| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,901,871.00 |
4,896,855.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,901,871.00 |
4,896,855.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.72 |
2.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.00% |
-14.31% |
-22.51% |
-23.70% |
-8.39% |
14.78% |
5.42% |
22.26% |
21.17% |
- |
18.67% |
| EBITDA Growth |
|
14.58% |
-60.41% |
-48.92% |
-49.53% |
-36.21% |
76.40% |
11.32% |
37.87% |
-50.62% |
- |
5.37% |
| EBIT Growth |
|
9.98% |
-71.76% |
-60.05% |
-59.71% |
-47.97% |
140.41% |
16.76% |
51.45% |
-81.02% |
- |
1.83% |
| NOPAT Growth |
|
32.32% |
-62.45% |
-57.39% |
-54.69% |
-50.64% |
67.91% |
18.53% |
32.60% |
90.38% |
- |
-9.00% |
| Net Income Growth |
|
27.39% |
-61.74% |
-55.17% |
-54.23% |
-49.18% |
65.56% |
20.31% |
35.58% |
-65.97% |
- |
-8.69% |
| EPS Growth |
|
28.39% |
-60.43% |
-54.67% |
-53.68% |
-49.17% |
65.12% |
20.10% |
35.45% |
-65.58% |
- |
-8.15% |
| Operating Cash Flow Growth |
|
177.82% |
13.25% |
-77.38% |
38.56% |
-77.96% |
24.78% |
-1.70% |
-4.83% |
102.22% |
- |
6.93% |
| Free Cash Flow Firm Growth |
|
26.69% |
86.21% |
149.08% |
207.32% |
138.86% |
651.10% |
4.88% |
-121.53% |
-100.75% |
- |
-194.99% |
| Invested Capital Growth |
|
11.28% |
3.36% |
-2.23% |
-8.40% |
-0.74% |
-7.31% |
-2.10% |
5.55% |
3.45% |
- |
6.91% |
| Revenue Q/Q Growth |
|
-11.76% |
-9.25% |
-3.23% |
-1.55% |
5.95% |
13.71% |
-11.12% |
14.18% |
5.00% |
- |
1.83% |
| EBITDA Q/Q Growth |
|
-24.92% |
-49.96% |
37.42% |
-2.23% |
-5.12% |
38.38% |
-13.28% |
21.08% |
-66.02% |
- |
10.93% |
| EBIT Q/Q Growth |
|
-28.88% |
-64.84% |
64.10% |
-1.82% |
-8.14% |
62.44% |
-20.30% |
27.35% |
-88.49% |
- |
16.39% |
| NOPAT Q/Q Growth |
|
-25.73% |
-59.51% |
48.82% |
1.24% |
-19.09% |
37.73% |
5.06% |
13.25% |
16.17% |
- |
25.19% |
| Net Income Q/Q Growth |
|
-25.99% |
-58.34% |
52.21% |
-2.46% |
-17.84% |
35.72% |
10.61% |
9.93% |
-79.38% |
- |
25.06% |
| EPS Q/Q Growth |
|
-25.74% |
-57.43% |
50.39% |
-2.58% |
-18.52% |
38.31% |
9.39% |
9.87% |
-79.30% |
- |
24.42% |
| Operating Cash Flow Q/Q Growth |
|
108.15% |
-54.62% |
-70.17% |
391.81% |
-66.90% |
156.96% |
-76.50% |
376.18% |
-29.66% |
- |
-72.44% |
| Free Cash Flow Firm Q/Q Growth |
|
36.30% |
72.83% |
354.24% |
143.90% |
-76.93% |
285.32% |
-51.61% |
-150.07% |
99.20% |
- |
35.86% |
| Invested Capital Q/Q Growth |
|
-4.02% |
-0.47% |
1.52% |
-5.55% |
4.00% |
-7.06% |
7.23% |
1.83% |
1.94% |
- |
4.59% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.74% |
33.04% |
31.32% |
31.92% |
31.15% |
33.29% |
32.77% |
32.66% |
29.68% |
- |
31.33% |
| EBITDA Margin |
|
15.42% |
8.50% |
12.07% |
11.99% |
10.74% |
13.06% |
12.75% |
13.52% |
4.37% |
- |
11.32% |
| Operating Margin |
|
12.51% |
4.77% |
8.20% |
8.14% |
7.07% |
10.48% |
8.84% |
10.10% |
7.37% |
- |
7.78% |
| EBIT Margin |
|
12.53% |
4.85% |
8.23% |
8.21% |
7.11% |
10.16% |
9.11% |
10.17% |
1.11% |
- |
7.82% |
| Profit (Net Income) Margin |
|
9.44% |
4.33% |
6.82% |
6.75% |
5.24% |
6.25% |
7.78% |
7.49% |
1.47% |
- |
5.98% |
| Tax Burden Percent |
|
77.37% |
90.54% |
80.98% |
83.93% |
73.79% |
60.30% |
84.51% |
73.39% |
111.16% |
- |
73.61% |
| Interest Burden Percent |
|
97.41% |
98.63% |
102.28% |
98.05% |
99.75% |
101.98% |
100.99% |
100.38% |
118.69% |
- |
103.95% |
| Effective Tax Rate |
|
22.63% |
9.46% |
19.02% |
16.07% |
26.21% |
39.70% |
15.49% |
26.62% |
-11.16% |
- |
26.39% |
| Return on Invested Capital (ROIC) |
|
16.53% |
6.90% |
9.55% |
9.36% |
7.00% |
9.14% |
10.49% |
11.16% |
12.58% |
- |
9.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.59% |
6.96% |
10.15% |
8.81% |
7.23% |
10.47% |
23.78% |
10.44% |
90.47% |
- |
6.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.75% |
0.57% |
1.03% |
0.43% |
0.21% |
-0.22% |
0.19% |
-0.44% |
-3.11% |
- |
-0.23% |
| Return on Equity (ROE) |
|
18.28% |
7.47% |
10.58% |
9.80% |
7.21% |
8.92% |
10.69% |
10.71% |
9.47% |
- |
8.88% |
| Cash Return on Invested Capital (CROIC) |
|
7.81% |
12.14% |
14.18% |
18.29% |
8.43% |
16.63% |
11.21% |
4.60% |
6.98% |
- |
2.75% |
| Operating Return on Assets (OROA) |
|
15.29% |
5.55% |
8.71% |
8.05% |
6.79% |
10.25% |
9.30% |
10.68% |
1.20% |
- |
8.69% |
| Return on Assets (ROA) |
|
11.52% |
4.95% |
7.21% |
6.62% |
5.00% |
6.31% |
7.94% |
7.86% |
1.58% |
- |
6.65% |
| Return on Common Equity (ROCE) |
|
18.28% |
7.47% |
10.58% |
9.80% |
7.21% |
8.92% |
10.69% |
10.71% |
9.47% |
- |
8.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.39% |
0.00% |
12.46% |
9.71% |
7.69% |
0.00% |
8.96% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
16 |
6.29 |
9.36 |
9.48 |
7.67 |
11 |
11 |
13 |
15 |
8.07 |
10 |
| NOPAT Margin |
|
9.68% |
4.32% |
6.64% |
6.83% |
5.22% |
6.32% |
7.47% |
7.41% |
8.20% |
- |
5.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.95% |
-0.06% |
-0.60% |
0.55% |
-0.23% |
-1.33% |
-13.28% |
0.72% |
-77.89% |
- |
2.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.31% |
- |
- |
- |
2.34% |
2.33% |
2.53% |
2.85% |
1.57% |
1.94% |
| Cost of Revenue to Revenue |
|
66.26% |
66.96% |
68.68% |
68.08% |
68.85% |
66.71% |
67.23% |
67.34% |
70.32% |
- |
68.67% |
| SG&A Expenses to Revenue |
|
11.09% |
13.75% |
11.79% |
10.99% |
11.17% |
11.49% |
11.87% |
11.01% |
10.75% |
- |
11.94% |
| R&D to Revenue |
|
3.64% |
3.91% |
3.85% |
3.86% |
3.77% |
3.34% |
3.69% |
3.36% |
3.47% |
- |
3.82% |
| Operating Expenses to Revenue |
|
21.23% |
28.26% |
23.12% |
23.78% |
24.08% |
22.81% |
23.93% |
22.57% |
22.30% |
- |
23.54% |
| Earnings before Interest and Taxes (EBIT) |
|
20 |
7.07 |
12 |
11 |
10 |
17 |
14 |
17 |
1.99 |
12 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
25 |
12 |
17 |
17 |
16 |
22 |
19 |
23 |
7.79 |
18 |
20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.99 |
1.56 |
1.52 |
1.47 |
1.46 |
1.48 |
1.59 |
1.71 |
2.07 |
- |
2.80 |
| Price to Tangible Book Value (P/TBV) |
|
2.21 |
1.74 |
1.69 |
1.62 |
1.61 |
1.62 |
1.74 |
1.87 |
2.26 |
- |
3.06 |
| Price to Revenue (P/Rev) |
|
1.14 |
0.97 |
1.00 |
1.04 |
1.10 |
1.05 |
1.15 |
1.25 |
1.45 |
- |
1.90 |
| Price to Earnings (P/E) |
|
10.80 |
10.26 |
12.21 |
15.13 |
19.06 |
16.85 |
17.72 |
18.62 |
25.87 |
- |
38.64 |
| Dividend Yield |
|
0.50% |
0.60% |
0.62% |
0.64% |
0.63% |
0.63% |
0.57% |
0.50% |
0.41% |
- |
0.30% |
| Earnings Yield |
|
9.26% |
9.74% |
8.19% |
6.61% |
5.25% |
5.94% |
5.64% |
5.37% |
3.87% |
- |
2.59% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.92 |
1.55 |
1.50 |
1.48 |
1.47 |
1.51 |
1.60 |
1.76 |
2.13 |
- |
2.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.18 |
0.98 |
1.03 |
1.03 |
1.09 |
1.00 |
1.13 |
1.20 |
1.41 |
- |
1.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.72 |
6.37 |
7.43 |
8.52 |
10.08 |
8.37 |
9.26 |
9.54 |
13.11 |
- |
18.98 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.02 |
7.80 |
9.66 |
12.02 |
15.39 |
11.83 |
12.94 |
13.02 |
18.84 |
- |
29.05 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.93 |
10.17 |
12.41 |
14.81 |
19.00 |
16.07 |
17.44 |
18.05 |
20.89 |
- |
31.55 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.79 |
6.12 |
7.36 |
6.29 |
9.94 |
8.84 |
10.06 |
11.48 |
12.40 |
- |
17.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.86 |
12.95 |
10.43 |
7.71 |
17.33 |
8.73 |
14.13 |
39.25 |
31.05 |
- |
108.30 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.18 |
0.15 |
0.15 |
0.09 |
0.10 |
0.07 |
0.09 |
0.08 |
0.10 |
- |
0.10 |
| Long-Term Debt to Equity |
|
0.13 |
0.12 |
0.13 |
0.07 |
0.07 |
0.04 |
0.07 |
0.06 |
0.08 |
- |
0.09 |
| Financial Leverage |
|
0.11 |
0.08 |
0.10 |
0.05 |
0.03 |
-0.02 |
0.01 |
-0.04 |
-0.03 |
- |
-0.04 |
| Leverage Ratio |
|
1.56 |
1.51 |
1.50 |
1.47 |
1.45 |
1.40 |
1.39 |
1.37 |
1.38 |
- |
1.38 |
| Compound Leverage Factor |
|
1.52 |
1.49 |
1.53 |
1.44 |
1.44 |
1.43 |
1.40 |
1.38 |
1.64 |
- |
1.43 |
| Debt to Total Capital |
|
15.03% |
13.01% |
13.39% |
8.48% |
8.96% |
6.34% |
8.67% |
7.29% |
8.81% |
- |
9.11% |
| Short-Term Debt to Total Capital |
|
3.73% |
2.81% |
1.79% |
2.14% |
2.25% |
2.26% |
1.93% |
1.68% |
1.47% |
- |
1.38% |
| Long-Term Debt to Total Capital |
|
11.30% |
10.20% |
11.59% |
6.34% |
6.70% |
4.07% |
6.73% |
5.61% |
7.34% |
- |
7.72% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
- |
0.01% |
| Common Equity to Total Capital |
|
84.96% |
86.99% |
86.61% |
91.52% |
91.04% |
93.66% |
91.32% |
92.70% |
91.19% |
- |
90.88% |
| Debt to EBITDA |
|
0.58 |
0.60 |
0.73 |
0.55 |
0.68 |
0.40 |
0.57 |
0.46 |
0.63 |
- |
0.69 |
| Net Debt to EBITDA |
|
0.22 |
0.08 |
0.21 |
-0.13 |
-0.09 |
-0.40 |
-0.18 |
-0.39 |
-0.39 |
- |
-0.32 |
| Long-Term Debt to EBITDA |
|
0.44 |
0.47 |
0.64 |
0.41 |
0.51 |
0.26 |
0.44 |
0.35 |
0.53 |
- |
0.59 |
| Debt to NOPAT |
|
0.94 |
0.96 |
1.23 |
0.95 |
1.29 |
0.77 |
1.06 |
0.86 |
1.00 |
- |
1.15 |
| Net Debt to NOPAT |
|
0.36 |
0.13 |
0.35 |
-0.22 |
-0.16 |
-0.77 |
-0.35 |
-0.73 |
-0.62 |
- |
-0.53 |
| Long-Term Debt to NOPAT |
|
0.71 |
0.75 |
1.06 |
0.71 |
0.96 |
0.49 |
0.83 |
0.66 |
0.84 |
- |
0.97 |
| Altman Z-Score |
|
5.15 |
4.87 |
5.03 |
5.17 |
5.04 |
5.39 |
5.52 |
5.59 |
5.99 |
- |
7.05 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
0.01% |
- |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.49 |
2.92 |
3.15 |
2.93 |
2.81 |
2.91 |
3.08 |
3.08 |
3.09 |
- |
3.01 |
| Quick Ratio |
|
0.93 |
0.96 |
1.12 |
1.43 |
0.97 |
1.03 |
1.12 |
1.08 |
1.04 |
- |
1.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-28 |
-7.57 |
19 |
47 |
11 |
42 |
20 |
-10 |
-0.08 |
-30 |
-19 |
| Operating Cash Flow to CapEx |
|
561.92% |
238.45% |
844.79% |
785.94% |
271.79% |
693.57% |
51.95% |
321.64% |
182.19% |
- |
60.81% |
| Free Cash Flow to Firm to Interest Expense |
|
-27.92 |
-10.71 |
27.18 |
82.64 |
19.20 |
109.50 |
53.69 |
-31.78 |
-0.26 |
- |
-82.65 |
| Operating Cash Flow to Interest Expense |
|
42.59 |
27.28 |
8.13 |
49.81 |
16.61 |
63.17 |
15.04 |
84.68 |
60.71 |
- |
26.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
35.01 |
15.84 |
7.16 |
43.48 |
10.50 |
54.06 |
-13.91 |
58.35 |
27.38 |
- |
-16.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.22 |
1.14 |
1.06 |
0.98 |
0.95 |
1.01 |
1.02 |
1.05 |
1.07 |
- |
1.11 |
| Accounts Receivable Turnover |
|
5.58 |
5.77 |
4.98 |
4.76 |
4.83 |
5.44 |
5.23 |
5.61 |
5.73 |
- |
5.59 |
| Inventory Turnover |
|
3.13 |
2.94 |
2.86 |
2.72 |
2.67 |
2.90 |
2.94 |
2.99 |
3.12 |
- |
3.36 |
| Fixed Asset Turnover |
|
3.85 |
3.50 |
3.15 |
2.92 |
2.84 |
2.95 |
2.96 |
3.07 |
3.17 |
- |
3.25 |
| Accounts Payable Turnover |
|
8.94 |
10.28 |
8.49 |
8.50 |
8.31 |
10.13 |
9.36 |
9.07 |
9.88 |
- |
9.45 |
| Days Sales Outstanding (DSO) |
|
65.47 |
63.27 |
73.33 |
76.67 |
75.56 |
67.10 |
69.81 |
65.05 |
63.74 |
- |
65.28 |
| Days Inventory Outstanding (DIO) |
|
116.56 |
124.35 |
127.77 |
134.11 |
136.84 |
125.94 |
124.03 |
121.96 |
116.92 |
- |
108.64 |
| Days Payable Outstanding (DPO) |
|
40.83 |
35.52 |
43.00 |
42.96 |
43.94 |
36.03 |
39.01 |
40.23 |
36.96 |
- |
38.63 |
| Cash Conversion Cycle (CCC) |
|
141.19 |
152.09 |
158.11 |
167.83 |
168.46 |
157.01 |
154.83 |
146.77 |
143.71 |
- |
135.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
428 |
426 |
433 |
409 |
425 |
395 |
423 |
431 |
440 |
433 |
453 |
| Invested Capital Turnover |
|
1.71 |
1.60 |
1.44 |
1.37 |
1.34 |
1.45 |
1.40 |
1.51 |
1.53 |
- |
1.59 |
| Increase / (Decrease) in Invested Capital |
|
43 |
14 |
-9.89 |
-37 |
-3.16 |
-31 |
-9.09 |
23 |
15 |
38 |
29 |
| Enterprise Value (EV) |
|
821 |
659 |
647 |
603 |
623 |
596 |
678 |
758 |
937 |
- |
1,303 |
| Market Capitalization |
|
794 |
650 |
629 |
612 |
628 |
625 |
691 |
789 |
965 |
- |
1,325 |
| Book Value per Share |
|
$81.34 |
$85.04 |
$84.29 |
$84.63 |
$87.30 |
$86.23 |
$88.20 |
$93.26 |
$94.68 |
$97.01 |
$96.70 |
| Tangible Book Value per Share |
|
$72.96 |
$76.36 |
$76.04 |
$76.71 |
$79.23 |
$78.81 |
$80.61 |
$85.27 |
$86.53 |
$88.68 |
$88.49 |
| Total Capital |
|
471 |
478 |
477 |
455 |
471 |
451 |
477 |
497 |
511 |
515 |
521 |
| Total Debt |
|
71 |
62 |
64 |
39 |
42 |
29 |
41 |
36 |
45 |
39 |
47 |
| Total Long-Term Debt |
|
53 |
49 |
55 |
29 |
32 |
18 |
32 |
28 |
38 |
33 |
40 |
| Net Debt |
|
27 |
8.64 |
18 |
-8.85 |
-5.30 |
-29 |
-13 |
-31 |
-28 |
-44 |
-22 |
| Capital Expenditures (CapEx) |
|
7.56 |
8.09 |
0.68 |
3.60 |
3.45 |
3.47 |
11 |
8.37 |
10 |
10 |
9.94 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
176 |
173 |
177 |
163 |
170 |
160 |
175 |
180 |
178 |
172 |
186 |
| Debt-free Net Working Capital (DFNWC) |
|
220 |
227 |
223 |
211 |
217 |
218 |
230 |
247 |
251 |
255 |
255 |
| Net Working Capital (NWC) |
|
202 |
213 |
215 |
201 |
207 |
207 |
221 |
238 |
244 |
249 |
248 |
| Net Nonoperating Expense (NNE) |
|
0.39 |
-0.02 |
-0.24 |
0.11 |
-0.03 |
0.12 |
-0.46 |
-0.13 |
12 |
-0.37 |
-0.45 |
| Net Nonoperating Obligations (NNO) |
|
28 |
9.94 |
19 |
-7.63 |
-4.04 |
-27 |
-12 |
-30 |
-27 |
-43 |
-21 |
| Total Depreciation and Amortization (D&A) |
|
4.64 |
5.31 |
5.41 |
5.25 |
5.32 |
4.85 |
5.40 |
5.69 |
5.81 |
6.14 |
6.17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
25.39% |
25.88% |
28.19% |
27.90% |
29.67% |
27.01% |
29.13% |
28.44% |
26.89% |
- |
26.62% |
| Debt-free Net Working Capital to Revenue |
|
31.69% |
33.89% |
35.49% |
36.00% |
37.97% |
36.65% |
38.25% |
39.03% |
37.89% |
- |
36.58% |
| Net Working Capital to Revenue |
|
29.16% |
31.88% |
34.12% |
34.34% |
36.11% |
34.93% |
36.72% |
37.71% |
36.76% |
- |
35.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.08 |
$1.32 |
$1.95 |
$1.91 |
$1.57 |
$2.13 |
$2.34 |
$2.58 |
$0.53 |
$1.72 |
$2.15 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.91M |
4.92M |
4.92M |
4.92M |
4.90M |
4.91M |
4.93M |
4.93M |
4.92M |
4.92M |
4.91M |
| Adjusted Diluted Earnings per Share |
|
$3.03 |
$1.29 |
$1.94 |
$1.89 |
$1.54 |
$2.13 |
$2.33 |
$2.56 |
$0.53 |
$1.72 |
$2.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.99M |
5.00M |
4.94M |
4.96M |
4.98M |
4.95M |
4.95M |
4.96M |
4.94M |
4.94M |
4.93M |
| 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 |
|
4.89M |
4.90M |
4.92M |
4.91M |
4.90M |
4.94M |
4.94M |
4.92M |
4.90M |
4.90M |
4.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
16 |
6.29 |
9.36 |
9.48 |
7.67 |
11 |
11 |
13 |
9.19 |
8.07 |
10 |
| Normalized NOPAT Margin |
|
9.68% |
4.32% |
6.64% |
6.83% |
5.22% |
6.32% |
7.47% |
7.41% |
5.16% |
- |
5.73% |
| Pre Tax Income Margin |
|
12.20% |
4.79% |
8.42% |
8.05% |
7.10% |
10.36% |
9.20% |
10.20% |
1.32% |
- |
8.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
20.14 |
9.99 |
16.38 |
20.04 |
18.54 |
44.58 |
36.00 |
54.21 |
6.36 |
- |
59.42 |
| NOPAT to Interest Expense |
|
15.56 |
8.90 |
13.22 |
16.68 |
13.60 |
27.72 |
29.51 |
39.52 |
46.79 |
- |
43.52 |
| EBIT Less CapEx to Interest Expense |
|
12.56 |
-1.45 |
15.41 |
13.70 |
12.43 |
35.47 |
7.05 |
27.89 |
-26.96 |
- |
16.56 |
| NOPAT Less CapEx to Interest Expense |
|
7.99 |
-2.54 |
12.26 |
10.35 |
7.49 |
18.61 |
0.56 |
13.19 |
13.47 |
- |
0.66 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
5.63% |
6.48% |
7.92% |
10.09% |
12.36% |
10.98% |
10.52% |
9.70% |
11.03% |
- |
11.86% |
| Augmented Payout Ratio |
|
32.74% |
36.31% |
47.91% |
47.37% |
38.89% |
34.17% |
30.91% |
32.69% |
43.26% |
- |
77.52% |