| DEI Shares Outstanding |
|
16,681,776.00 |
16,658,965.00 |
16,724,736.00 |
16,856,414.00 |
17,027,063.00 |
16,915,845.00 |
21,964,296.00 |
- |
- |
- |
21,294,315.00 |
| DEI Adjusted Shares Outstanding |
|
16,681,776.00 |
16,658,965.00 |
16,724,736.00 |
16,856,414.00 |
17,027,063.00 |
16,915,845.00 |
21,964,296.00 |
- |
- |
- |
21,294,315.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.52 |
1.81 |
2.44 |
2.17 |
2.26 |
2.37 |
4.12 |
- |
- |
- |
-5.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.53% |
-2.85% |
9.17% |
8.24% |
-3.55% |
9.04% |
58.45% |
24.83% |
6.92% |
-15.89% |
-23.77% |
| EBITDA Growth |
|
56.27% |
17.68% |
1.86% |
13.45% |
-4.38% |
15.33% |
112.63% |
15.85% |
2.05% |
-42.01% |
-170.01% |
| EBIT Growth |
|
97.67% |
27.78% |
2.23% |
16.87% |
-5.79% |
16.14% |
128.06% |
16.37% |
1.90% |
-48.19% |
-221.36% |
| NOPAT Growth |
|
47.65% |
30.71% |
16.21% |
12.22% |
4.51% |
4.28% |
127.79% |
22.09% |
-2.92% |
-66.63% |
-276.72% |
| Net Income Growth |
|
10.63% |
19.06% |
34.12% |
-10.85% |
4.05% |
4.00% |
125.10% |
19.88% |
-1.60% |
-67.83% |
-412.87% |
| EPS Growth |
|
12.12% |
22.97% |
34.07% |
-11.07% |
4.61% |
4.41% |
3,822,573,924.05% |
19.86% |
-100.00% |
-67.50% |
-419.87% |
| Operating Cash Flow Growth |
|
18.02% |
5.67% |
69.72% |
0.03% |
-41.09% |
170.03% |
65.74% |
0.76% |
-5.79% |
22.07% |
18.82% |
| Free Cash Flow Firm Growth |
|
-185.09% |
81.07% |
353.85% |
-101.02% |
-725.80% |
6,411.92% |
-1,703.52% |
109.31% |
-275.75% |
133.94% |
-83.65% |
| Invested Capital Growth |
|
35.39% |
24.16% |
17.56% |
20.10% |
17.67% |
4.44% |
203.19% |
8.39% |
20.61% |
0.99% |
-6.28% |
| Revenue Q/Q Growth |
|
1.61% |
-0.11% |
2.07% |
4.63% |
-3.30% |
2.18% |
11.76% |
3.18% |
2.94% |
-4.62% |
-7.34% |
| EBITDA Q/Q Growth |
|
4.37% |
0.08% |
0.29% |
10.90% |
-0.27% |
0.34% |
26.96% |
-8.77% |
9.47% |
-42.44% |
-296.90% |
| EBIT Q/Q Growth |
|
6.11% |
1.26% |
-0.15% |
13.80% |
-0.76% |
-0.15% |
29.55% |
-9.81% |
10.51% |
-48.62% |
-901.60% |
| NOPAT Q/Q Growth |
|
4.08% |
2.55% |
15.20% |
-2.27% |
3.08% |
-3.26% |
29.05% |
-7.28% |
8.39% |
-66.72% |
-76.49% |
| Net Income Q/Q Growth |
|
-3.97% |
6.15% |
11.62% |
-2.14% |
2.99% |
-22.47% |
19.75% |
6.12% |
8.66% |
-67.94% |
-609.47% |
| EPS Q/Q Growth |
|
-3.90% |
6.43% |
11.93% |
-2.69% |
3.18% |
-2.87% |
107.38% |
131.49% |
-100.00% |
-67.57% |
-704.84% |
| Operating Cash Flow Q/Q Growth |
|
-6.01% |
155.85% |
-2.49% |
79.21% |
-55.42% |
44.85% |
-6.68% |
-0.89% |
28.33% |
-5.90% |
0.26% |
| Free Cash Flow Firm Q/Q Growth |
|
-1,019.55% |
87.49% |
-36.13% |
99.43% |
-102.63% |
131.57% |
1.14% |
-34.65% |
21.96% |
-31.69% |
105.85% |
| Invested Capital Q/Q Growth |
|
9.01% |
-2.38% |
1.99% |
-2.99% |
4.86% |
-2.03% |
1.20% |
2.72% |
1.02% |
-4.39% |
-13.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
17.87% |
20.51% |
21.88% |
22.23% |
21.10% |
24.98% |
31.75% |
32.38% |
36.43% |
40.69% |
37.18% |
| EBITDA Margin |
|
13.81% |
16.72% |
15.60% |
16.36% |
16.21% |
17.15% |
23.01% |
21.36% |
20.38% |
14.05% |
-12.91% |
| Operating Margin |
|
10.03% |
13.19% |
12.35% |
13.33% |
13.02% |
13.71% |
20.16% |
19.04% |
17.77% |
10.58% |
-17.64% |
| EBIT Margin |
|
10.03% |
13.19% |
12.35% |
13.33% |
13.02% |
13.87% |
19.97% |
18.61% |
17.74% |
10.93% |
-17.40% |
| Profit (Net Income) Margin |
|
7.99% |
9.80% |
12.04% |
9.91% |
10.69% |
10.20% |
14.49% |
13.92% |
12.81% |
4.90% |
-20.10% |
| Tax Burden Percent |
|
68.17% |
69.74% |
79.27% |
76.12% |
84.45% |
76.70% |
75.00% |
77.67% |
75.58% |
50.36% |
107.46% |
| Interest Burden Percent |
|
116.95% |
106.53% |
122.95% |
97.67% |
97.24% |
95.87% |
96.77% |
96.26% |
95.52% |
89.02% |
107.55% |
| Effective Tax Rate |
|
31.83% |
30.26% |
20.73% |
23.88% |
15.55% |
23.30% |
25.00% |
22.33% |
24.42% |
49.64% |
0.00% |
| Return on Invested Capital (ROIC) |
|
19.77% |
20.04% |
19.33% |
18.24% |
16.05% |
15.14% |
16.75% |
13.05% |
11.04% |
3.35% |
-6.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
145.57% |
32.94% |
61.57% |
14.57% |
12.64% |
10.65% |
13.24% |
9.49% |
8.68% |
2.27% |
-19.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.98% |
3.72% |
7.23% |
1.91% |
1.89% |
1.21% |
3.29% |
2.62% |
2.40% |
0.75% |
-7.84% |
| Return on Equity (ROE) |
|
23.75% |
23.76% |
26.55% |
20.14% |
17.94% |
16.35% |
20.03% |
15.67% |
13.44% |
4.10% |
-13.92% |
| Cash Return on Invested Capital (CROIC) |
|
-10.30% |
-1.51% |
3.19% |
-0.03% |
-0.19% |
10.80% |
-84.05% |
4.99% |
-7.65% |
2.36% |
0.40% |
| Operating Return on Assets (OROA) |
|
18.53% |
20.01% |
18.43% |
19.35% |
15.73% |
15.92% |
17.77% |
13.24% |
11.64% |
5.50% |
-7.06% |
| Return on Assets (ROA) |
|
14.78% |
14.86% |
17.96% |
14.39% |
12.92% |
11.71% |
12.90% |
9.90% |
8.40% |
2.46% |
-8.16% |
| Return on Common Equity (ROCE) |
|
23.75% |
23.76% |
26.55% |
20.14% |
17.94% |
16.35% |
20.04% |
15.68% |
13.46% |
4.11% |
-13.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
22.55% |
21.32% |
24.79% |
18.51% |
16.79% |
0.00% |
14.09% |
14.58% |
12.60% |
4.13% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
22 |
29 |
34 |
38 |
40 |
42 |
95 |
116 |
112 |
37 |
-66 |
| NOPAT Margin |
|
6.84% |
9.20% |
9.79% |
10.15% |
11.00% |
10.52% |
15.12% |
14.79% |
13.43% |
5.33% |
-12.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
-125.80% |
-12.90% |
-42.24% |
3.67% |
3.40% |
4.50% |
3.51% |
3.56% |
2.36% |
1.09% |
13.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
13.76% |
- |
11.85% |
9.88% |
3.24% |
-6.13% |
| Cost of Revenue to Revenue |
|
82.13% |
79.49% |
78.12% |
77.77% |
78.90% |
75.02% |
68.25% |
67.62% |
63.57% |
59.31% |
62.82% |
| SG&A Expenses to Revenue |
|
7.84% |
8.39% |
9.53% |
8.89% |
7.30% |
10.58% |
11.62% |
9.54% |
10.93% |
11.57% |
15.81% |
| 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 |
|
7.84% |
7.32% |
9.53% |
8.89% |
8.07% |
11.27% |
11.58% |
13.34% |
18.66% |
30.11% |
54.82% |
| Earnings before Interest and Taxes (EBIT) |
|
33 |
42 |
43 |
50 |
47 |
55 |
125 |
146 |
148 |
77 |
-93 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
45 |
53 |
54 |
62 |
59 |
68 |
144 |
167 |
171 |
99 |
-69 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.48 |
5.35 |
7.28 |
4.58 |
3.45 |
2.94 |
2.86 |
3.10 |
2.53 |
1.04 |
0.72 |
| Price to Tangible Book Value (P/TBV) |
|
3.48 |
5.35 |
7.28 |
4.58 |
3.45 |
2.98 |
9.22 |
7.62 |
8.38 |
2.72 |
1.45 |
| Price to Revenue (P/Rev) |
|
1.24 |
2.46 |
3.54 |
2.45 |
2.20 |
1.95 |
2.94 |
2.96 |
2.58 |
1.23 |
0.96 |
| Price to Earnings (P/E) |
|
15.99 |
25.87 |
30.09 |
25.22 |
20.68 |
19.26 |
20.32 |
21.30 |
20.25 |
25.21 |
0.00 |
| Dividend Yield |
|
0.25% |
0.26% |
0.22% |
0.58% |
0.85% |
1.05% |
0.57% |
0.46% |
0.49% |
1.22% |
1.98% |
| Earnings Yield |
|
6.26% |
3.87% |
3.32% |
3.97% |
4.84% |
5.19% |
4.92% |
4.69% |
4.94% |
3.97% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.21 |
4.93 |
6.57 |
4.16 |
3.11 |
2.81 |
2.41 |
2.70 |
2.17 |
1.03 |
0.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.28 |
2.51 |
3.60 |
2.52 |
2.30 |
2.00 |
3.27 |
3.18 |
2.89 |
1.64 |
1.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.26 |
14.98 |
23.05 |
15.44 |
14.19 |
11.65 |
14.20 |
14.90 |
14.17 |
11.67 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.75 |
19.00 |
29.13 |
18.93 |
17.67 |
14.40 |
16.36 |
17.09 |
16.29 |
15.01 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.70 |
27.25 |
36.74 |
24.87 |
20.92 |
18.99 |
21.61 |
21.51 |
21.52 |
30.79 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.45 |
40.44 |
37.34 |
28.36 |
42.32 |
14.84 |
23.20 |
27.99 |
28.85 |
11.28 |
7.01 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
222.97 |
0.00 |
0.00 |
26.63 |
0.00 |
56.19 |
0.00 |
43.67 |
197.30 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.29 |
0.25 |
0.15 |
0.16 |
0.18 |
0.15 |
0.36 |
0.31 |
0.34 |
0.39 |
0.51 |
| Long-Term Debt to Equity |
|
0.26 |
0.22 |
0.14 |
0.16 |
0.18 |
0.15 |
0.36 |
0.30 |
0.33 |
0.38 |
0.34 |
| Financial Leverage |
|
0.03 |
0.11 |
0.12 |
0.13 |
0.15 |
0.11 |
0.25 |
0.28 |
0.28 |
0.33 |
0.41 |
| Leverage Ratio |
|
1.61 |
1.60 |
1.48 |
1.40 |
1.39 |
1.40 |
1.55 |
1.58 |
1.60 |
1.66 |
1.71 |
| Compound Leverage Factor |
|
1.88 |
1.70 |
1.82 |
1.37 |
1.35 |
1.34 |
1.50 |
1.52 |
1.53 |
1.48 |
1.83 |
| Debt to Total Capital |
|
22.36% |
19.75% |
12.70% |
13.71% |
15.09% |
13.19% |
26.59% |
23.60% |
25.28% |
27.99% |
33.62% |
| Short-Term Debt to Total Capital |
|
2.24% |
2.39% |
0.19% |
0.17% |
0.15% |
0.53% |
0.37% |
0.57% |
0.56% |
0.55% |
10.85% |
| Long-Term Debt to Total Capital |
|
20.13% |
17.36% |
12.51% |
13.55% |
14.94% |
12.66% |
26.23% |
23.03% |
24.72% |
27.43% |
22.77% |
| 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% |
-0.06% |
-0.11% |
-0.13% |
-0.14% |
-0.15% |
| Common Equity to Total Capital |
|
77.63% |
80.25% |
87.29% |
86.29% |
84.91% |
86.81% |
73.46% |
76.51% |
74.85% |
72.15% |
66.53% |
| Debt to EBITDA |
|
0.74 |
0.68 |
0.45 |
0.52 |
0.70 |
0.59 |
1.62 |
1.38 |
1.68 |
3.27 |
-5.25 |
| Net Debt to EBITDA |
|
0.31 |
0.29 |
0.40 |
0.44 |
0.64 |
0.27 |
1.43 |
1.06 |
1.55 |
2.95 |
-4.86 |
| Long-Term Debt to EBITDA |
|
0.67 |
0.59 |
0.45 |
0.51 |
0.69 |
0.56 |
1.60 |
1.35 |
1.65 |
3.21 |
-3.55 |
| Debt to NOPAT |
|
1.49 |
1.23 |
0.72 |
0.84 |
1.03 |
0.96 |
2.46 |
1.99 |
2.56 |
8.63 |
-5.48 |
| Net Debt to NOPAT |
|
0.63 |
0.53 |
0.63 |
0.71 |
0.95 |
0.44 |
2.18 |
1.53 |
2.35 |
7.77 |
-5.08 |
| Long-Term Debt to NOPAT |
|
1.34 |
1.08 |
0.71 |
0.83 |
1.02 |
0.92 |
2.43 |
1.94 |
2.50 |
8.46 |
-3.71 |
| Altman Z-Score |
|
6.50 |
9.24 |
13.77 |
10.70 |
8.37 |
7.58 |
4.56 |
5.35 |
4.22 |
2.53 |
1.60 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.05% |
-0.11% |
-0.16% |
-0.18% |
-0.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.42 |
3.00 |
3.24 |
4.13 |
4.69 |
4.17 |
4.13 |
4.31 |
4.51 |
5.91 |
2.61 |
| Quick Ratio |
|
0.83 |
0.75 |
0.90 |
1.17 |
1.13 |
1.47 |
1.29 |
1.49 |
1.43 |
1.88 |
0.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-12 |
-2.21 |
5.61 |
-0.06 |
-0.47 |
30 |
-476 |
44 |
-78 |
26 |
4.32 |
| Operating Cash Flow to CapEx |
|
61.13% |
118.00% |
158.97% |
107.84% |
117.88% |
317.09% |
186.25% |
196.23% |
151.60% |
143.69% |
267.17% |
| Free Cash Flow to Firm to Interest Expense |
|
-21.84 |
-1.71 |
4.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
34.95 |
15.24 |
28.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-22.22 |
2.32 |
10.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.85 |
1.52 |
1.49 |
1.45 |
1.21 |
1.15 |
0.89 |
0.71 |
0.66 |
0.50 |
0.41 |
| Accounts Receivable Turnover |
|
10.34 |
11.22 |
11.50 |
10.28 |
9.10 |
8.08 |
8.38 |
7.75 |
6.60 |
4.81 |
4.05 |
| Inventory Turnover |
|
5.78 |
3.68 |
3.16 |
2.90 |
2.33 |
2.14 |
2.21 |
1.98 |
1.67 |
1.17 |
0.90 |
| Fixed Asset Turnover |
|
4.44 |
3.61 |
3.55 |
3.36 |
2.91 |
3.04 |
3.69 |
3.53 |
3.36 |
2.43 |
1.66 |
| Accounts Payable Turnover |
|
12.62 |
10.78 |
10.10 |
10.56 |
10.43 |
9.93 |
10.19 |
8.81 |
7.60 |
5.96 |
5.57 |
| Days Sales Outstanding (DSO) |
|
35.29 |
32.54 |
31.74 |
35.49 |
40.11 |
45.17 |
43.54 |
47.07 |
55.32 |
75.94 |
90.05 |
| Days Inventory Outstanding (DIO) |
|
63.17 |
99.24 |
115.65 |
125.99 |
156.67 |
170.95 |
165.09 |
184.78 |
218.45 |
311.29 |
404.94 |
| Days Payable Outstanding (DPO) |
|
28.92 |
33.85 |
36.12 |
34.57 |
34.99 |
36.77 |
35.83 |
41.44 |
48.05 |
61.20 |
65.49 |
| Cash Conversion Cycle (CCC) |
|
69.54 |
97.93 |
111.27 |
126.91 |
161.79 |
179.35 |
172.80 |
190.41 |
225.72 |
326.03 |
429.50 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
130 |
162 |
190 |
228 |
269 |
281 |
851 |
923 |
1,113 |
1,124 |
1,053 |
| Invested Capital Turnover |
|
2.89 |
2.18 |
1.97 |
1.80 |
1.46 |
1.44 |
1.11 |
0.88 |
0.82 |
0.63 |
0.49 |
| Increase / (Decrease) in Invested Capital |
|
34 |
31 |
28 |
38 |
40 |
12 |
570 |
71 |
190 |
11 |
-71 |
| Enterprise Value (EV) |
|
419 |
798 |
1,250 |
949 |
835 |
790 |
2,048 |
2,489 |
2,417 |
1,154 |
852 |
| Market Capitalization |
|
405 |
782 |
1,228 |
922 |
797 |
772 |
1,841 |
2,313 |
2,155 |
864 |
517 |
| Book Value per Share |
|
$6.96 |
$8.78 |
$10.09 |
$11.95 |
$13.57 |
$15.52 |
$29.35 |
$33.95 |
$38.63 |
$38.00 |
$33.74 |
| Tangible Book Value per Share |
|
$6.96 |
$8.78 |
$10.09 |
$11.95 |
$13.57 |
$15.30 |
$9.09 |
$13.81 |
$11.68 |
$14.48 |
$16.82 |
| Total Capital |
|
150 |
182 |
193 |
233 |
272 |
302 |
878 |
976 |
1,136 |
1,156 |
1,080 |
| Total Debt |
|
33 |
36 |
25 |
32 |
41 |
40 |
233 |
230 |
287 |
324 |
363 |
| Total Long-Term Debt |
|
30 |
32 |
24 |
32 |
41 |
38 |
230 |
225 |
281 |
317 |
246 |
| Net Debt |
|
14 |
15 |
21 |
27 |
38 |
18 |
207 |
177 |
264 |
291 |
336 |
| Capital Expenditures (CapEx) |
|
31 |
17 |
21 |
31 |
17 |
17 |
47 |
45 |
55 |
71 |
45 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
56 |
77 |
90 |
113 |
142 |
149 |
260 |
306 |
388 |
435 |
421 |
| Debt-free Net Working Capital (DFNWC) |
|
57 |
78 |
94 |
118 |
145 |
171 |
282 |
354 |
407 |
460 |
440 |
| Net Working Capital (NWC) |
|
54 |
74 |
93 |
117 |
145 |
169 |
278 |
349 |
400 |
454 |
323 |
| Net Nonoperating Expense (NNE) |
|
-3.80 |
-1.91 |
-7.81 |
0.89 |
1.10 |
1.26 |
3.95 |
6.83 |
5.19 |
3.01 |
42 |
| Net Nonoperating Obligations (NNO) |
|
14 |
15 |
21 |
27 |
38 |
18 |
207 |
177 |
264 |
291 |
336 |
| Total Depreciation and Amortization (D&A) |
|
12 |
11 |
11 |
11 |
12 |
13 |
19 |
21 |
22 |
22 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
17.13% |
24.10% |
26.03% |
29.92% |
39.15% |
37.64% |
41.48% |
39.18% |
46.41% |
61.80% |
78.56% |
| Debt-free Net Working Capital to Revenue |
|
17.36% |
24.59% |
26.92% |
31.25% |
40.06% |
43.12% |
44.92% |
45.30% |
48.60% |
65.39% |
82.01% |
| Net Working Capital to Revenue |
|
16.34% |
23.22% |
26.81% |
31.15% |
39.95% |
42.72% |
44.41% |
44.58% |
47.84% |
64.48% |
60.16% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.48 |
$1.82 |
$2.44 |
$2.17 |
$2.27 |
$2.37 |
$4.37 |
$0.00 |
$4.82 |
$1.56 |
($4.99) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.69M |
16.71M |
16.80M |
16.96M |
34.10M |
16.92M |
20.72M |
0.00 |
22.06M |
22.02M |
21.36M |
| Adjusted Diluted Earnings per Share |
|
$1.48 |
$1.82 |
$2.44 |
$2.17 |
$2.27 |
$2.37 |
$4.34 |
$0.00 |
$4.80 |
$1.56 |
($4.99) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
16.69M |
16.64M |
16.80M |
16.96M |
34.10M |
16.92M |
20.98M |
0.00 |
22.17M |
22.02M |
21.36M |
| Adjusted Basic & Diluted Earnings per Share |
|
$1.48 |
$1.82 |
$2.44 |
$2.17 |
$2.27 |
$2.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
16.69M |
16.71M |
16.75M |
16.87M |
17.01M |
16.94M |
21.97M |
0.00 |
22.07M |
21.27M |
21.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
22 |
29 |
34 |
38 |
40 |
42 |
83 |
116 |
132 |
83 |
58 |
| Normalized NOPAT Margin |
|
6.84% |
9.20% |
9.79% |
10.15% |
11.00% |
10.52% |
13.17% |
14.79% |
15.82% |
11.77% |
10.90% |
| Pre Tax Income Margin |
|
11.73% |
14.05% |
15.18% |
13.02% |
12.66% |
13.30% |
19.32% |
17.92% |
16.94% |
9.73% |
-18.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
61.52 |
32.44 |
36.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
41.94 |
22.62 |
28.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
4.35 |
19.52 |
18.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-15.23 |
9.71 |
10.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
4.15% |
6.63% |
41.56% |
14.75% |
17.67% |
20.30% |
107.39% |
9.78% |
9.96% |
30.84% |
-9.58% |
| Augmented Payout Ratio |
|
62.98% |
11.49% |
52.71% |
20.98% |
31.82% |
31.23% |
108.23% |
10.44% |
10.71% |
172.36% |
-10.53% |