| DEI Shares Outstanding |
|
14,750,800.00 |
14,818,699.00 |
14,901,711.00 |
14,964,281.00 |
15,027,574.00 |
15,122,975.00 |
15,210,699.00 |
- |
- |
- |
15,931,336.00 |
| DEI Adjusted Shares Outstanding |
|
14,750,800.00 |
14,818,699.00 |
14,901,711.00 |
14,964,281.00 |
15,027,574.00 |
15,122,975.00 |
15,210,699.00 |
- |
- |
- |
15,931,336.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.51 |
0.27 |
0.41 |
0.75 |
0.81 |
0.25 |
0.06 |
- |
- |
- |
1.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-12.88% |
1.33% |
2.58% |
10.70% |
4.68% |
5.57% |
-7.94% |
40.74% |
91.50% |
-25.66% |
-1.41% |
| EBITDA Growth |
|
13.36% |
-29.64% |
8.22% |
44.45% |
24.73% |
-16.46% |
-38.33% |
56.88% |
184.35% |
-42.74% |
1.49% |
| EBIT Growth |
|
24.77% |
-70.77% |
42.06% |
150.42% |
43.68% |
-28.16% |
-65.95% |
217.97% |
303.67% |
-50.59% |
0.41% |
| NOPAT Growth |
|
30.56% |
-68.60% |
6.01% |
188.21% |
44.02% |
-29.04% |
-72.69% |
293.76% |
243.64% |
-46.60% |
1.09% |
| Net Income Growth |
|
17.16% |
-64.96% |
121.22% |
83.81% |
7.82% |
-63.52% |
-80.29% |
568.85% |
405.19% |
-4.56% |
-35.06% |
| EPS Growth |
|
21.43% |
-47.06% |
51.85% |
82.93% |
6.67% |
-70.00% |
-75.00% |
533.33% |
389.47% |
-4.84% |
-35.59% |
| Operating Cash Flow Growth |
|
-4.76% |
-54.83% |
93.29% |
-40.18% |
68.06% |
14.02% |
-59.81% |
206.21% |
-62.63% |
358.12% |
14.24% |
| Free Cash Flow Firm Growth |
|
198.89% |
-157.57% |
198.39% |
-251.80% |
331.02% |
-50.72% |
-74.34% |
247.48% |
-116.87% |
1,352.96% |
1.87% |
| Invested Capital Growth |
|
-6.46% |
11.41% |
-5.26% |
20.03% |
-14.82% |
-6.25% |
-1.58% |
-4.53% |
34.22% |
-9.40% |
-10.68% |
| Revenue Q/Q Growth |
|
-3.22% |
1.26% |
-3.64% |
10.44% |
-0.63% |
-3.28% |
2.29% |
14.31% |
15.97% |
-15.64% |
0.95% |
| EBITDA Q/Q Growth |
|
82.14% |
209.20% |
129.05% |
170.78% |
86.84% |
35.73% |
503.12% |
90.95% |
57.09% |
-31.29% |
10.01% |
| EBIT Q/Q Growth |
|
4.07% |
-26.61% |
-28.63% |
46.26% |
16.26% |
-27.38% |
78.18% |
14.34% |
33.53% |
-38.22% |
9.43% |
| NOPAT Q/Q Growth |
|
2.35% |
-19.27% |
-41.05% |
67.89% |
11.87% |
-27.88% |
63.86% |
18.74% |
31.00% |
-35.57% |
8.87% |
| Net Income Q/Q Growth |
|
8.44% |
-10.81% |
2.76% |
8.92% |
-2.75% |
-19.12% |
8.86% |
7.23% |
39.07% |
-22.89% |
8.64% |
| EPS Q/Q Growth |
|
10.87% |
0.00% |
0.00% |
8.70% |
-5.88% |
-27.27% |
0.00% |
2.70% |
38.81% |
-22.71% |
7.55% |
| Operating Cash Flow Q/Q Growth |
|
-4.76% |
-64.17% |
-10.19% |
29.60% |
7.18% |
14.08% |
-38.25% |
16.54% |
-42.76% |
-0.86% |
18.54% |
| Free Cash Flow Firm Q/Q Growth |
|
315.99% |
-41.55% |
-22.96% |
13.45% |
231.08% |
-53.13% |
-56.41% |
-3.55% |
-155.19% |
2.53% |
31.38% |
| Invested Capital Q/Q Growth |
|
-3.39% |
-1.38% |
-0.86% |
0.23% |
-15.40% |
-5.49% |
-0.05% |
1.97% |
13.65% |
5.19% |
0.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.81% |
41.90% |
40.42% |
40.69% |
41.10% |
36.86% |
35.16% |
32.26% |
34.36% |
34.06% |
36.63% |
| EBITDA Margin |
|
24.35% |
16.91% |
17.84% |
23.28% |
27.74% |
21.95% |
14.70% |
16.39% |
24.33% |
18.74% |
19.77% |
| Operating Margin |
|
14.77% |
3.69% |
3.83% |
12.14% |
17.03% |
11.49% |
3.01% |
9.85% |
20.62% |
13.65% |
13.90% |
| EBIT Margin |
|
13.91% |
4.01% |
5.56% |
12.57% |
17.26% |
11.74% |
4.34% |
9.81% |
20.68% |
13.75% |
14.00% |
| Profit (Net Income) Margin |
|
13.88% |
4.80% |
10.35% |
17.18% |
17.70% |
6.12% |
1.31% |
6.22% |
16.42% |
21.08% |
13.88% |
| Tax Burden Percent |
|
100.00% |
123.92% |
161.59% |
105.39% |
97.37% |
47.10% |
24.09% |
60.14% |
77.86% |
136.56% |
85.74% |
| Interest Burden Percent |
|
99.73% |
96.49% |
115.23% |
129.69% |
105.32% |
110.57% |
125.16% |
105.45% |
101.93% |
112.28% |
115.65% |
| Effective Tax Rate |
|
0.00% |
-23.92% |
-23.38% |
-1.47% |
0.53% |
0.92% |
-12.33% |
4.07% |
17.77% |
10.73% |
10.12% |
| Return on Invested Capital (ROIC) |
|
8.08% |
2.48% |
2.56% |
6.91% |
9.85% |
7.84% |
2.23% |
9.06% |
27.20% |
13.30% |
14.94% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.30% |
2.19% |
-4.75% |
-0.59% |
8.85% |
13.47% |
4.32% |
13.49% |
28.65% |
-1.44% |
13.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.66% |
-0.65% |
1.40% |
0.16% |
-2.72% |
-5.28% |
-1.71% |
-5.54% |
-10.75% |
0.57% |
-6.64% |
| Return on Equity (ROE) |
|
5.42% |
1.84% |
3.96% |
7.06% |
7.13% |
2.56% |
0.52% |
3.51% |
16.45% |
13.87% |
8.30% |
| Cash Return on Invested Capital (CROIC) |
|
14.76% |
-8.31% |
7.97% |
-11.30% |
25.85% |
14.29% |
3.82% |
13.69% |
-2.02% |
23.17% |
26.22% |
| Operating Return on Assets (OROA) |
|
4.94% |
1.43% |
2.01% |
4.89% |
6.51% |
4.59% |
1.63% |
5.00% |
18.12% |
7.98% |
7.38% |
| Return on Assets (ROA) |
|
4.92% |
1.71% |
3.73% |
6.68% |
6.68% |
2.39% |
0.49% |
3.17% |
14.38% |
12.23% |
7.32% |
| Return on Common Equity (ROCE) |
|
5.31% |
1.77% |
3.75% |
6.69% |
6.65% |
2.40% |
0.50% |
3.34% |
15.85% |
13.52% |
8.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.46% |
1.91% |
4.15% |
7.29% |
7.44% |
2.76% |
0.56% |
3.67% |
15.84% |
13.45% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.44 |
2.65 |
2.81 |
8.09 |
12 |
8.27 |
2.26 |
8.89 |
31 |
16 |
17 |
| NOPAT Margin |
|
14.77% |
4.58% |
4.73% |
12.31% |
16.94% |
11.39% |
3.38% |
9.45% |
16.96% |
12.18% |
12.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.22% |
0.29% |
7.32% |
7.50% |
0.99% |
-5.63% |
-2.09% |
-4.44% |
-1.45% |
14.74% |
1.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
5.29% |
15.90% |
7.57% |
7.28% |
| Cost of Revenue to Revenue |
|
59.19% |
58.10% |
59.58% |
59.31% |
58.90% |
63.14% |
64.84% |
67.74% |
65.64% |
65.94% |
63.37% |
| SG&A Expenses to Revenue |
|
25.98% |
32.27% |
31.47% |
28.47% |
24.71% |
25.38% |
27.44% |
22.39% |
13.74% |
20.56% |
22.80% |
| 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 |
|
26.04% |
38.21% |
36.59% |
28.55% |
24.07% |
25.36% |
32.15% |
22.40% |
13.74% |
20.41% |
22.73% |
| Earnings before Interest and Taxes (EBIT) |
|
7.95 |
2.32 |
3.30 |
8.26 |
12 |
8.53 |
2.90 |
9.23 |
37 |
18 |
18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
9.79 |
11 |
15 |
19 |
16 |
9.83 |
15 |
44 |
25 |
26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.02 |
0.93 |
1.08 |
0.99 |
1.35 |
1.05 |
0.98 |
1.38 |
2.96 |
1.94 |
2.52 |
| Price to Tangible Book Value (P/TBV) |
|
1.05 |
1.03 |
1.17 |
1.06 |
1.52 |
1.18 |
1.07 |
1.50 |
3.24 |
2.10 |
2.70 |
| Price to Revenue (P/Rev) |
|
2.59 |
2.33 |
2.70 |
2.34 |
3.22 |
2.33 |
2.31 |
2.33 |
3.06 |
3.05 |
4.22 |
| Price to Earnings (P/E) |
|
19.64 |
34.05 |
26.11 |
13.64 |
18.17 |
45.53 |
176.40 |
37.49 |
18.66 |
14.46 |
30.41 |
| Dividend Yield |
|
3.00% |
3.30% |
2.79% |
3.30% |
2.31% |
3.04% |
3.35% |
2.37% |
1.03% |
1.53% |
1.43% |
| Earnings Yield |
|
5.09% |
2.94% |
3.83% |
7.33% |
5.50% |
2.20% |
0.57% |
2.67% |
5.36% |
6.92% |
3.29% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.01 |
0.89 |
1.14 |
1.01 |
1.76 |
1.29 |
1.18 |
1.83 |
3.99 |
2.68 |
4.20 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.79 |
1.74 |
2.04 |
1.96 |
2.78 |
1.81 |
1.77 |
1.87 |
2.85 |
2.34 |
3.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.36 |
10.27 |
11.42 |
8.43 |
10.04 |
8.24 |
12.02 |
11.40 |
11.71 |
12.46 |
16.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.88 |
43.28 |
36.66 |
15.60 |
16.13 |
15.40 |
40.70 |
19.03 |
13.77 |
16.99 |
23.67 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.14 |
37.95 |
43.08 |
15.93 |
16.43 |
15.88 |
52.33 |
19.76 |
16.80 |
19.17 |
26.53 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.91 |
12.85 |
8.00 |
14.25 |
12.60 |
7.58 |
16.97 |
8.24 |
64.42 |
8.57 |
10.49 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.65 |
0.00 |
13.86 |
0.00 |
6.26 |
8.71 |
30.54 |
13.07 |
0.00 |
11.01 |
15.12 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.29 |
-0.29 |
-0.29 |
-0.27 |
-0.31 |
-0.39 |
-0.39 |
-0.41 |
-0.38 |
-0.40 |
-0.50 |
| Leverage Ratio |
|
1.10 |
1.08 |
1.06 |
1.06 |
1.07 |
1.07 |
1.06 |
1.11 |
1.14 |
1.13 |
1.13 |
| Compound Leverage Factor |
|
1.10 |
1.04 |
1.22 |
1.37 |
1.12 |
1.18 |
1.33 |
1.17 |
1.17 |
1.27 |
1.31 |
| Debt to Total Capital |
|
4.48% |
0.32% |
0.44% |
0.00% |
0.04% |
0.10% |
0.13% |
0.20% |
0.20% |
0.09% |
0.03% |
| Short-Term Debt to Total Capital |
|
4.48% |
0.32% |
0.44% |
0.00% |
0.01% |
0.03% |
0.04% |
0.07% |
0.10% |
0.06% |
0.02% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
0.07% |
0.09% |
0.13% |
0.10% |
0.03% |
0.01% |
| Preferred Equity to Total Capital |
|
0.02% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Noncontrolling Interests to Total Capital |
|
2.03% |
5.50% |
5.16% |
5.36% |
7.97% |
4.79% |
4.87% |
4.82% |
2.60% |
2.48% |
2.22% |
| Common Equity to Total Capital |
|
93.47% |
94.17% |
94.39% |
94.62% |
91.97% |
95.10% |
94.99% |
94.97% |
97.18% |
97.41% |
97.74% |
| Debt to EBITDA |
|
0.50 |
0.05 |
0.06 |
0.00 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
| Net Debt to EBITDA |
|
-3.48 |
-4.38 |
-4.49 |
0.00 |
-2.30 |
-2.87 |
-4.51 |
-3.37 |
-1.00 |
-4.01 |
-4.78 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.82 |
0.19 |
0.24 |
0.00 |
0.01 |
0.02 |
0.10 |
0.04 |
0.01 |
0.01 |
0.00 |
| Net Debt to NOPAT |
|
-5.74 |
-16.18 |
-16.94 |
0.00 |
-3.77 |
-5.53 |
-19.64 |
-5.84 |
-1.43 |
-6.17 |
-7.57 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.07 |
0.02 |
0.01 |
0.00 |
0.00 |
| Altman Z-Score |
|
7.98 |
9.76 |
11.48 |
11.95 |
10.89 |
11.12 |
10.06 |
6.74 |
14.87 |
10.82 |
12.88 |
| Noncontrolling Interest Sharing Ratio |
|
2.10% |
3.87% |
5.36% |
5.29% |
6.74% |
6.44% |
4.85% |
4.87% |
3.66% |
2.56% |
2.36% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.97 |
9.11 |
8.74 |
7.89 |
9.26 |
10.51 |
10.03 |
4.09 |
4.72 |
6.33 |
6.12 |
| Quick Ratio |
|
4.70 |
8.61 |
8.07 |
6.90 |
8.23 |
9.41 |
9.13 |
3.43 |
3.38 |
5.57 |
5.65 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
15 |
-8.87 |
8.73 |
-13 |
31 |
15 |
3.87 |
13 |
-2.27 |
28 |
29 |
| Operating Cash Flow to CapEx |
|
558.09% |
268.40% |
334.00% |
56.01% |
494.97% |
1,008.01% |
482.28% |
285.15% |
158.56% |
584.23% |
494.28% |
| Free Cash Flow to Firm to Interest Expense |
|
57.25 |
-85.24 |
1,525.00 |
-1,571.83 |
22,973.04 |
1,559.75 |
377.66 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
64.36 |
75.19 |
2,642.68 |
1,073.50 |
11,414.16 |
1,792.87 |
679.77 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
52.83 |
47.18 |
1,851.45 |
-843.07 |
9,108.12 |
1,615.01 |
538.82 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.35 |
0.36 |
0.36 |
0.39 |
0.38 |
0.39 |
0.38 |
0.51 |
0.88 |
0.58 |
0.53 |
| Accounts Receivable Turnover |
|
5.10 |
4.43 |
3.80 |
3.54 |
3.03 |
3.27 |
2.74 |
3.46 |
5.52 |
3.44 |
3.65 |
| Inventory Turnover |
|
18.49 |
15.92 |
18.19 |
20.43 |
14.68 |
14.11 |
15.16 |
15.49 |
20.10 |
11.78 |
13.18 |
| Fixed Asset Turnover |
|
1.04 |
1.07 |
1.13 |
1.19 |
1.15 |
1.22 |
1.21 |
1.78 |
3.32 |
2.47 |
2.46 |
| Accounts Payable Turnover |
|
6.27 |
6.91 |
8.37 |
9.60 |
9.97 |
14.11 |
14.61 |
10.77 |
11.57 |
8.55 |
8.96 |
| Days Sales Outstanding (DSO) |
|
71.55 |
82.35 |
96.14 |
103.16 |
120.48 |
111.66 |
133.29 |
105.49 |
66.10 |
106.00 |
99.97 |
| Days Inventory Outstanding (DIO) |
|
19.74 |
22.93 |
20.07 |
17.87 |
24.86 |
25.87 |
24.07 |
23.57 |
18.16 |
31.00 |
27.69 |
| Days Payable Outstanding (DPO) |
|
58.25 |
52.80 |
43.59 |
38.02 |
36.63 |
25.87 |
24.99 |
33.89 |
31.55 |
42.68 |
40.73 |
| Cash Conversion Cycle (CCC) |
|
33.04 |
52.48 |
72.62 |
83.01 |
108.72 |
111.66 |
132.37 |
95.17 |
52.72 |
94.31 |
86.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
101 |
112 |
107 |
128 |
109 |
102 |
100 |
96 |
129 |
117 |
104 |
| Invested Capital Turnover |
|
0.55 |
0.54 |
0.54 |
0.56 |
0.58 |
0.69 |
0.66 |
0.96 |
1.60 |
1.09 |
1.20 |
| Increase / (Decrease) in Invested Capital |
|
-6.97 |
12 |
-5.92 |
21 |
-19 |
-6.81 |
-1.61 |
-4.55 |
33 |
-12 |
-12 |
| Enterprise Value (EV) |
|
102 |
101 |
121 |
129 |
192 |
131 |
118 |
176 |
513 |
313 |
438 |
| Market Capitalization |
|
148 |
135 |
160 |
154 |
221 |
169 |
154 |
220 |
552 |
408 |
558 |
| Book Value per Share |
|
$9.83 |
$9.82 |
$9.93 |
$10.35 |
$10.90 |
$10.64 |
$10.36 |
$10.44 |
$11.86 |
$13.26 |
$13.91 |
| Tangible Book Value per Share |
|
$9.54 |
$8.81 |
$9.17 |
$9.69 |
$9.67 |
$9.48 |
$9.45 |
$9.57 |
$10.83 |
$12.28 |
$12.97 |
| Total Capital |
|
155 |
155 |
157 |
164 |
178 |
169 |
166 |
168 |
192 |
216 |
227 |
| Total Debt |
|
6.96 |
0.49 |
0.69 |
0.00 |
0.08 |
0.17 |
0.21 |
0.33 |
0.38 |
0.20 |
0.07 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.13 |
0.15 |
0.22 |
0.19 |
0.07 |
0.03 |
| Net Debt |
|
-48 |
-43 |
-48 |
-34 |
-44 |
-46 |
-44 |
-52 |
-44 |
-101 |
-125 |
| Capital Expenditures (CapEx) |
|
3.10 |
2.91 |
4.53 |
16 |
3.07 |
1.72 |
1.44 |
7.48 |
5.03 |
6.25 |
8.44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
8.38 |
15 |
14 |
23 |
23 |
22 |
27 |
19 |
46 |
34 |
18 |
| Debt-free Net Working Capital (DFNWC) |
|
59 |
55 |
60 |
54 |
65 |
66 |
69 |
70 |
89 |
133 |
142 |
| Net Working Capital (NWC) |
|
52 |
54 |
59 |
54 |
65 |
66 |
69 |
70 |
89 |
133 |
142 |
| Net Nonoperating Expense (NNE) |
|
0.51 |
-0.13 |
-3.34 |
-3.20 |
-0.52 |
3.83 |
1.38 |
3.04 |
0.98 |
-12 |
-1.83 |
| Net Nonoperating Obligations (NNO) |
|
-47 |
-42 |
-49 |
-36 |
-69 |
-67 |
-65 |
-72 |
-63 |
-99 |
-122 |
| Total Depreciation and Amortization (D&A) |
|
5.96 |
7.46 |
7.29 |
7.03 |
7.21 |
7.41 |
6.93 |
6.19 |
6.58 |
6.69 |
7.62 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.66% |
26.67% |
24.03% |
35.19% |
33.75% |
30.62% |
39.75% |
20.53% |
25.74% |
25.10% |
13.78% |
| Debt-free Net Working Capital to Revenue |
|
103.71% |
94.49% |
100.64% |
82.87% |
94.90% |
90.92% |
103.85% |
74.42% |
49.39% |
99.26% |
107.50% |
| Net Working Capital to Revenue |
|
91.53% |
93.64% |
99.48% |
82.87% |
94.88% |
90.86% |
103.76% |
74.30% |
49.28% |
99.17% |
107.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.51 |
$0.27 |
$0.41 |
$0.75 |
$0.81 |
$0.24 |
$0.06 |
$0.38 |
$1.88 |
$1.78 |
$1.15 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.74M |
14.81M |
14.90M |
14.96M |
15.03M |
15.12M |
15.21M |
15.29M |
15.74M |
15.83M |
15.92M |
| Adjusted Diluted Earnings per Share |
|
$0.51 |
$0.27 |
$0.41 |
$0.75 |
$0.80 |
$0.24 |
$0.06 |
$0.38 |
$1.86 |
$1.77 |
$1.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.83M |
14.94M |
15.01M |
15.07M |
15.14M |
15.22M |
15.31M |
15.40M |
15.87M |
15.94M |
16.01M |
| 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 |
|
14.79M |
14.87M |
14.95M |
15.01M |
15.08M |
15.17M |
15.27M |
15.72M |
15.80M |
15.87M |
15.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.93 |
3.90 |
3.72 |
5.62 |
11 |
8.26 |
3.61 |
8.91 |
31 |
16 |
16 |
| Normalized NOPAT Margin |
|
10.38% |
6.74% |
6.27% |
8.56% |
16.30% |
11.37% |
5.40% |
9.46% |
16.96% |
12.05% |
12.43% |
| Pre Tax Income Margin |
|
13.88% |
3.87% |
6.40% |
16.31% |
18.18% |
12.98% |
5.44% |
10.35% |
21.08% |
15.44% |
16.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
29.53 |
22.32 |
576.67 |
980.55 |
8,913.54 |
882.10 |
283.38 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
31.35 |
25.46 |
490.76 |
960.39 |
8,750.60 |
855.39 |
220.42 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
18.00 |
-5.69 |
-214.56 |
-936.02 |
6,607.50 |
704.24 |
142.43 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
19.82 |
-2.56 |
-300.47 |
-956.18 |
6,444.56 |
677.53 |
79.47 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
58.43% |
166.64% |
72.85% |
45.12% |
42.02% |
115.85% |
663.85% |
106.88% |
18.55% |
23.14% |
48.38% |
| Augmented Payout Ratio |
|
58.43% |
166.64% |
72.85% |
45.12% |
42.02% |
115.85% |
663.85% |
106.88% |
18.55% |
23.14% |
48.38% |