7,549.00 E+ 7,662.00 E+ 6,793.00 E+ 7,300.00 E+ 7,483.00 E+ 7,614.86 E+ 6,658.66 E+ 6,601.00 E+ 7,029.43 E+ 9,236.80 E+ 8,693.00 E+ 9,155.00 E+ 9,424.70 E+ 9,887.90 E+ 10,368.70 E+ - - - - -
Low - - - 3,072.00 E+ 4,436.00 E+ 4,756.00 E+ 4,804.00 E+ 5,192.00 E+ 5,670.00 E+ 6,850.00 E+ 5,313.00 E+ 6,570.00 E+ 6,673.85 E+ 6,841.21 E+ 7,412.41 E+ 5,894.00 E+ 6,341.00 E+ 7,140.00 E+ 6,833.00 E+ 6,502.00 E+ 6,291.91 E+ 6,905.00 E+ 8,701.52 E+ 8,051.59 E+ 8,504.59 E+ 8,792.66 E+ 9,495.00 E+ 9,679.00 E+ - - - - -
Std. Dev. - - - 232.2 86.76 116.68 71.89 167.06 250.29 41.04 310.28 47.13 165.6 155.88 70.14 226.88 217.8 105.73 132.78 40.1 93.65 35.06 150.91 171.5 194.19 221.52 196.45 344.85 - - - - -
No. of Estimates - - - 8/5 8/8 9/9 6/6 11/11 11/11 13/13 10/11 12/12 15/15 15/18 19/19 21/21 11/21 11/20 22/22 14/18 12/17 8/18 13/18 12/17 11/16 5/7 2/3 2/3 - - - - -
Guidance Low - - - - - - - - - - - - - - - - - 7,105.67 GL - - - - - - - - - - - - - - -
Guidance High - - - - - - - - - - - - - - - - - 7,479.65 GH - - - - - - - - - - - - - - -
Acctg. Standard - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP - - - - -
EBIT - - - - - - 3,601.00 A 4,323.00 A 5,041.00 A 5,272.00 A 4,402.00 A 4,673.00 A 5,252.00 A 5,322.00 A 5,210.00 A 3,838.00 A 5,047.00 A 5,127.00 A 4,965.00 A 4,312.00 A 4,110.00 A 4,658.00 A 6,523.00 A 5,986.92 E+ 6,408.14 E+ 6,651.65 E+ 7,003.30 E+ 7,432.05 E+ 7,955.00 E+ 8,276.00 E+ 8,769.00 E+ 8,958.00 E+ 9,319.00 E+
Final Est. - - - - - - 3,645.67 E+ 4,284.63 E+ 5,056.37 E+ 5,185.22 E+ 4,459.95 E+ 4,628.57 E+ 5,223.79 E+ 5,318.57 E+ 5,296.79 E+ 3,943.86 E+ 4,709.32 E+ 5,080.89 E+ 5,061.42 E+ 4,359.73 E+ 4,118.40 E+ 4,665.18 E+ 6,497.30 E+ - - - - - - - - - -
Median - - - - - - 3,643.00 E+ 4,315.21 E+ 5,023.50 E+ 5,258.00 E+ 4,493.00 E+ 4,634.50 E+ 5,222.00 E+ 5,327.12 E+ 5,268.09 E+ 3,908.50 E+ 4,735.50 E+ 5,136.11 E+ 5,062.46 E+ 4,359.92 E+ 4,119.56 E+ 4,658.00 E+ 6,479.76 E+ 5,961.00 E+ 6,398.96 E+ 6,634.50 E+ 7,092.00 E+ 7,583.00 E+ 7,955.00 E+ 8,276.00 E+ 8,769.00 E+ 8,958.00 E+ 9,319.00 E+
High - - - - - - 3,681.00 E+ 4,466.59 E+ 7,250.00 E+ 5,311.00 E+ 4,541.00 E+ 4,721.00 E+ 5,273.00 E+ 5,399.00 E+ 5,491.00 E+ 4,271.00 E+ 4,967.00 E+ 5,183.00 E+ 5,325.96 E+ 4,502.00 E+ 4,172.50 E+ 4,729.00 E+ 6,973.20 E+ 6,500.00 E+ 6,703.00 E+ 7,138.00 E+ 7,329.00 E+ 7,788.20 E+ 7,955.00 E+ 8,276.00 E+ 8,769.00 E+ 8,958.00 E+ 9,319.00 E+
Low - - - - - - 3,613.00 E+ 3,754.50 E+ 4,148.00 E+ 4,192.00 E+ 4,079.00 E+ 4,500.00 E+ 5,143.00 E+ 5,232.00 E+ 5,207.00 E+ 3,690.00 E+ 4,459.00 E+ 4,942.00 E+ 4,736.00 E+ 4,255.00 E+ 4,069.00 E+ 4,617.00 E+ 6,152.00 E+ 5,626.80 E+ 6,128.33 E+ 6,320.00 E+ 6,552.00 E+ 6,774.00 E+ 7,955.00 E+ 8,276.00 E+ 8,769.00 E+ 8,958.00 E+ 9,319.00 E+
Std. Dev. - - - - - - 27.83 145.22 598.64 267.2 113.24 52.19 33.44 39.27 72.67 144.4 132.6 101.39 92.49 47.74 29.24 31.38 179.45 232.54 151.19 249.68 302.12 391.51 - - - - -
No. of Estimates - - - - - - 3/3 16/16 18/18 15/16 13/15 16/16 19/20 19/20 22/22 24/24 12/21 13/22 23/23 21/21 18/18 22/22 22/23 22/22 18/18 10/10 5/5 4/4 1/1 1/1 1/1 1/1 1/1
Guidance - - - - - - - - - - - - - - - - - - - - - 4,315.50 G - - - - - - - - - - -
Acctg. Standard - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Interest Expense - - - - - - - - - - - - ( 760.00 A) ( 866.00 A) ( 762.00 A) ( 1,126.00 A) ( 882.00 A) ( 607.00 A) ( 1,004.00 A) ( 666.00 A) ( 461.00 A) ( 477.00 A) ( 977.00 A) ( 434.24 E+) ( 442.87 E+) ( 411.00 E+) ( 397.00 E+) ( 398.00 E+) ( 437.00 E+) ( 444.00 E+) ( 447.00 E+) ( 450.00 E+) ( 453.00 E+)
Final Est. - - - - - - - - - - - - ( 751.00 E+) ( 779.31 E+) ( 750.76 E+) ( 854.64 E+) ( 715.83 E+) ( 605.30 E+) ( 583.43 E+) ( 614.29 E+) ( 455.62 E+) ( 464.55 E+) ( 466.50 E+) - - - - - - - - - -
Median - - - - - - - - - - - - ( 758.00 E+) ( 775.00 E+) ( 752.00 E+) ( 690.00 E+) ( 660.50 E+) ( 605.00 E+) ( 584.00 E+) ( 638.00 E+) ( 466.00 E+) ( 472.00 E+) ( 471.50 E+) ( 440.00 E+) ( 438.00 E+) ( 416.00 E+) ( 414.00 E+) ( 425.00 E+) ( 437.00 E+) ( 444.00 E+) ( 447.00 E+) ( 450.00 E+) ( 453.00 E+)
High - - - - - - - - - - - - ( 776.00 E+) ( 850.00 E+) ( 780.00 E+) ( 1,161.00 E+) ( 958.00 E+) ( 608.00 E+) ( 590.00 E+) ( 685.00 E+) ( 471.00 E+) ( 481.00 E+) ( 479.00 E+) ( 480.00 E+) ( 585.00 E+) ( 440.00 E+) ( 430.00 E+) ( 430.00 E+) ( 437.00 E+) ( 444.00 E+) ( 447.00 E+) ( 450.00 E+) ( 453.00 E+)
Low - - - - - - - - - - - - ( 677.00 E+) ( 753.00 E+) ( 716.00 E+) ( 659.00 E+) ( 541.00 E+) ( 604.00 E+) ( 569.20 E+) ( 532.00 E+) ( 424.00 E+) ( 422.70 E+) ( 437.00 E+) ( 370.90 E+) ( 363.00 E+) ( 355.00 E+) ( 347.00 E+) ( 339.00 E+) ( 437.00 E+) ( 444.00 E+) ( 447.00 E+) ( 450.00 E+) ( 453.00 E+)
Std. Dev. - - - - - - - - - - - - 27.36 21.19 14.82 213.35 146.79 1.1 5.04 58.06 15.56 17.18 14.73 29.2 47.99 29.57 35.95 41.77 - - - - -
No. of Estimates - - - - - - - - - - - - 17/18 16/18 19/19 20/20 12/19 10/17 12/19 17/17 16/16 17/17 10/17 16/17 15/15 5/5 3/3 3/3 1/1 1/1 1/1 1/1 1/1
Guidance - - - - - - - - - - - - - - - - - - ( 607.00 G) - - - - - - - - - - - - - -
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
EBT (Excl. Excep) - - - - - - - - - - - - 4,337.81 A 4,543.00 A 4,904.00 A 3,336.00 A 4,165.00 A 4,519.00 A 4,383.00 A 3,764.00 A 3,676.00 A 4,224.00 A 6,105.00 A 5,540.60 E+ 6,006.43 E+ 6,215.60 E+ 6,598.33 E+ 6,919.67 E+ 7,518.00 E+ 7,832.00 E+ 8,323.00 E+ 8,508.00 E+ 8,866.00 E+
Final Est. - - - - - - - - - - - - 4,467.16 E+ 4,528.74 E+ 4,517.84 E+ 3,138.08 E+ 4,163.41 E+ 4,525.87 E+ 4,440.78 E+ 3,827.58 E+ 3,678.21 E+ 4,226.10 E+ 5,951.62 E+ - - - - - - - - - -
Median - - - - - - - - - - - - 4,464.00 E+ 4,531.00 E+ 4,520.00 E+ 3,214.10 E+ 4,136.07 E+ 4,567.67 E+ 4,471.30 E+ 3,827.50 E+ 3,670.52 E+ 4,222.60 E+ 6,018.25 E+ 5,524.00 E+ 6,014.05 E+ 6,156.49 E+ 6,674.00 E+ 7,104.00 E+ 7,518.00 E+ 7,832.00 E+ 8,323.00 E+ 8,508.00 E+ 8,866.00 E+
High - - - - - - - - - - - - 4,572.00 E+ 4,569.00 E+ 4,555.00 E+ 3,277.00 E+ 4,376.00 E+ 4,579.00 E+ 4,492.00 E+ 3,902.00 E+ 3,726.50 E+ 4,282.00 E+ 6,179.66 E+ 5,938.00 E+ 6,281.00 E+ 6,722.00 E+ 6,916.00 E+ 7,220.00 E+ 7,518.00 E+ 7,832.00 E+ 8,323.00 E+ 8,508.00 E+ 8,866.00 E+
Low - - - - - - - - - - - - 4,394.00 E+ 4,455.00 E+ 4,486.00 E+ 2,662.00 E+ 4,047.00 E+ 4,345.90 E+ 4,178.00 E+ 3,674.00 E+ 3,633.00 E+ 4,181.00 E+ 5,465.53 E+ 5,227.00 E+ 5,712.33 E+ 5,918.17 E+ 6,205.00 E+ 6,435.00 E+ 7,518.00 E+ 7,832.00 E+ 8,323.00 E+ 8,508.00 E+ 8,866.00 E+
Std. Dev. - - - - - - - - - - - - 41.32 32.85 17.99 178.49 108.42 75.82 84.89 57.19 27.92 30.67 199.07 199.8 150.36 279.84 295.15 345.97 - - - - -
No. of Estimates - - - - - - - - - - - - 17/17 11/12 11/11 14/14 6/15 8/13 14/14 10/14 14/14 15/16 14/14 17/17 16/16 8/8 3/3 3/3 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
EBT (GAAP) - - - - - - - - - - - - 4,495.00 A 4,456.00 A 4,609.00 A 3,103.00 A 3,653.00 A 4,923.00 A 3,965.00 A 3,646.00 A 3,676.00 A 4,190.00 A 5,546.00 A 5,547.89 E+ 6,005.86 E+ 6,368.50 E+ 6,598.33 E+ 6,919.67 E+ 7,518.00 E+ 7,832.00 E+ 8,323.00 E+ 8,508.00 E+ 8,866.00 E+
Final Est. - - - - - - - - - - - - 4,482.63 E+ 4,523.83 E+ 4,563.04 E+ 3,076.91 E+ 3,950.03 E+ 5,047.39 E+ 4,103.92 E+ 3,714.57 E+ 3,667.02 E+ 4,244.26 E+ 5,745.14 E+ - - - - - - - - - -
Median - - - - - - - - - - - - 4,477.00 E+ 4,530.00 E+ 4,529.50 E+ 3,070.00 E+ 4,047.00 E+ 5,047.39 E+ 4,049.00 E+ 3,670.50 E+ 3,667.09 E+ 4,240.40 E+ 5,781.00 E+ 5,548.00 E+ 5,980.00 E+ 6,393.50 E+ 6,674.00 E+ 7,104.00 E+ 7,518.00 E+ 7,832.00 E+ 8,323.00 E+ 8,508.00 E+ 8,866.00 E+
High - - - - - - - - - - - - 4,572.00 E+ 4,630.00 E+ 4,724.00 E+ 3,277.00 E+ 4,208.00 E+ 5,047.39 E+ 4,470.79 E+ 3,902.00 E+ 3,698.00 E+ 4,302.00 E+ 6,201.00 E+ 5,995.00 E+ 6,281.00 E+ 6,722.00 E+ 6,916.00 E+ 7,220.00 E+ 7,518.00 E+ 7,832.00 E+ 8,323.00 E+ 8,508.00 E+ 8,866.00 E+
Low - - - - - - - - - - - - 4,432.00 E+ 4,455.00 E+ 4,498.73 E+ 2,775.40 E+ 3,653.00 E+ 5,047.39 E+ 3,716.00 E+ 3,631.00 E+ 3,645.00 E+ 4,217.00 E+ 5,152.00 E+ 5,227.00 E+ 5,758.00 E+ 5,965.00 E+ 6,205.00 E+ 6,435.00 E+ 7,518.00 E+ 7,832.00 E+ 8,323.00 E+ 8,508.00 E+ 8,866.00 E+
Std. Dev. - - - - - - - - - - - - 37.97 45.62 74.35 119.14 235.11 - 218.81 88.62 17.72 26.18 326.51 217.63 157.44 285.61 295.15 345.97 - - - - -
No. of Estimates - - - - - - - - - - - - 9/9 17/17 14/14 15/15 5/12 1/10 9/9 8/8 5/5 7/8 7/10 11/11 9/9 4/4 3/3 3/3 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Net Income (Excl. Excep) - - - - - - - 2,408.00 A 2,769.60 A 2,849.00 A 2,214.00 A 2,438.00 A 2,818.00 A 2,899.00 A 3,160.00 A 2,188.00 A 2,733.23 A 2,970.00 A 2,917.00 A 2,591.00 A 2,876.00 A 3,295.00 A 4,760.87 A 4,344.16 E+ 4,678.18 E+ 4,850.61 E+ 5,190.13 E+ 5,477.55 E+ 5,864.00 E+ 6,109.00 E+ 6,492.00 E+ 6,637.00 E+ 6,916.00 E+
Final Est. - - - - - - - 2,386.27 E+ 2,759.83 E+ 2,839.37 E+ 2,229.79 E+ 2,420.46 E+ 2,848.38 E+ 2,888.10 E+ 2,930.85 E+ 1,997.95 E+ 2,576.35 E+ 2,959.59 E+ 2,942.24 E+ 2,589.09 E+ 2,877.18 E+ 3,272.94 E+ 4,623.66 E+ - - - - - - - - - -
Median - - - - - - - 2,389.49 E+ 2,758.50 E+ 2,843.03 E+ 2,231.44 E+ 2,420.95 E+ 2,844.09 E+ 2,887.00 E+ 2,906.00 E+ 2,026.00 E+ 2,634.29 E+ 2,990.75 E+ 2,947.77 E+ 2,597.44 E+ 2,877.03 E+ 3,274.15 E+ 4,693.83 E+ 4,323.65 E+ 4,707.70 E+ 4,849.00 E+ 5,278.75 E+ 5,568.50 E+ 5,864.00 E+ 6,109.00 E+ 6,492.00 E+ 6,637.00 E+ 6,916.00 E+
High - - - - - - - 2,422.00 E+ 2,793.00 E+ 2,879.00 E+ 2,251.00 E+ 2,458.00 E+ 2,882.00 E+ 2,916.94 E+ 3,191.64 E+ 2,114.00 E+ 2,931.00 E+ 3,000.97 E+ 2,963.06 E+ 2,609.48 E+ 2,931.20 E+ 3,311.10 E+ 4,808.00 E+ 4,639.00 E+ 4,899.00 E+ 5,243.00 E+ 5,394.00 E+ 5,786.20 E+ 5,864.00 E+ 6,109.00 E+ 6,492.00 E+ 6,637.00 E+ 6,916.00 E+
Low - - - - - - - 2,339.00 E+ 2,721.00 E+ 2,789.00 E+ 2,208.00 E+ 2,339.00 E+ 2,823.00 E+ 2,849.00 E+ 2,878.00 E+ 1,555.00 E+ 2,229.06 E+ 2,726.90 E+ 2,857.09 E+ 2,556.00 E+ 2,834.00 E+ 3,227.00 E+ 4,000.00 E+ 4,076.90 E+ 4,455.61 E+ 4,616.18 E+ 4,809.00 E+ 4,987.00 E+ 5,864.00 E+ 6,109.00 E+ 6,492.00 E+ 6,637.00 E+ 6,916.00 E+
Std. Dev. - - - - - - - 18.43 17.82 22.77 12.16 30.49 18.47 19.51 85.12 122.82 223.69 82.96 23.43 17.85 23.51 25.05 203.63 160.42 127.28 207.43 237.34 300.21 - - - - -
No. of Estimates - - - - - - - 17/17 18/18 16/17 13/15 15/15 18/19 12/13 11/13 15/18 10/18 9/16 16/17 16/17 14/15 18/19 19/19 18/19 17/17 9/9 4/4 4/4 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Net Income (GAAP) - - - - - - - 2,408.00 A 2,787.00 A 2,849.00 A 2,214.00 A 2,488.00 A 2,920.00 A 2,929.00 A 2,999.00 A 1,971.00 A ( 1,636.00 A) 3,363.00 A 2,737.00 A 2,934.00 A 2,937.00 A 3,281.00 A 4,368.00 A 4,383.54 E+ 4,672.50 E+ 4,948.86 E+ 5,190.13 E+ 5,477.55 E+ 5,864.00 E+ 6,109.00 E+ 6,492.00 E+ 6,637.00 E+ 6,916.00 E+
Final Est. - - - - - - - 2,391.05 E+ 2,760.25 E+ 2,841.36 E+ 2,226.00 E+ 2,415.18 E+ 2,853.87 E+ 2,882.12 E+ 2,960.10 E+ 1,966.47 E+ ( 3,646.98 E+) 3,398.77 E+ 2,804.12 E+ 2,574.28 E+ 2,912.60 E+ 3,294.95 E+ 4,417.39 E+ - - - - - - - - - -
Median - - - - - - - 2,394.00 E+ 2,764.90 E+ 2,840.53 E+ 2,224.00 E+ 2,417.00 E+ 2,866.35 E+ 2,891.00 E+ 2,961.00 E+ 1,956.00 E+ ( 3,646.98 E+) 3,313.32 E+ 2,774.00 E+ 2,568.00 E+ 2,922.00 E+ 3,292.30 E+ 4,418.00 E+ 4,355.50 E+ 4,614.50 E+ 5,001.20 E+ 5,278.75 E+ 5,568.50 E+ 5,864.00 E+ 6,109.00 E+ 6,492.00 E+ 6,637.00 E+ 6,916.00 E+
High - - - - - - - 2,398.10 E+ 2,779.00 E+ 2,877.90 E+ 2,244.00 E+ 2,458.00 E+ 2,876.00 E+ 2,916.94 E+ 3,204.00 E+ 2,056.55 E+ ( 3,646.98 E+) 3,573.00 E+ 3,009.66 E+ 2,602.56 E+ 2,938.20 E+ 3,325.00 E+ 4,824.00 E+ 4,769.00 E+ 4,899.00 E+ 5,243.00 E+ 5,394.00 E+ 5,786.20 E+ 5,864.00 E+ 6,109.00 E+ 6,492.00 E+ 6,637.00 E+ 6,916.00 E+
Low - - - - - - - 2,375.00 E+ 2,721.00 E+ 2,806.00 E+ 2,208.00 E+ 2,339.00 E+ 2,828.00 E+ 2,809.00 E+ 2,869.24 E+ 1,878.00 E+ ( 3,646.98 E+) 3,310.00 E+ 2,685.00 E+ 2,556.00 E+ 2,852.00 E+ 3,274.90 E+ 4,036.00 E+ 4,076.90 E+ 4,494.00 E+ 4,623.00 E+ 4,809.00 E+ 4,987.00 E+ 5,864.00 E+ 6,109.00 E+ 6,492.00 E+ 6,637.00 E+ 6,916.00 E+
Std. Dev. - - - - - - - 7.45 18.47 21.36 13.15 33.66 19.06 29.65 83.35 51.11 - 123.2 111.88 15.88 27.11 17.5 263.3 204.8 138.21 205.76 237.34 300.21 - - - - -
No. of Estimates - - - - - - - 7/7 8/8 10/10 7/8 11/11 11/12 19/20 19/19 19/19 1/13 3/12 11/11 9/9 8/8 8/9 9/12 12/12 10/10 5/5 4/4 4/4 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Net Debt - - - - - - - 8,224.00 A 9,224.00 A 14,640.00 A 17,888.00 A 14,614.00 A 14,014.00 A 16,689.00 A 16,864.00 A 13,087.00 A 10,586.00 A 8,714.00 A 10,237.00 A 8,944.00 A 9,719.00 A 8,922.00 A 4,169.00 A 7,149.78 E+ 7,968.32 E+ 8,006.08 E+ 7,963.00 E+ 8,348.00 E+ - - - - -
Final Est. - - - - - - - 8,453.27 E+ 9,064.20 E+ 10,778.98 E+ 14,739.00 E+ 10,170.61 E+ 12,959.85 E+ 16,692.30 E+ 16,704.27 E+ 13,617.63 E+ 12,270.49 E+ 10,074.10 E+ 10,511.68 E+ 10,420.33 E+ 10,137.73 E+ 10,179.60 E+ 6,382.42 E+ - - - - - - - - - -
Median - - - - - - - 8,387.29 E+ 9,046.15 E+ 10,784.64 E+ 14,788.00 E+ 14,492.50 E+ 14,103.00 E+ 16,800.17 E+ 17,085.00 E+ 13,467.00 E+ 12,248.64 E+ 10,032.95 E+ 10,709.79 E+ 10,093.52 E+ 10,349.00 E+ 10,126.72 E+ 6,328.18 E+ 7,420.56 E+ 8,506.00 E+ 8,052.15 E+ 7,963.00 E+ 8,348.00 E+ - - - - -
High - - - - - - - 9,405.00 E+ 9,614.48 E+ 11,769.00 E+ 16,649.80 E+ 15,611.80 E+ 14,186.54 E+ 18,148.00 E+ 17,937.64 E+ 16,092.00 E+ 13,524.00 E+ 10,807.23 E+ 10,991.00 E+ 11,813.91 E+ 10,653.77 E+ 12,276.55 E+ 8,467.65 E+ 9,117.49 E+ 9,664.92 E+ 10,087.97 E+ 7,963.00 E+ 8,348.00 E+ - - - - -
Low - - - - - - - 7,562.06 E+ 8,550.00 E+ 9,777.65 E+ 12,730.22 E+ ( 9,291.00 E+) 10,590.00 E+ 15,300.00 E+ 14,982.70 E+ 11,882.00 E+ 11,377.79 E+ 9,155.92 E+ 9,276.17 E+ 9,406.71 E+ 8,866.00 E+ 8,473.00 E+ 5,557.55 E+ 4,020.00 E+ 5,114.00 E+ 5,454.85 E+ 7,963.00 E+ 8,348.00 E+ - - - - -
Std. Dev. - - - - - - - 625.54 378.87 846.63 1,452.18 8,894.57 1,676.08 975.55 984.85 1,236.94 677.7 511.55 508.41 900.83 660.71 1,033.51 851.46 1,451.78 1,503.96 1,591.91 - - - - - - -
No. of Estimates - - - - - - - 5/5 4/4 4/4 4/4 6/6 3/3 6/6 5/5 8/8 7/9 6/7 8/8 6/6 5/5 7/7 8/8 9/9 9/9 5/5 1/1 1/1 - - - - -
Acctg. Standard - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP - - - - -
Depreciation & Amortization - - - - - - - - - - - - 2,084.00 A 2,131.00 A 2,142.00 A 2,223.00 A 2,129.00 A 2,213.00 A 2,298.00 A 2,445.00 A 2,224.00 A 2,357.00 A 2,230.00 A 2,349.32 E+ 2,407.43 E+ 2,416.00 E+ 2,394.00 E+ 2,446.00 E+ 2,491.00 E+ 2,538.00 E+ 2,632.00 E+ 2,631.00 E+ 2,679.00 E+
Final Est. - - - - - - - - - - - - 2,088.73 E+ 2,117.80 E+ 2,168.38 E+ 2,219.85 E+ 2,205.22 E+ 2,214.86 E+ 2,280.13 E+ 2,246.12 E+ 2,288.55 E+ 2,386.78 E+ 2,289.55 E+ - - - - - - - - - -
Median - - - - - - - - - - - - 2,083.00 E+ 2,117.00 E+ 2,172.00 E+ 2,220.50 E+ 2,126.00 E+ 2,218.50 E+ 2,292.65 E+ 2,206.00 E+ 2,230.50 E+ 2,331.00 E+ 2,291.80 E+ 2,324.85 E+ 2,404.50 E+ 2,416.00 E+ 2,394.00 E+ 2,446.00 E+ 2,491.00 E+ 2,538.00 E+ 2,632.00 E+ 2,631.00 E+ 2,679.00 E+
High - - - - - - - - - - - - 2,123.00 E+ 2,148.00 E+ 2,202.00 E+ 2,272.00 E+ 2,403.00 E+ 2,235.00 E+ 2,309.00 E+ 2,489.00 E+ 2,520.10 E+ 2,617.00 E+ 2,321.90 E+ 2,538.50 E+ 2,580.00 E+ 2,451.00 E+ 2,394.00 E+ 2,446.00 E+ 2,491.00 E+ 2,538.00 E+ 2,632.00 E+ 2,631.00 E+ 2,679.00 E+
Low - - - - - - - - - - - - 2,065.00 E+ 2,087.00 E+ 2,081.00 E+ 2,183.00 E+ 2,108.00 E+ 2,173.00 E+ 2,098.00 E+ 2,104.00 E+ 2,167.00 E+ 2,282.00 E+ 2,262.00 E+ 2,233.00 E+ 2,283.00 E+ 2,381.00 E+ 2,394.00 E+ 2,446.00 E+ 2,491.00 E+ 2,538.00 E+ 2,632.00 E+ 2,631.00 E+ 2,679.00 E+
Std. Dev. - - - - - - - - - - - - 14.86 15.7 25.69 18.63 109.67 16.5 44.72 100.35 117.11 115.27 20.4 80.03 98.89 35.0 - - - - - - -
No. of Estimates - - - - - - - - - - - - 15/15 15/16 19/19 20/20 13/19 10/17 20/20 17/17 14/14 17/17 10/17 10/16 10/14 2/5 1/4 1/4 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Cash From Operations - - - - - - - - 4,862.00 A 4,125.00 A 4,430.00 A 5,881.00 A 5,271.00 A 5,434.00 A 5,325.00 A 6,520.00 A 4,439.00 A 5,844.00 A 5,436.00 A 6,923.00 A 5,973.00 A 7,117.00 A 10,525.00 A 5,561.38 E+ 7,219.74 E+ 7,612.33 E+ 8,019.33 E+ 8,447.33 E+ 9,065.00 E+ 9,375.00 E+ 10,008.00 E+ 9,907.00 E+ 10,381.00 E+
Final Est. - - - - - - - - 4,365.65 E+ 5,276.67 E+ 4,170.67 E+ 5,383.25 E+ 5,299.95 E+ 5,156.39 E+ 5,214.36 E+ 7,391.74 E+ 4,626.40 E+ 5,049.90 E+ 5,192.68 E+ 5,437.67 E+ 5,756.63 E+ 5,874.73 E+ 7,645.15 E+ - - - - - - - - - -
Median - - - - - - - - 4,357.00 E+ 5,215.00 E+ 4,046.00 E+ 5,487.50 E+ 5,375.50 E+ 5,538.00 E+ 5,180.49 E+ 6,858.00 E+ 4,731.00 E+ 4,923.00 E+ 5,212.00 E+ 5,473.00 E+ 5,616.00 E+ 5,865.80 E+ 7,679.00 E+ 5,732.15 E+ 7,386.00 E+ 8,422.00 E+ 8,058.00 E+ 8,301.00 E+ 9,065.00 E+ 9,375.00 E+ 10,008.00 E+ 9,907.00 E+ 10,381.00 E+
High - - - - - - - - 4,818.00 E+ 5,634.00 E+ 5,129.00 E+ 6,520.00 E+ 6,180.00 E+ 6,168.00 E+ 5,774.00 E+ 10,637.00 E+ 5,054.00 E+ 5,713.00 E+ 5,941.00 E+ 6,595.00 E+ 6,771.00 E+ 6,237.00 E+ 7,893.00 E+ 6,408.00 E+ 7,789.00 E+ 8,568.00 E+ 8,384.00 E+ 8,785.00 E+ 9,065.00 E+ 9,375.00 E+ 10,008.00 E+ 9,907.00 E+ 10,381.00 E+
Low - - - - - - - - 3,930.60 E+ 4,981.00 E+ 3,101.00 E+ 4,338.00 E+ 4,067.00 E+ 3,128.28 E+ 4,364.00 E+ 4,600.00 E+ 4,191.00 E+ 4,530.50 E+ 3,949.00 E+ 4,414.00 E+ 5,088.00 E+ 5,463.00 E+ 7,293.00 E+ 4,266.00 E+ 6,213.00 E+ 5,847.00 E+ 7,616.00 E+ 8,256.00 E+ 9,065.00 E+ 9,375.00 E+ 10,008.00 E+ 9,907.00 E+ 10,381.00 E+
Std. Dev. - - - - - - - - 351.56 270.13 753.84 660.42 618.55 868.73 438.08 1,559.6 349.61 411.16 449.49 539.75 469.51 232.62 176.52 745.44 487.46 1,249.7 314.72 239.47 - - - - -
No. of Estimates - - - - - - - - 4/4 3/4 6/6 8/8 12/12 11/11 13/14 13/13 5/10 5/7 13/13 9/10 9/10 9/10 8/9 6/9 7/7 3/3 3/3 3/3 1/1 1/1 1/1 1/1 1/1
Guidance Low - - - - - - - - - - - 4,000.00 GL - - - - - - - - - - - - - - - - - - - - -
Acctg. Standard - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Capital Expenditure - - - - - - - ( 3,388.00 A) ( 3,928.00 A) ( 4,369.00 A) ( 3,547.00 A) ( 1,729.00 A) ( 2,129.00 A) ( 4,368.00 A) ( 3,277.00 A) ( 3,453.00 A) ( 1,786.00 A) ( 1,438.00 A) ( 1,547.00 A) ( 2,533.00 A) ( 3,516.00 A) ( 3,027.00 A) ( 2,649.00 A) ( 4,008.02 E+) ( 3,973.66 E+) ( 3,937.04 E+) ( 3,929.80 E+) ( 3,833.50 E+) ( 3,575.00 E+) ( 3,576.00 E+) ( 3,699.00 E+) ( 3,689.00 E+) ( 3,745.00 E+)
Final Est. - - - - - - - ( 3,498.83 E+) ( 3,843.64 E+) ( 4,505.98 E+) ( 4,011.00 E+) ( 1,840.11 E+) ( 2,108.28 E+) ( 3,932.40 E+) ( 3,288.77 E+) ( 3,701.93 E+) ( 2,333.80 E+) ( 1,804.28 E+) ( 1,697.25 E+) ( 2,495.62 E+) ( 3,551.67 E+) ( 3,099.38 E+) ( 2,899.36 E+) - - - - - - - - - -
Median - - - - - - - ( 3,392.50 E+) ( 3,825.55 E+) ( 4,521.00 E+) ( 3,937.00 E+) ( 1,800.00 E+) ( 2,040.50 E+) ( 4,221.00 E+) ( 3,300.00 E+) ( 3,800.00 E+) ( 2,320.00 E+) ( 1,734.40 E+) ( 1,704.21 E+) ( 2,549.50 E+) ( 3,500.00 E+) ( 3,100.00 E+) ( 2,856.00 E+) ( 4,000.00 E+) ( 4,000.00 E+) ( 4,000.00 E+) ( 3,911.00 E+) ( 3,827.50 E+) ( 3,575.00 E+) ( 3,576.00 E+) ( 3,699.00 E+) ( 3,689.00 E+) ( 3,745.00 E+)
High - - - - - - - ( 3,843.00 E+) ( 4,064.00 E+) ( 4,600.00 E+) ( 4,719.00 E+) ( 2,000.00 E+) ( 2,500.00 E+) ( 4,850.00 E+) ( 3,650.00 E+) ( 4,000.00 E+) ( 2,500.00 E+) ( 2,100.00 E+) ( 1,800.00 E+) ( 3,100.00 E+) ( 3,793.34 E+) ( 3,178.00 E+) ( 3,193.98 E+) ( 4,072.23 E+) ( 4,156.40 E+) ( 4,079.00 E+) ( 4,150.00 E+) ( 4,000.00 E+) ( 3,575.00 E+) ( 3,576.00 E+) ( 3,699.00 E+) ( 3,689.00 E+) ( 3,745.00 E+)
Low - - - - - - - ( 3,367.30 E+) ( 3,739.00 E+) ( 4,343.00 E+) ( 3,670.00 E+) ( 1,775.00 E+) ( 1,901.40 E+) ( 2,500.00 E+) ( 2,863.00 E+) ( 3,000.00 E+) ( 2,088.00 E+) ( 1,629.00 E+) ( 1,479.00 E+) ( 2,000.00 E+) ( 3,357.00 E+) ( 2,994.00 E+) ( 2,750.00 E+) ( 3,911.00 E+) ( 3,421.00 E+) ( 3,649.27 E+) ( 3,772.00 E+) ( 3,679.00 E+) ( 3,575.00 E+) ( 3,576.00 E+) ( 3,699.00 E+) ( 3,689.00 E+) ( 3,745.00 E+)
Std. Dev. - - - - - - - 199.05 95.74 85.28 313.95 68.25 174.56 760.98 155.46 310.52 145.29 169.9 89.07 329.91 130.4 40.26 125.46 38.87 175.37 133.93 135.37 116.39 - - - - -
No. of Estimates - - - - - - - 4/4 8/8 6/6 8/8 9/9 12/12 10/11 13/13 14/14 5/12 5/9 15/15 10/10 11/12 13/14 14/14 11/14 12/12 7/7 5/5 4/4 1/1 1/1 1/1 1/1 1/1
Guidance Low - - - - - - - - - - - ( 2,000.00 GL) ( 2,000.00 GL) - - - - ( 2,000.00 GL) - - - - ( 2,500.00 GL) - - - - - - - - - -
Guidance - - - - - - - - - - - - - - ( 3,300.00 G) - - - ( 1,800.00 G) - ( 3,500.00 G) ( 3,100.00 G) - ( 4,000.00 G) - - - - - - - - -
Guidance High - - - - - - - - - - - - ( 2,500.00 GH) - - - - ( 2,500.00 GH) - - - - ( 3,000.00 GH) - - - - - - - - - -
Acctg. Standard - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Free Cash Flow - - - - - - - - - - - - 3,142.00 A 1,066.00 A 2,048.00 A 3,067.00 A 2,653.00 A 4,406.00 A 3,889.00 A 4,390.00 A 2,457.00 A 4,090.00 A 7,876.00 A 2,462.08 E+ 3,501.47 E+ 4,065.73 E+ 4,263.00 E+ 5,026.45 E+ - - - - -
Final Est. - - - - - - - - - - - - 3,333.88 E+ 1,635.38 E+ 1,965.55 E+ 4,216.62 E+ 2,118.00 E+ 3,238.00 E+ 3,543.22 E+ 3,000.63 E+ 2,393.55 E+ 3,135.66 E+ 4,941.11 E+ - - - - - - - - - -
Median - - - - - - - - - - - - 3,437.00 E+ 1,603.00 E+ 2,237.00 E+ 3,269.00 E+ 2,210.00 E+ 3,210.50 E+ 3,518.00 E+ 3,234.00 E+ 2,378.20 E+ 3,247.20 E+ 4,922.10 E+ 2,390.00 E+ 3,648.00 E+ 4,212.20 E+ 4,568.00 E+ 5,026.45 E+ - - - - -
High - - - - - - - - - - - - 4,094.00 E+ 2,826.00 E+ 2,614.00 E+ 10,009.00 E+ 2,966.00 E+ 3,834.00 E+ 4,316.80 E+ 3,686.00 E+ 2,779.00 E+ 3,810.00 E+ 5,467.00 E+ 3,808.00 E+ 4,197.00 E+ 4,419.00 E+ 4,573.00 E+ 5,106.00 E+ - - - - -
Low - - - - - - - - - - - - 2,083.00 E+ 823.00 E+ 396.00 E+ 1,123.00 E+ 1,385.00 E+ 2,697.00 E+ 2,903.00 E+ 2,079.00 E+ 2,061.00 E+ 2,556.00 E+ 4,371.00 E+ 1,618.30 E+ 2,213.00 E+ 3,566.00 E+ 3,648.00 E+ 4,946.90 E+ - - - - -
Std. Dev. - - - - - - - - - - - - 634.86 601.34 645.42 2,559.7 552.52 498.25 328.96 522.99 229.91 366.58 345.48 768.87 646.16 363.31 434.88 79.55 - - - - -
No. of Estimates - - - - - - - - - - - - 8/8 8/9 11/12 13/13 5/10 4/8 12/13 8/9 8/11 10/11 8/8 5/8 6/7 3/3 3/3 2/2 - - - - -
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP - - - - -
Same Store Sales Growth % - - - - - - - - - - - - 2.10 A 3.00 A 2.70 A ( 0.40 A) 1.30 A 2.10 A ( 0.50 A) 1.30 A 5.00 A 3.40 A 19.30 A ( 2.55 E+) 3.49 E+ 3.00 E+ 3.00 E+ 2.75 E+ - - - - -
Final Est. - - - - - - - - - - - - 2.19 E+ 3.03 E+ 2.89 E+ ( 0.52 E+) 1.11 E+ 1.94 E+ ( 0.42 E+) 1.23 E+ 4.91 E+ 3.26 E+ 18.19 E+ - - - - - - - - - -
Median - - - - - - - - - - - - 2.10 E+ 3.00 E+ 2.70 E+ ( 0.40 E+) 1.10 E+ 2.00 E+ ( 0.40 E+) 1.30 E+ 4.90 E+ 3.40 E+ 18.30 E+ ( 2.30 E+) 3.50 E+ 3.00 E+ 3.00 E+ 2.75 E+ - - - - -
High - - - - - - - - - - - - 2.40 E+ 3.10 E+ 3.50 E+ 0.60 E+ 1.30 E+ 2.10 E+ ( 0.30 E+) 1.30 E+ 5.10 E+ 3.50 E+ 18.70 E+ 0.00 E+ 4.00 E+ 3.00 E+ 3.00 E+ 3.00 E+ - - - - -
Low - - - - - - - - - - - - 2.10 E+ 2.90 E+ 2.60 E+ ( 3.30 E+) 1.00 E+ 1.50 E+ ( 0.50 E+) 1.00 E+ 4.80 E+ 2.00 E+ 17.00 E+ ( 6.80 E+) 1.90 E+ 3.00 E+ 3.00 E+ 2.50 E+ - - - - -
Std. Dev. - - - - - - - - - - - - 0.11 0.06 0.28 0.74 0.06 0.14 0.06 0.1 0.06 0.42 0.47 1.95 0.56 - - 0.25 - - - - -
No. of Estimates - - - - - - - - - - - - 14/14 12/13 15/15 17/18 15/16 16/16 14/17 11/12 12/13 11/14 11/12 8/11 10/10 3/3 2/2 2/2 - - - - -
Guidance Low - - - - - - - - - - - - - 4.00 GL 3.00 GL 2.00 GL 0.00 GL - - 1.00 GL - 3.00 GL - - - - - - - - - - -
Guidance High - - - - - - - - - - - - - 5.00 GH - 2.50 GH 1.00 GH - - - - - - - - - - - - - - - -
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP - - - - -
Gross Margin % - - - - - - - - - - - - 30.50 A 31.50 A 29.70 A 29.80 A 29.40 A 29.53 A 29.70 A 28.87 A 28.40 A 28.90 A 28.40 A 28.85 E+ 28.79 E+ 29.14 E+ 28.95 E+ 28.98 E+ 29.20 E+ 29.10 E+ 29.10 E+ 29.10 E+ 29.10 E+
Final Est. - - - - - - - - - - - - 30.94 E+ 30.77 E+ 30.14 E+ 29.63 E+ 29.17 E+ 29.66 E+ 29.91 E+ 28.88 E+ 28.67 E+ 28.87 E+ 28.47 E+ - - - - - - - - - -
Median - - - - - - - - - - - - 30.60 E+ 30.11 E+ 29.90 E+ 29.65 E+ 29.20 E+ 29.70 E+ 29.90 E+ 28.90 E+ 28.44 E+ 28.80 E+ 28.30 E+ 28.80 E+ 28.65 E+ 29.03 E+ 28.85 E+ 28.90 E+ 29.20 E+ 29.10 E+ 29.10 E+ 29.10 E+ 29.10 E+
High - - - - - - - - - - - - 32.20 E+ 32.00 E+ 31.20 E+ 29.90 E+ 29.30 E+ 29.70 E+ 30.10 E+ 29.50 E+ 29.34 E+ 29.70 E+ 29.30 E+ 29.60 E+ 29.70 E+ 29.80 E+ 29.20 E+ 29.20 E+ 29.20 E+ 29.10 E+ 29.10 E+ 29.10 E+ 29.10 E+
Low - - - - - - - - - - - - 30.50 E+ 30.00 E+ 29.80 E+ 29.30 E+ 29.00 E+ 29.60 E+ 29.80 E+ 28.60 E+ 28.00 E+ 28.50 E+ 27.90 E+ 28.30 E+ 28.30 E+ 28.70 E+ 28.80 E+ 28.85 E+ 29.20 E+ 29.10 E+ 29.10 E+ 29.10 E+ 29.10 E+
Std. Dev. - - - - - - - - - - - - 0.69 0.74 0.5 0.18 0.09 0.05 0.06 0.19 0.46 0.26 0.42 0.41 0.41 0.42 0.18 0.15 - - - - -
No. of Estimates - - - - - - - - - - - - 16/16 15/15 18/19 18/18 12/15 5/18 17/18 15/16 12/15 13/18 13/16 13/16 10/13 4/6 3/4 3/4 1/1 1/1 1/1 1/1 1/1
Guidance High - - - - - - - - - - - - - - - - - - - - - - - 28.90 GH - - - - - - - - -
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Effective Tax Rate % - - - - - - - - - - - - 35.10 A 34.27 A 34.93 A 36.48 A 32.96 A 32.54 A 32.69 A 19.69 A 20.30 A 21.98 A 21.24 A 21.86 E+ 22.03 E+ 22.50 E+ 22.40 E+ 22.25 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+
Final Est. - - - - - - - - - - - - 36.15 E+ 36.29 E+ 35.66 E+ 36.93 E+ 34.68 E+ 34.39 E+ 33.77 E+ 30.10 E+ 21.27 E+ 22.55 E+ 21.99 E+ - - - - - - - - - -
Median - - - - - - - - - - - - 36.20 E+ 36.29 E+ 35.55 E+ 36.46 E+ 34.75 E+ 34.46 E+ 33.90 E+ 30.10 E+ 21.25 E+ 22.55 E+ 22.30 E+ 22.00 E+ 22.00 E+ 22.50 E+ 22.50 E+ 22.25 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+
High - - - - - - - - - - - - 37.10 E+ 37.00 E+ 36.80 E+ 41.60 E+ 36.80 E+ 34.50 E+ 34.50 E+ 32.00 E+ 22.40 E+ 22.80 E+ 23.00 E+ 23.00 E+ 23.00 E+ 23.00 E+ 23.00 E+ 22.50 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+
Low - - - - - - - - - - - - 34.50 E+ 35.20 E+ 34.63 E+ 35.80 E+ 33.00 E+ 33.80 E+ 32.78 E+ 22.50 E+ 19.90 E+ 22.10 E+ 19.20 E+ 19.40 E+ 19.40 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+ 22.00 E+
Std. Dev. - - - - - - - - - - - - 0.7 0.41 0.53 1.32 1.31 0.2 0.51 2.41 0.93 0.18 0.83 0.9 0.82 0.41 0.37 0.25 - - - - -
No. of Estimates - - - - - - - - - - - - 17/17 14/15 16/16 16/16 6/13 10/11 15/15 13/14 12/12 14/14 15/15 16/16 14/14 6/6 5/5 4/4 1/1 1/1 1/1 1/1 1/1
Guidance Low - - - - - - - - - - - - - 36.00 GL - 35.70 GL - - 35.00 GL - 22.00 GL - - - - - - - - - - - -
Guidance High - - - - - - - - - - - - - 37.00 GH - 36.70 GH - - 36.00 GH - 25.00 GH - - - - - - - - - - - -
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
ROE % - - - - - - - 16.80 A 18.70 A 18.42 A 15.26 A 16.80 A 18.28 A 18.71 A 18.52 A 12.02 A 18.08 A 22.04 A 22.89 A 25.89 A 25.60 A 28.37 A 32.97 A 29.28 E+ 30.56 E+ 29.35 E+ 27.40 E+ 27.00 E+ 35.10 E+ 35.80 E+ 37.20 E+ 37.10 E+ 37.60 E+
Final Est. - - - - - - - 17.23 E+ 18.90 E+ 17.92 E+ 14.19 E+ 16.13 E+ 17.87 E+ 18.39 E+ 17.92 E+ 13.05 E+ 14.39 E+ 22.07 E+ 24.12 E+ 23.47 E+ 24.47 E+ 27.97 E+ 34.83 E+ - - - - - - - - - -
Median - - - - - - - 17.60 E+ 18.42 E+ 17.70 E+ 14.91 E+ 16.30 E+ 18.00 E+ 18.67 E+ 17.85 E+ 12.40 E+ 14.87 E+ 22.37 E+ 24.62 E+ 23.60 E+ 24.85 E+ 28.20 E+ 35.50 E+ 30.02 E+ 31.50 E+ 31.16 E+ 27.40 E+ 27.00 E+ 35.10 E+ 35.80 E+ 37.20 E+ 37.10 E+ 37.60 E+
High - - - - - - - 17.90 E+ 22.10 E+ 18.80 E+ 15.00 E+ 16.61 E+ 18.90 E+ 19.30 E+ 18.70 E+ 17.38 E+ 16.40 E+ 22.85 E+ 26.40 E+ 25.62 E+ 25.30 E+ 28.77 E+ 37.07 E+ 32.20 E+ 33.21 E+ 33.40 E+ 33.70 E+ 34.40 E+ 35.10 E+ 35.80 E+ 37.20 E+ 37.10 E+ 37.60 E+
Low - - - - - - - 15.60 E+ 17.90 E+ 17.29 E+ 12.67 E+ 15.37 E+ 16.85 E+ 16.47 E+ 17.40 E+ 11.80 E+ 11.70 E+ 20.70 E+ 21.52 E+ 20.40 E+ 23.18 E+ 26.40 E+ 30.30 E+ 25.90 E+ 24.60 E+ 22.80 E+ 21.10 E+ 19.60 E+ 35.10 E+ 35.80 E+ 37.20 E+ 37.10 E+ 37.60 E+
Std. Dev. - - - - - - - 0.75 1.32 0.56 1.08 0.45 0.75 0.85 0.35 1.71 1.75 0.84 1.33 1.31 0.82 0.68 1.96 1.96 2.56 3.72 6.3 7.4 - - - - -
No. of Estimates - - - - - - - 8/6 7/7 5/5 3/4 6/6 7/7 8/9 9/10 10/10 7/10 4/9 11/12 10/10 10/10 12/12 10/10 8/9 7/7 5/5 2/2 2/2 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
ROA % - - - - - - - 7.10 A 7.70 A 6.96 A - 5.50 A 6.39 A 6.48 A 6.33 A 4.25 A 6.36 A 7.29 A 7.05 A 7.68 A 7.20 A 7.81 A 9.29 A 9.06 E+ 9.72 E+ 10.06 E+ 10.40 E+ 10.60 E+ 10.70 E+ 10.90 E+ 11.30 E+ 11.30 E+ 11.50 E+
Final Est. - - - - - - - - 7.85 E+ 7.20 E+ - 5.40 E+ 6.40 E+ 5.50 E+ 6.43 E+ 4.57 E+ 5.23 E+ 8.25 E+ 6.97 E+ 6.92 E+ 7.15 E+ 7.83 E+ 10.14 E+ - - - - - - - - - -
Median - - - - - - - - 7.85 E+ 7.20 E+ - 5.40 E+ 6.40 E+ 6.40 E+ 6.10 E+ 4.40 E+ 5.17 E+ 7.45 E+ 7.20 E+ 6.98 E+ 7.15 E+ 7.88 E+ 10.28 E+ 8.85 E+ 9.80 E+ 10.06 E+ 10.40 E+ 10.60 E+ 10.70 E+ 10.90 E+ 11.30 E+ 11.30 E+ 11.50 E+
High - - - - - - - - 8.20 E+ 7.20 E+ - 5.40 E+ 6.50 E+ 6.50 E+ 7.10 E+ 5.30 E+ 6.00 E+ 12.52 E+ 7.60 E+ 7.00 E+ 7.30 E+ 7.90 E+ 10.70 E+ 9.50 E+ 9.86 E+ 10.30 E+ 10.40 E+ 10.60 E+ 10.70 E+ 10.90 E+ 11.30 E+ 11.30 E+ 11.50 E+
Low - - - - - - - - 7.50 E+ 7.20 E+ - 5.40 E+ 6.30 E+ 3.60 E+ 6.08 E+ 4.10 E+ 4.30 E+ 6.50 E+ 5.30 E+ 6.70 E+ 6.99 E+ 7.70 E+ 9.30 E+ 8.84 E+ 9.49 E+ 9.83 E+ 10.40 E+ 10.60 E+ 10.70 E+ 10.90 E+ 11.30 E+ 11.30 E+ 11.50 E+
Std. Dev. - - - - - - - - 0.35 - - - 0.1 1.34 0.48 0.48 0.68 2.17 0.77 0.13 0.11 0.09 0.55 0.31 0.16 0.24 - - - - - - -
No. of Estimates - - - - - - - - 2/2 1/1 - 2/2 2/2 3/3 3/4 7/7 5/6 5/5 6/6 4/4 4/4 6/6 4/4 3/3 3/3 2/2 1/1 1/1 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - US GAAP US GAAP US GAAP - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
TEV - - - - - - - - - - - - 52,876.09 E+ 52,038.90 E+ 58,085.60 E+ 52,818.33 E+ 58,520.93 E+ 55,656.26 E+ 49,168.99 E+ 43,937.60 E+ 48,021.82 E+ 63,285.54 E+ 94,100.10 E+ 98,020.14 E+ 98,419.73 E+ 96,740.82 E+ - - - - - - -
Median - - - - - - - - - - - - 53,692.00 E+ 52,572.00 E+ 58,033.70 E+ 53,899.00 E+ 59,483.26 E+ 55,605.40 E+ 49,024.08 E+ 43,570.56 E+ 47,496.39 E+ 63,280.93 E+ 100,246.25 E+ 97,675.32 E+ 99,028.85 E+ 97,723.11 E+ - - - - - - -
High - - - - - - - - - - - - 54,387.27 E+ 53,420.00 E+ 59,186.00 E+ 54,507.00 E+ 61,723.00 E+ 56,256.00 E+ 50,701.92 E+ 48,568.28 E+ 50,792.08 E+ 74,239.40 E+ 104,536.70 E+ 102,240.00 E+ 102,240.00 E+ 101,382.96 E+ - - - - - - -
Low - - - - - - - - - - - - 50,549.00 E+ 49,192.00 E+ 57,089.00 E+ 50,049.00 E+ 51,569.56 E+ 55,158.23 E+ 47,895.34 E+ 40,041.00 E+ 45,392.40 E+ 45,000.00 E+ 77,517.35 E+ 94,489.91 E+ 93,381.21 E+ 91,116.38 E+ - - - - - - -
Std. Dev. - - - - - - - - - - - - 1,669.8 1,465.71 745.63 1,973.88 3,649.6 393.76 902.43 3,075.24 1,789.26 10,818.53 11,855.88 3,230.41 3,432.87 4,248.48 - - - - - - -
No. of Estimates - - - - - - - - - - - - 3/3 5/5 4/4 3/3 5/5 4/5 5/5 4/4 5/5 5/5 3/4 4/4 4/4 3/3 - - - - - - -
Acctg. Standard - - - - - - - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP - - - - - - -
Fiscal Quarters
NYSE:TGT (USD) FQ1 1999 - Apr 1998 FQ2 1999 - Jul 1998 FQ3 1999 - Oct 1998 FQ4 1999 - Jan 1999 FQ1 2000 - Apr 1999 FQ2 2000 - Jul 1999 FQ3 2000 - Oct 1999 FQ4 2000 - Jan 2000 FQ1 2001 - Apr 2000 FQ2 2001 - Jul 2000 FQ3 2001 - Oct 2000 FQ4 2001 - Jan 2001 FQ1 2002 - Apr 2001 FQ2 2002 - Jul 2001 FQ3 2002 - Oct 2001 FQ4 2002 - Jan 2002 FQ1 2003 - Apr 2002 FQ2 2003 - Jul 2002 FQ3 2003 - Oct 2002 FQ4 2003 - Jan 2003 FQ1 2004 - Apr 2003 FQ2 2004 - Jul 2003 FQ3 2004 - Oct 2003 FQ4 2004 - Jan 2004 FQ1 2005 - Apr 2004 FQ2 2005 - Jul 2004 FQ3 2005 - Oct 2004 FQ4 2005 - Jan 2005 FQ1 2006 - Apr 2005 FQ2 2006 - Jul 2005 FQ3 2006 - Oct 2005 FQ4 2006 - Jan 2006 FQ1 2007 - Apr 2006 FQ2 2007 - Jul 2006 FQ3 2007 - Oct 2006 FQ4 2007 - Jan 2007 FQ1 2008 - Apr 2007 FQ2 2008 - Jul 2007 FQ3 2008 - Oct 2007 FQ4 2008 - Jan 2008 FQ1 2009 - Apr 2008 FQ2 2009 - Jul 2008 FQ3 2009 - Oct 2008 FQ4 2009 - Jan 2009 FQ1 2010 - Apr 2009 FQ2 2010 - Jul 2009 FQ3 2010 - Oct 2009 FQ4 2010 - Jan 2010 FQ1 2011 - Apr 2010 FQ2 2011 - Jul 2010 FQ3 2011 - Oct 2010 FQ4 2011 - Jan 2011 FQ1 2012 - Apr 2011 FQ2 2012 - Jul 2011 FQ3 2012 - Oct 2011 FQ4 2012 - Jan 2012 FQ1 2013 - Apr 2012 FQ2 2013 - Jul 2012 FQ3 2013 - Oct 2012 FQ4 2013 - Jan 2013 FQ1 2014 - Apr 2013 FQ2 2014 - Jul 2013 FQ3 2014 - Oct 2013 FQ4 2014 - Jan 2014 FQ1 2015 - Apr 2014 FQ2 2015 - Jul 2014 FQ3 2015 - Oct 2014 FQ4 2015 - Jan 2015 FQ1 2016 - Apr 2015 FQ2 2016 - Jul 2015 FQ3 2016 - Oct 2015 FQ4 2016 - Jan 2016 FQ1 2017 - Apr 2016 FQ2 2017 - Jul 2016 FQ3 2017 - Oct 2016 FQ4 2017 - Jan 2017 FQ1 2018 - Apr 2017 FQ2 2018 - Jul 2017 FQ3 2018 - Oct 2017 FQ4 2018 - Jan 2018 FQ1 2019 - Apr 2018 FQ2 2019 - Jul 2018 FQ3 2019 - Oct 2018 FQ4 2019 - Jan 2019 FQ1 2020 - Apr 2019 FQ2 2020 - Jul 2019 FQ3 2020 - Oct 2019 FQ4 2020 - Jan 2020 FQ1 2021 - Apr 2020 FQ2 2021 - Jul 2020 FQ3 2021 - Oct 2020 FQ4 2021 - Jan 2021 FQ1 2022 - Apr 2021 FQ2 2022 - Jul 2021 FQ3 2022 - Oct 2021 FQ4 2022 - Jan 2022 FQ1 2023 - Apr 2022 FQ2 2023 - Jul 2022 FQ3 2023 - Oct 2022 FQ4 2023 - Jan 2023
EPS Normalized 0.17 A 0.18 A 0.20 A 0.48 A 0.21 A 0.24 A 0.26 A 0.56 A 0.26 A 0.28 A 0.24 A 0.61 A 0.28 A 0.30 A 0.25 A 0.73 A 0.38 A 0.38 A 0.30 A 0.75 A 0.38 A 0.39 A 0.33 A 0.91 A 0.48 A 0.48 A 0.38 A 0.90 A 0.55 A 0.61 A 0.49 A 1.06 A 0.61 A 0.70 A 0.59 A 1.29 A 0.75 A 0.80 A 0.56 A 1.23 A 0.74 A 0.82 A 0.49 A 0.81 A 0.69 A 0.79 A 0.58 A 1.17 A 0.90 A 0.92 A 0.68 A 1.38 A 0.99 A 1.03 A 0.82 A 1.43 A 1.04 A 1.06 A 0.90 A 1.65 A 0.81 A 0.98 A 0.56 A 0.90 A 0.70 A 0.78 A 0.54 A 1.50 A 1.10 A 1.22 A 0.86 A 1.52 A 1.29 A 1.23 A 1.04 A 1.45 A 1.21 A 1.23 A 0.91 A 1.37 A 1.32 A 1.47 A 1.09 A 1.53 A 1.53 A 1.82 A 1.36 A 1.69 A 0.59 A 3.38 A 2.79 A 2.67 A 2.05 E+ 2.44 E+ 2.04 E+ 2.18 E+ 2.20 E+ 2.63 E+ 2.29 E+ 2.48 E+
Final Est. 0.16 E+ 0.18 E+ 0.20 E+ 0.44 E+ 0.19 E+ 0.23 E+ 0.25 E+ 0.55 E+ 0.25 E+ 0.28 E+ 0.23 E+ 0.60 E+ 0.28 E+ 0.30 E+ 0.25 E+ 0.72 E+ 0.36 E+ 0.37 E+ 0.28 E+ 0.75 E+ 0.39 E+ 0.40 E+ 0.33 E+ 0.87 E+ 0.47 E+ 0.47 E+ 0.38 E+ 0.90 E+ 0.54 E+ 0.59 E+ 0.45 E+ 1.05 E+ 0.64 E+ 0.69 E+ 0.55 E+ 1.27 E+ 0.71 E+ 0.80 E+ 0.62 E+ 1.22 E+ 0.71 E+ 0.75 E+ 0.48 E+ 0.83 E+ 0.60 E+ 0.66 E+ 0.50 E+ 1.16 E+ 0.87 E+ 0.92 E+ 0.68 E+ 1.39 E+ 0.95 E+ 0.97 E+ 0.74 E+ 1.40 E+ 1.02 E+ 1.01 E+ 0.82 E+ 1.54 E+ 0.86 E+ 0.96 E+ 0.64 E+ 0.81 E+ 0.71 E+ 0.78 E+ 0.47 E+ 1.46 E+ 1.03 E+ 1.11 E+ 0.86 E+ 1.54 E+ 1.19 E+ 1.12 E+ 0.83 E+ 1.51 E+ 0.91 E+ 1.19 E+ 0.86 E+ 1.38 E+ 1.39 E+ 1.40 E+ 1.11 E+ 1.52 E+ 1.43 E+ 1.62 E+ 1.19 E+ 1.66 E+ 0.40 E+ 1.65 E+ 1.61 E+ 2.54 E+ - - - - - - - -
Median 0.16 E+ 0.18 E+ 0.20 E+ 0.44 E+ 0.19 E+ 0.23 E+ 0.25 E+ 0.55 E+ 0.25 E+ 0.28 E+ 0.23 E+ 0.59 E+ 0.28 E+ 0.30 E+ 0.25 E+ 0.72 E+ 0.36 E+ 0.37 E+ 0.28 E+ 0.75 E+ 0.39 E+ 0.40 E+ 0.33 E+ 0.88 E+ 0.47 E+ 0.47 E+ 0.38 E+ 0.90 E+ 0.54 E+ 0.59 E+ 0.45 E+ 1.05 E+ 0.63 E+ 0.69 E+ 0.55 E+ 1.27 E+ 0.71 E+ 0.80 E+ 0.62 E+ 1.22 E+ 0.71 E+ 0.75 E+ 0.48 E+ 0.83 E+ 0.60 E+ 0.66 E+ 0.50 E+ 1.16 E+ 0.87 E+ 0.91 E+ 0.68 E+ 1.39 E+ 0.95 E+ 0.97 E+ 0.74 E+ 1.40 E+ 1.02 E+ 1.01 E+ 0.79 E+ 1.48 E+ 0.85 E+ 0.96 E+ 0.63 E+ 0.81 E+ 0.70 E+ 0.78 E+ 0.47 E+ 1.46 E+ 1.03 E+ 1.11 E+ 0.87 E+ 1.54 E+ 1.20 E+ 1.13 E+ 0.83 E+ 1.50 E+ 0.92 E+ 1.19 E+ 0.85 E+ 1.38 E+ 1.39 E+ 1.41 E+ 1.11 E+ 1.53 E+ 1.43 E+ 1.62 E+ 1.19 E+ 1.65 E+ 0.36 E+ 1.61 E+ 1.59 E+ 2.54 E+ 1.99 E+ 2.48 E+ 1.99 E+ 2.16 E+ 2.16 E+ 2.64 E+ 2.13 E+ 2.48 E+
High 0.16 E+ 0.19 E+ 0.20 E+ 0.49 E+ 0.20 E+ 0.23 E+ 0.25 E+ 0.60 E+ 0.26 E+ 0.29 E+ 0.25 E+ 0.64 E+ 0.28 E+ 0.30 E+ 0.27 E+ 0.73 E+ 0.38 E+ 0.38 E+ 0.29 E+ 0.76 E+ 0.40 E+ 0.46 E+ 0.35 E+ 0.90 E+ 0.50 E+ 0.47 E+ 0.39 E+ 0.95 E+ 0.56 E+ 0.60 E+ 0.48 E+ 1.09 E+ 0.65 E+ 0.71 E+ 0.58 E+ 1.35 E+ 0.73 E+ 0.82 E+ 0.66 E+ 1.26 E+ 0.74 E+ 0.79 E+ 0.51 E+ 0.85 E+ 0.65 E+ 0.69 E+ 0.59 E+ 1.24 E+ 0.90 E+ 0.94 E+ 0.70 E+ 1.42 E+ 1.01 E+ 1.00 E+ 0.76 E+ 1.47 E+ 1.10 E+ 1.10 E+ 0.94 E+ 1.69 E+ 0.88 E+ 1.01 E+ 0.75 E+ 0.98 E+ 0.75 E+ 0.79 E+ 0.53 E+ 1.47 E+ 1.10 E+ 1.22 E+ 0.90 E+ 1.57 E+ 1.22 E+ 1.23 E+ 0.91 E+ 1.65 E+ 1.01 E+ 1.25 E+ 0.95 E+ 1.40 E+ 1.45 E+ 1.45 E+ 1.15 E+ 1.58 E+ 1.52 E+ 1.72 E+ 1.27 E+ 1.74 E+ 0.90 E+ 2.04 E+ 2.01 E+ 3.05 E+ 2.94 E+ 2.71 E+ 2.75 E+ 2.64 E+ 2.51 E+ 2.68 E+ 3.07 E+ 2.61 E+
Low 0.16 E+ 0.18 E+ 0.20 E+ 0.41 E+ 0.19 E+ 0.23 E+ 0.25 E+ 0.54 E+ 0.24 E+ 0.28 E+ 0.22 E+ 0.57 E+ 0.26 E+ 0.28 E+ 0.23 E+ 0.72 E+ 0.34 E+ 0.35 E+ 0.27 E+ 0.72 E+ 0.38 E+ 0.39 E+ 0.31 E+ 0.83 E+ 0.45 E+ 0.45 E+ 0.36 E+ 0.84 E+ 0.52 E+ 0.54 E+ 0.40 E+ 1.03 E+ 0.62 E+ 0.68 E+ 0.54 E+ 1.23 E+ 0.69 E+ 0.78 E+ 0.56 E+ 1.17 E+ 0.68 E+ 0.72 E+ 0.43 E+ 0.80 E+ 0.52 E+ 0.64 E+ 0.45 E+ 1.04 E+ 0.85 E+ 0.89 E+ 0.64 E+ 1.36 E+ 0.91 E+ 0.92 E+ 0.72 E+ 1.32 E+ 1.00 E+ 0.98 E+ 0.75 E+ 1.45 E+ 0.84 E+ 0.91 E+ 0.58 E+ 0.69 E+ 0.65 E+ 0.78 E+ 0.43 E+ 1.44 E+ 0.95 E+ 1.08 E+ 0.81 E+ 1.48 E+ 1.16 E+ 0.93 E+ 0.75 E+ 1.47 E+ 0.82 E+ 1.15 E+ 0.78 E+ 1.34 E+ 1.35 E+ 1.35 E+ 1.09 E+ 1.43 E+ 1.35 E+ 1.57 E+ 1.13 E+ 1.57 E+ 0.06 E+ 1.21 E+ 1.13 E+ 2.15 E+ 1.13 E+ 2.19 E+ 1.44 E+ 1.72 E+ 1.84 E+ 2.56 E+ 2.04 E+ 2.27 E+
Std. Dev. - 0.01 - 0.03 0.01 - - 0.02 0.01 0.01 0.01 0.02 0.01 0.01 0.01 0.0 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.03 0.01 0.01 0.02 0.01 0.01 0.01 0.01 0.02 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.04 0.01 0.04 0.04 0.01 0.01 0.01 0.01 0.03 0.02 0.01 0.03 0.03 0.03 0.06 0.09 0.01 0.03 0.04 0.06 0.03 0.0 0.02 0.01 0.03 0.03 0.02 0.02 0.02 0.06 0.04 0.03 0.05 0.02 0.04 0.02 0.02 0.03 0.02 0.03 0.03 0.03 0.04 0.04 0.19 0.21 0.2 0.21 0.36 0.13 0.27 0.2 0.23 0.04 0.36 0.11
No. of Estimates 2/2 2/2 1/1 6/2 2/2 1/1 1/1 7/7 9/9 7/7 19/19 16/16 20/20 21/20 22/22 18/13 22/23 20/20 21/23 23/23 24/24 27/27 27/27 27/27 26/26 26/26 27/27 26/26 23/23 22/22 22/22 23/23 21/21 19/20 20/20 21/21 20/20 19/19 21/21 20/21 21/21 20/20 19/21 17/19 17/19 17/19 19/20 19/19 15/16 16/16 21/21 23/24 21/21 21/21 20/20 16/17 14/17 20/20 21/21 20/21 15/23 19/23 20/23 17/24 22/23 21/22 21/21 16/22 21/23 22/22 24/24 16/25 25/25 23/23 24/24 25/26 24/24 20/21 23/23 24/25 22/22 21/21 22/22 22/22 22/22 23/23 24/24 23/23 22/23 22/23 24/24 23/23 23/23 23/23 23/23 23/23 6/6 6/6 6/6 6/6
Guidance Low - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.86 GL - - - - - 0.70 GL 1.43 GL 1.04 GL 1.04 GL 0.83 GL 1.64 GL - 0.93 GL 0.80 GL 1.20 GL 0.60 GL - 0.40 GL 1.43 GL 0.95 GL 1.04 GL 0.79 GL - 1.15 GL 1.00 GL 0.75 GL 1.45 GL 0.80 GL 1.15 GL 0.75 GL 1.30 GL 1.25 GL 1.30 GL 1.00 GL - 1.32 GL 1.52 GL 1.04 GL 1.54 GL - - - - - - - - - - - -
Guidance - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.78 G - - - - - 1.54 G - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Guidance High - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.75 GH 1.53 GH 1.10 GH 1.14 GH 0.93 GH - 1.10 GH 1.03 GH 0.90 GH 1.30 GH 0.75 GH - 0.50 GH 1.47 GH 1.05 GH 1.14 GH 0.89 GH - 1.25 GH 1.20 GH 0.95 GH 1.55 GH 1.00 GH - 0.95 GH 1.40 GH 1.45 GH 1.50 GH 1.20 GH - 1.52 GH 1.72 GH 1.24 GH 1.74 GH - - - - - - - - - - - -
Acctg. Standard US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
EPS (GAAP) 0.17 A 0.18 A 0.20 A 0.48 A 0.21 A 0.24 A 0.26 A 0.56 A 0.26 A 0.28 A 0.24 A 0.61 A 0.28 A 0.30 A 0.20 A 0.73 A 0.38 A 0.38 A 0.30 A 0.75 A 0.38 A 0.39 A 0.33 A 0.91 A 0.48 A 0.40 A 0.37 A 0.90 A 0.55 A 0.61 A 0.49 A 1.06 A 0.63 A 0.70 A 0.59 A 1.29 A 0.75 A 0.80 A 0.56 A 1.23 A 0.74 A 0.82 A 0.49 A 0.81 A 0.69 A 0.79 A 0.58 A 1.24 A 0.90 A 0.92 A 0.74 A 1.45 A 0.99 A 1.03 A 0.82 A 1.45 A 1.04 A 1.06 A 0.96 A 1.47 A 0.77 A 0.95 A 0.54 A 0.81 A 0.66 A 0.37 A 0.55 A ( 4.14 A) 0.98 A 1.18 A 0.87 A 2.32 A 1.05 A 1.16 A 1.06 A 1.45 A 1.23 A 1.22 A 0.88 A 2.02 A 1.33 A 1.49 A 1.17 A 1.52 A 1.53 A 1.82 A 1.39 A 1.63 A 0.56 A 3.35 A 2.01 A 2.73 A 1.89 E+ 2.39 E+ 2.12 E+ 2.25 E+ 2.05 E+ 2.60 E+ 2.44 E+ 2.56 E+
Final Est. - - - - - - - - - - - - - - - - - - - - - - - - - 0.47 E+ 0.48 E+ 0.89 E+ 0.54 E+ 0.59 E+ 0.45 E+ 1.05 E+ 0.64 E+ 0.69 E+ 0.55 E+ 1.26 E+ 0.71 E+ 0.80 E+ 0.62 E+ 1.22 E+ 0.71 E+ 0.75 E+ 0.48 E+ 0.85 E+ 0.61 E+ 0.66 E+ 0.48 E+ 1.16 E+ 0.86 E+ 0.91 E+ 0.68 E+ 1.40 E+ 0.94 E+ 0.97 E+ 0.74 E+ 1.38 E+ 1.01 E+ 1.01 E+ 0.84 E+ 1.47 E+ 0.86 E+ 0.95 E+ 0.63 E+ 0.81 E+ 0.70 E+ 0.38 E+ 0.46 E+ ( 5.58 E+) 1.00 E+ 1.10 E+ 0.86 E+ 2.40 E+ 1.19 E+ 1.08 E+ 0.83 E+ 1.51 E+ 0.91 E+ 1.18 E+ 0.87 E+ 1.37 E+ 1.37 E+ 1.40 E+ 1.11 E+ 1.51 E+ 1.44 E+ 1.61 E+ 1.19 E+ 1.68 E+ 0.46 E+ 1.52 E+ 1.51 E+ 2.44 E+ - - - - - - - -
Median - - - - - - - - - - - - - - - - - - - - - - - - - 0.47 E+ 0.48 E+ 0.88 E+ 0.54 E+ 0.59 E+ 0.45 E+ 1.05 E+ 0.64 E+ 0.69 E+ 0.55 E+ 1.26 E+ 0.71 E+ 0.80 E+ 0.62 E+ 1.22 E+ 0.71 E+ 0.75 E+ 0.49 E+ 0.83 E+ 0.61 E+ 0.66 E+ 0.48 E+ 1.15 E+ 0.86 E+ 0.91 E+ 0.68 E+ 1.40 E+ 0.93 E+ 0.97 E+ 0.73 E+ 1.40 E+ 1.01 E+ 1.00 E+ 0.79 E+ 1.47 E+ 0.85 E+ 0.96 E+ 0.62 E+ 0.80 E+ 0.72 E+ 0.37 E+ 0.46 E+ ( 5.58 E+) 1.02 E+ 1.11 E+ 0.85 E+ 2.36 E+ 1.20 E+ 1.12 E+ 0.83 E+ 1.50 E+ 0.92 E+ 1.18 E+ 0.85 E+ 1.36 E+ 1.38 E+ 1.42 E+ 1.10 E+ 1.51 E+ 1.43 E+ 1.61 E+ 1.18 E+ 1.68 E+ 0.44 E+ 1.50 E+ 1.57 E+ 2.45 E+ 1.94 E+ 2.36 E+ 1.98 E+ 2.19 E+ 2.11 E+ 2.61 E+ 2.17 E+ 2.59 E+
High - - - - - - - - - - - - - - - - - - - - - - - - - 0.47 E+ 0.59 E+ 0.92 E+ 0.55 E+ 0.60 E+ 0.48 E+ 1.06 E+ 0.65 E+ 0.70 E+ 0.56 E+ 1.28 E+ 0.72 E+ 0.82 E+ 0.64 E+ 1.26 E+ 0.72 E+ 0.78 E+ 0.50 E+ 1.00 E+ 0.65 E+ 0.70 E+ 0.53 E+ 1.24 E+ 0.90 E+ 0.93 E+ 0.69 E+ 1.42 E+ 1.01 E+ 0.99 E+ 0.76 E+ 1.43 E+ 1.03 E+ 1.04 E+ 0.98 E+ 1.49 E+ 1.34 E+ 1.00 E+ 0.84 E+ 0.98 E+ 0.75 E+ 0.40 E+ 0.50 E+ ( 3.88 E+) 1.05 E+ 1.13 E+ 0.90 E+ 2.62 E+ 1.20 E+ 1.16 E+ 0.87 E+ 1.53 E+ 0.95 E+ 1.20 E+ 0.95 E+ 1.40 E+ 1.40 E+ 1.43 E+ 1.15 E+ 1.55 E+ 1.47 E+ 1.64 E+ 1.24 E+ 1.74 E+ 0.90 E+ 2.04 E+ 1.90 E+ 3.05 E+ 2.34 E+ 2.55 E+ 2.75 E+ 2.64 E+ 2.20 E+ 2.63 E+ 3.07 E+ 2.61 E+
Low - - - - - - - - - - - - - - - - - - - - - - - - - 0.46 E+ 0.38 E+ 0.87 E+ 0.52 E+ 0.58 E+ 0.42 E+ 1.03 E+ 0.62 E+ 0.69 E+ 0.54 E+ 1.23 E+ 0.70 E+ 0.78 E+ 0.58 E+ 1.20 E+ 0.68 E+ 0.74 E+ 0.46 E+ 0.80 E+ 0.56 E+ 0.64 E+ 0.40 E+ 1.04 E+ 0.75 E+ 0.89 E+ 0.64 E+ 1.39 E+ 0.91 E+ 0.92 E+ 0.72 E+ 1.27 E+ 0.96 E+ 0.98 E+ 0.75 E+ 1.45 E+ 0.80 E+ 0.88 E+ 0.55 E+ 0.74 E+ 0.65 E+ 0.37 E+ 0.42 E+ ( 7.28 E+) 0.85 E+ 0.95 E+ 0.81 E+ 2.27 E+ 1.17 E+ 0.93 E+ 0.75 E+ 1.49 E+ 0.82 E+ 1.17 E+ 0.78 E+ 1.33 E+ 1.35 E+ 1.35 E+ 1.08 E+ 1.43 E+ 1.42 E+ 1.57 E+ 1.13 E+ 1.59 E+ 0.06 E+ 1.13 E+ 1.13 E+ 2.07 E+ 1.13 E+ 2.19 E+ 1.64 E+ 2.04 E+ 1.84 E+ 2.56 E+ 2.09 E+ 2.48 E+
Std. Dev. - - - - - - - - - - - - - - - - - - - - - - - - - 0.01 0.1 0.02 0.01 0.01 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.01 0.01 0.01 0.06 0.03 0.02 0.04 0.04 0.04 0.01 0.01 0.01 0.03 0.02 0.01 0.05 0.02 0.02 0.09 0.01 0.12 0.03 0.07 0.06 0.03 0.01 0.02 1.7 0.06 0.04 0.02 0.14 0.01 0.09 0.03 0.01 0.03 0.01 0.05 0.03 0.02 0.03 0.02 0.03 0.02 0.02 0.04 0.04 0.24 0.25 0.19 0.26 0.29 0.12 0.32 0.18 0.15 0.03 0.44 0.06
No. of Estimates - - - - - - - - - - - - - - - - - - - - - - - - - 2/2 4/4 4/4 5/5 5/5 7/7 9/9 9/9 9/9 8/8 10/10 9/9 10/10 10/10 10/10 10/10 10/10 10/10 8/9 10/11 13/15 15/15 15/15 10/12 12/12 14/14 11/15 11/11 12/12 17/17 18/19 18/18 19/19 18/20 17/21 19/19 18/18 17/17 17/19 16/16 7/14 15/15 2/15 14/15 16/16 15/15 4/14 12/12 10/10 11/11 12/13 11/11 8/9 11/11 9/10 8/8 8/8 11/11 11/11 10/10 16/16 17/17 12/12 10/11 13/13 11/11 12/12 11/11 11/11 11/11 11/11 3/3 3/3 3/3 3/3
Guidance Low - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.52 GL 0.64 GL 0.43 GL 1.11 GL 0.86 GL - - - - - 0.70 GL 1.35 GL 0.96 GL 0.94 GL 0.88 GL 1.45 GL - 0.90 GL 0.55 GL - - - 0.38 GL - - - - - 1.15 GL - 0.75 GL 1.45 GL 0.80 GL 1.15 GL 0.75 GL - 1.25 GL - 1.00 GL - 1.32 GL 1.52 GL - 1.55 GL - - - - - - - - - - - -
Guidance - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.68 G 1.40 G - - - - - - - - - - - 1.26 G - 0.41 G - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Guidance High - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.86 GH - - - - - - - - - - 0.75 GH 1.43 GH 1.02 GH 1.04 GH 0.98 GH - 0.82 GH 1.00 GH 0.65 GH - - - 0.48 GH - - - - - 1.25 GH - 0.95 GH 1.55 GH 1.00 GH - 0.95 GH - 1.45 GH - 1.20 GH - 1.52 GH 1.72 GH - 1.75 GH - - - - - - - - - - - -
Acctg. Standard US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Cash Earnings / Share - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 2.25 A - - 1.62 A 2.24 A 1.83 A 1.86 A - - 1.64 A 1.82 A 1.45 A - - 1.72 A 1.50 A 2.35 A - - - - - - 2.03 A 2.53 A 2.24 A 2.16 A 2.06 A 2.58 A 2.37 A 2.47 A 2.08 A 2.64 A 2.76 A 3.02 A 2.48 A 2.93 A 1.83 A 4.70 A 3.86 A 3.80 A 3.51 E+ 3.63 E+ 3.05 E+ 3.28 E+ 3.80 E+ 3.94 E+ 3.30 E+ 3.57 E+
Final Est. - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 2.21 E+ - - 1.51 E+ 2.14 E+ 1.87 E+ 1.83 E+ - - 1.72 E+ 1.79 E+ 1.50 E+ - - 1.70 E+ 1.44 E+ 2.14 E+ - - - - - - 1.78 E+ 2.50 E+ 1.90 E+ 2.25 E+ 1.91 E+ 2.46 E+ 2.51 E+ 2.50 E+ 2.28 E+ 2.56 E+ 2.56 E+ 2.69 E+ 2.33 E+ 2.88 E+ 1.50 E+ 2.78 E+ 2.81 E+ 3.95 E+ - - - - - - - -
Median - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 2.21 E+ - - 1.51 E+ 2.14 E+ 1.87 E+ 1.83 E+ - - 1.72 E+ 1.79 E+ 1.50 E+ - - 1.70 E+ 1.44 E+ 2.14 E+ - - - - - - 1.78 E+ 2.50 E+ 1.90 E+ 2.25 E+ 1.91 E+ 2.46 E+ 2.51 E+ 2.50 E+ 2.28 E+ 2.56 E+ 2.56 E+ 2.69 E+ 2.33 E+ 2.88 E+ 1.50 E+ 2.78 E+ 2.81 E+ 3.95 E+ 3.51 E+ 3.63 E+ 3.05 E+ 3.28 E+ 3.80 E+ 3.94 E+ 3.30 E+ 3.57 E+
High - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 2.21 E+ - - 1.51 E+ 2.14 E+ 1.87 E+ 1.83 E+ - - 1.72 E+ 1.79 E+ 1.50 E+ - - 1.70 E+ 1.44 E+ 2.14 E+ - - - - - - 1.78 E+ 2.50 E+ 1.90 E+ 2.30 E+ 2.01 E+ 2.55 E+ 2.55 E+ 2.50 E+ 2.28 E+ 2.56 E+ 2.56 E+ 2.69 E+ 2.33 E+ 2.88 E+ 1.50 E+ 2.78 E+ 2.81 E+ 3.95 E+ 3.51 E+ 3.63 E+ 3.05 E+ 3.28 E+ 3.80 E+ 3.94 E+ 3.30 E+ 3.57 E+
Low - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 2.21 E+ - - 1.51 E+ 2.14 E+ 1.87 E+ 1.83 E+ - - 1.72 E+ 1.79 E+ 1.50 E+ - - 1.70 E+ 1.44 E+ 2.14 E+ - - - - - - 1.78 E+ 2.50 E+ 1.90 E+ 2.20 E+ 1.81 E+ 2.38 E+ 2.48 E+ 2.50 E+ 2.28 E+ 2.56 E+ 2.56 E+ 2.69 E+ 2.33 E+ 2.88 E+ 1.50 E+ 2.78 E+ 2.81 E+ 3.95 E+ 3.51 E+ 3.63 E+ 3.05 E+ 3.28 E+ 3.80 E+ 3.94 E+ 3.30 E+ 3.57 E+
Std. Dev. - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.0 0.0 0.05 0.1 0.08 0.03 - - - - - - - - - - - - - - - - - - -
No. of Estimates - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1/1 - - 1/1 1/1 1/1 1/1 - - 1/1 1/1 1/1 - - 1/1 1/1 1 - - - - - - 1/1 2/2 2/2 2/2 2/2 2/2 2/2 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1 1/1
Acctg. Standard - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - US GAAP - - US GAAP US GAAP US GAAP US GAAP - - US GAAP US GAAP US GAAP - - US GAAP US GAAP US GAAP - - - - - - US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
DPS - - - - - - - - - - - - - 0.06 A - 0.06 A 0.06 A 0.06 A 0.06 A 0.06 A - 0.06 A - - - 0.07 A 0.07 A 0.08 A 0.08 A - - 0.10 A 0.10 A 0.12 A 0.12 A 0.12 A 0.12 A 0.12 A 0.12 A 0.14 A 0.15 A 0.16 A 0.16 A 0.16 A 0.16 A 0.16 A 0.17 A 0.17 A 0.17 A 0.25 A 0.25 A 0.25 A 0.25 A 0.30 A 0.30 A 0.30 A 0.30 A 0.36 A 0.36 A 0.36 A 0.36 A 0.36 A 0.43 A 0.43 A 0.43 A 0.52 A 0.52 A 0.52 A 0.52 A 0.52 A 0.56 A 0.56 A 0.56 A 0.60 A 0.60 A 0.60 A 0.60 A 0.62 A 0.62 A 0.62 A 0.62 A 0.64 A 0.64 A 0.64 A 0.64 A 0.66 A 0.66 A 0.66 A 0.66 A 0.66 A 0.68 A 0.68 A 0.68 E+ 0.71 E+ 0.71 E+ 0.71 E+ 0.70 E+ 0.72 E+ 0.72 E+ 0.72 E+
Final Est. - - - - - - - - - - - - - - - - - - - - - - - - - 0.06 E+ 0.07 E+ 0.07 E+ - - - 0.10 E+ 0.10 E+ 0.11 E+ 0.12 E+ 0.12 E+ 0.12 E+ 0.13 E+ 0.14 E+ 0.14 E+ 0.14 E+ 0.15 E+ 0.16 E+ 0.16 E+ 0.16 E+ 0.16 E+ 0.17 E+ 0.17 E+ 0.19 E+ 0.21 E+ 0.25 E+ 0.25 E+ 0.25 E+ 0.26 E+ 0.29 E+ 0.29 E+ 0.30 E+ 0.30 E+ 0.35 E+ 0.35 E+ 0.35 E+ 0.36 E+ 0.43...