| DEI Shares Outstanding |
|
19,110,318.00 |
19,202,418.00 |
19,261,418.00 |
19,307,418.00 |
19,439,218.00 |
19,896,326.00 |
19,985,826.00 |
20,057,326.00 |
40,248,652.00 |
20,124,826.00 |
20,124,826.00 |
| DEI Adjusted Shares Outstanding |
|
19,110,318.00 |
19,202,418.00 |
19,261,418.00 |
19,307,418.00 |
19,439,218.00 |
19,896,326.00 |
19,985,826.00 |
20,057,326.00 |
40,248,652.00 |
20,124,826.00 |
20,124,826.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.29 |
0.26 |
0.22 |
0.29 |
0.26 |
0.25 |
0.27 |
0.30 |
0.13 |
0.26 |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
35.39% |
-16.35% |
-13.74% |
0.06% |
0.40% |
24.97% |
3.13% |
12.65% |
-18.15% |
0.28% |
-0.77% |
| EBITDA Growth |
|
219.22% |
-15.80% |
-14.55% |
14.10% |
-13.92% |
-4.47% |
9.09% |
24.97% |
-17.90% |
-1.51% |
-10.00% |
| EBIT Growth |
|
245.39% |
-15.49% |
-14.76% |
15.58% |
-13.83% |
-5.79% |
8.39% |
25.99% |
-18.39% |
-1.62% |
-10.17% |
| NOPAT Growth |
|
181.43% |
-10.65% |
-20.27% |
3.99% |
16.39% |
-6.24% |
8.91% |
17.20% |
-11.87% |
-14.60% |
-8.06% |
| Net Income Growth |
|
150.94% |
-8.48% |
-16.24% |
33.52% |
-8.52% |
-1.34% |
6.28% |
10.48% |
-11.10% |
-2.27% |
-10.39% |
| EPS Growth |
|
141.67% |
-10.34% |
-15.38% |
31.82% |
-6.90% |
-7.41% |
8.00% |
7.41% |
-10.34% |
-3.85% |
-12.00% |
| Operating Cash Flow Growth |
|
-25.99% |
63.94% |
-16.72% |
-47.64% |
62.64% |
49.60% |
-2.72% |
6.14% |
-33.92% |
-10.05% |
0.34% |
| Free Cash Flow Firm Growth |
|
-18.94% |
60.26% |
-18.22% |
-54.51% |
50.35% |
-211.27% |
238.86% |
-102.97% |
11,959.94% |
-158.11% |
154.63% |
| Invested Capital Growth |
|
171.85% |
-27.48% |
-35.57% |
136.85% |
45.58% |
164.43% |
-0.96% |
45.57% |
-67.27% |
237.36% |
-7.95% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
60.23% |
58.76% |
62.16% |
61.06% |
66.11% |
55.32% |
52.28% |
52.72% |
53.39% |
50.28% |
50.07% |
| EBITDA Margin |
|
30.74% |
30.94% |
30.65% |
34.95% |
29.96% |
22.90% |
24.23% |
26.88% |
26.96% |
26.48% |
24.01% |
| Operating Margin |
|
29.80% |
30.66% |
28.84% |
25.94% |
29.50% |
22.24% |
23.37% |
25.93% |
25.63% |
21.97% |
20.41% |
| EBIT Margin |
|
29.80% |
30.11% |
29.76% |
34.38% |
29.50% |
22.24% |
23.37% |
26.14% |
26.06% |
25.57% |
23.15% |
| Profit (Net Income) Margin |
|
21.91% |
23.98% |
23.28% |
31.07% |
28.31% |
22.35% |
23.03% |
22.59% |
24.53% |
23.91% |
21.59% |
| Tax Burden Percent |
|
76.67% |
79.63% |
78.24% |
90.38% |
92.14% |
91.71% |
92.14% |
86.40% |
94.13% |
93.50% |
93.27% |
| Interest Burden Percent |
|
95.90% |
100.00% |
100.00% |
100.00% |
104.15% |
109.58% |
106.94% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
23.33% |
20.37% |
21.76% |
9.62% |
7.86% |
8.29% |
7.86% |
13.60% |
5.88% |
6.50% |
6.73% |
| Return on Invested Capital (ROIC) |
|
265.57% |
188.13% |
217.00% |
170.96% |
115.23% |
50.01% |
37.71% |
36.17% |
40.52% |
32.09% |
19.92% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
266.77% |
188.60% |
216.34% |
163.59% |
114.00% |
46.39% |
33.91% |
35.50% |
39.72% |
25.04% |
5.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-240.30% |
-165.46% |
-197.51% |
-144.43% |
-90.78% |
-26.41% |
-13.82% |
-10.78% |
-18.27% |
-10.69% |
-0.93% |
| Return on Equity (ROE) |
|
25.27% |
22.68% |
19.49% |
26.53% |
24.45% |
23.60% |
23.90% |
25.39% |
22.25% |
21.40% |
18.98% |
| Cash Return on Invested Capital (CROIC) |
|
173.14% |
219.99% |
260.26% |
89.70% |
78.11% |
-40.23% |
38.68% |
-0.94% |
141.89% |
-76.45% |
28.19% |
| Operating Return on Assets (OROA) |
|
24.87% |
20.81% |
18.14% |
22.03% |
20.05% |
17.66% |
17.20% |
21.00% |
17.32% |
17.44% |
15.93% |
| Return on Assets (ROA) |
|
18.29% |
16.57% |
14.19% |
19.91% |
19.24% |
17.75% |
16.95% |
18.15% |
16.30% |
16.31% |
14.86% |
| Return on Common Equity (ROCE) |
|
25.27% |
22.68% |
19.49% |
26.53% |
24.45% |
23.60% |
23.90% |
25.39% |
22.25% |
21.40% |
18.98% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.47% |
22.97% |
19.75% |
26.70% |
24.47% |
23.09% |
23.28% |
25.07% |
22.21% |
21.10% |
19.06% |
| Net Operating Profit after Tax (NOPAT) |
|
5.72 |
5.11 |
4.07 |
4.24 |
4.93 |
4.62 |
5.03 |
5.90 |
5.20 |
4.44 |
4.08 |
| NOPAT Margin |
|
22.85% |
24.41% |
22.56% |
23.45% |
27.18% |
20.39% |
21.54% |
22.41% |
24.13% |
20.55% |
19.04% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.20% |
-0.47% |
0.66% |
7.37% |
1.22% |
3.63% |
3.80% |
0.67% |
0.80% |
7.05% |
14.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
21.84% |
18.13% |
16.80% |
| Cost of Revenue to Revenue |
|
39.77% |
41.24% |
37.84% |
38.94% |
33.89% |
44.68% |
47.72% |
47.28% |
46.61% |
49.72% |
49.93% |
| SG&A Expenses to Revenue |
|
7.73% |
8.44% |
7.72% |
9.28% |
8.96% |
9.21% |
7.80% |
6.08% |
7.07% |
6.56% |
7.85% |
| R&D to Revenue |
|
18.14% |
14.06% |
19.48% |
18.92% |
20.66% |
18.47% |
16.95% |
15.37% |
16.22% |
16.37% |
15.81% |
| Operating Expenses to Revenue |
|
30.43% |
28.11% |
33.32% |
35.12% |
36.61% |
33.08% |
28.91% |
26.79% |
27.76% |
28.30% |
29.66% |
| Earnings before Interest and Taxes (EBIT) |
|
7.46 |
6.30 |
5.37 |
6.21 |
5.35 |
5.04 |
5.46 |
6.88 |
5.62 |
5.53 |
4.96 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.69 |
6.48 |
5.53 |
6.31 |
5.43 |
5.19 |
5.66 |
7.08 |
5.81 |
5.72 |
5.15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.14 |
0.83 |
0.93 |
1.20 |
1.11 |
1.27 |
1.50 |
1.92 |
1.41 |
1.44 |
1.64 |
| Price to Tangible Book Value (P/TBV) |
|
1.50 |
1.10 |
1.25 |
1.62 |
1.50 |
2.10 |
2.43 |
2.99 |
2.15 |
2.15 |
2.42 |
| Price to Revenue (P/Rev) |
|
1.02 |
0.86 |
1.10 |
1.40 |
1.29 |
1.23 |
1.49 |
1.73 |
1.56 |
1.63 |
1.85 |
| Price to Earnings (P/E) |
|
4.66 |
3.60 |
4.72 |
4.49 |
4.55 |
5.51 |
6.46 |
7.68 |
6.37 |
6.82 |
8.58 |
| Dividend Yield |
|
35.50% |
31.76% |
26.13% |
24.46% |
24.78% |
18.11% |
13.74% |
11.38% |
15.48% |
13.71% |
12.15% |
| Earnings Yield |
|
21.47% |
27.80% |
21.18% |
22.27% |
21.97% |
18.15% |
15.48% |
13.03% |
15.70% |
14.67% |
11.65% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.99 |
0.00 |
0.02 |
2.20 |
1.47 |
1.45 |
1.88 |
2.13 |
2.56 |
1.50 |
1.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.25 |
0.00 |
0.00 |
0.42 |
0.41 |
0.86 |
1.07 |
1.57 |
0.75 |
1.48 |
1.64 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.82 |
0.00 |
0.01 |
1.21 |
1.37 |
3.73 |
4.40 |
5.83 |
2.79 |
5.61 |
6.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.84 |
0.00 |
0.01 |
1.23 |
1.39 |
3.85 |
4.56 |
5.99 |
2.88 |
5.80 |
7.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
1.10 |
0.00 |
0.01 |
1.81 |
1.51 |
4.19 |
4.95 |
6.99 |
3.12 |
7.22 |
8.60 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.63 |
0.00 |
0.01 |
2.79 |
1.67 |
2.90 |
3.84 |
5.98 |
3.56 |
7.82 |
8.53 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.68 |
0.00 |
0.01 |
3.45 |
2.23 |
0.00 |
4.83 |
0.00 |
0.89 |
0.00 |
6.07 |
| 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 |
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 |
0.00 |
| Financial Leverage |
|
-0.90 |
-0.88 |
-0.91 |
-0.88 |
-0.80 |
-0.57 |
-0.41 |
-0.30 |
-0.46 |
-0.43 |
-0.16 |
| Leverage Ratio |
|
1.38 |
1.37 |
1.37 |
1.33 |
1.27 |
1.33 |
1.41 |
1.40 |
1.36 |
1.31 |
1.28 |
| Compound Leverage Factor |
|
1.33 |
1.37 |
1.37 |
1.33 |
1.32 |
1.46 |
1.51 |
1.40 |
1.36 |
1.31 |
1.28 |
| 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% |
| 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 |
|
0.00% |
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 |
|
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
4.13 |
3.20 |
3.30 |
4.30 |
4.72 |
3.46 |
3.93 |
4.86 |
4.31 |
4.74 |
5.49 |
| 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 |
|
3.45 |
3.39 |
3.84 |
4.31 |
5.44 |
3.14 |
3.49 |
3.64 |
3.92 |
4.41 |
5.78 |
| Quick Ratio |
|
3.36 |
2.97 |
3.57 |
3.96 |
4.76 |
1.99 |
1.79 |
0.78 |
1.51 |
1.22 |
2.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3.73 |
5.97 |
4.89 |
2.22 |
3.34 |
-3.72 |
5.16 |
-0.15 |
18 |
-11 |
5.78 |
| Operating Cash Flow to CapEx |
|
1,910.95% |
4,313.01% |
7,711.76% |
3,867.61% |
9,708.70% |
12,848.08% |
9,557.35% |
8,731.65% |
3,506.15% |
6,406.25% |
41,140.00% |
| 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 |
|
0.83 |
0.69 |
0.61 |
0.64 |
0.68 |
0.79 |
0.74 |
0.80 |
0.66 |
0.68 |
0.69 |
| Accounts Receivable Turnover |
|
13.04 |
14.91 |
92.81 |
35.45 |
25.85 |
10.74 |
11.90 |
0.00 |
0.00 |
9.29 |
8.95 |
| Inventory Turnover |
|
995.00 |
908.42 |
975.86 |
1,562.89 |
1,536.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
39.46 |
34.62 |
33.15 |
51.61 |
99.10 |
136.94 |
143.40 |
157.67 |
107.76 |
98.01 |
115.30 |
| Accounts Payable Turnover |
|
4.83 |
3.49 |
5.35 |
14.05 |
4.73 |
3.66 |
3.16 |
6.19 |
5.35 |
3.80 |
4.30 |
| Days Sales Outstanding (DSO) |
|
27.98 |
24.49 |
3.93 |
10.30 |
14.12 |
33.97 |
30.67 |
0.00 |
0.00 |
39.28 |
40.79 |
| Days Inventory Outstanding (DIO) |
|
0.37 |
0.40 |
0.37 |
0.23 |
0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
75.60 |
104.57 |
68.18 |
25.98 |
77.15 |
99.70 |
115.69 |
59.00 |
68.21 |
96.01 |
84.80 |
| Cash Conversion Cycle (CCC) |
|
-47.26 |
-79.68 |
-63.87 |
-15.45 |
-62.79 |
-65.73 |
-85.02 |
-59.00 |
-68.21 |
-56.72 |
-44.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3.15 |
2.28 |
1.47 |
3.48 |
5.07 |
13 |
13 |
19 |
6.33 |
21 |
20 |
| Invested Capital Turnover |
|
11.62 |
7.71 |
9.62 |
7.29 |
4.24 |
2.45 |
1.75 |
1.61 |
1.68 |
1.56 |
1.05 |
| Increase / (Decrease) in Invested Capital |
|
1.99 |
-0.87 |
-0.81 |
2.01 |
1.59 |
8.34 |
-0.13 |
6.05 |
-13 |
15 |
-1.70 |
| Enterprise Value (EV) |
|
6.27 |
-1.51 |
0.03 |
7.66 |
7.46 |
19 |
25 |
41 |
16 |
32 |
35 |
| Market Capitalization |
|
26 |
18 |
20 |
25 |
23 |
28 |
35 |
46 |
34 |
35 |
40 |
| Book Value per Share |
|
$1.19 |
$1.14 |
$1.11 |
$1.09 |
$1.09 |
$1.13 |
$1.16 |
$1.19 |
$1.19 |
$1.22 |
$1.21 |
| Tangible Book Value per Share |
|
$0.90 |
$0.86 |
$0.83 |
$0.81 |
$0.81 |
$0.68 |
$0.72 |
$0.76 |
$0.78 |
$0.81 |
$0.82 |
| Total Capital |
|
22 |
22 |
21 |
21 |
21 |
22 |
23 |
24 |
24 |
24 |
24 |
| 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 |
|
-19 |
-20 |
-20 |
-18 |
-16 |
-8.52 |
-9.84 |
-4.39 |
-17 |
-3.14 |
-4.65 |
| Capital Expenditures (CapEx) |
|
0.20 |
0.15 |
0.07 |
0.07 |
0.05 |
0.05 |
0.07 |
0.08 |
0.13 |
0.06 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.70 |
-3.39 |
-3.77 |
-2.07 |
-0.53 |
4.61 |
4.21 |
11 |
-2.35 |
12 |
11 |
| Debt-free Net Working Capital (DFNWC) |
|
15 |
15 |
15 |
15 |
15 |
13 |
14 |
15 |
15 |
15 |
16 |
| Net Working Capital (NWC) |
|
15 |
15 |
15 |
15 |
15 |
13 |
14 |
15 |
15 |
15 |
16 |
| Net Nonoperating Expense (NNE) |
|
0.23 |
0.09 |
-0.13 |
-1.38 |
-0.20 |
-0.44 |
-0.35 |
-0.05 |
-0.09 |
-0.73 |
-0.55 |
| Net Nonoperating Obligations (NNO) |
|
-19 |
-20 |
-20 |
-18 |
-16 |
-8.52 |
-9.84 |
-4.39 |
-17 |
-3.14 |
-4.65 |
| Total Depreciation and Amortization (D&A) |
|
0.23 |
0.17 |
0.16 |
0.10 |
0.08 |
0.15 |
0.20 |
0.19 |
0.19 |
0.20 |
0.19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.78% |
-16.20% |
-20.86% |
-11.48% |
-2.94% |
20.36% |
18.02% |
39.91% |
-10.92% |
55.99% |
51.29% |
| Debt-free Net Working Capital to Revenue |
|
59.92% |
70.40% |
84.30% |
82.61% |
84.21% |
57.40% |
60.10% |
56.58% |
70.19% |
70.52% |
72.95% |
| Net Working Capital to Revenue |
|
59.92% |
70.40% |
84.30% |
82.61% |
84.21% |
57.40% |
60.10% |
56.58% |
70.19% |
70.52% |
72.95% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.29 |
$0.26 |
$0.22 |
$0.29 |
$0.27 |
$0.26 |
$0.27 |
$0.30 |
$0.00 |
$0.26 |
$0.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
18.95M |
19.18M |
19.23M |
19.29M |
19.34M |
19.75M |
19.91M |
20.01M |
0.00 |
20.16M |
20.30M |
| Adjusted Diluted Earnings per Share |
|
$0.29 |
$0.26 |
$0.22 |
$0.29 |
$0.27 |
$0.25 |
$0.27 |
$0.29 |
$0.00 |
$0.25 |
$0.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
19.03M |
19.28M |
19.31M |
19.56M |
19.56M |
19.96M |
20.14M |
20.27M |
0.00 |
20.47M |
20.58M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.29 |
$0.26 |
$0.22 |
$0.29 |
$0.27 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
19.11M |
19.20M |
19.26M |
19.31M |
19.44M |
19.90M |
19.99M |
20.06M |
0.00 |
20.12M |
20.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.72 |
5.11 |
4.07 |
4.24 |
4.93 |
4.62 |
5.03 |
5.90 |
5.20 |
4.44 |
4.08 |
| Normalized NOPAT Margin |
|
22.85% |
24.41% |
22.56% |
23.45% |
27.18% |
20.39% |
21.54% |
22.41% |
24.13% |
20.55% |
19.04% |
| Pre Tax Income Margin |
|
28.58% |
30.11% |
29.76% |
34.38% |
30.73% |
24.37% |
24.99% |
26.14% |
26.06% |
25.57% |
23.15% |
| 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 |
|
82.87% |
114.75% |
123.53% |
110.00% |
112.95% |
99.92% |
88.71% |
87.39% |
98.87% |
93.65% |
105.14% |
| Augmented Payout Ratio |
|
82.87% |
114.75% |
123.53% |
110.00% |
112.95% |
99.92% |
88.71% |
87.39% |
98.87% |
93.65% |
105.14% |