| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
19,011,903.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
19,011,903.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
10.85% |
-0.86% |
6.48% |
3.33% |
-3.85% |
4.10% |
-1.01% |
3.26% |
-3.87% |
-5.19% |
-3.17% |
| EBITDA Growth |
|
59.46% |
8.02% |
37.73% |
6.64% |
-0.69% |
-9.41% |
-32.62% |
16.02% |
-47.24% |
-25.46% |
-18.61% |
| EBIT Growth |
|
93.02% |
3.81% |
75.65% |
3.77% |
-4.46% |
-35.57% |
-66.36% |
20.91% |
-71.22% |
-89.79% |
-70.06% |
| NOPAT Growth |
|
73.00% |
2.97% |
73.76% |
1.82% |
-4.23% |
-36.09% |
-66.64% |
22.11% |
-62.57% |
-89.77% |
-70.44% |
| Net Income Growth |
|
75.74% |
9.78% |
93.99% |
3.77% |
-2.56% |
-29.37% |
-63.81% |
21.90% |
-61.60% |
-82.83% |
-65.24% |
| EPS Growth |
|
74.44% |
8.82% |
91.67% |
3.31% |
-3.18% |
-29.73% |
-63.77% |
20.86% |
-61.18% |
-80.77% |
-64.00% |
| Operating Cash Flow Growth |
|
19.07% |
128.65% |
-10.63% |
-7.44% |
-30.17% |
-28.17% |
-3.41% |
-21.25% |
43.41% |
2.28% |
27.37% |
| Free Cash Flow Firm Growth |
|
104.43% |
108.50% |
109.33% |
97.07% |
139.32% |
-100.92% |
-77.19% |
-24.68% |
-0.69% |
11,036.51% |
553.90% |
| Invested Capital Growth |
|
1.85% |
-2.24% |
-1.40% |
-1.36% |
-0.49% |
0.54% |
-0.17% |
0.84% |
-2.49% |
-3.06% |
-4.15% |
| Revenue Q/Q Growth |
|
4.25% |
-21.53% |
3.28% |
22.30% |
-3.00% |
-15.03% |
-1.79% |
27.57% |
-9.70% |
-16.20% |
0.30% |
| EBITDA Q/Q Growth |
|
-8.74% |
-54.71% |
33.35% |
93.49% |
-15.01% |
-58.69% |
-0.81% |
233.15% |
-61.35% |
-41.64% |
8.30% |
| EBIT Q/Q Growth |
|
-13.65% |
-76.78% |
84.90% |
179.92% |
-20.50% |
-84.34% |
-3.46% |
906.09% |
-81.08% |
-94.44% |
183.05% |
| NOPAT Q/Q Growth |
|
-14.21% |
-76.65% |
84.91% |
174.89% |
-19.31% |
-84.42% |
-3.48% |
906.20% |
-75.27% |
-95.74% |
178.80% |
| Net Income Q/Q Growth |
|
-13.04% |
-76.06% |
83.04% |
172.33% |
-18.34% |
-82.65% |
-6.20% |
817.23% |
-74.28% |
-92.24% |
89.92% |
| EPS Q/Q Growth |
|
-13.26% |
-76.43% |
86.49% |
171.01% |
-18.72% |
-82.89% |
-3.85% |
804.00% |
-73.89% |
-91.53% |
80.00% |
| Operating Cash Flow Q/Q Growth |
|
-5.60% |
-26.20% |
-73.96% |
410.38% |
-28.79% |
-24.09% |
-64.99% |
316.13% |
29.68% |
-45.86% |
-56.40% |
| Free Cash Flow Firm Q/Q Growth |
|
-43.04% |
95.37% |
-5.29% |
86.97% |
-30.83% |
-100.75% |
2,441.73% |
517.36% |
-8.80% |
-17.05% |
40.01% |
| Invested Capital Q/Q Growth |
|
-1.03% |
-2.16% |
2.22% |
-0.35% |
-0.15% |
-1.14% |
1.49% |
0.67% |
-3.46% |
-1.72% |
0.35% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
32.84% |
27.16% |
30.09% |
33.59% |
31.76% |
25.90% |
26.88% |
33.03% |
31.75% |
27.93% |
28.80% |
| EBITDA Margin |
|
13.17% |
7.60% |
9.81% |
15.53% |
13.60% |
6.61% |
6.68% |
17.45% |
7.47% |
5.20% |
5.61% |
| Operating Margin |
|
9.40% |
2.78% |
4.98% |
11.39% |
9.34% |
1.72% |
1.69% |
13.34% |
2.80% |
0.19% |
0.52% |
| EBIT Margin |
|
9.40% |
2.78% |
4.98% |
11.39% |
9.34% |
1.72% |
1.69% |
13.34% |
2.80% |
0.19% |
0.52% |
| Profit (Net Income) Margin |
|
6.85% |
2.09% |
3.71% |
8.25% |
6.95% |
1.42% |
1.35% |
9.74% |
2.77% |
0.26% |
0.49% |
| Tax Burden Percent |
|
72.99% |
73.40% |
73.40% |
72.08% |
73.17% |
72.81% |
72.79% |
72.80% |
95.16% |
72.98% |
71.88% |
| Interest Burden Percent |
|
99.94% |
102.46% |
101.42% |
100.48% |
101.68% |
113.22% |
110.03% |
100.30% |
104.30% |
189.95% |
129.40% |
| Effective Tax Rate |
|
27.01% |
26.60% |
26.60% |
27.92% |
26.83% |
27.19% |
27.21% |
27.20% |
4.84% |
27.02% |
28.12% |
| Return on Invested Capital (ROIC) |
|
11.95% |
3.55% |
6.34% |
14.42% |
11.94% |
2.25% |
2.16% |
17.19% |
4.74% |
0.24% |
0.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.70% |
5.82% |
7.16% |
11.40% |
10.47% |
0.87% |
0.24% |
16.92% |
4.11% |
-0.52% |
-0.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.10% |
0.05% |
0.18% |
-0.07% |
-0.37% |
-0.04% |
-0.01% |
-0.89% |
-0.32% |
0.03% |
0.02% |
| Return on Equity (ROE) |
|
12.05% |
3.60% |
6.52% |
14.35% |
11.57% |
2.21% |
2.16% |
16.30% |
4.43% |
0.27% |
0.69% |
| Cash Return on Invested Capital (CROIC) |
|
7.15% |
11.28% |
10.88% |
10.94% |
9.98% |
8.82% |
8.39% |
8.25% |
9.73% |
9.95% |
10.67% |
| Operating Return on Assets (OROA) |
|
11.74% |
3.43% |
6.13% |
13.51% |
11.13% |
2.07% |
1.99% |
15.27% |
3.22% |
0.22% |
0.61% |
| Return on Assets (ROA) |
|
8.57% |
2.58% |
4.57% |
9.78% |
8.28% |
1.71% |
1.59% |
11.15% |
3.20% |
0.30% |
0.56% |
| Return on Common Equity (ROCE) |
|
12.05% |
3.60% |
6.52% |
14.35% |
11.57% |
2.21% |
2.16% |
16.30% |
4.43% |
0.27% |
0.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
8.72% |
9.39% |
9.31% |
0.00% |
8.92% |
8.12% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
30 |
7.11 |
13 |
36 |
29 |
4.54 |
4.38 |
44 |
11 |
0.46 |
1.30 |
| NOPAT Margin |
|
6.86% |
2.04% |
3.65% |
8.21% |
6.83% |
1.25% |
1.23% |
9.71% |
2.66% |
0.14% |
0.38% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.25% |
-2.26% |
-0.83% |
3.02% |
1.47% |
1.38% |
1.92% |
0.26% |
0.63% |
0.76% |
1.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.77% |
- |
- |
- |
0.48% |
0.47% |
4.55% |
1.13% |
0.05% |
0.14% |
| Cost of Revenue to Revenue |
|
67.16% |
72.84% |
69.91% |
66.41% |
68.24% |
74.10% |
73.12% |
66.97% |
68.25% |
72.07% |
71.20% |
| SG&A Expenses to Revenue |
|
5.04% |
5.23% |
5.15% |
4.52% |
4.26% |
5.21% |
5.55% |
4.41% |
4.66% |
5.93% |
6.14% |
| 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 |
|
23.44% |
24.38% |
25.11% |
22.20% |
22.42% |
24.18% |
25.18% |
19.69% |
28.95% |
27.74% |
28.27% |
| Earnings before Interest and Taxes (EBIT) |
|
42 |
9.68 |
18 |
50 |
40 |
6.24 |
6.02 |
61 |
11 |
0.64 |
1.80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
58 |
26 |
35 |
68 |
58 |
24 |
24 |
79 |
31 |
18 |
19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.40 |
3.47 |
3.05 |
3.36 |
3.47 |
3.21 |
2.71 |
2.24 |
1.93 |
1.90 |
1.72 |
| Price to Tangible Book Value (P/TBV) |
|
5.71 |
5.80 |
5.07 |
5.54 |
5.63 |
5.23 |
4.44 |
3.56 |
3.06 |
3.12 |
2.89 |
| Price to Revenue (P/Rev) |
|
1.99 |
2.03 |
1.77 |
1.98 |
2.11 |
1.91 |
1.60 |
1.36 |
1.18 |
1.11 |
0.98 |
| Price to Earnings (P/E) |
|
39.27 |
39.77 |
32.43 |
36.04 |
38.34 |
36.04 |
33.42 |
25.91 |
28.38 |
28.34 |
26.09 |
| Dividend Yield |
|
1.76% |
1.75% |
2.02% |
1.81% |
1.75% |
1.94% |
2.36% |
2.79% |
3.28% |
3.52% |
3.98% |
| Earnings Yield |
|
2.55% |
2.51% |
3.08% |
2.77% |
2.61% |
2.77% |
2.99% |
3.86% |
3.52% |
3.53% |
3.83% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.41 |
3.53 |
3.06 |
3.44 |
3.61 |
3.34 |
2.76 |
2.31 |
2.00 |
1.94 |
1.72 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.97 |
2.01 |
1.75 |
1.94 |
2.06 |
1.87 |
1.57 |
1.31 |
1.11 |
1.07 |
0.96 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.82 |
17.87 |
14.99 |
16.42 |
17.25 |
15.99 |
14.29 |
11.32 |
11.13 |
11.43 |
9.92 |
| Enterprise Value to EBIT (EV/EBIT) |
|
28.09 |
28.40 |
23.49 |
25.93 |
27.61 |
26.02 |
24.34 |
18.59 |
20.82 |
21.23 |
19.96 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
38.27 |
38.73 |
32.06 |
35.66 |
37.94 |
35.78 |
33.53 |
25.49 |
27.43 |
27.89 |
26.17 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.86 |
15.62 |
13.93 |
16.03 |
18.75 |
18.64 |
15.66 |
14.45 |
10.63 |
10.07 |
8.78 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
48.10 |
30.94 |
27.92 |
31.21 |
36.09 |
37.98 |
32.85 |
28.09 |
20.32 |
19.19 |
15.78 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.03 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
| Long-Term Debt to Equity |
|
0.03 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.01 |
0.01 |
0.03 |
-0.01 |
-0.04 |
-0.05 |
-0.02 |
-0.05 |
-0.08 |
-0.06 |
-0.03 |
| Leverage Ratio |
|
1.41 |
1.42 |
1.44 |
1.47 |
1.41 |
1.42 |
1.46 |
1.46 |
1.43 |
1.43 |
1.48 |
| Compound Leverage Factor |
|
1.40 |
1.46 |
1.46 |
1.48 |
1.44 |
1.61 |
1.60 |
1.47 |
1.49 |
2.72 |
1.91 |
| Debt to Total Capital |
|
2.88% |
0.76% |
1.82% |
1.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.19% |
| 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% |
3.19% |
| Long-Term Debt to Total Capital |
|
2.88% |
0.76% |
1.82% |
1.26% |
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 |
|
0.00% |
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 |
|
97.12% |
99.24% |
98.18% |
98.74% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
96.81% |
| Debt to EBITDA |
|
0.16 |
0.04 |
0.09 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
| Net Debt to EBITDA |
|
-0.13 |
-0.25 |
-0.14 |
-0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
| Long-Term Debt to EBITDA |
|
0.16 |
0.04 |
0.09 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.34 |
0.09 |
0.20 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.51 |
| Net Debt to NOPAT |
|
-0.28 |
-0.53 |
-0.31 |
-0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.54 |
| Long-Term Debt to NOPAT |
|
0.34 |
0.09 |
0.20 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
7.54 |
7.30 |
6.27 |
6.60 |
7.23 |
6.85 |
5.85 |
5.29 |
4.98 |
4.91 |
4.29 |
| 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 |
|
2.46 |
2.40 |
2.41 |
2.27 |
2.59 |
2.63 |
2.38 |
2.38 |
2.72 |
2.52 |
2.09 |
| Quick Ratio |
|
1.42 |
1.31 |
1.27 |
1.34 |
1.51 |
1.46 |
1.22 |
1.38 |
1.65 |
1.39 |
1.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
14 |
27 |
26 |
48 |
34 |
-0.25 |
5.92 |
37 |
33 |
28 |
39 |
| Operating Cash Flow to CapEx |
|
243.36% |
246.64% |
76.66% |
335.07% |
272.74% |
185.71% |
64.88% |
233.45% |
307.24% |
189.82% |
99.13% |
| Free Cash Flow to Firm to Interest Expense |
|
13.35 |
48.90 |
60.46 |
89.31 |
114.09 |
-1.19 |
69.60 |
82.82 |
44.12 |
198.78 |
128.10 |
| Operating Cash Flow to Interest Expense |
|
63.18 |
87.42 |
29.71 |
119.79 |
157.55 |
165.86 |
144.82 |
116.16 |
87.99 |
258.73 |
51.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
37.22 |
51.97 |
-9.05 |
84.04 |
99.79 |
76.55 |
-78.40 |
66.40 |
59.35 |
122.42 |
-0.46 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.25 |
1.23 |
1.23 |
1.19 |
1.19 |
1.20 |
1.18 |
1.14 |
1.15 |
1.18 |
1.16 |
| Accounts Receivable Turnover |
|
7.67 |
8.80 |
8.38 |
7.47 |
8.13 |
9.63 |
9.02 |
7.72 |
8.48 |
9.62 |
8.85 |
| Inventory Turnover |
|
6.19 |
6.09 |
5.88 |
6.13 |
6.32 |
6.44 |
5.94 |
6.00 |
6.39 |
6.39 |
6.03 |
| Fixed Asset Turnover |
|
4.32 |
4.18 |
4.21 |
4.16 |
4.05 |
4.05 |
4.02 |
4.00 |
4.05 |
3.98 |
3.98 |
| Accounts Payable Turnover |
|
10.95 |
12.23 |
11.98 |
10.50 |
12.09 |
13.25 |
11.32 |
10.56 |
12.97 |
13.49 |
11.33 |
| Days Sales Outstanding (DSO) |
|
47.57 |
41.46 |
43.58 |
48.86 |
44.89 |
37.90 |
40.45 |
47.30 |
43.03 |
37.95 |
41.26 |
| Days Inventory Outstanding (DIO) |
|
58.99 |
59.93 |
62.07 |
59.52 |
57.78 |
56.63 |
61.49 |
60.80 |
57.10 |
57.10 |
60.58 |
| Days Payable Outstanding (DPO) |
|
33.33 |
29.83 |
30.47 |
34.76 |
30.18 |
27.56 |
32.23 |
34.57 |
28.14 |
27.05 |
32.22 |
| Cash Conversion Cycle (CCC) |
|
73.23 |
71.56 |
75.18 |
73.62 |
72.49 |
66.98 |
69.71 |
73.53 |
71.99 |
68.00 |
69.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
903 |
884 |
903 |
900 |
899 |
888 |
902 |
908 |
876 |
861 |
864 |
| Invested Capital Turnover |
|
1.74 |
1.74 |
1.73 |
1.76 |
1.75 |
1.79 |
1.76 |
1.77 |
1.78 |
1.79 |
1.76 |
| Increase / (Decrease) in Invested Capital |
|
16 |
-20 |
-13 |
-12 |
-4.39 |
4.80 |
-1.53 |
7.59 |
-22 |
-27 |
-37 |
| Enterprise Value (EV) |
|
3,076 |
3,121 |
2,763 |
3,096 |
3,245 |
2,969 |
2,488 |
2,095 |
1,755 |
1,671 |
1,487 |
| Market Capitalization |
|
3,099 |
3,164 |
2,789 |
3,148 |
3,319 |
3,042 |
2,536 |
2,173 |
1,861 |
1,738 |
1,518 |
| Book Value per Share |
|
$47.25 |
$47.17 |
$47.25 |
$48.38 |
$49.27 |
$48.61 |
$47.97 |
$49.85 |
$49.66 |
$47.19 |
$46.29 |
| Tangible Book Value per Share |
|
$28.15 |
$28.20 |
$28.39 |
$29.33 |
$30.36 |
$29.85 |
$29.33 |
$31.35 |
$31.28 |
$28.77 |
$27.62 |
| Total Capital |
|
939 |
919 |
933 |
950 |
957 |
947 |
935 |
970 |
967 |
913 |
909 |
| Total Debt |
|
27 |
7.00 |
17 |
12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29 |
| Total Long-Term Debt |
|
27 |
7.00 |
17 |
12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-23 |
-43 |
-27 |
-52 |
-73 |
-74 |
-49 |
-77 |
-106 |
-67 |
-31 |
| Capital Expenditures (CapEx) |
|
27 |
20 |
17 |
19 |
17 |
19 |
19 |
22 |
22 |
19 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
206 |
182 |
202 |
194 |
203 |
191 |
203 |
206 |
197 |
182 |
195 |
| Debt-free Net Working Capital (DFNWC) |
|
255 |
232 |
246 |
258 |
276 |
265 |
252 |
284 |
303 |
249 |
255 |
| Net Working Capital (NWC) |
|
255 |
232 |
246 |
258 |
276 |
265 |
252 |
284 |
303 |
249 |
226 |
| Net Nonoperating Expense (NNE) |
|
0.02 |
-0.17 |
-0.19 |
-0.17 |
-0.49 |
-0.60 |
-0.44 |
-0.13 |
-0.47 |
-0.42 |
-0.38 |
| Net Nonoperating Obligations (NNO) |
|
-8.37 |
-29 |
-12 |
-38 |
-58 |
-58 |
-33 |
-62 |
-90 |
-52 |
-16 |
| Total Depreciation and Amortization (D&A) |
|
17 |
17 |
17 |
18 |
18 |
18 |
18 |
19 |
19 |
17 |
18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
13.20% |
11.69% |
12.83% |
12.18% |
12.89% |
12.04% |
12.81% |
12.89% |
12.43% |
11.62% |
12.57% |
| Debt-free Net Working Capital to Revenue |
|
16.38% |
14.91% |
15.59% |
16.20% |
17.55% |
16.67% |
15.87% |
17.73% |
19.12% |
15.89% |
16.42% |
| Net Working Capital to Revenue |
|
16.38% |
14.91% |
15.59% |
16.20% |
17.55% |
16.67% |
15.87% |
17.73% |
19.12% |
15.89% |
14.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.57 |
$0.38 |
$0.69 |
$1.87 |
$1.52 |
$0.26 |
$0.25 |
$2.27 |
$0.59 |
$0.05 |
$0.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
19.26M |
19.34M |
19.38M |
19.40M |
19.39M |
19.47M |
19.49M |
19.46M |
19.47M |
19.32M |
18.91M |
| Adjusted Diluted Earnings per Share |
|
$1.57 |
$0.37 |
$0.69 |
$1.87 |
$1.52 |
$0.26 |
$0.25 |
$2.26 |
$0.59 |
$0.05 |
$0.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
19.32M |
19.42M |
19.42M |
19.46M |
19.45M |
19.56M |
19.56M |
19.54M |
19.55M |
19.43M |
18.93M |
| 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 |
|
19.34M |
19.38M |
19.39M |
19.42M |
19.48M |
19.49M |
19.46M |
19.47M |
19.34M |
19.01M |
18.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
30 |
7.11 |
13 |
36 |
29 |
4.54 |
4.38 |
45 |
11 |
4.93 |
4.71 |
| Normalized NOPAT Margin |
|
6.86% |
2.04% |
3.65% |
8.21% |
6.83% |
1.25% |
1.23% |
9.95% |
2.66% |
1.43% |
1.37% |
| Pre Tax Income Margin |
|
9.39% |
2.85% |
5.05% |
11.45% |
9.49% |
1.95% |
1.86% |
13.38% |
2.92% |
0.35% |
0.68% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
39.72 |
17.29 |
41.73 |
92.29 |
135.52 |
29.43 |
70.86 |
137.41 |
15.19 |
4.58 |
5.97 |
| NOPAT to Interest Expense |
|
28.99 |
12.69 |
30.63 |
66.53 |
99.15 |
21.43 |
51.58 |
100.03 |
14.45 |
3.34 |
4.29 |
| EBIT Less CapEx to Interest Expense |
|
13.76 |
-18.15 |
2.98 |
56.54 |
77.75 |
-59.88 |
-152.36 |
87.65 |
-13.45 |
-131.72 |
-46.40 |
| NOPAT Less CapEx to Interest Expense |
|
3.03 |
-22.75 |
-8.12 |
30.78 |
41.39 |
-67.89 |
-171.64 |
50.28 |
-14.18 |
-132.96 |
-48.08 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
68.28% |
68.67% |
64.42% |
64.33% |
65.81% |
68.62% |
77.57% |
71.36% |
92.62% |
99.66% |
105.07% |
| Augmented Payout Ratio |
|
68.28% |
68.67% |
64.42% |
64.33% |
65.81% |
68.62% |
77.57% |
71.36% |
104.81% |
181.18% |
220.18% |