| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
5,952,677.00 |
5,938,194.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
5,952,677.00 |
5,938,194.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.28 |
1.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.03% |
15.30% |
0.67% |
11.19% |
10.44% |
13.37% |
-3.09% |
10.78% |
-16.51% |
- |
-2.74% |
| EBITDA Growth |
|
-3.30% |
8.70% |
16.10% |
15.50% |
-14.96% |
37.93% |
-49.09% |
-69.01% |
-61.72% |
- |
2.54% |
| EBIT Growth |
|
-3.10% |
8.93% |
21.19% |
16.99% |
-14.93% |
40.49% |
-50.61% |
-71.33% |
-66.02% |
- |
-8.95% |
| NOPAT Growth |
|
27.67% |
-22.89% |
19.92% |
10.71% |
-15.02% |
35.34% |
-49.88% |
-73.31% |
-70.28% |
- |
-314.93% |
| Net Income Growth |
|
74.83% |
27.72% |
48.88% |
30.76% |
-3.00% |
17.93% |
-61.20% |
-77.21% |
-100.71% |
- |
-104.46% |
| EPS Growth |
|
90.03% |
28.76% |
48.99% |
32.11% |
-2.35% |
23.02% |
-63.51% |
-79.59% |
-104.57% |
- |
-118.93% |
| Operating Cash Flow Growth |
|
21.69% |
-184.85% |
-8.34% |
-140.90% |
-19.39% |
37.22% |
-74.97% |
157.19% |
45.97% |
- |
-400.84% |
| Free Cash Flow Firm Growth |
|
28.05% |
-243.49% |
-1,029.93% |
-400.40% |
-25.58% |
75.70% |
-37.80% |
48.79% |
98.70% |
- |
410.09% |
| Invested Capital Growth |
|
29.12% |
493.96% |
38.17% |
67.50% |
26.07% |
21.62% |
35.76% |
19.87% |
1.33% |
- |
-80.96% |
| Revenue Q/Q Growth |
|
36.48% |
-33.01% |
19.22% |
2.02% |
35.55% |
-31.24% |
1.91% |
16.62% |
2.16% |
- |
5.65% |
| EBITDA Q/Q Growth |
|
57.05% |
-72.35% |
104.11% |
30.32% |
15.63% |
-55.15% |
-24.67% |
-20.66% |
42.82% |
- |
-41.01% |
| EBIT Q/Q Growth |
|
58.94% |
-73.30% |
107.59% |
32.79% |
15.57% |
-55.90% |
-27.02% |
-22.92% |
37.01% |
- |
-46.11% |
| NOPAT Q/Q Growth |
|
60.75% |
-75.54% |
107.17% |
35.88% |
23.40% |
-61.04% |
-23.27% |
-27.64% |
37.39% |
- |
-230.14% |
| Net Income Q/Q Growth |
|
74.42% |
-75.42% |
112.67% |
43.44% |
29.39% |
-70.12% |
-30.03% |
-15.77% |
-104.01% |
- |
-104.21% |
| EPS Q/Q Growth |
|
73.04% |
-77.21% |
128.87% |
46.40% |
27.90% |
-71.29% |
-32.12% |
-18.11% |
-128.64% |
- |
-117.56% |
| Operating Cash Flow Q/Q Growth |
|
-36.32% |
-161.95% |
200.11% |
-203.57% |
225.51% |
-148.24% |
139.91% |
136.65% |
220.33% |
- |
-147.63% |
| Free Cash Flow Firm Q/Q Growth |
|
-87.22% |
-413.83% |
69.47% |
-70.39% |
53.02% |
0.58% |
-73.13% |
36.68% |
98.80% |
- |
796.39% |
| Invested Capital Q/Q Growth |
|
37.02% |
6.67% |
0.05% |
14.55% |
3.13% |
2.91% |
11.67% |
1.14% |
-12.82% |
- |
-81.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.27% |
21.00% |
21.89% |
20.75% |
21.47% |
17.80% |
17.51% |
15.17% |
14.08% |
- |
16.76% |
| EBITDA Margin |
|
16.30% |
6.73% |
11.52% |
14.71% |
12.55% |
8.19% |
6.05% |
4.12% |
5.75% |
- |
4.97% |
| Operating Margin |
|
16.11% |
6.42% |
11.18% |
14.56% |
12.41% |
7.96% |
5.70% |
3.77% |
5.05% |
- |
4.09% |
| EBIT Margin |
|
16.11% |
6.42% |
11.18% |
14.56% |
12.41% |
7.96% |
5.70% |
3.77% |
5.05% |
- |
4.09% |
| Profit (Net Income) Margin |
|
10.97% |
4.02% |
7.18% |
10.09% |
9.63% |
4.19% |
2.87% |
2.08% |
-0.08% |
- |
-0.13% |
| Tax Burden Percent |
|
80.13% |
73.41% |
73.26% |
74.97% |
80.05% |
70.72% |
74.35% |
69.81% |
16.24% |
- |
-259.29% |
| Interest Burden Percent |
|
84.94% |
85.33% |
87.59% |
92.47% |
96.95% |
74.35% |
67.81% |
78.93% |
-9.94% |
- |
1.24% |
| Effective Tax Rate |
|
19.87% |
26.59% |
26.74% |
25.03% |
19.95% |
29.28% |
25.65% |
30.19% |
0.00% |
- |
275.52% |
| Return on Invested Capital (ROIC) |
|
19.44% |
10.40% |
12.26% |
15.78% |
12.80% |
7.12% |
5.00% |
2.98% |
4.02% |
- |
-11.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.16% |
9.87% |
11.73% |
15.36% |
12.62% |
6.56% |
4.50% |
2.76% |
2.38% |
- |
-6.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
50.74% |
15.44% |
29.62% |
36.81% |
29.96% |
15.99% |
11.41% |
7.18% |
5.26% |
- |
-7.93% |
| Return on Equity (ROE) |
|
70.18% |
25.83% |
41.88% |
52.59% |
42.77% |
23.11% |
16.41% |
10.16% |
9.28% |
- |
-19.71% |
| Cash Return on Invested Capital (CROIC) |
|
-10.77% |
-121.94% |
-19.40% |
-38.15% |
-11.80% |
-8.31% |
-20.92% |
-11.34% |
3.33% |
- |
142.66% |
| Operating Return on Assets (OROA) |
|
17.57% |
13.21% |
13.23% |
17.18% |
14.63% |
10.07% |
7.17% |
4.58% |
5.74% |
- |
4.43% |
| Return on Assets (ROA) |
|
11.96% |
8.28% |
8.49% |
11.91% |
11.35% |
5.30% |
3.61% |
2.52% |
-0.09% |
- |
-0.14% |
| Return on Common Equity (ROCE) |
|
50.49% |
18.86% |
31.35% |
40.59% |
34.39% |
18.70% |
13.38% |
8.37% |
7.74% |
- |
-16.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
34.77% |
35.20% |
34.82% |
0.00% |
30.35% |
26.23% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
115 |
28 |
58 |
79 |
97 |
38 |
29 |
21 |
29 |
37 |
-48 |
| NOPAT Margin |
|
12.91% |
4.71% |
8.19% |
10.91% |
9.93% |
5.63% |
4.24% |
2.63% |
3.54% |
- |
-7.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.28% |
0.52% |
0.53% |
0.42% |
0.18% |
0.56% |
0.50% |
0.22% |
1.64% |
- |
-4.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
19.68% |
4.61% |
- |
- |
12.16% |
4.67% |
3.55% |
2.52% |
3.48% |
4.39% |
-5.79% |
| Cost of Revenue to Revenue |
|
74.73% |
79.00% |
78.11% |
79.25% |
78.53% |
82.20% |
82.49% |
84.83% |
85.92% |
- |
83.24% |
| SG&A Expenses to Revenue |
|
9.10% |
14.49% |
11.15% |
12.38% |
8.95% |
12.91% |
11.74% |
11.34% |
11.19% |
- |
12.58% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
9.16% |
14.58% |
10.71% |
6.19% |
9.06% |
9.85% |
11.81% |
11.40% |
9.03% |
- |
12.67% |
| Earnings before Interest and Taxes (EBIT) |
|
143 |
38 |
79 |
105 |
122 |
54 |
39 |
30 |
41 |
51 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
145 |
40 |
82 |
106 |
123 |
55 |
42 |
33 |
47 |
56 |
33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.95 |
2.18 |
1.76 |
2.21 |
1.60 |
1.19 |
0.84 |
0.99 |
1.02 |
- |
0.97 |
| Price to Tangible Book Value (P/TBV) |
|
0.95 |
2.18 |
1.76 |
2.21 |
1.60 |
1.19 |
0.84 |
0.99 |
1.02 |
- |
1.01 |
| Price to Revenue (P/Rev) |
|
0.15 |
0.36 |
0.32 |
0.43 |
0.35 |
0.26 |
0.19 |
0.22 |
0.24 |
- |
0.23 |
| Price to Earnings (P/E) |
|
1.79 |
4.23 |
2.73 |
3.61 |
3.79 |
2.79 |
2.23 |
3.41 |
6.49 |
- |
8.40 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
55.72% |
23.65% |
36.57% |
27.73% |
26.39% |
35.87% |
44.86% |
29.35% |
15.41% |
- |
11.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.01 |
0.39 |
0.32 |
0.45 |
0.32 |
0.25 |
0.15 |
0.15 |
0.15 |
- |
0.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.01 |
0.30 |
0.24 |
0.39 |
0.28 |
0.21 |
0.14 |
0.14 |
0.13 |
- |
0.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.05 |
2.49 |
2.19 |
3.42 |
2.40 |
1.81 |
1.36 |
1.79 |
2.23 |
- |
1.88 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.06 |
2.57 |
2.25 |
3.50 |
2.44 |
1.84 |
1.38 |
1.84 |
2.40 |
- |
2.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.07 |
3.29 |
2.90 |
4.58 |
3.20 |
2.42 |
1.81 |
2.42 |
3.24 |
- |
2.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.04 |
2.29 |
1.88 |
22.04 |
35.55 |
11.66 |
0.00 |
3.34 |
2.10 |
- |
1.14 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.53 |
- |
0.13 |
| 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 |
| 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 |
| Financial Leverage |
|
2.79 |
1.56 |
2.52 |
2.40 |
2.37 |
2.44 |
2.54 |
2.60 |
2.21 |
- |
1.16 |
| Leverage Ratio |
|
5.24 |
2.75 |
4.46 |
4.16 |
3.69 |
3.44 |
3.32 |
3.36 |
3.21 |
- |
3.27 |
| Compound Leverage Factor |
|
4.45 |
2.34 |
3.91 |
3.85 |
3.58 |
2.55 |
2.25 |
2.65 |
-0.32 |
- |
0.04 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-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% |
| 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% |
| Preferred Equity to Total Capital |
|
23.26% |
22.29% |
20.91% |
19.24% |
16.91% |
16.67% |
16.49% |
16.20% |
16.28% |
- |
16.35% |
| Noncontrolling Interests to Total Capital |
|
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.33% |
| Common Equity to Total Capital |
|
76.74% |
77.71% |
79.09% |
80.76% |
83.10% |
83.33% |
83.51% |
83.80% |
83.72% |
- |
83.32% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
| Altman Z-Score |
|
2.24 |
2.42 |
2.48 |
2.56 |
2.60 |
2.50 |
1.72 |
1.79 |
2.40 |
- |
1.68 |
| Noncontrolling Interest Sharing Ratio |
|
28.05% |
26.99% |
25.14% |
22.82% |
19.58% |
19.08% |
18.44% |
17.59% |
16.59% |
- |
16.58% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-351 |
-1,802 |
-550 |
-937 |
-440 |
-438 |
-758 |
-480 |
-5.74 |
-341 |
2,372 |
| Operating Cash Flow to CapEx |
|
3,490.67% |
-1,648.53% |
2,557.49% |
-2,561.28% |
2,929.29% |
-1,993.54% |
392.73% |
753.37% |
3,520.17% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-10.78 |
-198.45 |
-61.33 |
-149.69 |
-86.86 |
-46.01 |
-86.67 |
-67.14 |
-0.13 |
- |
189.89 |
| Operating Cash Flow to Interest Expense |
|
4.42 |
-9.80 |
9.93 |
-14.74 |
22.85 |
-5.87 |
2.55 |
7.38 |
3.92 |
- |
-5.37 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.29 |
-10.40 |
9.55 |
-15.31 |
22.07 |
-6.17 |
1.90 |
6.40 |
3.81 |
- |
-5.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.09 |
2.06 |
1.18 |
1.18 |
1.18 |
1.27 |
1.26 |
1.21 |
1.14 |
- |
1.08 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
2.58 |
0.00 |
2.55 |
2.38 |
1.58 |
1.56 |
2.92 |
2.59 |
1.52 |
- |
7.74 |
| Fixed Asset Turnover |
|
92.23 |
86.52 |
84.08 |
80.29 |
77.67 |
74.99 |
70.14 |
67.69 |
63.39 |
- |
56.26 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
141.70 |
0.00 |
143.21 |
153.67 |
231.06 |
233.25 |
124.89 |
140.70 |
239.42 |
- |
47.15 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
141.70 |
0.00 |
143.21 |
153.67 |
231.06 |
233.25 |
124.89 |
140.70 |
239.42 |
- |
47.15 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,063 |
2,200 |
2,201 |
2,522 |
2,601 |
2,676 |
2,989 |
3,023 |
2,635 |
3,054 |
569 |
| Invested Capital Turnover |
|
1.51 |
2.21 |
1.50 |
1.45 |
1.29 |
1.27 |
1.18 |
1.13 |
1.14 |
- |
1.64 |
| Increase / (Decrease) in Invested Capital |
|
465 |
1,830 |
608 |
1,016 |
538 |
476 |
787 |
501 |
35 |
377 |
-2,420 |
| Enterprise Value (EV) |
|
18 |
863 |
695 |
1,135 |
840 |
662 |
442 |
451 |
395 |
- |
336 |
| Market Capitalization |
|
423 |
1,030 |
901 |
1,258 |
1,066 |
802 |
574 |
693 |
708 |
- |
668 |
| Book Value per Share |
|
$73.25 |
$72.63 |
$83.95 |
$94.80 |
$109.84 |
$111.66 |
$115.63 |
$120.74 |
$118.06 |
$117.67 |
$116.13 |
| Tangible Book Value per Share |
|
$73.25 |
$72.63 |
$83.95 |
$94.80 |
$109.84 |
$111.66 |
$115.63 |
$120.74 |
$118.06 |
$112.34 |
$110.79 |
| Total Capital |
|
582 |
607 |
647 |
703 |
800 |
811 |
820 |
835 |
831 |
838 |
828 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-540 |
-302 |
-341 |
-258 |
-361 |
-275 |
-266 |
-377 |
-449 |
-496 |
-469 |
| Capital Expenditures (CapEx) |
|
4.12 |
5.40 |
3.48 |
3.60 |
3.95 |
2.80 |
5.68 |
7.01 |
4.80 |
8.74 |
-0.81 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,419 |
1,532 |
1,490 |
1,729 |
1,727 |
1,746 |
352 |
414 |
1,727 |
439 |
489 |
| Debt-free Net Working Capital (DFNWC) |
|
1,862 |
1,723 |
1,680 |
1,861 |
1,945 |
1,848 |
435 |
572 |
2,013 |
789 |
810 |
| Net Working Capital (NWC) |
|
1,862 |
1,723 |
1,680 |
1,861 |
1,945 |
1,848 |
435 |
572 |
2,013 |
789 |
810 |
| Net Nonoperating Expense (NNE) |
|
17 |
4.11 |
7.20 |
5.94 |
2.97 |
9.72 |
9.36 |
4.43 |
30 |
16 |
-47 |
| Net Nonoperating Obligations (NNO) |
|
1,481 |
1,593 |
1,554 |
1,818 |
1,800 |
1,865 |
2,168 |
2,187 |
1,804 |
2,216 |
-259 |
| Total Depreciation and Amortization (D&A) |
|
1.66 |
1.81 |
2.37 |
1.13 |
1.38 |
1.53 |
2.41 |
2.80 |
5.75 |
5.65 |
5.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
51.49% |
54.03% |
52.47% |
59.37% |
57.48% |
56.60% |
11.49% |
13.17% |
57.99% |
- |
16.77% |
| Debt-free Net Working Capital to Revenue |
|
67.55% |
60.79% |
59.17% |
63.89% |
64.73% |
59.93% |
14.20% |
18.22% |
67.57% |
- |
27.76% |
| Net Working Capital to Revenue |
|
67.55% |
60.79% |
59.17% |
63.89% |
64.73% |
59.93% |
14.20% |
18.22% |
67.57% |
- |
27.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$13.79 |
$3.11 |
$7.12 |
$10.61 |
$13.56 |
$3.88 |
$2.64 |
$2.14 |
($0.71) |
$2.80 |
($0.46) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.23M |
6.50M |
6.46M |
6.47M |
6.48M |
6.52M |
6.41M |
6.40M |
6.45M |
6.49M |
6.42M |
| Adjusted Diluted Earnings per Share |
|
$12.77 |
$2.91 |
$6.66 |
$9.75 |
$12.47 |
$3.58 |
$2.43 |
$1.99 |
($0.57) |
$2.62 |
($0.46) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.67M |
6.94M |
6.90M |
7.05M |
7.01M |
7.07M |
6.95M |
6.89M |
6.89M |
6.95M |
6.42M |
| 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 |
|
6.10M |
6.10M |
5.99M |
6.05M |
6.06M |
5.92M |
5.80M |
5.89M |
5.95M |
5.94M |
5.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
115 |
28 |
58 |
79 |
97 |
38 |
29 |
21 |
29 |
39 |
19 |
| Normalized NOPAT Margin |
|
12.91% |
4.71% |
8.19% |
10.91% |
9.93% |
5.63% |
4.24% |
2.63% |
3.54% |
- |
2.86% |
| Pre Tax Income Margin |
|
13.69% |
5.48% |
9.80% |
13.46% |
12.03% |
5.92% |
3.86% |
2.97% |
-0.50% |
- |
0.05% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.39 |
4.20 |
8.83 |
16.80 |
23.98 |
5.63 |
4.47 |
4.22 |
0.96 |
- |
2.19 |
| NOPAT to Interest Expense |
|
3.52 |
3.09 |
6.47 |
12.59 |
19.19 |
3.98 |
3.33 |
2.94 |
0.67 |
- |
-3.84 |
| EBIT Less CapEx to Interest Expense |
|
4.27 |
3.61 |
8.44 |
16.22 |
23.20 |
5.34 |
3.82 |
3.24 |
0.85 |
- |
2.25 |
| NOPAT Less CapEx to Interest Expense |
|
3.39 |
2.49 |
6.08 |
12.02 |
18.41 |
3.69 |
2.68 |
1.96 |
0.56 |
- |
-3.77 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
5.18% |
5.06% |
4.69% |
4.36% |
4.41% |
4.33% |
4.96% |
6.72% |
16.71% |
- |
29.71% |
| Augmented Payout Ratio |
|
7.52% |
5.06% |
11.34% |
15.19% |
15.37% |
22.43% |
24.38% |
25.78% |
64.07% |
- |
80.91% |