| DEI Shares Outstanding |
|
381,235,185.00 |
9,122,728.00 |
10,415,416.00 |
10,691,524.00 |
10,751,881.00 |
10,857,195.00 |
10,858,302.00 |
11,117,695.00 |
11,195,487.00 |
11,248,867.00 |
| DEI Adjusted Shares Outstanding |
|
381,235,185.00 |
9,122,728.00 |
10,415,416.00 |
10,691,524.00 |
10,751,881.00 |
10,857,195.00 |
10,858,302.00 |
11,117,695.00 |
11,195,487.00 |
11,248,867.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.01 |
0.37 |
0.12 |
0.68 |
-0.56 |
0.46 |
-0.17 |
0.28 |
0.35 |
0.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-14.65% |
-0.03% |
39.06% |
-20.01% |
6.42% |
4.19% |
-12.93% |
4.98% |
30.75% |
| EBITDA Growth |
|
0.00% |
-24.96% |
-15.66% |
73.44% |
-31.86% |
27.07% |
-5.10% |
-41.40% |
28.93% |
39.45% |
| EBIT Growth |
|
0.00% |
-31.02% |
-14.91% |
88.65% |
-35.64% |
29.55% |
-2.48% |
-45.96% |
32.17% |
30.81% |
| NOPAT Growth |
|
0.00% |
-32.08% |
39.30% |
-1.50% |
-48.35% |
33.48% |
16.03% |
-40.35% |
13.28% |
19.93% |
| Net Income Growth |
|
0.00% |
-32.27% |
49.37% |
4.74% |
-36.01% |
47.98% |
-13.07% |
-27.37% |
16.70% |
13.27% |
| EPS Growth |
|
0.00% |
-37.93% |
0.00% |
0.00% |
-38.78% |
46.67% |
-13.64% |
-26.32% |
14.29% |
15.63% |
| Operating Cash Flow Growth |
|
0.00% |
10.38% |
-49.78% |
162.95% |
-30.62% |
-26.26% |
105.73% |
-64.47% |
2.59% |
194.13% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-46.36% |
148.68% |
-134.84% |
400.88% |
62.26% |
-114.40% |
-275.01% |
220.32% |
| Invested Capital Growth |
|
0.00% |
4.74% |
23.88% |
5.65% |
20.85% |
-3.16% |
-12.45% |
17.23% |
27.81% |
-3.97% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
22.58% |
0.73% |
-5.51% |
1.93% |
0.25% |
-7.51% |
7.92% |
9.10% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
74.26% |
-10.32% |
26.81% |
26.53% |
19.75% |
-26.97% |
17.77% |
28.81% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
132.79% |
-12.39% |
37.35% |
34.97% |
23.57% |
-34.14% |
20.58% |
34.09% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
267.38% |
-37.08% |
13.49% |
-21.43% |
41.19% |
-33.49% |
27.46% |
24.65% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
345.29% |
-36.47% |
42.80% |
-18.85% |
16.66% |
-24.70% |
21.58% |
20.37% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16.98% |
15.15% |
-22.22% |
14.29% |
27.59% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
8.44% |
153.35% |
-11.09% |
50.65% |
-49.14% |
13.62% |
30.64% |
67.58% |
14.44% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-24.09% |
-249.01% |
2.12% |
99.40% |
-534.76% |
-819.49% |
705.92% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
8.25% |
-1.60% |
11.19% |
6.14% |
-4.51% |
-3.88% |
11.10% |
-5.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.91% |
66.39% |
70.27% |
65.57% |
63.51% |
69.24% |
68.35% |
67.34% |
69.76% |
66.49% |
| EBITDA Margin |
|
30.87% |
27.14% |
22.90% |
28.56% |
24.33% |
29.05% |
26.46% |
17.81% |
21.87% |
23.32% |
| Operating Margin |
|
26.23% |
21.18% |
18.37% |
24.96% |
13.99% |
17.99% |
22.51% |
14.16% |
17.64% |
17.08% |
| EBIT Margin |
|
27.04% |
21.85% |
18.60% |
25.24% |
20.31% |
24.72% |
23.14% |
14.36% |
18.08% |
18.09% |
| Profit (Net Income) Margin |
|
23.35% |
18.53% |
27.68% |
20.85% |
16.68% |
23.19% |
19.35% |
16.14% |
17.95% |
15.55% |
| Tax Burden Percent |
|
101.57% |
99.92% |
160.77% |
83.84% |
98.29% |
94.18% |
83.81% |
91.32% |
79.07% |
74.92% |
| Interest Burden Percent |
|
85.00% |
84.84% |
92.57% |
98.56% |
83.58% |
99.63% |
99.81% |
123.12% |
125.56% |
114.74% |
| Effective Tax Rate |
|
-1.57% |
-0.08% |
-60.77% |
16.16% |
3.42% |
5.82% |
16.19% |
8.68% |
20.93% |
25.08% |
| Return on Invested Capital (ROIC) |
|
38.62% |
25.63% |
31.17% |
26.98% |
12.28% |
15.22% |
19.14% |
11.26% |
10.37% |
11.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
22.86% |
9.14% |
47.63% |
27.20% |
6.21% |
5.68% |
18.61% |
8.63% |
6.91% |
8.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.93% |
2.22% |
-5.06% |
-7.98% |
-2.00% |
-2.10% |
-8.95% |
-4.45% |
-3.19% |
-3.89% |
| Return on Equity (ROE) |
|
48.56% |
27.85% |
26.11% |
19.00% |
10.28% |
13.12% |
10.19% |
6.81% |
7.18% |
7.43% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
21.00% |
9.83% |
21.49% |
-6.60% |
18.44% |
32.42% |
-4.60% |
-14.04% |
15.36% |
| Operating Return on Assets (OROA) |
|
25.01% |
16.80% |
12.70% |
20.00% |
11.22% |
12.63% |
11.13% |
5.63% |
6.71% |
7.87% |
| Return on Assets (ROA) |
|
21.59% |
14.24% |
18.90% |
16.52% |
9.22% |
11.85% |
9.31% |
6.33% |
6.67% |
6.77% |
| Return on Common Equity (ROCE) |
|
48.56% |
27.85% |
26.11% |
19.00% |
10.28% |
13.12% |
10.19% |
6.81% |
7.18% |
7.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
48.56% |
24.15% |
20.46% |
17.06% |
9.72% |
12.05% |
9.91% |
6.45% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
5.63 |
3.82 |
5.32 |
5.24 |
2.71 |
3.61 |
4.19 |
2.50 |
2.83 |
3.40 |
| NOPAT Margin |
|
26.64% |
21.20% |
29.54% |
20.92% |
13.51% |
16.94% |
18.87% |
12.93% |
13.95% |
12.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
15.76% |
16.49% |
-16.46% |
-0.22% |
6.08% |
9.54% |
0.53% |
2.63% |
3.46% |
2.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
5.17% |
5.33% |
5.85% |
| Cost of Revenue to Revenue |
|
40.09% |
33.61% |
29.73% |
34.43% |
36.49% |
30.76% |
31.65% |
32.66% |
30.24% |
33.51% |
| SG&A Expenses to Revenue |
|
28.89% |
37.55% |
37.63% |
29.43% |
33.61% |
37.27% |
35.76% |
42.35% |
41.08% |
40.20% |
| R&D to Revenue |
|
4.80% |
7.66% |
14.27% |
11.18% |
15.91% |
13.98% |
10.07% |
10.83% |
11.04% |
9.21% |
| Operating Expenses to Revenue |
|
33.69% |
45.21% |
51.90% |
40.61% |
99.04% |
51.25% |
45.83% |
53.18% |
52.12% |
49.42% |
| Earnings before Interest and Taxes (EBIT) |
|
5.71 |
3.94 |
3.35 |
6.32 |
4.07 |
5.27 |
5.14 |
2.78 |
3.67 |
4.80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.52 |
4.89 |
4.13 |
7.16 |
4.88 |
6.20 |
5.88 |
3.45 |
4.44 |
6.20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
3.28 |
2.60 |
2.56 |
1.73 |
2.23 |
1.61 |
1.52 |
1.80 |
1.98 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.43 |
3.05 |
2.90 |
1.94 |
2.46 |
1.76 |
1.65 |
2.09 |
2.25 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.52 |
3.51 |
3.13 |
2.96 |
4.30 |
3.14 |
3.79 |
4.70 |
4.34 |
| Price to Earnings (P/E) |
|
0.00 |
13.59 |
52.02 |
10.84 |
0.00 |
18.52 |
0.00 |
23.49 |
26.19 |
27.92 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
7.36% |
1.92% |
9.23% |
0.00% |
5.40% |
0.00% |
4.26% |
3.82% |
3.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
3.07 |
3.06 |
3.40 |
1.86 |
3.17 |
2.29 |
2.04 |
2.38 |
2.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.60 |
3.21 |
2.71 |
2.23 |
3.47 |
2.10 |
2.53 |
3.59 |
3.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
9.57 |
14.02 |
9.47 |
9.18 |
11.93 |
7.96 |
14.20 |
16.43 |
13.98 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
11.89 |
17.25 |
10.72 |
11.00 |
14.02 |
9.10 |
17.61 |
19.88 |
18.03 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
12.26 |
10.87 |
12.93 |
16.54 |
20.46 |
11.16 |
19.56 |
25.77 |
25.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
9.67 |
23.79 |
10.61 |
10.10 |
22.62 |
6.95 |
20.47 |
29.78 |
12.01 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
14.96 |
34.44 |
16.24 |
0.00 |
16.89 |
6.59 |
0.00 |
0.00 |
18.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.99 |
0.60 |
0.08 |
0.03 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.90 |
0.44 |
0.04 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.43 |
0.24 |
-0.11 |
-0.29 |
-0.32 |
-0.37 |
-0.48 |
-0.52 |
-0.46 |
-0.46 |
| Leverage Ratio |
|
2.25 |
1.96 |
1.38 |
1.15 |
1.12 |
1.11 |
1.09 |
1.08 |
1.08 |
1.10 |
| Compound Leverage Factor |
|
1.91 |
1.66 |
1.28 |
1.13 |
0.93 |
1.10 |
1.09 |
1.32 |
1.35 |
1.26 |
| Debt to Total Capital |
|
49.68% |
37.45% |
7.66% |
3.34% |
1.64% |
0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
4.20% |
10.01% |
3.65% |
1.54% |
1.46% |
0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
45.48% |
27.44% |
4.01% |
1.81% |
0.18% |
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% |
| 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% |
| Common Equity to Total Capital |
|
50.32% |
62.55% |
92.34% |
96.66% |
98.36% |
99.85% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
1.54 |
1.69 |
0.49 |
0.15 |
0.12 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.68 |
0.29 |
-1.33 |
-1.49 |
-2.99 |
-2.85 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
1.41 |
1.24 |
0.26 |
0.08 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
1.78 |
2.17 |
0.38 |
0.20 |
0.21 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.78 |
0.37 |
-1.03 |
-2.03 |
-5.38 |
-4.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
1.63 |
1.59 |
0.20 |
0.11 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
2.36 |
8.81 |
13.10 |
10.56 |
13.56 |
13.07 |
14.02 |
14.17 |
12.26 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.33 |
3.71 |
5.59 |
7.67 |
8.18 |
8.35 |
10.67 |
12.47 |
11.03 |
8.86 |
| Quick Ratio |
|
3.51 |
2.67 |
4.27 |
5.82 |
5.32 |
5.41 |
7.61 |
8.53 |
7.09 |
6.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
3.13 |
1.68 |
4.18 |
-1.45 |
4.38 |
7.10 |
-1.02 |
-3.84 |
4.62 |
| Operating Cash Flow to CapEx |
|
713.92% |
235.34% |
429.98% |
413.96% |
530.98% |
384.27% |
1,442.10% |
169.21% |
0.00% |
615.96% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
5.24 |
6.74 |
45.84 |
-20.73 |
222.73 |
731.99 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
5.12 |
8.11 |
9.76 |
70.16 |
63.17 |
166.36 |
693.22 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.40 |
4.66 |
7.49 |
53.21 |
51.27 |
123.07 |
645.15 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.92 |
0.77 |
0.68 |
0.79 |
0.55 |
0.51 |
0.48 |
0.39 |
0.37 |
0.44 |
| Accounts Receivable Turnover |
|
3.16 |
3.33 |
3.44 |
3.84 |
4.18 |
5.23 |
5.07 |
5.52 |
4.68 |
4.47 |
| Inventory Turnover |
|
3.26 |
1.94 |
1.43 |
1.88 |
1.01 |
0.66 |
0.68 |
0.58 |
0.48 |
0.64 |
| Fixed Asset Turnover |
|
5.50 |
3.98 |
3.45 |
4.46 |
3.33 |
3.53 |
3.75 |
3.05 |
2.88 |
3.56 |
| Accounts Payable Turnover |
|
3.86 |
3.28 |
3.37 |
4.90 |
3.93 |
3.23 |
2.98 |
2.62 |
2.49 |
2.73 |
| Days Sales Outstanding (DSO) |
|
115.47 |
109.57 |
106.15 |
95.06 |
87.29 |
69.85 |
71.94 |
66.11 |
78.05 |
81.57 |
| Days Inventory Outstanding (DIO) |
|
112.06 |
188.34 |
254.67 |
194.05 |
361.61 |
551.62 |
537.46 |
626.88 |
762.35 |
566.15 |
| Days Payable Outstanding (DPO) |
|
94.45 |
111.23 |
108.16 |
74.54 |
92.78 |
113.01 |
122.44 |
139.42 |
146.85 |
133.74 |
| Cash Conversion Cycle (CCC) |
|
133.08 |
186.68 |
252.66 |
214.57 |
356.12 |
508.45 |
486.95 |
553.58 |
693.55 |
513.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
15 |
15 |
19 |
20 |
24 |
23 |
20 |
24 |
31 |
29 |
| Invested Capital Turnover |
|
1.45 |
1.21 |
1.06 |
1.29 |
0.91 |
0.90 |
1.01 |
0.87 |
0.74 |
0.88 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.69 |
3.64 |
1.07 |
4.16 |
-0.76 |
-2.91 |
3.52 |
6.67 |
-1.22 |
| Enterprise Value (EV) |
|
0.00 |
47 |
58 |
68 |
45 |
74 |
47 |
49 |
73 |
87 |
| Market Capitalization |
|
0.00 |
45 |
63 |
78 |
59 |
92 |
70 |
73 |
95 |
115 |
| Book Value per Share |
|
$0.08 |
$1.52 |
$2.34 |
$2.86 |
$3.20 |
$3.78 |
$4.00 |
$4.36 |
$4.75 |
$5.17 |
| Tangible Book Value per Share |
|
$0.05 |
$1.12 |
$1.99 |
$2.53 |
$2.85 |
$3.43 |
$3.64 |
$4.01 |
$4.09 |
$4.56 |
| Total Capital |
|
20 |
22 |
26 |
32 |
35 |
41 |
43 |
48 |
53 |
58 |
| Total Debt |
|
10 |
8.28 |
2.02 |
1.06 |
0.57 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
9.18 |
6.07 |
1.06 |
0.57 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
4.41 |
1.43 |
-5.49 |
-11 |
-15 |
-18 |
-23 |
-24 |
-22 |
-29 |
| Capital Expenditures (CapEx) |
|
0.61 |
2.06 |
0.57 |
1.54 |
0.84 |
0.85 |
0.47 |
1.41 |
-0.27 |
1.17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
6.88 |
6.50 |
8.33 |
9.88 |
9.68 |
14 |
11 |
13 |
17 |
16 |
| Debt-free Net Working Capital (DFNWC) |
|
12 |
13 |
16 |
22 |
25 |
31 |
34 |
38 |
39 |
44 |
| Net Working Capital (NWC) |
|
12 |
11 |
15 |
21 |
24 |
31 |
34 |
38 |
39 |
44 |
| Net Nonoperating Expense (NNE) |
|
0.70 |
0.48 |
0.33 |
0.02 |
-0.64 |
-1.33 |
-0.11 |
-0.62 |
-0.81 |
-0.73 |
| Net Nonoperating Obligations (NNO) |
|
4.41 |
1.43 |
-5.49 |
-11 |
-10 |
-18 |
-23 |
-24 |
-22 |
-29 |
| Total Depreciation and Amortization (D&A) |
|
0.81 |
0.95 |
0.77 |
0.83 |
0.81 |
0.92 |
0.74 |
0.67 |
0.77 |
1.39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
32.57% |
36.07% |
46.25% |
39.42% |
48.28% |
63.82% |
47.76% |
68.00% |
81.74% |
59.04% |
| Debt-free Net Working Capital to Revenue |
|
59.16% |
74.08% |
87.94% |
86.20% |
123.78% |
147.02% |
150.92% |
194.34% |
192.38% |
167.02% |
| Net Working Capital to Revenue |
|
55.15% |
61.80% |
82.58% |
84.26% |
121.24% |
146.73% |
150.92% |
194.34% |
192.38% |
167.02% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.60 |
$0.37 |
$0.49 |
$0.49 |
$0.31 |
$0.46 |
$0.40 |
$0.28 |
$0.33 |
$0.37 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.28M |
9.11M |
10.09M |
10.68M |
10.73M |
10.80M |
10.86M |
11.13M |
11.17M |
11.23M |
| Adjusted Diluted Earnings per Share |
|
$0.58 |
$0.36 |
$0.49 |
$0.00 |
$0.30 |
$0.44 |
$0.38 |
$0.28 |
$0.32 |
$0.37 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.44M |
9.31M |
10.09M |
10.72M |
11.29M |
11.31M |
11.28M |
11.32M |
11.29M |
11.25M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
10.26M |
10.20M |
10.72M |
10.75M |
0.00 |
10.94M |
11.16M |
11.22M |
11.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.88 |
2.67 |
2.32 |
5.24 |
2.71 |
3.61 |
4.19 |
2.50 |
2.83 |
3.40 |
| Normalized NOPAT Margin |
|
18.36% |
14.83% |
12.86% |
20.92% |
13.51% |
16.94% |
18.87% |
12.93% |
13.95% |
12.79% |
| Pre Tax Income Margin |
|
22.99% |
18.54% |
17.22% |
24.87% |
16.97% |
24.63% |
23.09% |
17.68% |
22.70% |
20.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.67 |
6.60 |
13.46 |
69.42 |
57.98 |
268.27 |
529.89 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
6.57 |
6.40 |
21.37 |
57.55 |
38.57 |
183.89 |
432.16 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
5.95 |
3.15 |
11.19 |
52.47 |
46.08 |
224.98 |
481.82 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
5.85 |
2.96 |
19.10 |
40.60 |
26.67 |
140.60 |
384.09 |
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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.66% |
0.58% |
0.43% |
0.00% |