| DEI Shares Outstanding |
|
6,223,577.00 |
6,246,412.00 |
6,254,287.00 |
6,261,415.00 |
6,257,588.00 |
6,238,317.00 |
6,275,180.00 |
6,215,123.00 |
6,238,413.00 |
- |
6,068,650.00 |
| DEI Adjusted Shares Outstanding |
|
6,223,577.00 |
6,246,412.00 |
6,254,287.00 |
6,261,415.00 |
6,257,588.00 |
6,238,317.00 |
6,275,180.00 |
6,215,123.00 |
6,238,413.00 |
- |
6,068,650.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.23 |
0.92 |
1.24 |
0.81 |
2.32 |
2.13 |
-0.06 |
2.65 |
1.38 |
- |
0.98 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.15% |
2.66% |
-4.81% |
48.42% |
14.71% |
7.46% |
0.00% |
13.28% |
-7.31% |
5.37% |
0.00% |
| EBITDA Growth |
|
7.07% |
-20.58% |
25.00% |
13.14% |
40.65% |
1.65% |
0.00% |
35.23% |
8.66% |
13.48% |
0.00% |
| EBIT Growth |
|
12.90% |
-30.36% |
38.24% |
9.58% |
51.17% |
-3.88% |
0.00% |
57.22% |
26.27% |
14.61% |
0.00% |
| NOPAT Growth |
|
9.87% |
-26.40% |
34.77% |
-31.11% |
176.75% |
-2.97% |
0.00% |
4.39% |
-23.82% |
17.23% |
0.00% |
| Net Income Growth |
|
11.01% |
-25.25% |
35.94% |
-35.20% |
187.52% |
-8.55% |
0.00% |
31.58% |
-30.21% |
-199.35% |
0.00% |
| EPS Growth |
|
10.81% |
-25.20% |
35.87% |
-36.00% |
188.75% |
-8.23% |
0.00% |
32.21% |
-30.46% |
-200.00% |
0.00% |
| Operating Cash Flow Growth |
|
-17.41% |
-2.29% |
35.93% |
-9.95% |
15.17% |
78.30% |
0.00% |
-48.79% |
242.56% |
-24.11% |
0.00% |
| Free Cash Flow Firm Growth |
|
11,865.45% |
-63.57% |
152.68% |
-419.06% |
108.52% |
-2,046.24% |
0.00% |
0.00% |
2,123.81% |
-77.93% |
0.00% |
| Invested Capital Growth |
|
-6.16% |
2.17% |
-5.06% |
65.70% |
11.51% |
63.76% |
0.00% |
9.29% |
-18.67% |
3.55% |
0.00% |
| Revenue Q/Q Growth |
|
0.09% |
0.01% |
-0.20% |
10.85% |
1.06% |
5.06% |
0.00% |
-4.22% |
-4.80% |
-3.61% |
0.00% |
| EBITDA Q/Q Growth |
|
-0.44% |
-2.88% |
10.55% |
3.48% |
4.82% |
10.07% |
0.00% |
38.63% |
41.51% |
-6.05% |
0.00% |
| EBIT Q/Q Growth |
|
-1.16% |
-4.82% |
14.81% |
0.86% |
4.17% |
8.68% |
0.00% |
64.29% |
70.80% |
1.14% |
0.00% |
| NOPAT Q/Q Growth |
|
1.25% |
-6.41% |
13.06% |
-34.57% |
44.96% |
11.24% |
0.00% |
-3.40% |
16.14% |
-33.37% |
0.00% |
| Net Income Q/Q Growth |
|
1.45% |
-4.86% |
13.21% |
-35.84% |
45.69% |
4.67% |
0.00% |
8.28% |
57.67% |
-464.25% |
0.00% |
| EPS Q/Q Growth |
|
1.65% |
-5.15% |
14.68% |
-36.51% |
45.28% |
4.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-20.66% |
82.27% |
-11.91% |
-17.84% |
58.94% |
25.50% |
0.00% |
-48.79% |
-11.71% |
16.27% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
715.36% |
-51.34% |
3.46% |
-11.31% |
199.17% |
8.88% |
100.00% |
-98.81% |
130.08% |
118.88% |
0.00% |
| Invested Capital Q/Q Growth |
|
-7.69% |
-1.64% |
-0.90% |
0.19% |
-1.08% |
-2.85% |
3.27% |
0.00% |
-12.46% |
-38.22% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.07% |
23.69% |
26.41% |
24.41% |
25.07% |
24.57% |
23.03% |
20.99% |
23.86% |
24.66% |
22.88% |
| EBITDA Margin |
|
10.84% |
8.39% |
11.02% |
8.40% |
10.30% |
9.74% |
6.42% |
7.66% |
8.98% |
9.68% |
6.73% |
| Operating Margin |
|
8.32% |
5.55% |
8.09% |
5.92% |
7.62% |
6.93% |
7.08% |
5.07% |
6.58% |
7.39% |
4.29% |
| EBIT Margin |
|
8.37% |
5.68% |
8.24% |
6.09% |
8.02% |
7.18% |
3.66% |
5.07% |
6.91% |
7.52% |
4.09% |
| Profit (Net Income) Margin |
|
5.44% |
3.96% |
5.66% |
2.47% |
6.19% |
5.27% |
3.79% |
4.41% |
3.32% |
-3.13% |
2.86% |
| Tax Burden Percent |
|
66.46% |
71.40% |
69.37% |
44.04% |
82.47% |
81.86% |
49.02% |
85.41% |
56.92% |
-49.95% |
95.24% |
| Interest Burden Percent |
|
97.84% |
97.74% |
98.93% |
92.14% |
93.60% |
89.71% |
211.64% |
101.67% |
84.32% |
83.28% |
73.61% |
| Effective Tax Rate |
|
33.54% |
28.60% |
30.63% |
55.96% |
17.53% |
18.14% |
4.11% |
-23.28% |
21.90% |
22.60% |
20.33% |
| Return on Invested Capital (ROIC) |
|
11.89% |
8.94% |
12.23% |
6.51% |
13.66% |
9.53% |
10.13% |
10.10% |
8.13% |
10.43% |
5.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.88% |
8.98% |
11.89% |
15.85% |
12.27% |
3.85% |
7.92% |
7.45% |
-5.68% |
-95.02% |
0.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.10% |
-1.52% |
-2.61% |
-0.55% |
2.12% |
0.53% |
-15.62% |
-66.82% |
-1.50% |
-17.17% |
0.21% |
| Return on Equity (ROE) |
|
9.79% |
7.42% |
9.62% |
5.96% |
15.78% |
10.06% |
-5.50% |
-56.72% |
6.63% |
-6.74% |
5.72% |
| Cash Return on Invested Capital (CROIC) |
|
18.24% |
6.79% |
17.42% |
-42.94% |
2.77% |
-38.81% |
0.00% |
1.22% |
28.72% |
6.94% |
0.00% |
| Operating Return on Assets (OROA) |
|
10.02% |
6.75% |
9.23% |
8.27% |
10.51% |
7.82% |
3.27% |
5.28% |
6.97% |
8.41% |
4.70% |
| Return on Assets (ROA) |
|
6.52% |
4.71% |
6.33% |
3.36% |
8.11% |
5.74% |
3.39% |
4.58% |
3.34% |
-3.50% |
3.29% |
| Return on Common Equity (ROCE) |
|
9.79% |
7.42% |
9.62% |
5.96% |
15.78% |
10.06% |
-5.50% |
-56.72% |
6.63% |
-6.74% |
5.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.22% |
7.21% |
9.44% |
5.80% |
14.97% |
12.58% |
8.96% |
9.72% |
6.48% |
-7.07% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
7.79 |
5.73 |
7.72 |
5.32 |
15 |
14 |
17 |
17 |
13 |
16 |
8.50 |
| NOPAT Margin |
|
5.53% |
3.96% |
5.61% |
2.61% |
6.29% |
5.68% |
6.79% |
6.25% |
5.14% |
5.72% |
3.42% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.99% |
-0.04% |
0.34% |
-9.34% |
1.39% |
5.68% |
2.20% |
2.65% |
13.81% |
105.45% |
4.64% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
7.51% |
9.40% |
5.26% |
| Cost of Revenue to Revenue |
|
76.93% |
76.31% |
73.59% |
75.59% |
74.93% |
75.43% |
76.97% |
79.01% |
76.14% |
75.34% |
77.12% |
| SG&A Expenses to Revenue |
|
14.75% |
16.44% |
16.45% |
15.74% |
14.48% |
14.19% |
14.29% |
14.15% |
15.12% |
15.48% |
16.96% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
2.75% |
2.97% |
2.39% |
1.66% |
1.52% |
2.16% |
1.79% |
1.63% |
| Operating Expenses to Revenue |
|
14.75% |
18.14% |
18.32% |
18.50% |
17.44% |
17.64% |
15.95% |
15.92% |
17.28% |
17.28% |
18.59% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
8.21 |
11 |
12 |
19 |
18 |
9.01 |
14 |
18 |
21 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
12 |
15 |
17 |
24 |
25 |
16 |
21 |
23 |
26 |
17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.27 |
1.25 |
1.37 |
1.66 |
1.41 |
1.02 |
0.00 |
0.91 |
1.02 |
1.36 |
0.95 |
| Price to Tangible Book Value (P/TBV) |
|
1.66 |
1.59 |
1.72 |
3.46 |
2.84 |
3.07 |
0.00 |
3.67 |
2.29 |
3.31 |
2.13 |
| Price to Revenue (P/Rev) |
|
0.67 |
0.69 |
0.82 |
0.71 |
0.58 |
0.68 |
0.60 |
0.41 |
0.52 |
0.60 |
0.48 |
| Price to Earnings (P/E) |
|
12.39 |
17.33 |
14.55 |
28.63 |
9.41 |
12.84 |
0.00 |
7.01 |
15.67 |
0.00 |
19.85 |
| Dividend Yield |
|
2.43% |
2.77% |
2.43% |
1.91% |
2.02% |
1.61% |
1.86% |
2.36% |
2.04% |
1.66% |
2.25% |
| Earnings Yield |
|
8.07% |
5.77% |
6.87% |
3.49% |
10.63% |
7.79% |
0.00% |
14.26% |
6.38% |
0.00% |
5.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.31 |
1.31 |
1.50 |
1.56 |
1.35 |
1.35 |
1.34 |
0.94 |
1.16 |
1.27 |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.59 |
0.59 |
0.67 |
0.78 |
0.65 |
1.00 |
0.90 |
0.61 |
0.66 |
0.71 |
0.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.46 |
6.98 |
6.09 |
9.30 |
6.36 |
10.24 |
14.04 |
7.92 |
7.32 |
7.31 |
8.83 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.07 |
10.31 |
8.14 |
12.83 |
8.16 |
13.90 |
24.66 |
11.97 |
9.51 |
9.41 |
14.55 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.70 |
14.76 |
11.95 |
29.97 |
10.41 |
17.57 |
13.28 |
9.71 |
12.79 |
12.37 |
17.40 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.92 |
9.27 |
7.44 |
14.26 |
11.91 |
10.94 |
15.26 |
22.74 |
6.66 |
9.95 |
16.69 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.98 |
19.44 |
8.39 |
0.00 |
51.28 |
0.00 |
0.00 |
80.21 |
3.62 |
18.58 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.06 |
0.04 |
0.02 |
0.43 |
0.32 |
0.59 |
-0.52 |
0.51 |
0.34 |
0.38 |
0.30 |
| Long-Term Debt to Equity |
|
0.04 |
0.02 |
0.01 |
0.33 |
0.27 |
0.56 |
-0.48 |
0.44 |
0.32 |
0.35 |
0.30 |
| Financial Leverage |
|
-0.16 |
-0.17 |
-0.22 |
-0.03 |
0.17 |
0.14 |
-1.97 |
-8.97 |
0.26 |
0.18 |
0.24 |
| Leverage Ratio |
|
1.50 |
1.57 |
1.52 |
1.77 |
1.95 |
1.75 |
-1.62 |
-12.38 |
1.98 |
1.93 |
1.74 |
| Compound Leverage Factor |
|
1.47 |
1.54 |
1.50 |
1.64 |
1.82 |
1.57 |
-3.43 |
-12.59 |
1.67 |
1.60 |
1.28 |
| Debt to Total Capital |
|
5.41% |
3.89% |
2.12% |
30.02% |
24.09% |
37.17% |
-109.09% |
33.63% |
25.21% |
27.29% |
22.88% |
| Short-Term Debt to Total Capital |
|
1.35% |
1.73% |
1.06% |
6.94% |
3.44% |
1.95% |
-7.92% |
4.72% |
1.62% |
2.17% |
0.00% |
| Long-Term Debt to Total Capital |
|
4.06% |
2.16% |
1.06% |
23.08% |
20.65% |
35.22% |
-101.17% |
28.90% |
23.59% |
25.12% |
22.88% |
| 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 |
|
94.59% |
96.11% |
97.88% |
69.98% |
75.91% |
62.83% |
209.09% |
66.37% |
74.79% |
72.71% |
77.12% |
| Debt to EBITDA |
|
0.28 |
0.27 |
0.12 |
2.17 |
1.27 |
4.03 |
5.60 |
3.00 |
1.92 |
1.72 |
2.21 |
| Net Debt to EBITDA |
|
-0.76 |
-1.20 |
-1.38 |
0.88 |
0.70 |
3.29 |
4.64 |
2.52 |
1.53 |
1.11 |
1.76 |
| Long-Term Debt to EBITDA |
|
0.21 |
0.15 |
0.06 |
1.67 |
1.09 |
3.82 |
5.20 |
2.58 |
1.80 |
1.58 |
2.21 |
| Debt to NOPAT |
|
0.55 |
0.56 |
0.23 |
7.01 |
2.09 |
6.91 |
5.30 |
3.67 |
3.36 |
2.90 |
4.35 |
| Net Debt to NOPAT |
|
-1.48 |
-2.55 |
-2.71 |
2.82 |
1.14 |
5.65 |
4.39 |
3.09 |
2.68 |
1.87 |
3.48 |
| Long-Term Debt to NOPAT |
|
0.41 |
0.31 |
0.12 |
5.39 |
1.79 |
6.55 |
4.92 |
3.16 |
3.14 |
2.67 |
4.35 |
| Altman Z-Score |
|
4.30 |
4.45 |
4.74 |
3.60 |
3.92 |
2.64 |
1.21 |
2.86 |
3.07 |
3.46 |
3.36 |
| 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 |
|
5.30 |
4.96 |
6.04 |
3.20 |
3.36 |
3.32 |
2.75 |
2.67 |
2.63 |
2.58 |
3.59 |
| Quick Ratio |
|
2.45 |
2.33 |
3.18 |
1.58 |
1.47 |
1.60 |
1.17 |
1.15 |
1.03 |
1.16 |
1.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
12 |
4.35 |
11 |
-35 |
2.99 |
-58 |
0.00 |
2.11 |
47 |
10 |
0.00 |
| Operating Cash Flow to CapEx |
|
258.88% |
363.41% |
434.84% |
411.21% |
237.98% |
500.99% |
770.43% |
2,303.26% |
795.74% |
279.69% |
227.11% |
| Free Cash Flow to Firm to Interest Expense |
|
46.94 |
23.47 |
90.54 |
-35.94 |
2.49 |
-31.32 |
0.00 |
0.93 |
16.76 |
3.81 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
36.72 |
49.24 |
102.18 |
11.45 |
10.71 |
12.36 |
8.33 |
3.28 |
9.11 |
7.12 |
3.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
22.53 |
35.69 |
78.68 |
8.66 |
6.21 |
9.89 |
7.25 |
3.13 |
7.96 |
4.58 |
1.85 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.20 |
1.19 |
1.12 |
1.36 |
1.31 |
1.09 |
0.89 |
1.04 |
1.01 |
1.12 |
1.15 |
| Accounts Receivable Turnover |
|
8.45 |
8.36 |
7.72 |
9.03 |
8.16 |
7.38 |
7.75 |
7.48 |
6.72 |
7.82 |
8.26 |
| Inventory Turnover |
|
3.33 |
3.10 |
2.86 |
3.80 |
3.51 |
3.54 |
4.40 |
4.10 |
3.20 |
3.62 |
3.41 |
| Fixed Asset Turnover |
|
5.08 |
5.27 |
5.20 |
7.38 |
7.94 |
7.11 |
8.49 |
10.13 |
10.43 |
10.69 |
9.25 |
| Accounts Payable Turnover |
|
13.93 |
12.71 |
12.53 |
14.19 |
10.57 |
9.88 |
8.90 |
9.02 |
7.55 |
9.30 |
11.69 |
| Days Sales Outstanding (DSO) |
|
43.22 |
43.64 |
47.26 |
40.44 |
44.72 |
49.46 |
47.09 |
48.81 |
54.35 |
46.65 |
44.17 |
| Days Inventory Outstanding (DIO) |
|
109.60 |
117.86 |
127.73 |
96.11 |
104.00 |
103.19 |
82.95 |
89.13 |
113.93 |
100.90 |
107.11 |
| Days Payable Outstanding (DPO) |
|
26.21 |
28.73 |
29.12 |
25.72 |
34.52 |
36.96 |
40.99 |
40.49 |
48.33 |
39.26 |
31.23 |
| Cash Conversion Cycle (CCC) |
|
126.60 |
132.77 |
145.88 |
110.82 |
114.20 |
115.69 |
89.04 |
97.45 |
119.95 |
108.29 |
120.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
63 |
65 |
62 |
102 |
114 |
186 |
165 |
181 |
147 |
152 |
154 |
| Invested Capital Turnover |
|
2.15 |
2.25 |
2.18 |
2.50 |
2.17 |
1.68 |
1.49 |
1.62 |
1.58 |
1.82 |
1.61 |
| Increase / (Decrease) in Invested Capital |
|
-4.16 |
1.38 |
-3.28 |
40 |
12 |
72 |
0.00 |
15 |
-34 |
5.22 |
0.00 |
| Enterprise Value (EV) |
|
83 |
85 |
92 |
159 |
153 |
251 |
222 |
170 |
170 |
193 |
148 |
| Market Capitalization |
|
95 |
99 |
113 |
144 |
137 |
170 |
149 |
116 |
135 |
164 |
118 |
| Book Value per Share |
|
$12.05 |
$12.71 |
$13.19 |
$13.88 |
$15.48 |
$26.76 |
($27.09) |
$20.37 |
$21.24 |
$19.52 |
$20.54 |
| Tangible Book Value per Share |
|
$9.21 |
$9.98 |
$10.51 |
$6.67 |
$7.68 |
$8.90 |
($43.78) |
$5.07 |
$9.43 |
$8.00 |
$9.17 |
| Total Capital |
|
79 |
83 |
84 |
124 |
128 |
266 |
-81 |
191 |
177 |
166 |
162 |
| Total Debt |
|
4.29 |
3.21 |
1.79 |
37 |
31 |
99 |
89 |
64 |
45 |
45 |
37 |
| Total Long-Term Debt |
|
3.21 |
1.79 |
0.89 |
29 |
26 |
94 |
82 |
55 |
42 |
42 |
37 |
| Net Debt |
|
-12 |
-15 |
-21 |
15 |
17 |
81 |
73 |
54 |
36 |
29 |
30 |
| Capital Expenditures (CapEx) |
|
3.61 |
2.51 |
2.86 |
2.72 |
5.41 |
4.58 |
1.89 |
0.32 |
3.21 |
6.93 |
3.90 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
43 |
44 |
43 |
55 |
62 |
68 |
62 |
77 |
63 |
58 |
64 |
| Debt-free Net Working Capital (DFNWC) |
|
59 |
62 |
66 |
77 |
75 |
86 |
78 |
87 |
72 |
74 |
72 |
| Net Working Capital (NWC) |
|
58 |
60 |
65 |
69 |
71 |
81 |
71 |
78 |
70 |
71 |
72 |
| Net Nonoperating Expense (NNE) |
|
0.13 |
0.00 |
-0.06 |
0.28 |
0.22 |
1.02 |
7.38 |
5.16 |
4.72 |
24 |
1.37 |
| Net Nonoperating Obligations (NNO) |
|
-12 |
-15 |
-21 |
15 |
17 |
19 |
335 |
54 |
14 |
31 |
30 |
| Total Depreciation and Amortization (D&A) |
|
3.49 |
3.92 |
3.81 |
4.72 |
5.33 |
6.45 |
6.82 |
7.24 |
5.37 |
5.89 |
6.59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
30.59% |
30.24% |
31.25% |
26.98% |
26.26% |
27.09% |
25.23% |
27.63% |
24.47% |
21.40% |
25.80% |
| Debt-free Net Working Capital to Revenue |
|
41.84% |
42.56% |
47.76% |
37.88% |
32.20% |
34.25% |
31.44% |
31.28% |
27.96% |
27.29% |
28.78% |
| Net Working Capital to Revenue |
|
41.08% |
41.58% |
47.11% |
33.66% |
30.32% |
32.19% |
28.83% |
28.05% |
26.85% |
25.97% |
28.78% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.23 |
$0.92 |
$1.25 |
$0.81 |
$2.32 |
$2.13 |
$0.87 |
$0.00 |
$1.38 |
($1.37) |
$1.17 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.24M |
6.25M |
6.26M |
6.26M |
6.23M |
6.24M |
6.25M |
0.00 |
6.21M |
6.14M |
6.04M |
| Adjusted Diluted Earnings per Share |
|
$1.23 |
$0.92 |
$1.25 |
$0.80 |
$2.31 |
$2.12 |
$0.86 |
$0.00 |
$1.37 |
($1.37) |
$1.17 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.24M |
6.25M |
6.26M |
6.26M |
6.23M |
6.24M |
6.25M |
0.00 |
6.21M |
6.14M |
6.04M |
| 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 |
|
6.24M |
6.25M |
6.26M |
6.26M |
6.23M |
6.24M |
6.25M |
0.00 |
6.21M |
6.14M |
6.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.79 |
5.73 |
7.72 |
8.46 |
15 |
16 |
17 |
10 |
13 |
16 |
8.50 |
| Normalized NOPAT Margin |
|
5.53% |
3.96% |
5.61% |
4.14% |
6.29% |
6.54% |
6.79% |
3.73% |
5.14% |
5.72% |
3.42% |
| Pre Tax Income Margin |
|
8.19% |
5.55% |
8.16% |
5.61% |
7.51% |
6.44% |
7.74% |
5.16% |
5.83% |
6.26% |
3.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
46.29 |
44.25 |
93.37 |
12.73 |
15.63 |
9.72 |
5.16 |
6.23 |
6.38 |
7.53 |
3.79 |
| NOPAT to Interest Expense |
|
30.59 |
30.90 |
63.58 |
5.45 |
12.25 |
7.69 |
9.57 |
7.67 |
4.74 |
5.73 |
3.17 |
| EBIT Less CapEx to Interest Expense |
|
32.10 |
30.70 |
69.87 |
9.95 |
11.13 |
7.26 |
4.07 |
6.08 |
5.23 |
4.99 |
2.34 |
| NOPAT Less CapEx to Interest Expense |
|
16.41 |
17.35 |
40.08 |
2.67 |
7.75 |
5.23 |
8.49 |
7.53 |
3.60 |
3.18 |
1.71 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
38.99% |
49.08% |
35.34% |
54.60% |
19.00% |
20.68% |
29.46% |
22.26% |
32.22% |
-32.01% |
37.59% |
| Augmented Payout Ratio |
|
38.99% |
49.08% |
35.34% |
54.60% |
26.33% |
20.68% |
33.41% |
35.57% |
40.79% |
-67.86% |
89.87% |