| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
6,562,262.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
6,562,262.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.92% |
6.99% |
13.95% |
12.86% |
8.07% |
12.63% |
11.32% |
4.41% |
5.60% |
10.17% |
9.33% |
| EBITDA Growth |
|
-39.41% |
65.31% |
-19.05% |
61.71% |
24.72% |
20.98% |
35.68% |
6.61% |
-5.14% |
18.97% |
14.32% |
| EBIT Growth |
|
-50.53% |
90.33% |
-30.16% |
89.45% |
-5.17% |
24.20% |
58.58% |
9.74% |
-7.47% |
25.95% |
15.95% |
| NOPAT Growth |
|
-52.01% |
85.41% |
-34.92% |
180.72% |
1.11% |
11.62% |
68.76% |
1.80% |
-2.81% |
17.66% |
19.35% |
| Net Income Growth |
|
-52.82% |
125.03% |
-45.89% |
191.81% |
-7.68% |
18.12% |
70.07% |
4.65% |
-11.78% |
21.24% |
17.42% |
| EPS Growth |
|
-39.86% |
79.52% |
-40.27% |
0.00% |
0.00% |
21.34% |
77.52% |
8.44% |
-8.80% |
25.05% |
20.77% |
| Operating Cash Flow Growth |
|
-32.26% |
135.82% |
-4.79% |
-21.08% |
-23.09% |
96.40% |
38.48% |
-66.81% |
139.13% |
-17.21% |
-54.91% |
| Free Cash Flow Firm Growth |
|
-94.61% |
2,671.17% |
-70.39% |
87.93% |
-47.43% |
276.99% |
94.66% |
-94.63% |
1,456.11% |
-44.22% |
-50.16% |
| Invested Capital Growth |
|
3.29% |
-10.78% |
-0.75% |
3.43% |
8.63% |
-5.10% |
-14.47% |
28.63% |
-7.34% |
11.32% |
23.75% |
| Revenue Q/Q Growth |
|
-1.94% |
2.24% |
4.95% |
2.89% |
2.38% |
3.70% |
-0.47% |
1.76% |
2.74% |
2.20% |
0.00% |
| EBITDA Q/Q Growth |
|
-31.61% |
25.66% |
-14.35% |
32.45% |
2.12% |
6.85% |
3.27% |
-0.55% |
5.92% |
7.71% |
0.00% |
| EBIT Q/Q Growth |
|
-42.05% |
35.90% |
-21.58% |
45.33% |
-6.84% |
9.16% |
5.42% |
-0.82% |
8.79% |
10.03% |
0.00% |
| NOPAT Q/Q Growth |
|
-48.68% |
57.95% |
-35.44% |
61.95% |
-3.26% |
8.41% |
3.14% |
3.02% |
5.76% |
4.72% |
0.00% |
| Net Income Q/Q Growth |
|
-50.03% |
48.76% |
-36.03% |
68.05% |
-9.10% |
8.61% |
4.94% |
0.01% |
7.81% |
8.18% |
0.00% |
| EPS Q/Q Growth |
|
-38.97% |
35.45% |
-36.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.24% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
40.53% |
16.05% |
15.39% |
21.96% |
12.79% |
47.39% |
-4.44% |
-6.19% |
-0.06% |
63.55% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
181.09% |
48.35% |
27.99% |
130.42% |
4.68% |
150.48% |
-3.94% |
-68.50% |
12.73% |
55.63% |
0.00% |
| Invested Capital Q/Q Growth |
|
-11.33% |
-15.21% |
-18.20% |
-18.19% |
-17.46% |
-25.17% |
-26.71% |
-18.90% |
-21.59% |
-22.78% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
31.59% |
29.99% |
30.06% |
30.76% |
29.60% |
27.08% |
29.31% |
30.60% |
29.52% |
30.18% |
100.00% |
| EBITDA Margin |
|
6.02% |
9.31% |
6.61% |
9.48% |
10.94% |
11.75% |
14.32% |
14.62% |
13.13% |
14.18% |
14.83% |
| Operating Margin |
|
4.08% |
5.83% |
4.26% |
6.93% |
6.50% |
6.84% |
9.85% |
9.94% |
9.22% |
10.29% |
11.06% |
| EBIT Margin |
|
3.87% |
6.88% |
4.22% |
7.08% |
6.21% |
6.85% |
9.76% |
10.26% |
8.99% |
10.28% |
10.90% |
| Profit (Net Income) Margin |
|
2.08% |
4.38% |
2.08% |
5.38% |
4.60% |
4.82% |
7.36% |
7.38% |
6.17% |
6.79% |
7.29% |
| Tax Burden Percent |
|
53.53% |
65.02% |
50.78% |
77.67% |
77.42% |
72.89% |
76.79% |
74.18% |
73.59% |
70.43% |
71.54% |
| Interest Burden Percent |
|
100.58% |
97.90% |
97.12% |
97.81% |
95.53% |
96.51% |
98.24% |
96.99% |
93.21% |
93.75% |
93.46% |
| Effective Tax Rate |
|
46.47% |
34.98% |
49.22% |
22.33% |
22.58% |
27.11% |
23.21% |
25.82% |
26.41% |
29.57% |
28.46% |
| Return on Invested Capital (ROIC) |
|
3.90% |
7.52% |
5.21% |
14.42% |
13.75% |
15.12% |
28.25% |
27.28% |
24.46% |
28.32% |
28.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.62% |
3.30% |
5.77% |
14.43% |
19.95% |
17.52% |
30.26% |
27.19% |
34.51% |
37.11% |
114.51% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.93% |
-0.72% |
-1.50% |
-3.29% |
-3.22% |
-3.07% |
-8.16% |
-6.36% |
-6.28% |
-6.32% |
-2.94% |
| Return on Equity (ROE) |
|
2.97% |
6.79% |
3.71% |
11.13% |
10.53% |
12.05% |
20.09% |
20.92% |
18.18% |
22.00% |
25.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.66% |
18.91% |
5.96% |
11.05% |
5.48% |
20.35% |
43.85% |
2.23% |
32.08% |
17.61% |
7.45% |
| Operating Return on Assets (OROA) |
|
3.75% |
7.02% |
4.56% |
8.08% |
6.21% |
6.38% |
9.92% |
10.96% |
10.16% |
12.57% |
13.65% |
| Return on Assets (ROA) |
|
2.02% |
4.47% |
2.25% |
6.13% |
4.59% |
4.49% |
7.48% |
7.89% |
6.97% |
8.30% |
9.13% |
| Return on Common Equity (ROCE) |
|
2.97% |
6.80% |
3.70% |
11.12% |
10.53% |
12.05% |
20.09% |
20.92% |
18.18% |
22.00% |
25.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.99% |
6.87% |
3.72% |
11.44% |
10.49% |
11.72% |
20.25% |
20.66% |
18.14% |
22.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.63 |
12 |
8.01 |
22 |
23 |
25 |
43 |
44 |
42 |
50 |
59 |
| NOPAT Margin |
|
2.19% |
3.79% |
2.16% |
5.38% |
5.03% |
4.99% |
7.56% |
7.37% |
6.79% |
7.25% |
7.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.73% |
4.22% |
-0.57% |
0.00% |
-6.20% |
-2.40% |
-2.01% |
0.10% |
-10.04% |
-8.78% |
-85.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
20.64% |
19.97% |
23.50% |
24.02% |
| Cost of Revenue to Revenue |
|
68.41% |
70.01% |
69.94% |
69.24% |
70.40% |
72.92% |
70.69% |
69.40% |
70.48% |
69.82% |
0.00% |
| SG&A Expenses to Revenue |
|
23.86% |
21.73% |
23.38% |
21.44% |
20.74% |
17.71% |
17.21% |
18.63% |
18.45% |
18.19% |
17.97% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
27.51% |
24.16% |
25.80% |
23.83% |
23.10% |
20.23% |
19.46% |
20.66% |
20.30% |
19.89% |
88.94% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
22 |
16 |
30 |
28 |
35 |
55 |
61 |
56 |
71 |
82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18 |
30 |
24 |
40 |
49 |
60 |
81 |
86 |
82 |
97 |
111 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.70 |
1.30 |
1.59 |
1.55 |
1.96 |
1.81 |
3.26 |
4.03 |
3.23 |
5.97 |
6.16 |
| Price to Tangible Book Value (P/TBV) |
|
1.13 |
2.08 |
3.03 |
3.03 |
3.77 |
3.30 |
5.95 |
7.77 |
6.17 |
11.40 |
11.62 |
| Price to Revenue (P/Rev) |
|
0.49 |
0.83 |
0.89 |
0.73 |
0.86 |
0.74 |
1.18 |
1.44 |
1.10 |
1.84 |
1.75 |
| Price to Earnings (P/E) |
|
19.37 |
20.93 |
43.25 |
13.52 |
18.67 |
15.42 |
16.08 |
19.53 |
17.80 |
27.15 |
24.02 |
| Dividend Yield |
|
0.00% |
0.43% |
1.45% |
1.89% |
1.66% |
1.95% |
1.21% |
1.08% |
1.53% |
0.94% |
1.02% |
| Earnings Yield |
|
5.16% |
4.78% |
2.31% |
7.40% |
5.36% |
6.48% |
6.22% |
5.12% |
5.62% |
3.68% |
4.16% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.63 |
1.40 |
1.80 |
1.68 |
2.10 |
2.03 |
4.32 |
4.56 |
3.84 |
6.69 |
5.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.36 |
0.67 |
0.75 |
0.64 |
0.80 |
0.65 |
1.07 |
1.39 |
1.02 |
1.80 |
1.77 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.99 |
7.17 |
11.28 |
6.72 |
7.33 |
5.57 |
7.46 |
9.50 |
7.80 |
12.72 |
11.95 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.32 |
9.70 |
17.68 |
8.99 |
12.89 |
9.54 |
10.94 |
13.53 |
11.40 |
17.55 |
16.25 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.51 |
17.62 |
34.48 |
11.83 |
15.92 |
13.10 |
14.12 |
18.83 |
15.10 |
24.89 |
22.39 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.36 |
4.50 |
6.02 |
7.35 |
13.00 |
6.08 |
7.98 |
32.65 |
10.64 |
24.93 |
59.39 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
98.06 |
7.00 |
30.12 |
15.44 |
39.95 |
9.74 |
9.09 |
229.83 |
11.51 |
40.02 |
86.23 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.20 |
-0.22 |
-0.26 |
-0.23 |
-0.16 |
-0.18 |
-0.27 |
-0.23 |
-0.18 |
-0.17 |
-0.03 |
| Leverage Ratio |
|
1.47 |
1.52 |
1.65 |
1.81 |
2.29 |
2.68 |
2.69 |
2.65 |
2.61 |
2.65 |
2.82 |
| Compound Leverage Factor |
|
1.48 |
1.49 |
1.60 |
1.78 |
2.19 |
2.59 |
2.64 |
2.57 |
2.43 |
2.49 |
2.64 |
| Debt to Total Capital |
|
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.73% |
| Short-Term Debt to Total Capital |
|
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.73% |
| Long-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% |
| 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 |
|
-0.33% |
0.32% |
0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.29% |
99.68% |
99.85% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
86.27% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
| Net Debt to EBITDA |
|
-2.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.57 |
| Net Debt to NOPAT |
|
-5.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.86 |
3.63 |
3.31 |
3.26 |
2.27 |
2.35 |
3.12 |
3.58 |
3.30 |
4.32 |
3.97 |
| Noncontrolling Interest Sharing Ratio |
|
-0.02% |
-0.01% |
0.24% |
0.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.63 |
1.81 |
1.51 |
1.27 |
1.07 |
1.10 |
1.17 |
1.15 |
1.12 |
1.07 |
0.92 |
| Quick Ratio |
|
1.49 |
1.61 |
1.42 |
1.23 |
1.03 |
1.06 |
1.12 |
1.09 |
1.08 |
1.01 |
0.86 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.12 |
31 |
9.16 |
17 |
9.05 |
34 |
66 |
3.57 |
56 |
31 |
15 |
| Operating Cash Flow to CapEx |
|
124.40% |
369.83% |
470.00% |
234.28% |
166.73% |
319.78% |
2,885.93% |
658.83% |
2,538.97% |
299.19% |
579.73% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
66.00 |
18.94 |
26.62 |
7.22 |
28.07 |
68.50 |
1.95 |
14.57 |
7.01 |
2.88 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
102.69 |
94.75 |
55.93 |
22.19 |
44.95 |
78.04 |
13.76 |
15.76 |
11.26 |
4.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
74.93 |
74.59 |
32.06 |
8.88 |
30.90 |
75.34 |
11.67 |
15.14 |
7.50 |
3.46 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.97 |
1.02 |
1.08 |
1.14 |
1.00 |
0.93 |
1.02 |
1.07 |
1.13 |
1.22 |
1.25 |
| Accounts Receivable Turnover |
|
3.58 |
3.65 |
3.61 |
3.42 |
3.28 |
3.42 |
3.60 |
3.31 |
3.16 |
3.28 |
3.21 |
| 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 |
|
13.19 |
9.59 |
9.13 |
9.01 |
8.25 |
8.19 |
9.72 |
11.91 |
14.90 |
16.49 |
18.35 |
| Accounts Payable Turnover |
|
15.18 |
16.61 |
16.08 |
14.31 |
13.24 |
16.30 |
18.63 |
16.05 |
15.63 |
16.88 |
0.00 |
| Days Sales Outstanding (DSO) |
|
101.93 |
100.12 |
101.15 |
106.59 |
111.19 |
106.58 |
101.43 |
110.27 |
115.40 |
111.27 |
113.74 |
| 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) |
|
24.04 |
21.98 |
22.71 |
25.50 |
27.57 |
22.40 |
19.59 |
22.74 |
23.36 |
21.62 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
77.89 |
78.14 |
78.45 |
81.08 |
83.62 |
84.18 |
81.84 |
87.53 |
92.04 |
89.65 |
113.74 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
173 |
154 |
153 |
158 |
172 |
163 |
140 |
180 |
167 |
185 |
229 |
| Invested Capital Turnover |
|
1.78 |
1.98 |
2.41 |
2.68 |
2.73 |
3.03 |
3.74 |
3.70 |
3.60 |
3.91 |
3.62 |
| Increase / (Decrease) in Invested Capital |
|
5.52 |
-19 |
-1.16 |
5.25 |
14 |
-8.77 |
-24 |
40 |
-13 |
19 |
44 |
| Enterprise Value (EV) |
|
110 |
217 |
276 |
266 |
362 |
332 |
604 |
820 |
639 |
1,240 |
1,332 |
| Market Capitalization |
|
148 |
270 |
330 |
304 |
387 |
378 |
670 |
852 |
685 |
1,267 |
1,316 |
| Book Value per Share |
|
$23.61 |
$25.05 |
$25.52 |
$24.25 |
$25.55 |
$26.88 |
$27.71 |
$29.59 |
$30.29 |
$31.28 |
$32.55 |
| Tangible Book Value per Share |
|
$14.63 |
$15.68 |
$13.40 |
$12.40 |
$13.28 |
$14.75 |
$15.18 |
$15.37 |
$15.84 |
$16.39 |
$17.25 |
| Total Capital |
|
211 |
208 |
207 |
196 |
198 |
209 |
206 |
211 |
212 |
212 |
248 |
| Total Debt |
|
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-38 |
-54 |
-54 |
-38 |
-26 |
-46 |
-66 |
-31 |
-46 |
-27 |
16 |
| Capital Expenditures (CapEx) |
|
16 |
13 |
9.76 |
15 |
17 |
17 |
2.62 |
3.81 |
2.37 |
17 |
3.87 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
16 |
23 |
8.27 |
0.62 |
-13 |
-26 |
-30 |
0.29 |
-16 |
-8.66 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
54 |
76 |
62 |
39 |
13 |
20 |
36 |
32 |
29 |
18 |
7.10 |
| Net Working Capital (NWC) |
|
54 |
76 |
62 |
39 |
13 |
20 |
36 |
32 |
29 |
18 |
-27 |
| Net Nonoperating Expense (NNE) |
|
0.31 |
-1.93 |
0.30 |
0.00 |
1.98 |
0.86 |
1.12 |
-0.05 |
3.87 |
3.18 |
4.69 |
| Net Nonoperating Obligations (NNO) |
|
-38 |
-54 |
-54 |
-38 |
-26 |
-46 |
-66 |
-31 |
-46 |
-27 |
16 |
| Total Depreciation and Amortization (D&A) |
|
6.54 |
7.88 |
8.86 |
10.00 |
21 |
25 |
26 |
26 |
26 |
27 |
30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.36% |
7.05% |
2.23% |
0.15% |
-2.87% |
-5.08% |
-5.28% |
0.05% |
-2.60% |
-1.26% |
-1.48% |
| Debt-free Net Working Capital to Revenue |
|
17.92% |
23.53% |
16.83% |
9.25% |
2.81% |
3.90% |
6.41% |
5.37% |
4.71% |
2.63% |
0.94% |
| Net Working Capital to Revenue |
|
17.90% |
23.53% |
16.83% |
9.25% |
2.81% |
3.90% |
6.41% |
5.37% |
4.71% |
2.63% |
-3.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.50 |
$0.91 |
$2.76 |
$2.63 |
$0.00 |
$5.59 |
$6.02 |
$5.48 |
$6.82 |
$8.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.01M |
8.50M |
8.29M |
8.11M |
7.87M |
7.77M |
7.42M |
7.22M |
7.01M |
6.82M |
6.64M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.49 |
$0.89 |
$2.61 |
$2.53 |
$0.00 |
$5.45 |
$5.91 |
$5.39 |
$6.74 |
$8.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.20M |
8.60M |
8.50M |
8.57M |
8.17M |
7.95M |
7.62M |
7.36M |
7.12M |
6.91M |
6.71M |
| 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 |
|
8.93M |
8.54M |
8.38M |
8.05M |
7.85M |
7.65M |
7.40M |
7.18M |
6.96M |
6.79M |
6.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.06 |
12 |
8.01 |
22 |
23 |
25 |
43 |
44 |
42 |
50 |
59 |
| Normalized NOPAT Margin |
|
2.98% |
3.79% |
2.16% |
5.38% |
5.03% |
4.99% |
7.56% |
7.37% |
6.79% |
7.25% |
7.91% |
| Pre Tax Income Margin |
|
3.89% |
6.74% |
4.10% |
6.93% |
5.94% |
6.61% |
9.59% |
9.95% |
8.38% |
9.64% |
10.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
47.67 |
32.26 |
45.72 |
22.37 |
28.65 |
56.95 |
33.20 |
14.72 |
16.00 |
15.29 |
| NOPAT to Interest Expense |
|
0.00 |
26.23 |
16.54 |
34.74 |
18.12 |
20.86 |
44.13 |
23.86 |
11.11 |
11.28 |
11.10 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
19.90 |
12.10 |
21.84 |
9.06 |
14.59 |
54.25 |
31.11 |
14.10 |
12.23 |
14.57 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-1.54 |
-3.62 |
10.86 |
4.81 |
6.80 |
41.42 |
21.77 |
10.49 |
7.52 |
10.38 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
8.19% |
71.17% |
27.07% |
32.70% |
30.62% |
19.89% |
21.96% |
28.08% |
26.36% |
25.25% |
| Augmented Payout Ratio |
|
202.47% |
143.90% |
324.75% |
151.15% |
119.79% |
85.18% |
127.80% |
85.31% |
109.73% |
97.85% |
111.31% |