| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,989,928.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,989,928.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
32.27% |
38.51% |
37.71% |
34.20% |
24.36% |
18.53% |
16.15% |
19.35% |
21.20% |
21.86% |
20.45% |
| EBITDA Growth |
|
51.04% |
407.37% |
306.82% |
578.60% |
554.79% |
-17.77% |
2.34% |
13.37% |
-12.24% |
63.49% |
38.67% |
| EBIT Growth |
|
91.22% |
244.51% |
228.59% |
5,015.14% |
13,570.89% |
-17.07% |
-0.74% |
12.42% |
-17.68% |
84.20% |
51.65% |
| NOPAT Growth |
|
78.01% |
297.87% |
291.39% |
57.05% |
2,605.81% |
214.30% |
-18.93% |
28.38% |
6.43% |
-56.11% |
40.70% |
| Net Income Growth |
|
735.39% |
253.64% |
210.12% |
256.95% |
24.81% |
239.41% |
-18.83% |
21.29% |
1.94% |
-61.15% |
35.18% |
| EPS Growth |
|
700.00% |
255.36% |
206.06% |
252.83% |
25.00% |
220.69% |
-18.10% |
22.22% |
3.33% |
-60.57% |
37.21% |
| Operating Cash Flow Growth |
|
129.69% |
412.79% |
2,630.71% |
651.13% |
57.17% |
17.26% |
-10.45% |
3.49% |
48.88% |
77.73% |
-10.83% |
| Free Cash Flow Firm Growth |
|
-48.04% |
-14.38% |
-53.65% |
-102.00% |
31.45% |
-323.23% |
-1,204.34% |
-12,000.05% |
-645.18% |
194.39% |
140.17% |
| Invested Capital Growth |
|
-18.64% |
-18.84% |
33.59% |
45.33% |
14.52% |
225.34% |
162.64% |
178.69% |
172.14% |
-10.33% |
-4.14% |
| Revenue Q/Q Growth |
|
12.49% |
3.86% |
9.08% |
5.31% |
4.23% |
-1.01% |
6.89% |
8.21% |
5.85% |
-0.47% |
5.65% |
| EBITDA Q/Q Growth |
|
19.43% |
393.85% |
10.96% |
3.69% |
15.24% |
-37.98% |
48.70% |
14.41% |
-11.69% |
19.52% |
14.83% |
| EBIT Q/Q Growth |
|
56.89% |
9,126.90% |
19.51% |
5.69% |
18.15% |
-44.43% |
43.05% |
19.69% |
-13.48% |
24.35% |
17.77% |
| NOPAT Q/Q Growth |
|
-106.99% |
2,395.92% |
28.62% |
-23.88% |
11.48% |
187.98% |
-66.82% |
20.53% |
-7.57% |
18.76% |
6.35% |
| Net Income Q/Q Growth |
|
239.91% |
14.46% |
27.74% |
-23.27% |
11.26% |
211.26% |
-69.45% |
14.65% |
-6.49% |
18.63% |
6.29% |
| EPS Q/Q Growth |
|
235.85% |
20.83% |
20.69% |
-22.86% |
11.11% |
210.00% |
-69.18% |
15.12% |
-6.06% |
18.28% |
7.27% |
| Operating Cash Flow Q/Q Growth |
|
498.23% |
-15.16% |
37.75% |
18.43% |
13.57% |
-36.70% |
5.19% |
36.86% |
63.38% |
-24.44% |
-47.23% |
| Free Cash Flow Firm Q/Q Growth |
|
-71.14% |
214.87% |
-75.83% |
-109.09% |
2,001.05% |
-634.72% |
-19.57% |
0.45% |
14.35% |
158.09% |
-18.89% |
| Invested Capital Q/Q Growth |
|
14.76% |
20.35% |
11.77% |
-5.86% |
-9.57% |
241.91% |
-9.77% |
-0.10% |
-11.70% |
-3.32% |
12.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
4.34% |
20.62% |
20.97% |
20.65% |
22.83% |
14.30% |
19.90% |
21.04% |
17.55% |
21.08% |
22.91% |
| Operating Margin |
|
-0.04% |
16.43% |
18.19% |
18.25% |
20.69% |
11.27% |
15.52% |
17.20% |
14.05% |
17.56% |
19.35% |
| EBIT Margin |
|
-0.19% |
16.60% |
18.19% |
18.25% |
20.69% |
11.61% |
15.54% |
17.19% |
14.05% |
17.56% |
19.57% |
| Profit (Net Income) Margin |
|
15.98% |
17.62% |
20.63% |
15.03% |
16.04% |
50.44% |
14.42% |
15.27% |
13.49% |
16.08% |
16.18% |
| Tax Burden Percent |
|
1,796.54% |
97.86% |
104.26% |
75.09% |
70.86% |
378.34% |
85.30% |
85.73% |
91.60% |
87.49% |
79.89% |
| Interest Burden Percent |
|
-465.82% |
108.43% |
108.78% |
109.65% |
109.43% |
114.79% |
108.73% |
103.62% |
104.82% |
104.70% |
103.48% |
| Effective Tax Rate |
|
-1,696.54% |
2.14% |
-4.26% |
24.91% |
29.14% |
-278.34% |
14.70% |
14.27% |
8.40% |
12.51% |
20.11% |
| Return on Invested Capital (ROIC) |
|
-5.26% |
104.44% |
152.29% |
130.18% |
146.50% |
186.04% |
62.90% |
74.57% |
76.98% |
64.44% |
62.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-19.96% |
103.02% |
150.78% |
129.01% |
145.41% |
179.03% |
61.77% |
74.06% |
76.47% |
63.85% |
61.68% |
| Return on Net Nonoperating Assets (RNNOA) |
|
14.04% |
-68.05% |
-107.27% |
-96.17% |
-112.56% |
-99.20% |
-35.02% |
-43.51% |
-51.04% |
-36.59% |
-29.12% |
| Return on Equity (ROE) |
|
8.79% |
36.39% |
45.02% |
34.01% |
33.94% |
86.84% |
27.88% |
31.06% |
25.93% |
27.85% |
33.42% |
| Cash Return on Invested Capital (CROIC) |
|
-21.15% |
21.14% |
51.40% |
111.36% |
144.21% |
-4.82% |
12.62% |
14.81% |
32.16% |
69.90% |
63.35% |
| Operating Return on Assets (OROA) |
|
-0.29% |
26.07% |
30.19% |
31.73% |
34.98% |
17.82% |
25.54% |
28.34% |
21.89% |
25.38% |
34.02% |
| Return on Assets (ROA) |
|
23.98% |
27.67% |
34.24% |
26.13% |
27.12% |
77.37% |
23.69% |
25.18% |
21.02% |
23.24% |
28.12% |
| Return on Common Equity (ROCE) |
|
8.79% |
36.39% |
45.02% |
34.01% |
33.94% |
86.84% |
27.88% |
31.06% |
25.93% |
27.85% |
33.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-18.00% |
0.00% |
22.55% |
33.67% |
31.88% |
0.00% |
42.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.20 |
28 |
36 |
27 |
30 |
87 |
29 |
35 |
32 |
38 |
41 |
| NOPAT Margin |
|
-0.73% |
16.08% |
18.96% |
13.71% |
14.66% |
42.65% |
13.24% |
14.74% |
12.87% |
15.36% |
15.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
14.71% |
1.42% |
1.51% |
1.17% |
1.09% |
7.02% |
1.13% |
0.51% |
0.51% |
0.59% |
0.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
9.30% |
- |
- |
- |
15.60% |
6.24% |
7.62% |
6.43% |
7.03% |
8.62% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
14.45% |
11.08% |
11.27% |
10.26% |
10.28% |
11.51% |
10.73% |
9.31% |
11.01% |
9.21% |
9.28% |
| R&D to Revenue |
|
25.14% |
20.28% |
20.22% |
20.02% |
19.76% |
20.77% |
20.10% |
19.81% |
21.67% |
18.51% |
18.93% |
| Operating Expenses to Revenue |
|
100.04% |
83.57% |
81.81% |
81.75% |
79.31% |
88.73% |
84.48% |
82.80% |
85.95% |
82.44% |
80.65% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.32 |
29 |
34 |
36 |
43 |
24 |
34 |
41 |
35 |
44 |
51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.17 |
35 |
39 |
41 |
47 |
29 |
43 |
50 |
44 |
52 |
60 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
24.78 |
20.84 |
26.01 |
23.85 |
20.68 |
17.26 |
17.32 |
18.21 |
19.81 |
15.40 |
12.08 |
| Price to Tangible Book Value (P/TBV) |
|
36.25 |
28.51 |
33.40 |
29.72 |
25.08 |
25.01 |
26.20 |
27.39 |
28.29 |
21.10 |
17.42 |
| Price to Revenue (P/Rev) |
|
11.37 |
9.99 |
13.14 |
12.27 |
11.20 |
11.29 |
9.71 |
9.62 |
10.91 |
8.79 |
5.71 |
| Price to Earnings (P/E) |
|
0.00 |
2,292.90 |
115.38 |
70.83 |
64.88 |
43.93 |
40.68 |
40.85 |
48.51 |
59.30 |
37.38 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.04% |
0.87% |
1.41% |
1.54% |
2.28% |
2.46% |
2.45% |
2.06% |
1.69% |
2.68% |
| Enterprise Value to Invested Capital (EV/IC) |
|
88.83 |
69.90 |
89.68 |
95.20 |
100.75 |
31.32 |
31.02 |
32.23 |
43.33 |
37.46 |
22.63 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.03 |
9.64 |
12.77 |
11.88 |
10.77 |
10.98 |
9.45 |
9.38 |
10.60 |
8.44 |
5.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
202.17 |
97.61 |
69.91 |
50.52 |
55.86 |
49.60 |
49.65 |
61.23 |
42.49 |
26.50 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
6,194.33 |
139.37 |
87.21 |
58.12 |
63.98 |
57.28 |
57.57 |
72.21 |
52.49 |
31.98 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
18,390.22 |
127.95 |
76.04 |
68.19 |
47.37 |
43.91 |
43.45 |
50.84 |
60.03 |
37.46 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
179.59 |
99.26 |
84.40 |
53.01 |
44.90 |
46.36 |
42.44 |
43.64 |
44.96 |
33.16 |
22.91 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
296.25 |
199.54 |
101.28 |
74.59 |
0.00 |
356.06 |
320.40 |
197.09 |
50.67 |
34.96 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.70 |
-0.66 |
-0.71 |
-0.75 |
-0.77 |
-0.55 |
-0.57 |
-0.59 |
-0.67 |
-0.57 |
-0.47 |
| Leverage Ratio |
|
1.43 |
1.40 |
1.40 |
1.39 |
1.34 |
1.27 |
1.25 |
1.27 |
1.28 |
1.24 |
1.23 |
| Compound Leverage Factor |
|
-6.65 |
1.52 |
1.52 |
1.52 |
1.46 |
1.46 |
1.36 |
1.31 |
1.34 |
1.30 |
1.27 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
100.00% |
100.00% |
100.00% |
93.27% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
35.93 |
35.95 |
56.04 |
52.17 |
49.36 |
52.65 |
49.72 |
47.45 |
44.71 |
37.15 |
34.41 |
| 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 |
|
3.24 |
3.90 |
5.47 |
5.51 |
6.20 |
5.30 |
4.64 |
2.92 |
3.01 |
3.31 |
3.52 |
| Quick Ratio |
|
2.86 |
3.33 |
4.81 |
4.85 |
5.60 |
4.78 |
4.07 |
2.37 |
2.33 |
2.70 |
2.70 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
15 |
48 |
11 |
-1.04 |
20 |
-106 |
-127 |
-126 |
-108 |
63 |
51 |
| Operating Cash Flow to CapEx |
|
734.55% |
686.85% |
1,687.78% |
3,527.67% |
2,968.65% |
2,918.28% |
4,441.69% |
4,712.89% |
3,785.52% |
2,777.35% |
2,234.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.50 |
1.57 |
1.66 |
1.74 |
1.69 |
1.53 |
1.64 |
1.65 |
1.56 |
1.45 |
1.74 |
| Accounts Receivable Turnover |
|
32.50 |
33.35 |
30.82 |
31.58 |
33.19 |
35.25 |
30.74 |
29.63 |
30.25 |
31.06 |
27.87 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
20.91 |
22.78 |
25.11 |
27.08 |
28.98 |
30.06 |
32.26 |
34.97 |
37.47 |
39.86 |
43.41 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
11.23 |
10.95 |
11.84 |
11.56 |
11.00 |
10.35 |
11.87 |
12.32 |
12.07 |
11.75 |
13.10 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
11.23 |
10.95 |
11.84 |
11.56 |
11.00 |
10.35 |
11.87 |
12.32 |
12.07 |
11.75 |
13.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
71 |
86 |
96 |
90 |
81 |
279 |
251 |
251 |
222 |
214 |
241 |
| Invested Capital Turnover |
|
7.22 |
6.49 |
8.03 |
9.50 |
9.99 |
4.36 |
4.75 |
5.06 |
5.98 |
4.19 |
4.04 |
| Increase / (Decrease) in Invested Capital |
|
-16 |
-20 |
24 |
28 |
10 |
193 |
156 |
161 |
140 |
-25 |
-10 |
| Enterprise Value (EV) |
|
6,318 |
5,984 |
8,580 |
8,575 |
8,207 |
8,723 |
7,795 |
8,092 |
9,606 |
8,029 |
5,451 |
| Market Capitalization |
|
6,510 |
6,195 |
8,824 |
8,857 |
8,539 |
8,964 |
8,005 |
8,297 |
9,883 |
8,357 |
5,680 |
| Book Value per Share |
|
$7.37 |
$8.31 |
$9.40 |
$10.26 |
$11.38 |
$14.29 |
$12.69 |
$12.65 |
$13.91 |
$15.10 |
$13.07 |
| Tangible Book Value per Share |
|
$5.04 |
$6.08 |
$7.32 |
$8.23 |
$9.39 |
$9.86 |
$8.39 |
$8.41 |
$9.75 |
$11.02 |
$9.06 |
| Total Capital |
|
263 |
297 |
339 |
371 |
413 |
557 |
462 |
456 |
499 |
543 |
470 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-192 |
-212 |
-244 |
-281 |
-331 |
-241 |
-211 |
-205 |
-277 |
-328 |
-229 |
| Capital Expenditures (CapEx) |
|
5.00 |
4.54 |
2.55 |
1.44 |
1.95 |
1.25 |
0.87 |
1.12 |
2.27 |
2.34 |
1.54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-26 |
-9.11 |
7.10 |
4.12 |
0.08 |
-6.13 |
2.59 |
1.98 |
2.18 |
-4.76 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
166 |
203 |
251 |
285 |
331 |
272 |
213 |
130 |
202 |
246 |
183 |
| Net Working Capital (NWC) |
|
166 |
203 |
251 |
285 |
331 |
272 |
213 |
130 |
202 |
246 |
183 |
| Net Nonoperating Expense (NNE) |
|
-28 |
-2.63 |
-3.12 |
-2.61 |
-2.84 |
-16 |
-2.57 |
-1.25 |
-1.54 |
-1.79 |
-1.88 |
| Net Nonoperating Obligations (NNO) |
|
-192 |
-212 |
-244 |
-281 |
-331 |
-241 |
-211 |
-205 |
-277 |
-328 |
-229 |
| Total Depreciation and Amortization (D&A) |
|
7.49 |
6.90 |
5.22 |
4.73 |
4.40 |
5.48 |
9.48 |
9.06 |
8.72 |
8.73 |
8.75 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.50% |
-1.47% |
1.06% |
0.57% |
0.01% |
-0.77% |
0.31% |
0.23% |
0.24% |
-0.50% |
3.11% |
| Debt-free Net Working Capital to Revenue |
|
28.94% |
32.65% |
37.31% |
39.53% |
43.48% |
34.26% |
25.88% |
15.02% |
22.33% |
25.92% |
18.34% |
| Net Working Capital to Revenue |
|
28.94% |
32.65% |
37.31% |
39.53% |
43.48% |
34.26% |
25.88% |
15.02% |
22.33% |
25.92% |
18.34% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.74 |
$0.86 |
$1.07 |
$0.82 |
$0.91 |
$2.83 |
$0.86 |
$1.00 |
$0.94 |
$1.11 |
$1.19 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
35.69M |
35.63M |
36.09M |
36.24M |
36.31M |
36.25M |
36.30M |
35.92M |
35.89M |
36.01M |
35.70M |
| Adjusted Diluted Earnings per Share |
|
$0.72 |
$0.87 |
$1.05 |
$0.81 |
$0.90 |
$2.79 |
$0.86 |
$0.99 |
$0.93 |
$1.10 |
$1.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
36.48M |
36.42M |
36.67M |
36.74M |
36.76M |
36.78M |
36.65M |
36.20M |
36.26M |
36.33M |
35.81M |
| 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 |
|
35.76M |
35.87M |
36.21M |
36.27M |
36.33M |
36.40M |
36.03M |
35.85M |
35.92M |
35.99M |
35.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.05 |
28 |
24 |
27 |
30 |
16 |
29 |
35 |
32 |
38 |
41 |
| Normalized NOPAT Margin |
|
-0.03% |
16.08% |
12.73% |
13.71% |
14.66% |
7.89% |
13.24% |
14.74% |
12.87% |
15.36% |
15.46% |
| Pre Tax Income Margin |
|
0.89% |
18.00% |
19.78% |
20.01% |
22.64% |
13.33% |
16.90% |
17.81% |
14.73% |
18.38% |
20.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
103.41% |
115.14% |