| DEI Shares Outstanding |
|
4,844,845.00 |
4,837,010.00 |
4,842,010.00 |
4,846,010.00 |
4,846,010.00 |
4,833,232.00 |
4,833,714.00 |
- |
- |
4,837,166.00 |
4,837,166.00 |
| DEI Adjusted Shares Outstanding |
|
4,844,845.00 |
4,837,010.00 |
4,842,010.00 |
4,846,010.00 |
4,846,010.00 |
4,833,232.00 |
4,833,714.00 |
- |
- |
4,837,166.00 |
4,837,166.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
2.54 |
2.68 |
2.87 |
2.99 |
3.00 |
2.42 |
3.00 |
- |
- |
3.11 |
3.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.37% |
2.20% |
5.43% |
-11.36% |
-4.00% |
-15.92% |
26.31% |
41.75% |
-22.09% |
-13.18% |
1.76% |
| EBITDA Growth |
|
-15.10% |
8.49% |
4.51% |
-14.41% |
-3.40% |
-17.29% |
26.10% |
54.60% |
-27.72% |
-13.75% |
-0.49% |
| EBIT Growth |
|
-15.40% |
7.12% |
5.76% |
-13.69% |
-2.57% |
-17.86% |
28.13% |
57.05% |
-27.79% |
-12.90% |
-1.27% |
| NOPAT Growth |
|
-14.64% |
7.41% |
8.45% |
1.69% |
-0.15% |
-19.67% |
29.36% |
58.69% |
-27.87% |
-13.79% |
1.68% |
| Net Income Growth |
|
-14.45% |
5.34% |
7.44% |
4.28% |
0.13% |
-19.50% |
24.06% |
56.43% |
-24.54% |
-12.03% |
0.89% |
| EPS Growth |
|
-14.24% |
5.93% |
7.09% |
4.18% |
0.33% |
-19.33% |
23.97% |
56.67% |
-24.68% |
-12.15% |
0.96% |
| Operating Cash Flow Growth |
|
-3.77% |
-13.49% |
22.40% |
-6.16% |
11.79% |
-15.92% |
-6.44% |
52.69% |
-4.42% |
-21.58% |
16.40% |
| Free Cash Flow Firm Growth |
|
-4.06% |
-19.63% |
27.10% |
-1.44% |
12.96% |
-16.26% |
-18.74% |
77.84% |
-3.42% |
-29.89% |
11.85% |
| Invested Capital Growth |
|
-19.55% |
27.46% |
0.07% |
5.03% |
-14.74% |
-20.60% |
66.49% |
43.93% |
-8.66% |
13.17% |
3.48% |
| Revenue Q/Q Growth |
|
-5.04% |
2.73% |
3.63% |
-8.03% |
2.26% |
-1.33% |
3.28% |
18.89% |
-16.09% |
0.73% |
1.48% |
| EBITDA Q/Q Growth |
|
-8.96% |
4.78% |
5.69% |
-11.69% |
3.90% |
-0.94% |
3.00% |
22.82% |
-20.43% |
1.67% |
4.06% |
| EBIT Q/Q Growth |
|
-9.32% |
4.75% |
6.17% |
-11.76% |
4.24% |
-1.06% |
3.67% |
23.09% |
-20.73% |
2.05% |
3.15% |
| NOPAT Q/Q Growth |
|
-8.61% |
4.29% |
6.96% |
-7.96% |
4.27% |
-1.40% |
5.37% |
25.10% |
-22.39% |
0.84% |
7.85% |
| Net Income Q/Q Growth |
|
-7.95% |
3.41% |
6.55% |
-6.59% |
3.62% |
-1.95% |
4.93% |
24.16% |
-20.51% |
0.53% |
7.31% |
| EPS Q/Q Growth |
|
-7.66% |
3.47% |
6.30% |
-6.56% |
3.81% |
-2.02% |
4.90% |
24.01% |
-20.63% |
0.65% |
7.53% |
| Operating Cash Flow Q/Q Growth |
|
-10.12% |
-7.74% |
19.36% |
-8.32% |
5.44% |
12.40% |
-10.25% |
5.16% |
-6.22% |
-4.34% |
13.67% |
| Free Cash Flow Firm Q/Q Growth |
|
-10.93% |
-12.32% |
24.59% |
-7.05% |
3.83% |
13.80% |
-20.33% |
14.35% |
-7.17% |
-4.72% |
17.07% |
| Invested Capital Q/Q Growth |
|
1.42% |
32.77% |
3.83% |
1.54% |
1.92% |
-20.27% |
21.74% |
38.81% |
5.62% |
10.57% |
3.09% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
76.13% |
78.54% |
78.99% |
80.30% |
80.76% |
80.71% |
76.79% |
78.92% |
77.28% |
83.63% |
78.73% |
| EBITDA Margin |
|
61.83% |
65.64% |
65.06% |
62.82% |
63.22% |
62.18% |
62.08% |
67.71% |
62.81% |
62.40% |
61.02% |
| Operating Margin |
|
58.76% |
61.59% |
61.78% |
60.16% |
61.05% |
59.64% |
60.51% |
67.04% |
62.14% |
61.81% |
60.46% |
| EBIT Margin |
|
58.76% |
61.59% |
61.78% |
60.16% |
61.05% |
59.64% |
60.51% |
67.04% |
62.14% |
62.34% |
60.48% |
| Profit (Net Income) Margin |
|
44.35% |
45.71% |
46.59% |
54.80% |
57.16% |
54.73% |
53.76% |
59.33% |
57.46% |
58.22% |
57.72% |
| Tax Burden Percent |
|
67.63% |
67.81% |
69.53% |
81.92% |
83.96% |
82.11% |
82.90% |
83.77% |
83.67% |
83.51% |
85.31% |
| Interest Burden Percent |
|
111.61% |
109.46% |
108.45% |
111.21% |
111.52% |
111.76% |
107.17% |
105.65% |
110.52% |
111.84% |
111.88% |
| Effective Tax Rate |
|
32.37% |
32.19% |
30.47% |
18.08% |
16.04% |
17.89% |
17.10% |
16.23% |
16.33% |
16.49% |
14.69% |
| Return on Invested Capital (ROIC) |
|
154.96% |
164.13% |
158.78% |
157.44% |
165.64% |
161.17% |
176.78% |
184.07% |
117.60% |
99.62% |
93.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
153.64% |
162.87% |
157.45% |
155.52% |
163.58% |
159.36% |
175.16% |
181.83% |
114.53% |
96.24% |
90.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-143.12% |
-150.64% |
-143.24% |
-140.29% |
-147.57% |
-145.46% |
-155.36% |
-149.60% |
-91.78% |
-76.06% |
-68.55% |
| Return on Equity (ROE) |
|
11.84% |
13.49% |
15.53% |
17.15% |
18.07% |
15.71% |
21.42% |
34.48% |
25.82% |
23.57% |
25.22% |
| Cash Return on Invested Capital (CROIC) |
|
176.63% |
139.99% |
158.71% |
152.53% |
181.55% |
184.14% |
126.87% |
148.05% |
126.65% |
87.26% |
90.35% |
| Operating Return on Assets (OROA) |
|
15.44% |
17.93% |
20.36% |
18.62% |
19.02% |
16.77% |
23.33% |
37.51% |
27.23% |
24.61% |
25.55% |
| Return on Assets (ROA) |
|
11.65% |
13.31% |
15.36% |
16.96% |
17.81% |
15.39% |
20.73% |
33.20% |
25.18% |
22.99% |
24.39% |
| Return on Common Equity (ROCE) |
|
11.84% |
13.49% |
15.53% |
17.15% |
18.07% |
15.71% |
21.42% |
34.48% |
25.82% |
23.57% |
25.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.38% |
13.97% |
16.09% |
17.53% |
18.63% |
16.50% |
22.47% |
33.83% |
26.12% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
12 |
13 |
13 |
13 |
10 |
14 |
21 |
15 |
13 |
14 |
| NOPAT Margin |
|
39.74% |
41.76% |
42.96% |
49.28% |
51.26% |
48.98% |
50.16% |
56.15% |
51.99% |
51.62% |
51.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.32% |
1.26% |
1.33% |
1.92% |
2.07% |
1.81% |
1.62% |
2.24% |
3.07% |
3.38% |
3.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
21.45% |
23.32% |
| Cost of Revenue to Revenue |
|
23.87% |
21.46% |
21.01% |
19.70% |
19.24% |
19.29% |
23.21% |
21.08% |
22.76% |
16.37% |
21.27% |
| SG&A Expenses to Revenue |
|
6.32% |
5.15% |
4.81% |
4.62% |
5.18% |
6.16% |
5.44% |
5.13% |
5.94% |
7.77% |
6.27% |
| R&D to Revenue |
|
11.04% |
11.81% |
12.40% |
15.52% |
14.52% |
14.91% |
10.84% |
6.75% |
9.16% |
14.05% |
12.00% |
| Operating Expenses to Revenue |
|
17.37% |
16.96% |
17.21% |
20.14% |
19.71% |
21.07% |
16.29% |
11.89% |
15.11% |
21.82% |
18.27% |
| Earnings before Interest and Taxes (EBIT) |
|
16 |
17 |
18 |
16 |
16 |
13 |
16 |
26 |
19 |
16 |
16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
17 |
19 |
19 |
17 |
16 |
13 |
17 |
26 |
19 |
16 |
16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.69 |
2.83 |
3.20 |
4.11 |
2.45 |
3.90 |
3.53 |
5.54 |
6.48 |
4.66 |
5.44 |
| Price to Tangible Book Value (P/TBV) |
|
1.69 |
2.83 |
3.20 |
4.11 |
2.45 |
3.90 |
3.53 |
5.54 |
6.48 |
4.66 |
5.44 |
| Price to Revenue (P/Rev) |
|
6.06 |
9.25 |
9.27 |
12.84 |
7.53 |
12.94 |
8.44 |
9.71 |
14.27 |
11.22 |
12.03 |
| Price to Earnings (P/E) |
|
13.67 |
20.24 |
19.89 |
23.43 |
13.16 |
23.64 |
15.69 |
16.37 |
24.83 |
19.27 |
20.85 |
| Dividend Yield |
|
11.53% |
7.38% |
7.00% |
5.70% |
10.14% |
6.99% |
8.49% |
5.20% |
4.55% |
6.66% |
6.11% |
| Earnings Yield |
|
7.32% |
4.94% |
5.03% |
4.27% |
7.60% |
4.23% |
6.37% |
6.11% |
4.03% |
5.19% |
4.80% |
| Enterprise Value to Invested Capital (EV/IC) |
|
11.85 |
21.98 |
24.54 |
31.29 |
16.64 |
36.77 |
17.98 |
23.11 |
29.59 |
17.02 |
18.55 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.71 |
6.27 |
6.64 |
10.03 |
4.74 |
9.89 |
6.38 |
8.32 |
12.49 |
9.37 |
10.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.38 |
9.55 |
10.21 |
15.97 |
7.50 |
15.91 |
10.27 |
12.29 |
19.88 |
15.01 |
17.01 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.61 |
10.18 |
10.75 |
16.68 |
7.76 |
16.58 |
10.54 |
12.41 |
20.10 |
15.02 |
17.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.82 |
15.01 |
15.46 |
20.36 |
9.25 |
20.20 |
12.71 |
14.82 |
24.02 |
18.14 |
20.12 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.25 |
14.34 |
13.09 |
18.68 |
7.58 |
15.81 |
13.76 |
16.67 |
20.40 |
16.93 |
16.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.98 |
17.60 |
15.47 |
21.02 |
8.44 |
17.68 |
17.71 |
18.42 |
22.31 |
20.71 |
20.89 |
| 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 |
|
-0.93 |
-0.92 |
-0.91 |
-0.90 |
-0.90 |
-0.91 |
-0.89 |
-0.82 |
-0.80 |
-0.79 |
-0.76 |
| Leverage Ratio |
|
1.02 |
1.01 |
1.01 |
1.01 |
1.01 |
1.02 |
1.03 |
1.04 |
1.03 |
1.03 |
1.03 |
| Compound Leverage Factor |
|
1.13 |
1.11 |
1.10 |
1.12 |
1.13 |
1.14 |
1.11 |
1.10 |
1.13 |
1.15 |
1.16 |
| 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 |
|
65.72 |
146.04 |
170.33 |
246.43 |
78.84 |
105.35 |
49.90 |
105.73 |
213.50 |
89.55 |
92.06 |
| 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 |
|
21.02 |
32.13 |
33.03 |
32.84 |
43.19 |
23.71 |
16.90 |
16.80 |
32.05 |
28.40 |
28.21 |
| Quick Ratio |
|
18.54 |
28.51 |
28.70 |
26.76 |
37.48 |
19.54 |
14.65 |
12.93 |
24.47 |
21.66 |
20.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
13 |
10 |
13 |
13 |
14 |
12 |
9.72 |
17 |
17 |
12 |
13 |
| Operating Cash Flow to CapEx |
|
4,980.95% |
2,381.36% |
2,505.28% |
20,829.11% |
30,544.71% |
21,306.35% |
2,580.32% |
2,040.15% |
109,063.48% |
1,138.36% |
760.94% |
| 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 |
|
0.26 |
0.29 |
0.33 |
0.31 |
0.31 |
0.28 |
0.39 |
0.56 |
0.44 |
0.39 |
0.42 |
| Accounts Receivable Turnover |
|
10.64 |
9.97 |
9.44 |
9.00 |
8.93 |
9.17 |
8.09 |
6.81 |
6.17 |
7.68 |
7.53 |
| Inventory Turnover |
|
1.90 |
1.85 |
1.79 |
1.32 |
1.20 |
1.06 |
1.39 |
1.40 |
1.00 |
0.58 |
0.77 |
| Fixed Asset Turnover |
|
14.04 |
18.25 |
21.81 |
23.85 |
34.40 |
46.49 |
0.00 |
0.00 |
0.00 |
0.00 |
31.22 |
| Accounts Payable Turnover |
|
19.55 |
17.51 |
15.86 |
13.20 |
17.39 |
15.74 |
9.79 |
13.16 |
33.17 |
24.78 |
22.70 |
| Days Sales Outstanding (DSO) |
|
34.29 |
36.60 |
38.66 |
40.57 |
40.86 |
39.79 |
45.10 |
53.57 |
59.20 |
47.50 |
48.50 |
| Days Inventory Outstanding (DIO) |
|
191.63 |
197.07 |
203.85 |
276.94 |
304.19 |
344.73 |
261.94 |
260.44 |
365.31 |
629.38 |
473.63 |
| Days Payable Outstanding (DPO) |
|
18.67 |
20.85 |
23.01 |
27.65 |
20.98 |
23.18 |
37.30 |
27.73 |
11.00 |
14.73 |
16.08 |
| Cash Conversion Cycle (CCC) |
|
207.25 |
212.82 |
219.49 |
289.86 |
324.06 |
361.34 |
269.74 |
286.28 |
413.51 |
662.14 |
506.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6.34 |
8.08 |
8.08 |
8.49 |
7.24 |
5.75 |
9.57 |
14 |
13 |
14 |
15 |
| Invested Capital Turnover |
|
3.90 |
3.93 |
3.70 |
3.19 |
3.23 |
3.29 |
3.52 |
3.28 |
2.26 |
1.93 |
1.82 |
| Increase / (Decrease) in Invested Capital |
|
-1.54 |
1.74 |
0.01 |
0.41 |
-1.25 |
-1.49 |
3.82 |
4.20 |
-1.19 |
1.66 |
0.50 |
| Enterprise Value (EV) |
|
75 |
178 |
198 |
266 |
120 |
211 |
172 |
318 |
372 |
242 |
273 |
| Market Capitalization |
|
168 |
262 |
277 |
340 |
191 |
276 |
228 |
372 |
425 |
290 |
317 |
| Book Value per Share |
|
$20.49 |
$19.16 |
$17.85 |
$17.08 |
$16.09 |
$14.67 |
$13.36 |
$13.89 |
$13.57 |
$12.87 |
$12.04 |
| Tangible Book Value per Share |
|
$20.49 |
$19.16 |
$17.85 |
$17.08 |
$16.09 |
$14.67 |
$13.36 |
$13.89 |
$13.57 |
$12.87 |
$12.04 |
| Total Capital |
|
99 |
93 |
86 |
83 |
78 |
71 |
65 |
67 |
66 |
62 |
58 |
| 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 |
|
-93 |
-85 |
-78 |
-74 |
-71 |
-65 |
-56 |
-53 |
-53 |
-48 |
-44 |
| Capital Expenditures (CapEx) |
|
0.29 |
0.52 |
0.60 |
0.07 |
0.05 |
0.06 |
0.48 |
0.94 |
0.02 |
1.26 |
2.19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
4.59 |
6.31 |
6.18 |
7.24 |
6.44 |
5.23 |
7.76 |
12 |
9.96 |
10 |
11 |
| Debt-free Net Working Capital (DFNWC) |
|
32 |
34 |
32 |
27 |
34 |
23 |
39 |
29 |
32 |
32 |
31 |
| Net Working Capital (NWC) |
|
32 |
34 |
32 |
27 |
34 |
23 |
39 |
29 |
32 |
32 |
31 |
| Net Nonoperating Expense (NNE) |
|
-1.28 |
-1.12 |
-1.08 |
-1.46 |
-1.50 |
-1.23 |
-0.97 |
-1.21 |
-1.63 |
-1.71 |
-1.62 |
| Net Nonoperating Obligations (NNO) |
|
-93 |
-85 |
-78 |
-74 |
-71 |
-65 |
-55 |
-53 |
-53 |
-48 |
-44 |
| Total Depreciation and Amortization (D&A) |
|
0.85 |
1.15 |
0.98 |
0.71 |
0.55 |
0.54 |
0.42 |
0.26 |
0.20 |
0.02 |
0.14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.58% |
22.27% |
20.71% |
27.35% |
25.33% |
24.47% |
28.75% |
30.77% |
33.41% |
39.82% |
42.58% |
| Debt-free Net Working Capital to Revenue |
|
114.83% |
120.38% |
106.17% |
100.50% |
132.17% |
109.22% |
144.69% |
75.69% |
107.90% |
123.79% |
117.92% |
| Net Working Capital to Revenue |
|
114.83% |
120.38% |
106.17% |
100.50% |
132.17% |
109.22% |
144.69% |
75.69% |
107.90% |
123.79% |
117.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.53 |
$2.68 |
$2.87 |
$3.00 |
$3.00 |
$2.42 |
$3.00 |
$4.70 |
$3.54 |
$3.12 |
$3.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.85M |
4.84M |
4.84M |
4.84M |
4.85M |
4.83M |
4.83M |
4.83M |
4.83M |
4.84M |
4.84M |
| Adjusted Diluted Earnings per Share |
|
$2.53 |
$2.68 |
$2.87 |
$2.99 |
$3.00 |
$2.42 |
$3.00 |
$4.70 |
$3.54 |
$3.11 |
$3.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.85M |
4.84M |
4.85M |
4.85M |
4.85M |
4.83M |
4.84M |
4.83M |
4.84M |
4.84M |
4.84M |
| 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 |
|
4.84M |
4.84M |
4.84M |
4.85M |
4.84M |
4.83M |
4.83M |
4.83M |
4.83M |
4.84M |
4.84M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
12 |
13 |
13 |
13 |
10 |
14 |
21 |
15 |
13 |
14 |
| Normalized NOPAT Margin |
|
39.74% |
41.76% |
42.96% |
49.28% |
51.26% |
48.98% |
50.16% |
56.15% |
51.99% |
51.62% |
51.58% |
| Pre Tax Income Margin |
|
65.58% |
67.41% |
67.00% |
66.90% |
68.09% |
66.66% |
64.85% |
70.82% |
68.67% |
69.72% |
67.66% |
| 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 |
|
157.94% |
149.40% |
139.19% |
133.54% |
133.44% |
165.35% |
133.26% |
85.15% |
112.89% |
128.38% |
127.30% |
| Augmented Payout Ratio |
|
176.75% |
149.40% |
139.19% |
133.54% |
138.17% |
166.13% |
134.39% |
85.24% |
112.89% |
128.38% |
127.30% |