| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7,761,163.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7,761,163.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
24.55 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
25.71% |
8.63% |
12.59% |
10.50% |
10.29% |
4.36% |
46.85% |
31.68% |
-16.24% |
12.29% |
11.36% |
| EBITDA Growth |
|
14.54% |
21.21% |
37.12% |
9.05% |
5.74% |
1.57% |
116.21% |
42.57% |
-36.81% |
5.75% |
20.11% |
| EBIT Growth |
|
15.45% |
23.42% |
38.84% |
8.68% |
4.83% |
1.09% |
119.00% |
42.00% |
-39.45% |
5.93% |
20.16% |
| NOPAT Growth |
|
22.36% |
29.83% |
48.15% |
15.28% |
2.91% |
2.48% |
168.88% |
23.28% |
-39.07% |
8.66% |
15.44% |
| Net Income Growth |
|
19.83% |
32.98% |
62.04% |
11.58% |
9.39% |
2.10% |
157.99% |
21.80% |
-34.44% |
8.32% |
11.41% |
| EPS Growth |
|
19.32% |
32.38% |
60.19% |
10.78% |
9.46% |
1.85% |
158.67% |
26.29% |
-31.84% |
12.74% |
15.79% |
| Operating Cash Flow Growth |
|
69.44% |
5.16% |
28.77% |
-44.31% |
209.83% |
12.08% |
26.48% |
77.29% |
-12.13% |
-20.56% |
49.86% |
| Free Cash Flow Firm Growth |
|
-61.74% |
246.62% |
31.47% |
-55.81% |
179.90% |
39.55% |
-129.23% |
51.67% |
1,563.99% |
-54.71% |
69.34% |
| Invested Capital Growth |
|
7.56% |
-0.09% |
2.33% |
16.10% |
1.50% |
-5.85% |
71.16% |
47.48% |
-5.54% |
3.42% |
20.78% |
| Revenue Q/Q Growth |
|
5.33% |
2.75% |
5.39% |
-0.15% |
1.36% |
4.84% |
13.93% |
-1.34% |
-3.04% |
4.58% |
1.90% |
| EBITDA Q/Q Growth |
|
3.63% |
9.33% |
19.83% |
-4.95% |
-11.08% |
15.86% |
31.15% |
-4.50% |
-7.94% |
0.45% |
6.04% |
| EBIT Q/Q Growth |
|
3.76% |
10.13% |
20.77% |
-5.37% |
-11.96% |
17.07% |
31.10% |
-4.88% |
-8.66% |
0.34% |
5.98% |
| NOPAT Q/Q Growth |
|
3.35% |
10.96% |
13.92% |
0.21% |
-8.13% |
-8.04% |
18.40% |
-4.68% |
-9.07% |
1.98% |
4.27% |
| Net Income Q/Q Growth |
|
3.76% |
11.45% |
22.39% |
-3.06% |
-9.60% |
20.85% |
16.62% |
-2.45% |
-7.84% |
1.42% |
3.32% |
| EPS Q/Q Growth |
|
3.96% |
11.20% |
22.12% |
-3.01% |
-9.80% |
20.79% |
16.87% |
-1.39% |
-6.89% |
1.82% |
4.40% |
| Operating Cash Flow Q/Q Growth |
|
0.95% |
22.86% |
91.45% |
-46.62% |
19.98% |
-8.76% |
-2.84% |
2.95% |
-3.02% |
12.67% |
12.03% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.77% |
23.63% |
85.10% |
-49.47% |
17.71% |
-31.80% |
32.26% |
-106.54% |
134.65% |
512.83% |
1,450.52% |
| Invested Capital Q/Q Growth |
|
-0.57% |
-1.90% |
-7.42% |
0.20% |
-4.47% |
7.23% |
7.78% |
43.41% |
18.21% |
-14.62% |
-0.41% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.28% |
20.42% |
20.74% |
21.37% |
21.71% |
21.57% |
25.12% |
25.90% |
23.79% |
23.10% |
23.47% |
| EBITDA Margin |
|
7.34% |
8.19% |
9.98% |
9.85% |
9.44% |
9.19% |
13.53% |
14.65% |
11.05% |
10.41% |
11.23% |
| Operating Margin |
|
6.51% |
7.34% |
8.47% |
8.74% |
8.00% |
8.02% |
12.44% |
13.84% |
9.97% |
9.44% |
10.18% |
| EBIT Margin |
|
6.79% |
7.72% |
9.52% |
9.36% |
8.90% |
8.62% |
12.85% |
13.86% |
10.02% |
9.45% |
10.20% |
| Profit (Net Income) Margin |
|
4.01% |
4.91% |
7.06% |
7.13% |
7.07% |
6.92% |
12.15% |
11.24% |
8.80% |
8.49% |
8.49% |
| Tax Burden Percent |
|
64.82% |
68.66% |
78.32% |
79.17% |
80.73% |
79.09% |
93.28% |
78.51% |
79.28% |
81.03% |
77.87% |
| Interest Burden Percent |
|
90.98% |
92.56% |
94.70% |
96.18% |
98.42% |
101.47% |
101.36% |
103.29% |
110.76% |
110.80% |
106.90% |
| Effective Tax Rate |
|
35.18% |
31.34% |
21.68% |
20.83% |
19.27% |
20.91% |
6.72% |
21.49% |
20.72% |
18.97% |
22.13% |
| Return on Invested Capital (ROIC) |
|
11.69% |
14.66% |
21.47% |
22.65% |
21.53% |
22.56% |
46.13% |
36.41% |
19.14% |
24.86% |
21.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.57% |
15.63% |
19.10% |
21.64% |
18.92% |
20.65% |
43.59% |
33.39% |
13.08% |
20.93% |
16.54% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.22% |
-4.50% |
-7.03% |
-8.74% |
-8.33% |
-10.69% |
-20.02% |
-9.78% |
-3.44% |
-8.55% |
-3.89% |
| Return on Equity (ROE) |
|
8.48% |
10.15% |
14.45% |
13.91% |
13.20% |
11.87% |
26.11% |
26.63% |
15.70% |
16.30% |
17.58% |
| Cash Return on Invested Capital (CROIC) |
|
4.41% |
14.74% |
19.16% |
7.75% |
20.04% |
28.59% |
-6.36% |
-1.97% |
24.84% |
21.50% |
2.64% |
| Operating Return on Assets (OROA) |
|
9.16% |
10.29% |
12.94% |
12.87% |
12.30% |
10.84% |
19.86% |
24.12% |
13.51% |
13.80% |
15.80% |
| Return on Assets (ROA) |
|
5.40% |
6.54% |
9.59% |
9.80% |
9.78% |
8.70% |
18.77% |
19.56% |
11.86% |
12.39% |
13.15% |
| Return on Common Equity (ROCE) |
|
8.48% |
10.15% |
14.45% |
13.91% |
13.20% |
11.87% |
26.09% |
26.60% |
15.70% |
16.30% |
17.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.08% |
9.62% |
13.45% |
12.96% |
12.35% |
11.21% |
23.81% |
24.67% |
15.28% |
16.07% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
30 |
39 |
58 |
67 |
69 |
70 |
189 |
233 |
142 |
154 |
178 |
| NOPAT Margin |
|
4.22% |
5.04% |
6.63% |
6.92% |
6.46% |
6.34% |
11.61% |
10.87% |
7.91% |
7.65% |
7.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.88% |
-0.97% |
2.38% |
1.01% |
2.61% |
1.91% |
2.54% |
3.01% |
6.06% |
3.93% |
4.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
14.48% |
16.13% |
| Cost of Revenue to Revenue |
|
79.72% |
79.58% |
79.26% |
78.63% |
78.29% |
78.43% |
74.88% |
74.10% |
76.21% |
76.90% |
76.53% |
| SG&A Expenses to Revenue |
|
13.77% |
13.08% |
12.27% |
12.63% |
13.71% |
13.55% |
12.68% |
12.06% |
13.81% |
13.66% |
13.29% |
| 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 |
|
13.77% |
13.08% |
12.27% |
12.63% |
13.71% |
13.55% |
12.68% |
12.06% |
13.81% |
13.66% |
13.29% |
| Earnings before Interest and Taxes (EBIT) |
|
48 |
60 |
83 |
90 |
94 |
96 |
209 |
297 |
180 |
190 |
229 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
52 |
63 |
87 |
95 |
100 |
102 |
220 |
314 |
198 |
210 |
252 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.35 |
2.65 |
3.43 |
2.02 |
2.23 |
3.13 |
2.69 |
2.83 |
3.22 |
3.87 |
3.28 |
| Price to Tangible Book Value (P/TBV) |
|
3.04 |
3.33 |
4.20 |
2.39 |
2.62 |
3.60 |
3.19 |
3.32 |
3.77 |
4.45 |
4.18 |
| Price to Revenue (P/Rev) |
|
1.17 |
1.35 |
1.80 |
1.11 |
1.28 |
1.93 |
1.37 |
1.29 |
1.86 |
2.04 |
1.61 |
| Price to Earnings (P/E) |
|
29.10 |
27.58 |
25.53 |
15.58 |
18.08 |
27.87 |
11.30 |
11.48 |
21.11 |
24.08 |
18.99 |
| 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 |
|
3.44% |
3.63% |
3.92% |
6.42% |
5.53% |
3.59% |
8.85% |
8.71% |
4.74% |
4.15% |
5.27% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.80 |
3.46 |
5.09 |
2.72 |
3.34 |
5.81 |
3.72 |
3.21 |
4.06 |
5.91 |
3.64 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.05 |
1.19 |
1.59 |
0.89 |
1.01 |
1.58 |
1.18 |
1.14 |
1.63 |
1.85 |
1.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.24 |
14.50 |
15.95 |
9.06 |
10.68 |
17.24 |
8.73 |
7.79 |
14.76 |
17.76 |
13.12 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.39 |
15.39 |
16.72 |
9.53 |
11.34 |
18.38 |
9.19 |
8.24 |
16.28 |
19.55 |
14.44 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.79 |
23.57 |
24.00 |
12.90 |
15.62 |
24.98 |
10.17 |
10.51 |
20.63 |
24.15 |
18.58 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.10 |
20.07 |
23.51 |
26.17 |
10.53 |
15.39 |
13.32 |
9.57 |
13.03 |
20.86 |
12.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
65.80 |
23.43 |
26.88 |
37.70 |
16.79 |
19.71 |
0.00 |
0.00 |
15.89 |
27.93 |
151.11 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.17 |
0.15 |
0.13 |
0.06 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.16 |
0.13 |
0.07 |
0.03 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.24 |
-0.29 |
-0.37 |
-0.40 |
-0.44 |
-0.52 |
-0.46 |
-0.29 |
-0.26 |
-0.41 |
-0.24 |
| Leverage Ratio |
|
1.57 |
1.55 |
1.51 |
1.42 |
1.35 |
1.36 |
1.39 |
1.36 |
1.32 |
1.32 |
1.34 |
| Compound Leverage Factor |
|
1.43 |
1.44 |
1.43 |
1.36 |
1.33 |
1.38 |
1.41 |
1.41 |
1.47 |
1.46 |
1.43 |
| Debt to Total Capital |
|
14.76% |
12.82% |
11.57% |
6.06% |
2.40% |
1.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
1.51% |
1.42% |
5.04% |
3.46% |
0.36% |
0.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
13.25% |
11.40% |
6.53% |
2.59% |
2.04% |
1.49% |
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% |
0.10% |
0.12% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
85.24% |
87.18% |
88.43% |
93.94% |
97.60% |
98.25% |
99.90% |
99.88% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
1.17 |
0.91 |
0.69 |
0.36 |
0.15 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-1.64 |
-2.01 |
-2.11 |
-2.22 |
-2.86 |
-3.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
1.05 |
0.81 |
0.39 |
0.15 |
0.13 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
2.04 |
1.49 |
1.04 |
0.51 |
0.22 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-2.86 |
-3.27 |
-3.18 |
-3.15 |
-4.18 |
-5.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
1.83 |
1.32 |
0.58 |
0.22 |
0.19 |
0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
4.71 |
5.32 |
6.89 |
6.03 |
6.83 |
7.43 |
7.38 |
8.80 |
9.57 |
10.81 |
9.30 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.05% |
0.11% |
0.06% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.39 |
2.54 |
2.37 |
2.66 |
3.00 |
2.75 |
2.53 |
2.74 |
3.12 |
3.00 |
2.46 |
| Quick Ratio |
|
1.30 |
1.51 |
1.53 |
1.64 |
2.02 |
1.88 |
1.41 |
1.64 |
2.03 |
2.04 |
1.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
11 |
39 |
52 |
23 |
64 |
89 |
-26 |
-13 |
184 |
133 |
22 |
| Operating Cash Flow to CapEx |
|
1,270.96% |
889.15% |
745.27% |
437.17% |
1,304.49% |
450.77% |
832.51% |
604.62% |
1,780.93% |
840.26% |
759.85% |
| Free Cash Flow to Firm to Interest Expense |
|
2.59 |
8.83 |
11.73 |
6.62 |
42.67 |
120.64 |
-37.08 |
-13.82 |
111.68 |
257.93 |
40.44 |
| Operating Cash Flow to Interest Expense |
|
9.98 |
10.31 |
13.41 |
9.53 |
68.05 |
154.51 |
205.45 |
280.98 |
136.25 |
345.25 |
494.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.19 |
9.15 |
11.61 |
7.35 |
62.83 |
120.24 |
180.77 |
234.51 |
128.60 |
304.16 |
429.37 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.35 |
1.33 |
1.36 |
1.38 |
1.38 |
1.26 |
1.54 |
1.74 |
1.35 |
1.46 |
1.55 |
| Accounts Receivable Turnover |
|
25.39 |
26.43 |
27.02 |
25.20 |
25.00 |
23.17 |
21.97 |
23.11 |
21.56 |
20.31 |
20.96 |
| Inventory Turnover |
|
6.68 |
6.53 |
6.80 |
6.72 |
7.24 |
7.10 |
6.49 |
6.26 |
5.42 |
6.27 |
6.26 |
| Fixed Asset Turnover |
|
14.28 |
13.81 |
14.48 |
15.18 |
15.10 |
12.74 |
12.48 |
10.92 |
7.93 |
8.92 |
8.86 |
| Accounts Payable Turnover |
|
31.27 |
28.96 |
28.90 |
28.52 |
28.07 |
28.01 |
32.40 |
43.02 |
42.57 |
43.83 |
42.22 |
| Days Sales Outstanding (DSO) |
|
14.37 |
13.81 |
13.51 |
14.48 |
14.60 |
15.75 |
16.61 |
15.79 |
16.93 |
17.97 |
17.41 |
| Days Inventory Outstanding (DIO) |
|
54.68 |
55.92 |
53.65 |
54.33 |
50.44 |
51.40 |
56.20 |
58.29 |
67.31 |
58.17 |
58.26 |
| Days Payable Outstanding (DPO) |
|
11.67 |
12.60 |
12.63 |
12.80 |
13.00 |
13.03 |
11.26 |
8.48 |
8.57 |
8.33 |
8.65 |
| Cash Conversion Cycle (CCC) |
|
57.38 |
57.13 |
54.53 |
56.01 |
52.03 |
54.12 |
61.55 |
65.60 |
75.66 |
67.82 |
67.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
266 |
266 |
272 |
316 |
321 |
302 |
517 |
762 |
720 |
631 |
907 |
| Invested Capital Turnover |
|
2.77 |
2.91 |
3.24 |
3.27 |
3.33 |
3.56 |
3.97 |
3.35 |
2.42 |
3.25 |
2.71 |
| Increase / (Decrease) in Invested Capital |
|
19 |
-0.23 |
6.21 |
44 |
4.75 |
-19 |
215 |
245 |
-42 |
21 |
156 |
| Enterprise Value (EV) |
|
745 |
919 |
1,387 |
859 |
1,071 |
1,755 |
1,921 |
2,447 |
2,927 |
3,724 |
3,306 |
| Market Capitalization |
|
831 |
1,047 |
1,570 |
1,069 |
1,357 |
2,136 |
2,234 |
2,762 |
3,331 |
4,118 |
3,618 |
| Book Value per Share |
|
$39.63 |
$43.86 |
$50.58 |
$58.21 |
$66.46 |
$74.37 |
$90.63 |
$112.30 |
$123.81 |
$132.85 |
$142.14 |
| Tangible Book Value per Share |
|
$30.61 |
$34.96 |
$41.40 |
$49.12 |
$56.59 |
$64.64 |
$76.50 |
$95.70 |
$105.82 |
$115.55 |
$111.62 |
| Total Capital |
|
414 |
452 |
517 |
564 |
623 |
696 |
831 |
978 |
1,033 |
1,065 |
1,103 |
| Total Debt |
|
61 |
58 |
60 |
34 |
15 |
12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
55 |
52 |
34 |
15 |
13 |
10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-86 |
-128 |
-184 |
-210 |
-286 |
-381 |
-314 |
-317 |
-404 |
-394 |
-311 |
| Capital Expenditures (CapEx) |
|
3.43 |
5.15 |
7.91 |
7.51 |
7.80 |
25 |
17 |
42 |
13 |
21 |
35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
62 |
68 |
58 |
95 |
76 |
58 |
171 |
213 |
192 |
231 |
216 |
| Debt-free Net Working Capital (DFNWC) |
|
180 |
223 |
268 |
308 |
346 |
417 |
450 |
511 |
579 |
607 |
489 |
| Net Working Capital (NWC) |
|
174 |
217 |
242 |
288 |
344 |
415 |
450 |
511 |
579 |
607 |
489 |
| Net Nonoperating Expense (NNE) |
|
1.50 |
1.05 |
-3.72 |
-2.01 |
-6.52 |
-6.40 |
-8.86 |
-7.97 |
-16 |
-17 |
-13 |
| Net Nonoperating Obligations (NNO) |
|
-87 |
-128 |
-185 |
-214 |
-287 |
-382 |
-314 |
-215 |
-313 |
-434 |
-196 |
| Total Depreciation and Amortization (D&A) |
|
3.92 |
3.69 |
4.03 |
4.70 |
5.78 |
6.32 |
11 |
17 |
19 |
19 |
23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.67% |
8.73% |
6.71% |
9.91% |
7.20% |
5.24% |
10.50% |
9.94% |
10.70% |
11.46% |
9.63% |
| Debt-free Net Working Capital to Revenue |
|
25.25% |
28.81% |
30.80% |
31.95% |
32.62% |
37.59% |
27.65% |
23.86% |
32.23% |
30.12% |
21.80% |
| Net Working Capital to Revenue |
|
24.37% |
27.99% |
27.81% |
29.92% |
32.41% |
37.43% |
27.65% |
23.86% |
32.23% |
30.12% |
21.80% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.21 |
$4.23 |
$6.82 |
$7.56 |
$8.22 |
$8.34 |
$21.54 |
$27.20 |
$18.55 |
$20.97 |
$24.26 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.89M |
8.98M |
9.02M |
9.08M |
9.13M |
9.19M |
9.18M |
8.84M |
8.51M |
8.16M |
7.85M |
| Adjusted Diluted Earnings per Share |
|
$3.15 |
$4.17 |
$6.68 |
$7.40 |
$8.10 |
$8.25 |
$21.34 |
$26.95 |
$18.37 |
$20.71 |
$23.98 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.05M |
9.11M |
9.20M |
9.27M |
9.27M |
9.29M |
9.26M |
8.92M |
8.59M |
8.26M |
7.95M |
| 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 |
|
8.94M |
9.02M |
9.04M |
9.10M |
9.17M |
9.18M |
8.89M |
8.67M |
8.28M |
8.02M |
7.68M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
30 |
39 |
58 |
67 |
69 |
70 |
189 |
233 |
142 |
154 |
178 |
| Normalized NOPAT Margin |
|
4.22% |
5.04% |
6.63% |
6.92% |
6.46% |
6.34% |
11.61% |
10.87% |
7.91% |
7.65% |
7.93% |
| Pre Tax Income Margin |
|
6.18% |
7.14% |
9.01% |
9.00% |
8.76% |
8.75% |
13.03% |
14.32% |
11.10% |
10.47% |
10.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.09 |
13.44 |
18.86 |
26.17 |
63.19 |
129.41 |
297.94 |
326.37 |
109.05 |
368.47 |
423.11 |
| NOPAT to Interest Expense |
|
6.89 |
8.78 |
13.14 |
19.34 |
45.85 |
95.19 |
269.07 |
255.90 |
86.05 |
298.23 |
329.00 |
| EBIT Less CapEx to Interest Expense |
|
10.31 |
12.28 |
17.06 |
23.99 |
57.98 |
95.13 |
273.26 |
279.89 |
101.40 |
327.38 |
358.04 |
| NOPAT Less CapEx to Interest Expense |
|
6.10 |
7.62 |
11.34 |
17.16 |
40.64 |
60.91 |
244.39 |
209.43 |
78.40 |
257.14 |
263.93 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.19% |
0.32% |
0.27% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.88% |
30.33% |
43.26% |
69.49% |
86.93% |
83.91% |