| DEI Shares Outstanding |
|
7,340,736.00 |
7,472,875.00 |
6,761,099.00 |
6,952,794.00 |
7,069,568.00 |
7,170,486.00 |
7,256,418.00 |
7,349,507.00 |
7,432,799.00 |
7,528,838.00 |
7,638,423.00 |
| DEI Adjusted Shares Outstanding |
|
7,340,736.00 |
7,472,875.00 |
6,761,099.00 |
6,952,794.00 |
7,069,568.00 |
7,170,486.00 |
7,256,418.00 |
7,349,507.00 |
7,432,799.00 |
7,528,838.00 |
7,638,423.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.62 |
0.57 |
0.49 |
0.82 |
0.25 |
0.18 |
0.89 |
0.36 |
0.63 |
-1.92 |
-0.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.14% |
4.00% |
15.19% |
20.51% |
-2.35% |
-13.05% |
1.25% |
21.32% |
3.90% |
2.16% |
-0.51% |
| EBITDA Growth |
|
-0.13% |
0.63% |
5.15% |
51.21% |
-41.12% |
9.62% |
-20.77% |
23.97% |
44.63% |
-131.46% |
249.56% |
| EBIT Growth |
|
-0.20% |
-4.53% |
-17.40% |
49.12% |
-74.47% |
52.73% |
3.54% |
56.80% |
72.37% |
-203.50% |
110.65% |
| NOPAT Growth |
|
-20.08% |
3.45% |
-14.23% |
98.26% |
-54.31% |
-54.11% |
171.33% |
9.19% |
60.06% |
-188.96% |
113.96% |
| Net Income Growth |
|
-2.94% |
-6.56% |
-22.28% |
74.38% |
-69.30% |
-27.00% |
400.70% |
-58.61% |
76.40% |
-408.67% |
83.60% |
| EPS Growth |
|
1.67% |
-8.20% |
-16.07% |
72.34% |
-70.37% |
-25.00% |
388.89% |
-59.09% |
75.00% |
-406.35% |
83.94% |
| Operating Cash Flow Growth |
|
418.24% |
-10.02% |
-46.44% |
34.40% |
-35.58% |
382.13% |
-91.03% |
-310.62% |
520.78% |
-60.76% |
142.12% |
| Free Cash Flow Firm Growth |
|
279.48% |
32.34% |
-593.30% |
100.47% |
-1,404.66% |
590.71% |
-111.41% |
-2,271.75% |
145.55% |
-263.34% |
149.27% |
| Invested Capital Growth |
|
-0.18% |
-2.64% |
64.29% |
8.94% |
5.78% |
-7.45% |
5.98% |
30.12% |
-2.64% |
9.13% |
-5.94% |
| Revenue Q/Q Growth |
|
1.82% |
1.96% |
6.62% |
3.38% |
-4.77% |
-1.88% |
-10.27% |
0.00% |
0.00% |
0.00% |
0.12% |
| EBITDA Q/Q Growth |
|
8.36% |
4.26% |
22.28% |
10.33% |
-36.08% |
35.18% |
-10.79% |
0.00% |
0.00% |
0.00% |
193.19% |
| EBIT Q/Q Growth |
|
9.81% |
5.87% |
14.53% |
21.33% |
-70.07% |
50.10% |
26.02% |
0.00% |
0.00% |
0.00% |
108.37% |
| NOPAT Q/Q Growth |
|
-2.60% |
-1.27% |
8.71% |
36.10% |
-49.54% |
-51.84% |
329.12% |
0.00% |
0.00% |
0.00% |
110.81% |
| Net Income Q/Q Growth |
|
6.70% |
-1.42% |
-4.03% |
41.38% |
-67.50% |
-78.01% |
239.61% |
0.00% |
0.00% |
0.00% |
85.89% |
| EPS Q/Q Growth |
|
5.17% |
-1.75% |
-4.08% |
42.11% |
-67.57% |
-77.50% |
241.94% |
0.00% |
0.00% |
0.00% |
86.10% |
| Operating Cash Flow Q/Q Growth |
|
-0.08% |
2.00% |
133.48% |
17.21% |
-7.09% |
155.49% |
-67.13% |
0.00% |
0.00% |
-44.76% |
10.85% |
| Free Cash Flow Firm Q/Q Growth |
|
228.56% |
46.38% |
-0.60% |
107.41% |
39.13% |
-15.18% |
96.74% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
6.34% |
2.42% |
2.06% |
1.92% |
-2.87% |
-3.25% |
-23.70% |
0.00% |
0.00% |
0.00% |
-2.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.31% |
40.11% |
38.80% |
39.51% |
36.54% |
35.65% |
37.23% |
33.79% |
33.43% |
33.49% |
31.65% |
| EBITDA Margin |
|
9.40% |
9.10% |
8.31% |
10.42% |
6.28% |
7.92% |
6.20% |
6.33% |
8.82% |
-2.72% |
4.08% |
| Operating Margin |
|
6.27% |
6.38% |
4.77% |
6.38% |
1.82% |
2.10% |
3.62% |
3.82% |
5.94% |
-5.71% |
0.80% |
| EBIT Margin |
|
7.22% |
6.63% |
4.75% |
5.88% |
1.54% |
2.70% |
2.76% |
3.57% |
5.92% |
-6.00% |
0.64% |
| Profit (Net Income) Margin |
|
4.78% |
4.29% |
2.90% |
4.19% |
1.32% |
1.11% |
5.47% |
1.87% |
3.17% |
-9.58% |
-1.58% |
| Tax Burden Percent |
|
65.49% |
64.01% |
63.72% |
78.41% |
128.39% |
58.93% |
91.40% |
78.04% |
77.29% |
117.92% |
93.69% |
| Interest Burden Percent |
|
101.05% |
101.20% |
95.66% |
90.91% |
66.76% |
69.53% |
216.76% |
67.02% |
69.25% |
135.36% |
-262.25% |
| Effective Tax Rate |
|
34.51% |
35.99% |
36.28% |
21.59% |
-28.39% |
41.07% |
8.60% |
21.96% |
22.71% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
8.27% |
8.68% |
5.71% |
8.71% |
3.71% |
1.72% |
4.72% |
4.35% |
6.24% |
-5.38% |
0.74% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.81% |
7.76% |
8.14% |
-0.71% |
-6.32% |
0.27% |
59.34% |
-6.24% |
-3.47% |
-34.05% |
-7.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.35% |
-2.55% |
-0.81% |
-0.12% |
-1.22% |
0.04% |
3.54% |
-1.13% |
-0.86% |
-12.08% |
-3.86% |
| Return on Equity (ROE) |
|
6.91% |
6.13% |
4.90% |
8.59% |
2.49% |
1.76% |
8.26% |
3.22% |
5.38% |
-17.45% |
-3.11% |
| Cash Return on Invested Capital (CROIC) |
|
8.45% |
11.35% |
-42.94% |
0.16% |
-1.91% |
9.46% |
-1.09% |
-21.83% |
8.91% |
-14.11% |
6.86% |
| Operating Return on Assets (OROA) |
|
8.60% |
8.08% |
5.23% |
6.66% |
1.74% |
2.70% |
2.82% |
4.00% |
6.44% |
-6.51% |
0.68% |
| Return on Assets (ROA) |
|
5.69% |
5.23% |
3.19% |
4.75% |
1.49% |
1.11% |
5.58% |
2.09% |
3.45% |
-10.39% |
-1.68% |
| Return on Common Equity (ROCE) |
|
6.91% |
6.13% |
4.90% |
8.59% |
2.49% |
1.76% |
8.26% |
3.22% |
5.38% |
-17.45% |
-3.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.72% |
5.99% |
5.16% |
8.21% |
2.46% |
1.72% |
7.94% |
3.15% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.89 |
4.02 |
3.45 |
6.84 |
3.12 |
1.43 |
3.89 |
4.25 |
6.80 |
-6.05 |
0.84 |
| NOPAT Margin |
|
4.11% |
4.08% |
3.04% |
5.00% |
2.34% |
1.24% |
3.31% |
2.98% |
4.59% |
-4.00% |
0.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.46% |
0.92% |
-2.43% |
9.42% |
10.03% |
1.45% |
-54.63% |
10.59% |
9.71% |
28.67% |
8.57% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
3.71% |
6.07% |
-4.94% |
0.74% |
| Cost of Revenue to Revenue |
|
59.69% |
59.89% |
61.20% |
60.49% |
63.46% |
64.36% |
62.77% |
66.21% |
66.57% |
66.51% |
68.35% |
| SG&A Expenses to Revenue |
|
7.43% |
8.06% |
7.85% |
8.14% |
8.51% |
8.12% |
8.13% |
8.02% |
7.40% |
10.31% |
10.88% |
| R&D to Revenue |
|
7.34% |
6.41% |
6.57% |
5.72% |
6.06% |
5.35% |
5.75% |
4.79% |
4.28% |
4.00% |
4.51% |
| Operating Expenses to Revenue |
|
34.04% |
33.73% |
34.03% |
33.13% |
34.71% |
33.55% |
33.61% |
29.97% |
27.49% |
39.20% |
30.85% |
| Earnings before Interest and Taxes (EBIT) |
|
6.84 |
6.53 |
5.39 |
8.04 |
2.05 |
3.13 |
3.25 |
5.09 |
8.77 |
-9.08 |
0.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.90 |
8.96 |
9.42 |
14 |
8.39 |
9.19 |
7.28 |
9.03 |
13 |
-4.11 |
6.14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.58 |
1.38 |
1.38 |
1.94 |
1.22 |
1.03 |
1.23 |
1.15 |
1.45 |
1.15 |
0.90 |
| Price to Tangible Book Value (P/TBV) |
|
1.87 |
1.61 |
5.16 |
4.88 |
2.57 |
1.91 |
2.01 |
2.01 |
2.31 |
2.43 |
1.83 |
| Price to Revenue (P/Rev) |
|
1.12 |
0.99 |
0.77 |
0.99 |
0.65 |
0.66 |
0.85 |
0.68 |
0.88 |
0.58 |
0.46 |
| Price to Earnings (P/E) |
|
23.51 |
23.08 |
26.69 |
23.65 |
49.54 |
60.03 |
15.51 |
36.60 |
27.92 |
0.00 |
0.00 |
| Dividend Yield |
|
1.93% |
2.14% |
2.16% |
1.44% |
2.27% |
2.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
4.25% |
4.33% |
3.75% |
4.23% |
2.02% |
1.67% |
6.45% |
2.73% |
3.58% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.83 |
1.59 |
1.32 |
1.80 |
1.18 |
1.03 |
1.22 |
1.12 |
1.38 |
1.10 |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.91 |
0.74 |
0.87 |
1.08 |
0.77 |
0.71 |
0.88 |
0.87 |
1.00 |
0.85 |
0.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.66 |
8.12 |
10.53 |
10.36 |
12.20 |
8.98 |
14.22 |
13.68 |
11.36 |
0.00 |
16.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.57 |
11.15 |
18.39 |
18.35 |
49.86 |
26.32 |
31.92 |
24.27 |
16.91 |
0.00 |
106.48 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.12 |
18.10 |
28.75 |
21.58 |
32.75 |
57.55 |
26.63 |
29.07 |
21.81 |
0.00 |
121.96 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.12 |
10.46 |
26.63 |
29.48 |
31.74 |
5.31 |
74.31 |
0.00 |
12.00 |
26.60 |
8.77 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.63 |
13.84 |
0.00 |
1,198.56 |
0.00 |
10.47 |
0.00 |
0.00 |
15.27 |
0.00 |
13.17 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.36 |
0.28 |
0.27 |
0.23 |
0.11 |
0.36 |
0.24 |
0.62 |
0.49 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.28 |
0.18 |
0.11 |
0.15 |
0.10 |
0.14 |
0.11 |
0.25 |
0.24 |
| Financial Leverage |
|
-0.28 |
-0.33 |
-0.10 |
0.18 |
0.19 |
0.14 |
0.06 |
0.18 |
0.25 |
0.35 |
0.49 |
| Leverage Ratio |
|
1.21 |
1.17 |
1.54 |
1.81 |
1.67 |
1.59 |
1.48 |
1.54 |
1.56 |
1.68 |
1.86 |
| Compound Leverage Factor |
|
1.23 |
1.19 |
1.47 |
1.64 |
1.11 |
1.11 |
3.21 |
1.03 |
1.08 |
2.27 |
-4.87 |
| Debt to Total Capital |
|
0.00% |
0.00% |
26.67% |
21.91% |
21.39% |
18.41% |
10.15% |
26.26% |
19.44% |
38.12% |
32.85% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
6.33% |
7.51% |
12.89% |
5.82% |
1.11% |
15.73% |
10.48% |
22.56% |
16.87% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
20.33% |
14.40% |
8.50% |
12.60% |
9.04% |
10.52% |
8.97% |
15.56% |
15.98% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
73.33% |
78.09% |
78.61% |
81.59% |
89.85% |
73.74% |
80.56% |
61.88% |
67.15% |
| Debt to EBITDA |
|
0.00 |
0.00 |
2.46 |
1.37 |
2.32 |
1.83 |
1.26 |
3.33 |
1.67 |
-11.36 |
6.12 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
1.22 |
0.85 |
1.81 |
0.59 |
0.53 |
2.89 |
1.32 |
-10.13 |
5.46 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
1.87 |
0.90 |
0.92 |
1.25 |
1.12 |
1.33 |
0.77 |
-4.64 |
2.98 |
| Debt to NOPAT |
|
0.00 |
0.00 |
6.71 |
2.86 |
6.22 |
11.76 |
2.35 |
7.07 |
3.21 |
-7.72 |
44.54 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
3.32 |
1.76 |
4.86 |
3.78 |
1.00 |
6.14 |
2.54 |
-6.88 |
39.72 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
5.12 |
1.88 |
2.47 |
8.04 |
2.10 |
2.83 |
1.48 |
-3.15 |
21.67 |
| Altman Z-Score |
|
8.98 |
7.35 |
2.86 |
3.99 |
3.29 |
3.25 |
4.02 |
3.17 |
4.25 |
2.32 |
2.56 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.71 |
5.13 |
2.43 |
2.54 |
2.25 |
2.90 |
3.18 |
2.13 |
2.58 |
1.68 |
1.84 |
| Quick Ratio |
|
3.74 |
3.38 |
1.32 |
1.26 |
0.90 |
1.38 |
1.12 |
0.68 |
0.93 |
0.57 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3.97 |
5.26 |
-26 |
0.12 |
-1.61 |
7.88 |
-0.90 |
-21 |
9.71 |
-16 |
7.82 |
| Operating Cash Flow to CapEx |
|
798.24% |
1,368.70% |
21.92% |
164.37% |
110.94% |
600.85% |
77.62% |
-1,282.10% |
1,411.89% |
416.14% |
5,359.82% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-64.53 |
0.17 |
-2.36 |
8.25 |
0.00 |
-12.71 |
3.60 |
-4.94 |
2.23 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
9.26 |
6.85 |
4.73 |
16.28 |
0.00 |
-1.75 |
4.58 |
1.51 |
3.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-33.01 |
2.68 |
0.47 |
13.57 |
0.00 |
-1.89 |
4.26 |
1.15 |
3.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.19 |
1.22 |
1.10 |
1.13 |
1.13 |
1.00 |
1.02 |
1.12 |
1.09 |
1.09 |
1.06 |
| Accounts Receivable Turnover |
|
6.43 |
6.35 |
5.95 |
5.96 |
6.17 |
6.24 |
6.80 |
7.36 |
6.63 |
6.83 |
7.49 |
| Inventory Turnover |
|
3.49 |
3.43 |
2.95 |
2.86 |
2.64 |
2.33 |
2.28 |
2.20 |
2.02 |
2.13 |
2.26 |
| Fixed Asset Turnover |
|
10.41 |
10.32 |
11.92 |
13.58 |
12.33 |
9.97 |
10.02 |
11.08 |
10.40 |
10.09 |
10.06 |
| Accounts Payable Turnover |
|
17.80 |
14.47 |
8.28 |
9.31 |
16.34 |
14.72 |
10.30 |
11.06 |
11.92 |
12.58 |
13.97 |
| Days Sales Outstanding (DSO) |
|
56.74 |
57.52 |
61.32 |
61.28 |
59.18 |
58.51 |
53.65 |
49.58 |
55.03 |
53.41 |
48.75 |
| Days Inventory Outstanding (DIO) |
|
104.56 |
106.47 |
123.90 |
127.55 |
138.10 |
156.38 |
160.05 |
166.18 |
180.86 |
170.97 |
161.68 |
| Days Payable Outstanding (DPO) |
|
20.50 |
25.22 |
44.09 |
39.22 |
22.34 |
24.79 |
35.45 |
33.01 |
30.63 |
29.01 |
26.14 |
| Cash Conversion Cycle (CCC) |
|
140.81 |
138.76 |
141.13 |
149.61 |
174.94 |
190.10 |
178.25 |
182.76 |
205.26 |
195.36 |
184.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
47 |
46 |
75 |
82 |
87 |
80 |
85 |
110 |
108 |
117 |
110 |
| Invested Capital Turnover |
|
2.01 |
2.12 |
1.88 |
1.74 |
1.59 |
1.39 |
1.42 |
1.46 |
1.36 |
1.35 |
1.32 |
| Increase / (Decrease) in Invested Capital |
|
-0.09 |
-1.24 |
29 |
6.71 |
4.73 |
-6.45 |
4.79 |
26 |
-2.91 |
9.82 |
-6.97 |
| Enterprise Value (EV) |
|
86 |
73 |
99 |
148 |
102 |
83 |
104 |
123 |
148 |
129 |
103 |
| Market Capitalization |
|
106 |
98 |
88 |
136 |
87 |
77 |
100 |
97 |
131 |
87 |
69 |
| Book Value per Share |
|
$9.18 |
$9.44 |
$9.41 |
$10.04 |
$10.10 |
$10.42 |
$11.16 |
$11.48 |
$12.15 |
$10.06 |
$10.06 |
| Tangible Book Value per Share |
|
$7.75 |
$8.13 |
$2.52 |
$3.99 |
$4.80 |
$5.63 |
$6.84 |
$6.60 |
$7.64 |
$4.76 |
$4.97 |
| Total Capital |
|
67 |
71 |
87 |
89 |
91 |
92 |
90 |
114 |
112 |
122 |
114 |
| Total Debt |
|
0.00 |
0.00 |
23 |
20 |
19 |
17 |
9.15 |
30 |
22 |
47 |
38 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
18 |
13 |
7.72 |
12 |
8.15 |
12 |
10 |
19 |
18 |
| Net Debt |
|
-20 |
-25 |
11 |
12 |
15 |
5.42 |
3.88 |
26 |
17 |
42 |
34 |
| Capital Expenditures (CapEx) |
|
0.97 |
0.51 |
17 |
3.05 |
2.91 |
2.59 |
1.80 |
0.23 |
0.88 |
1.17 |
0.22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
25 |
25 |
31 |
37 |
41 |
34 |
39 |
56 |
54 |
54 |
48 |
| Debt-free Net Working Capital (DFNWC) |
|
45 |
49 |
43 |
45 |
45 |
45 |
45 |
60 |
59 |
59 |
52 |
| Net Working Capital (NWC) |
|
45 |
49 |
37 |
38 |
33 |
40 |
44 |
42 |
47 |
32 |
32 |
| Net Nonoperating Expense (NNE) |
|
-0.64 |
-0.21 |
0.16 |
1.11 |
1.36 |
0.15 |
-2.54 |
1.59 |
2.10 |
8.44 |
3.22 |
| Net Nonoperating Obligations (NNO) |
|
-20 |
-25 |
11 |
12 |
15 |
5.42 |
3.88 |
26 |
17 |
42 |
34 |
| Total Depreciation and Amortization (D&A) |
|
2.07 |
2.43 |
4.03 |
6.20 |
6.33 |
6.06 |
4.04 |
3.94 |
4.29 |
4.97 |
5.18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
25.93% |
25.01% |
27.20% |
27.16% |
30.61% |
28.99% |
33.59% |
39.51% |
36.55% |
35.85% |
31.60% |
| Debt-free Net Working Capital to Revenue |
|
47.50% |
50.22% |
37.51% |
32.67% |
33.79% |
38.85% |
38.09% |
42.28% |
39.61% |
39.19% |
34.31% |
| Net Working Capital to Revenue |
|
47.50% |
50.22% |
32.66% |
27.77% |
25.02% |
34.26% |
37.23% |
29.65% |
31.68% |
20.93% |
21.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.62 |
$0.57 |
$0.48 |
$0.83 |
$0.25 |
$0.18 |
$0.89 |
$0.36 |
$0.63 |
($1.93) |
($0.31) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.29M |
7.42M |
6.91M |
6.88M |
7.02M |
7.10M |
7.21M |
7.31M |
7.42M |
7.51M |
7.61M |
| Adjusted Diluted Earnings per Share |
|
$0.61 |
$0.56 |
$0.47 |
$0.81 |
$0.24 |
$0.18 |
$0.88 |
$0.36 |
$0.63 |
($1.93) |
($0.31) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.47M |
7.57M |
7.02M |
7.08M |
7.24M |
7.17M |
7.34M |
7.37M |
7.50M |
7.51M |
7.61M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.39M |
7.53M |
6.80M |
6.99M |
7.10M |
7.21M |
7.32M |
7.40M |
7.74M |
7.57M |
7.69M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.89 |
4.02 |
3.45 |
6.84 |
1.70 |
1.43 |
3.89 |
4.25 |
6.80 |
3.33 |
1.05 |
| Normalized NOPAT Margin |
|
4.11% |
4.08% |
3.04% |
5.00% |
1.28% |
1.24% |
3.31% |
2.98% |
4.59% |
2.20% |
0.70% |
| Pre Tax Income Margin |
|
7.30% |
6.71% |
4.55% |
5.35% |
1.03% |
1.88% |
5.99% |
2.39% |
4.10% |
-8.12% |
-1.68% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
13.41 |
11.00 |
3.01 |
3.28 |
0.00 |
3.03 |
3.25 |
-2.83 |
0.28 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
8.58 |
9.35 |
4.58 |
1.50 |
0.00 |
2.53 |
2.52 |
-1.88 |
0.24 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-28.86 |
6.83 |
-1.25 |
0.57 |
0.00 |
2.90 |
2.93 |
-3.19 |
0.21 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-33.69 |
5.19 |
0.32 |
-1.21 |
0.00 |
2.39 |
2.20 |
-2.25 |
0.18 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
45.26% |
49.24% |
59.16% |
33.73% |
112.11% |
38.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
45.26% |
49.24% |
401.16% |
33.73% |
112.11% |
38.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |