| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
18,630,000.00 |
18,599,000.00 |
- |
18,278,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
18,630,000.00 |
18,599,000.00 |
- |
18,278,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.56 |
0.60 |
- |
0.43 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-14.74% |
-13.40% |
-13.33% |
-8.45% |
-5.31% |
-5.41% |
-6.21% |
-6.17% |
-5.85% |
-3.42% |
0.10% |
| EBITDA Growth |
|
-45.79% |
117.64% |
-30.47% |
-23.03% |
16.28% |
-26.90% |
-23.62% |
-26.51% |
-21.26% |
-45.06% |
1.02% |
| EBIT Growth |
|
-47.88% |
132.90% |
-32.59% |
-25.07% |
15.36% |
-29.65% |
-26.57% |
-27.80% |
-22.11% |
-48.40% |
2.60% |
| NOPAT Growth |
|
-53.35% |
-13.35% |
-32.43% |
-22.72% |
35.96% |
-28.36% |
-25.33% |
-22.74% |
-19.84% |
-50.32% |
-2.11% |
| Net Income Growth |
|
-52.50% |
122.23% |
-32.22% |
-23.78% |
34.36% |
-29.62% |
-25.87% |
-26.19% |
-22.11% |
-53.32% |
-2.70% |
| EPS Growth |
|
-50.46% |
127.78% |
-29.27% |
-21.05% |
38.89% |
-26.83% |
-22.41% |
-21.33% |
-16.00% |
-51.67% |
2.22% |
| Operating Cash Flow Growth |
|
291.96% |
75.87% |
-30.89% |
-2.05% |
8.22% |
-2.76% |
-98.11% |
-12.28% |
-24.71% |
-9.55% |
-1,728.51% |
| Free Cash Flow Firm Growth |
|
316.68% |
-104.78% |
251.69% |
284.01% |
43.70% |
156.09% |
-24.39% |
-46.61% |
-51.83% |
101.82% |
-63.04% |
| Invested Capital Growth |
|
-1.79% |
46.83% |
-1.28% |
-4.18% |
-3.04% |
12.61% |
-1.03% |
-0.62% |
0.89% |
1.01% |
2.18% |
| Revenue Q/Q Growth |
|
-4.13% |
-2.59% |
-3.18% |
1.26% |
-0.84% |
-2.70% |
-4.00% |
1.30% |
-0.50% |
-0.19% |
-0.50% |
| EBITDA Q/Q Growth |
|
-36.74% |
32.85% |
-27.60% |
26.50% |
-4.44% |
-16.49% |
-24.34% |
21.70% |
2.40% |
-41.73% |
39.11% |
| EBIT Q/Q Growth |
|
-38.13% |
35.12% |
-29.64% |
27.37% |
-4.74% |
-17.59% |
-26.57% |
25.24% |
2.78% |
-45.41% |
46.01% |
| NOPAT Q/Q Growth |
|
-43.11% |
49.21% |
-28.16% |
26.72% |
0.09% |
-21.38% |
-25.13% |
31.12% |
3.85% |
-51.27% |
47.51% |
| Net Income Q/Q Growth |
|
-43.07% |
48.61% |
-30.09% |
28.85% |
0.37% |
-22.16% |
-26.36% |
28.29% |
5.92% |
-53.35% |
53.50% |
| EPS Q/Q Growth |
|
-43.16% |
51.85% |
-29.27% |
29.31% |
0.00% |
-20.00% |
-25.00% |
31.11% |
6.78% |
-53.97% |
58.62% |
| Operating Cash Flow Q/Q Growth |
|
33.92% |
-21.72% |
-41.23% |
58.98% |
47.97% |
-29.66% |
-98.86% |
7,275.50% |
27.00% |
-15.50% |
-120.58% |
| Free Cash Flow Firm Q/Q Growth |
|
212.92% |
-190.52% |
105.73% |
65.65% |
-11.82% |
-64.67% |
46.50% |
16.95% |
-20.44% |
-61.86% |
4.15% |
| Invested Capital Q/Q Growth |
|
-5.58% |
-116.41% |
2.31% |
-0.97% |
-4.46% |
-114.79% |
807.09% |
-0.56% |
-3.01% |
-3.58% |
9.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.73% |
27.34% |
27.07% |
27.78% |
27.90% |
26.95% |
26.74% |
27.11% |
27.73% |
27.17% |
27.26% |
| EBITDA Margin |
|
4.57% |
6.23% |
4.66% |
5.82% |
5.61% |
4.82% |
3.80% |
4.56% |
4.69% |
2.74% |
3.83% |
| Operating Margin |
|
4.30% |
5.98% |
4.47% |
5.53% |
5.30% |
4.53% |
3.52% |
4.45% |
4.51% |
2.58% |
3.63% |
| EBIT Margin |
|
4.25% |
5.89% |
4.28% |
5.39% |
5.18% |
4.38% |
3.35% |
4.15% |
4.28% |
2.34% |
3.44% |
| Profit (Net Income) Margin |
|
2.83% |
4.32% |
3.12% |
3.97% |
4.02% |
3.22% |
2.47% |
3.13% |
3.33% |
1.56% |
2.40% |
| Tax Burden Percent |
|
66.71% |
73.37% |
72.90% |
73.75% |
77.70% |
73.40% |
73.60% |
75.40% |
77.70% |
66.40% |
69.80% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
33.29% |
26.63% |
27.10% |
26.25% |
22.30% |
26.60% |
26.40% |
24.60% |
22.30% |
33.60% |
30.20% |
| Return on Invested Capital (ROIC) |
|
22.53% |
0.00% |
23.31% |
28.37% |
29.74% |
0.00% |
17.58% |
22.56% |
24.09% |
12.10% |
16.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
21.04% |
0.00% |
21.79% |
27.15% |
28.36% |
0.00% |
16.79% |
21.07% |
22.79% |
11.03% |
15.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.88% |
0.00% |
3.91% |
4.68% |
3.93% |
0.00% |
5.87% |
7.29% |
6.89% |
3.82% |
9.63% |
| Return on Equity (ROE) |
|
23.41% |
35.79% |
27.22% |
33.05% |
33.68% |
32.14% |
23.45% |
29.85% |
30.98% |
15.92% |
26.05% |
| Cash Return on Invested Capital (CROIC) |
|
33.55% |
0.00% |
28.84% |
29.62% |
31.74% |
0.00% |
25.07% |
23.22% |
21.10% |
18.76% |
15.84% |
| Operating Return on Assets (OROA) |
|
17.24% |
24.07% |
16.84% |
21.30% |
19.94% |
17.21% |
12.63% |
15.33% |
15.43% |
8.60% |
12.14% |
| Return on Assets (ROA) |
|
11.50% |
17.66% |
12.28% |
15.71% |
15.50% |
12.63% |
9.30% |
11.56% |
11.99% |
5.71% |
8.47% |
| Return on Common Equity (ROCE) |
|
23.41% |
35.79% |
27.22% |
33.05% |
33.68% |
32.14% |
23.45% |
29.85% |
30.98% |
15.92% |
26.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
29.30% |
0.00% |
33.95% |
30.87% |
32.90% |
0.00% |
34.47% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
16 |
11 |
15 |
15 |
11 |
8.56 |
11 |
12 |
5.68 |
8.38 |
| NOPAT Margin |
|
2.87% |
4.39% |
3.26% |
4.08% |
4.12% |
3.33% |
2.59% |
3.36% |
3.50% |
1.71% |
2.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.49% |
-0.11% |
1.52% |
1.22% |
1.39% |
-0.20% |
0.79% |
1.49% |
1.30% |
1.07% |
0.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.95% |
- |
- |
- |
6.10% |
4.21% |
5.49% |
5.91% |
2.97% |
4.01% |
| Cost of Revenue to Revenue |
|
72.27% |
72.66% |
72.93% |
72.22% |
72.10% |
73.05% |
73.26% |
72.89% |
72.27% |
72.83% |
72.74% |
| SG&A Expenses to Revenue |
|
23.11% |
21.01% |
22.22% |
21.81% |
22.16% |
21.99% |
22.78% |
22.25% |
22.81% |
24.19% |
23.23% |
| 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 |
|
23.43% |
21.35% |
22.60% |
22.25% |
22.60% |
22.42% |
23.22% |
22.66% |
23.22% |
24.59% |
23.63% |
| Earnings before Interest and Taxes (EBIT) |
|
16 |
21 |
15 |
19 |
18 |
15 |
11 |
14 |
14 |
7.78 |
11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
17 |
23 |
16 |
21 |
20 |
17 |
13 |
15 |
16 |
9.10 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.56 |
8.19 |
8.42 |
7.27 |
7.11 |
7.00 |
6.77 |
5.70 |
4.22 |
4.50 |
4.55 |
| Price to Tangible Book Value (P/TBV) |
|
7.62 |
9.72 |
9.93 |
8.55 |
8.37 |
8.35 |
8.27 |
7.01 |
5.21 |
5.63 |
5.79 |
| Price to Revenue (P/Rev) |
|
0.74 |
0.85 |
0.94 |
0.84 |
0.84 |
0.77 |
0.68 |
0.56 |
0.42 |
0.42 |
0.40 |
| Price to Earnings (P/E) |
|
22.64 |
21.34 |
24.79 |
23.54 |
21.62 |
21.46 |
19.64 |
17.47 |
13.69 |
16.11 |
15.44 |
| Dividend Yield |
|
2.37% |
2.18% |
2.08% |
2.38% |
2.44% |
2.68% |
3.13% |
3.74% |
5.17% |
5.05% |
5.37% |
| Earnings Yield |
|
4.42% |
4.69% |
4.03% |
4.25% |
4.62% |
4.66% |
5.09% |
5.72% |
7.30% |
6.21% |
6.47% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.97 |
0.00 |
6.95 |
6.14 |
6.27 |
0.00 |
4.92 |
4.13 |
3.17 |
3.31 |
3.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.75 |
0.88 |
0.96 |
0.86 |
0.85 |
0.79 |
0.72 |
0.61 |
0.46 |
0.47 |
0.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.31 |
14.90 |
17.16 |
16.23 |
15.29 |
15.15 |
14.34 |
12.99 |
10.36 |
11.91 |
11.87 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.36 |
15.77 |
18.28 |
17.44 |
16.46 |
16.48 |
15.71 |
14.31 |
11.46 |
13.32 |
13.22 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.63 |
21.54 |
25.05 |
23.70 |
21.55 |
21.44 |
20.37 |
18.22 |
14.49 |
16.83 |
16.90 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.60 |
14.70 |
16.66 |
14.65 |
13.92 |
12.83 |
13.51 |
11.68 |
9.75 |
10.14 |
10.89 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
17.62 |
40.18 |
23.93 |
20.29 |
19.46 |
23.29 |
19.52 |
17.73 |
15.10 |
17.73 |
19.20 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.12 |
0.26 |
0.25 |
0.22 |
0.16 |
0.21 |
0.47 |
0.52 |
0.49 |
0.53 |
0.78 |
| Long-Term Debt to Equity |
|
0.12 |
0.26 |
0.25 |
0.22 |
0.16 |
0.21 |
0.47 |
0.52 |
0.49 |
0.53 |
0.78 |
| Financial Leverage |
|
0.04 |
-1.28 |
0.18 |
0.17 |
0.14 |
-1.20 |
0.35 |
0.35 |
0.30 |
0.35 |
0.61 |
| Leverage Ratio |
|
2.02 |
2.20 |
2.15 |
2.06 |
2.14 |
2.28 |
2.43 |
2.45 |
2.48 |
2.59 |
2.95 |
| Compound Leverage Factor |
|
2.02 |
2.20 |
2.15 |
2.06 |
2.14 |
2.28 |
2.43 |
2.45 |
2.48 |
2.59 |
2.95 |
| Debt to Total Capital |
|
10.68% |
20.73% |
19.87% |
18.05% |
13.85% |
17.46% |
32.18% |
34.24% |
32.97% |
34.76% |
43.81% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
10.68% |
20.73% |
19.87% |
18.05% |
13.85% |
17.46% |
32.18% |
34.24% |
32.97% |
34.76% |
43.81% |
| 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 |
|
89.32% |
79.27% |
80.13% |
81.95% |
86.15% |
82.54% |
67.82% |
65.76% |
67.03% |
65.24% |
56.19% |
| Debt to EBITDA |
|
0.27 |
0.46 |
0.49 |
0.48 |
0.34 |
0.44 |
0.94 |
1.09 |
1.08 |
1.26 |
1.74 |
| Net Debt to EBITDA |
|
0.27 |
0.46 |
0.49 |
0.48 |
0.34 |
0.44 |
0.93 |
1.05 |
1.06 |
1.22 |
1.71 |
| Long-Term Debt to EBITDA |
|
0.27 |
0.46 |
0.49 |
0.48 |
0.34 |
0.44 |
0.94 |
1.09 |
1.08 |
1.26 |
1.74 |
| Debt to NOPAT |
|
0.33 |
0.67 |
0.72 |
0.70 |
0.48 |
0.63 |
1.33 |
1.53 |
1.52 |
1.79 |
2.48 |
| Net Debt to NOPAT |
|
0.33 |
0.66 |
0.72 |
0.70 |
0.47 |
0.62 |
1.33 |
1.48 |
1.49 |
1.73 |
2.44 |
| Long-Term Debt to NOPAT |
|
0.33 |
0.67 |
0.72 |
0.70 |
0.48 |
0.63 |
1.33 |
1.53 |
1.52 |
1.79 |
2.48 |
| Altman Z-Score |
|
10.53 |
10.94 |
10.77 |
10.38 |
10.00 |
9.78 |
8.76 |
8.11 |
7.49 |
7.51 |
7.06 |
| 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 |
|
2.16 |
2.37 |
2.32 |
2.33 |
2.06 |
2.00 |
2.06 |
2.04 |
1.88 |
1.78 |
1.79 |
| Quick Ratio |
|
2.08 |
0.00 |
2.23 |
2.24 |
1.97 |
0.00 |
1.99 |
1.94 |
1.77 |
1.69 |
1.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
14 |
-13 |
14 |
23 |
21 |
7.29 |
11 |
12 |
9.93 |
3.79 |
3.95 |
| Operating Cash Flow to CapEx |
|
2,542.18% |
1,328.33% |
702.35% |
674.48% |
879.59% |
0.00% |
6.00% |
443.49% |
664.85% |
647.86% |
-121.23% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
4.06 |
4.08 |
3.93 |
3.95 |
3.85 |
3.93 |
3.77 |
3.70 |
3.60 |
3.67 |
3.53 |
| Accounts Receivable Turnover |
|
6.00 |
0.00 |
5.87 |
6.01 |
5.97 |
0.00 |
6.05 |
6.18 |
6.18 |
6.54 |
6.21 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
198.63 |
169.58 |
155.77 |
154.64 |
160.51 |
163.97 |
171.96 |
179.49 |
184.03 |
193.37 |
209.61 |
| Accounts Payable Turnover |
|
16.26 |
16.06 |
16.57 |
17.67 |
16.20 |
16.12 |
16.92 |
16.30 |
15.88 |
14.96 |
15.03 |
| Days Sales Outstanding (DSO) |
|
60.84 |
0.00 |
62.18 |
60.71 |
61.16 |
0.00 |
60.35 |
59.06 |
59.04 |
55.77 |
58.73 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
22.44 |
22.73 |
22.02 |
20.66 |
22.53 |
22.65 |
21.57 |
22.40 |
22.98 |
24.40 |
24.29 |
| Cash Conversion Cycle (CCC) |
|
38.40 |
-22.73 |
40.16 |
40.05 |
38.63 |
-22.65 |
38.78 |
36.66 |
36.05 |
31.37 |
34.44 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
200 |
-33 |
205 |
203 |
194 |
-29 |
203 |
202 |
196 |
189 |
208 |
| Invested Capital Turnover |
|
7.86 |
-32.35 |
7.15 |
6.96 |
7.23 |
-45.64 |
6.78 |
6.72 |
6.88 |
7.07 |
6.48 |
| Increase / (Decrease) in Invested Capital |
|
-3.66 |
29 |
-2.66 |
-8.86 |
-6.08 |
4.15 |
-2.12 |
-1.26 |
1.72 |
1.89 |
4.43 |
| Enterprise Value (EV) |
|
1,194 |
1,345 |
1,426 |
1,248 |
1,218 |
1,114 |
999 |
834 |
621 |
625 |
625 |
| Market Capitalization |
|
1,173 |
1,303 |
1,385 |
1,211 |
1,191 |
1,082 |
934 |
766 |
558 |
561 |
534 |
| Book Value per Share |
|
$8.89 |
$8.05 |
$8.78 |
$8.55 |
$8.64 |
$8.10 |
$7.22 |
$7.22 |
$7.10 |
$6.87 |
$6.42 |
| Tangible Book Value per Share |
|
$7.65 |
$6.78 |
$7.45 |
$7.26 |
$7.34 |
$6.79 |
$5.91 |
$5.87 |
$5.76 |
$5.49 |
$5.05 |
| Total Capital |
|
200 |
201 |
205 |
203 |
194 |
187 |
204 |
204 |
197 |
191 |
209 |
| Total Debt |
|
21 |
42 |
41 |
37 |
27 |
33 |
66 |
70 |
65 |
66 |
92 |
| Total Long-Term Debt |
|
21 |
42 |
41 |
37 |
27 |
33 |
66 |
70 |
65 |
66 |
92 |
| Net Debt |
|
21 |
41 |
41 |
37 |
27 |
32 |
65 |
68 |
64 |
64 |
90 |
| Capital Expenditures (CapEx) |
|
1.13 |
1.69 |
1.88 |
3.10 |
3.52 |
-0.93 |
4.15 |
4.14 |
3.51 |
3.04 |
3.35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
139 |
141 |
140 |
136 |
123 |
113 |
118 |
111 |
100 |
86 |
95 |
| Debt-free Net Working Capital (DFNWC) |
|
139 |
141 |
140 |
136 |
123 |
113 |
119 |
114 |
102 |
89 |
96 |
| Net Working Capital (NWC) |
|
139 |
141 |
140 |
136 |
123 |
113 |
119 |
114 |
102 |
89 |
96 |
| Net Nonoperating Expense (NNE) |
|
0.12 |
0.24 |
0.48 |
0.37 |
0.33 |
0.37 |
0.42 |
0.78 |
0.59 |
0.52 |
0.46 |
| Net Nonoperating Obligations (NNO) |
|
21 |
-192 |
41 |
37 |
27 |
-183 |
65 |
68 |
64 |
64 |
90 |
| Total Depreciation and Amortization (D&A) |
|
1.20 |
1.24 |
1.33 |
1.56 |
1.54 |
1.49 |
1.46 |
1.39 |
1.37 |
1.32 |
1.30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.72% |
9.23% |
9.47% |
9.43% |
8.65% |
8.01% |
8.54% |
8.16% |
7.50% |
6.50% |
7.11% |
| Debt-free Net Working Capital to Revenue |
|
8.73% |
9.24% |
9.48% |
9.43% |
8.66% |
8.04% |
8.57% |
8.34% |
7.59% |
6.66% |
7.21% |
| Net Working Capital to Revenue |
|
8.73% |
9.24% |
9.48% |
9.43% |
8.66% |
8.04% |
8.57% |
8.34% |
7.59% |
6.66% |
7.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.55 |
$0.84 |
$0.59 |
$0.76 |
$0.76 |
$0.60 |
$0.45 |
$0.59 |
$0.63 |
$0.30 |
$0.46 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
19.16M |
19.19M |
18.73M |
18.70M |
18.58M |
18.57M |
18.16M |
17.71M |
17.59M |
17.68M |
17.13M |
| Adjusted Diluted Earnings per Share |
|
$0.54 |
$0.82 |
$0.58 |
$0.75 |
$0.75 |
$0.60 |
$0.45 |
$0.59 |
$0.63 |
$0.29 |
$0.46 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
19.52M |
19.51M |
18.93M |
18.89M |
18.82M |
18.81M |
18.24M |
17.76M |
17.65M |
17.78M |
17.20M |
| 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 |
|
19.76M |
19.52M |
19.49M |
19.38M |
19.08M |
19.11M |
18.63M |
18.60M |
18.14M |
18.28M |
17.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
16 |
11 |
15 |
15 |
11 |
8.56 |
11 |
12 |
5.68 |
8.38 |
| Normalized NOPAT Margin |
|
2.87% |
4.39% |
3.26% |
4.08% |
4.12% |
3.33% |
2.59% |
3.36% |
3.50% |
1.71% |
2.54% |
| Pre Tax Income Margin |
|
4.25% |
5.89% |
4.28% |
5.39% |
5.18% |
4.38% |
3.35% |
4.15% |
4.28% |
2.34% |
3.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
50.93% |
45.13% |
49.57% |
54.13% |
50.85% |
56.01% |
59.19% |
63.74% |
68.10% |
78.95% |
78.78% |
| Augmented Payout Ratio |
|
192.61% |
167.97% |
169.08% |
173.97% |
150.26% |
139.20% |
185.64% |
207.25% |
220.84% |
225.07% |
198.72% |