| DEI Shares Outstanding |
|
13,857,281.00 |
14,436,352.00 |
14,862,631.00 |
15,272,807.00 |
15,240,387.00 |
15,435,047.00 |
31,942,422.00 |
16,335,940.00 |
16,505,826.00 |
- |
15,968,792.00 |
| DEI Adjusted Shares Outstanding |
|
13,857,281.00 |
14,436,352.00 |
14,862,631.00 |
15,272,807.00 |
15,240,387.00 |
15,435,047.00 |
31,942,422.00 |
16,335,940.00 |
16,505,826.00 |
- |
15,968,792.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.94 |
1.01 |
1.01 |
1.11 |
0.79 |
2.66 |
0.92 |
-1.76 |
0.58 |
- |
0.44 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.17% |
20.10% |
5.63% |
29.81% |
8.76% |
39.82% |
1.95% |
7.79% |
-6.14% |
4.12% |
0.09% |
| EBITDA Growth |
|
6.56% |
9.07% |
25.79% |
4.07% |
-14.00% |
120.31% |
-29.15% |
-146.15% |
266.27% |
1.06% |
-20.68% |
| EBIT Growth |
|
7.80% |
5.30% |
28.58% |
-3.84% |
-19.99% |
171.57% |
-35.75% |
-196.49% |
158.80% |
5.98% |
-35.17% |
| NOPAT Growth |
|
15.13% |
12.03% |
5.94% |
25.87% |
-20.40% |
174.31% |
-28.39% |
-171.15% |
180.57% |
-0.88% |
-34.47% |
| Net Income Growth |
|
15.13% |
12.03% |
2.62% |
13.00% |
-28.92% |
240.01% |
-28.24% |
-208.59% |
127.44% |
36.84% |
-41.69% |
| EPS Growth |
|
9.76% |
8.89% |
1.02% |
11.11% |
-28.18% |
235.44% |
-30.94% |
-210.93% |
126.60% |
35.19% |
-36.99% |
| Operating Cash Flow Growth |
|
40.25% |
20.94% |
89.57% |
-12.60% |
0.72% |
106.72% |
-58.70% |
-115.25% |
3,131.07% |
-57.65% |
-41.04% |
| Free Cash Flow Firm Growth |
|
-144.91% |
-1,313.48% |
121.92% |
-1,820.64% |
112.09% |
231.24% |
-187.24% |
50.97% |
643.24% |
-69.62% |
-32.59% |
| Invested Capital Growth |
|
14.39% |
31.23% |
7.08% |
61.93% |
2.15% |
3.71% |
21.09% |
-2.29% |
-17.62% |
-2.08% |
-1.56% |
| Revenue Q/Q Growth |
|
1.69% |
4.77% |
3.00% |
6.96% |
3.69% |
7.54% |
-0.62% |
1.15% |
-0.25% |
-0.32% |
2.44% |
| EBITDA Q/Q Growth |
|
1.05% |
6.26% |
6.87% |
6.06% |
-13.11% |
22.87% |
-20.22% |
-4.64% |
4.43% |
-9.37% |
164.54% |
| EBIT Q/Q Growth |
|
1.04% |
6.24% |
7.43% |
5.43% |
-16.85% |
26.62% |
-25.04% |
-5.81% |
6.90% |
-13.23% |
924.45% |
| NOPAT Q/Q Growth |
|
4.71% |
7.91% |
-11.78% |
32.06% |
-18.57% |
27.03% |
-20.92% |
0.95% |
-12.34% |
-13.52% |
920.54% |
| Net Income Q/Q Growth |
|
4.08% |
7.91% |
-14.55% |
18.93% |
-11.70% |
30.35% |
-21.69% |
-7.37% |
18.40% |
-10.90% |
24.42% |
| EPS Q/Q Growth |
|
-1.10% |
2.08% |
-18.18% |
20.88% |
-12.22% |
29.90% |
-22.78% |
-5.73% |
12.50% |
-10.98% |
31.43% |
| Operating Cash Flow Q/Q Growth |
|
15.05% |
9.51% |
-0.20% |
19.67% |
-1.94% |
-30.17% |
102.06% |
53.38% |
28.78% |
-24.09% |
93.21% |
| Free Cash Flow Firm Q/Q Growth |
|
-132.97% |
9.31% |
-57.79% |
18.69% |
-48.05% |
-29.01% |
-51.48% |
63.47% |
13.81% |
-42.22% |
219.75% |
| Invested Capital Q/Q Growth |
|
3.04% |
1.52% |
4.28% |
-2.69% |
-0.64% |
7.98% |
7.04% |
-0.53% |
-4.70% |
0.26% |
-5.42% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.96% |
34.44% |
36.11% |
35.14% |
34.23% |
35.84% |
34.64% |
33.41% |
37.46% |
38.99% |
37.60% |
| EBITDA Margin |
|
10.83% |
9.83% |
11.71% |
9.39% |
7.42% |
11.69% |
8.13% |
-3.48% |
6.16% |
5.98% |
5.07% |
| Operating Margin |
|
8.98% |
7.88% |
9.59% |
7.10% |
5.23% |
10.15% |
6.40% |
-5.36% |
3.59% |
3.65% |
2.36% |
| EBIT Margin |
|
8.98% |
7.88% |
9.59% |
7.10% |
5.23% |
10.15% |
6.40% |
-5.73% |
3.59% |
3.65% |
2.36% |
| Profit (Net Income) Margin |
|
6.21% |
5.80% |
5.63% |
4.90% |
3.20% |
7.79% |
5.48% |
-5.52% |
1.61% |
2.12% |
1.24% |
| Tax Burden Percent |
|
69.15% |
73.57% |
60.62% |
79.34% |
78.94% |
79.73% |
88.87% |
84.05% |
89.79% |
83.98% |
84.89% |
| Interest Burden Percent |
|
100.00% |
100.00% |
96.87% |
86.96% |
77.65% |
96.25% |
96.45% |
114.77% |
50.13% |
69.21% |
61.59% |
| Effective Tax Rate |
|
30.85% |
26.43% |
39.38% |
20.66% |
21.07% |
20.27% |
11.13% |
0.00% |
10.21% |
16.02% |
15.11% |
| Return on Invested Capital (ROIC) |
|
12.02% |
10.91% |
9.84% |
9.14% |
5.82% |
15.52% |
9.87% |
-6.49% |
5.80% |
6.43% |
4.29% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.02% |
10.91% |
8.62% |
5.78% |
2.74% |
13.92% |
8.79% |
-14.69% |
-2.38% |
-1.04% |
-2.03% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.08% |
3.49% |
2.92% |
3.16% |
2.00% |
7.98% |
4.19% |
-8.75% |
-1.30% |
-0.37% |
-0.72% |
| Return on Equity (ROE) |
|
15.10% |
14.40% |
12.76% |
12.31% |
7.82% |
23.50% |
14.07% |
-15.24% |
4.50% |
6.06% |
3.57% |
| Cash Return on Invested Capital (CROIC) |
|
-1.41% |
-16.10% |
3.00% |
-38.15% |
3.69% |
11.88% |
-9.21% |
-4.17% |
25.12% |
8.54% |
5.86% |
| Operating Return on Assets (OROA) |
|
12.96% |
11.42% |
12.31% |
8.88% |
5.67% |
14.20% |
7.95% |
-7.15% |
4.43% |
4.93% |
3.20% |
| Return on Assets (ROA) |
|
8.96% |
8.40% |
7.23% |
6.13% |
3.48% |
10.90% |
6.81% |
-6.90% |
2.00% |
2.87% |
1.67% |
| Return on Common Equity (ROCE) |
|
15.10% |
14.40% |
12.76% |
12.31% |
7.82% |
23.49% |
14.06% |
-15.24% |
4.50% |
6.06% |
3.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.10% |
13.24% |
12.02% |
11.25% |
7.66% |
21.41% |
12.97% |
-16.60% |
4.44% |
6.04% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
13 |
15 |
16 |
20 |
16 |
43 |
31 |
-22 |
17 |
17 |
11 |
| NOPAT Margin |
|
6.21% |
5.80% |
5.81% |
5.64% |
4.12% |
8.09% |
5.68% |
-3.75% |
3.22% |
3.07% |
2.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
1.22% |
3.37% |
3.08% |
1.60% |
1.09% |
8.20% |
8.18% |
7.46% |
6.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
5.98% |
6.07% |
3.97% |
| Cost of Revenue to Revenue |
|
66.04% |
65.56% |
63.89% |
64.86% |
65.77% |
64.16% |
65.36% |
66.59% |
62.54% |
61.01% |
62.40% |
| SG&A Expenses to Revenue |
|
24.73% |
25.78% |
26.46% |
27.92% |
28.48% |
25.92% |
26.46% |
30.46% |
33.88% |
35.34% |
35.23% |
| 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 |
|
24.98% |
26.56% |
26.52% |
28.03% |
29.00% |
25.69% |
28.24% |
38.77% |
33.88% |
35.34% |
35.23% |
| Earnings before Interest and Taxes (EBIT) |
|
19 |
20 |
26 |
25 |
20 |
53 |
34 |
-33 |
19 |
21 |
13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
23 |
25 |
31 |
33 |
28 |
62 |
44 |
-20 |
33 |
34 |
29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.98 |
2.04 |
2.58 |
1.48 |
1.11 |
1.63 |
1.36 |
0.78 |
1.08 |
1.35 |
0.79 |
| Price to Tangible Book Value (P/TBV) |
|
2.47 |
2.97 |
4.03 |
4.40 |
2.98 |
3.22 |
2.44 |
1.10 |
1.45 |
1.84 |
1.07 |
| Price to Revenue (P/Rev) |
|
0.87 |
0.89 |
1.21 |
0.64 |
0.46 |
0.59 |
0.58 |
0.26 |
0.39 |
0.47 |
0.27 |
| Price to Earnings (P/E) |
|
14.08 |
15.42 |
21.44 |
13.13 |
14.51 |
7.59 |
10.52 |
0.00 |
22.42 |
22.29 |
21.79 |
| Dividend Yield |
|
2.37% |
2.17% |
1.68% |
2.67% |
3.48% |
1.49% |
2.37% |
5.85% |
4.34% |
3.42% |
5.86% |
| Earnings Yield |
|
7.10% |
6.48% |
4.66% |
7.62% |
6.89% |
13.18% |
9.51% |
0.00% |
4.46% |
4.49% |
4.59% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.79 |
1.76 |
2.21 |
1.27 |
1.07 |
1.43 |
1.24 |
0.87 |
1.06 |
1.26 |
0.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.99 |
1.06 |
1.35 |
0.97 |
0.76 |
0.76 |
0.78 |
0.50 |
0.53 |
0.59 |
0.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.10 |
10.77 |
11.53 |
10.33 |
10.28 |
6.48 |
9.66 |
0.00 |
8.60 |
9.92 |
7.75 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.97 |
13.44 |
14.08 |
13.66 |
14.59 |
7.47 |
12.27 |
0.00 |
14.78 |
16.25 |
16.62 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.87 |
18.27 |
23.23 |
17.21 |
18.49 |
9.37 |
13.80 |
0.00 |
16.46 |
19.35 |
19.57 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.91 |
22.31 |
15.85 |
16.91 |
14.36 |
9.66 |
24.67 |
0.00 |
3.65 |
10.04 |
11.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
76.08 |
0.00 |
29.16 |
12.24 |
0.00 |
0.00 |
3.80 |
14.58 |
14.33 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.26 |
0.41 |
0.37 |
0.78 |
0.77 |
0.49 |
0.53 |
0.81 |
0.48 |
0.44 |
0.49 |
| Long-Term Debt to Equity |
|
0.23 |
0.34 |
0.30 |
0.74 |
0.66 |
0.38 |
0.44 |
0.79 |
0.45 |
0.40 |
0.45 |
| Financial Leverage |
|
0.26 |
0.32 |
0.34 |
0.55 |
0.73 |
0.57 |
0.48 |
0.60 |
0.55 |
0.36 |
0.35 |
| Leverage Ratio |
|
1.68 |
1.72 |
1.77 |
2.01 |
2.25 |
2.16 |
2.06 |
2.21 |
2.25 |
2.11 |
2.14 |
| Compound Leverage Factor |
|
1.68 |
1.72 |
1.71 |
1.75 |
1.75 |
2.08 |
1.99 |
2.54 |
1.13 |
1.46 |
1.32 |
| Debt to Total Capital |
|
20.83% |
29.10% |
26.99% |
43.98% |
43.48% |
32.73% |
34.70% |
44.76% |
32.44% |
30.40% |
32.69% |
| Short-Term Debt to Total Capital |
|
2.35% |
4.93% |
5.29% |
2.58% |
6.17% |
7.33% |
5.69% |
1.29% |
2.08% |
2.25% |
2.29% |
| Long-Term Debt to Total Capital |
|
18.48% |
24.17% |
21.70% |
41.40% |
37.31% |
25.40% |
29.01% |
43.47% |
30.35% |
28.14% |
30.40% |
| 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 |
|
79.17% |
70.90% |
73.01% |
56.02% |
56.52% |
67.24% |
65.30% |
55.24% |
67.56% |
69.60% |
67.31% |
| Debt to EBITDA |
|
1.07 |
1.83 |
1.48 |
3.64 |
4.34 |
1.51 |
2.76 |
-7.75 |
2.83 |
2.57 |
3.26 |
| Net Debt to EBITDA |
|
1.03 |
1.68 |
1.22 |
3.48 |
4.01 |
1.43 |
2.56 |
-6.87 |
2.24 |
2.01 |
2.44 |
| Long-Term Debt to EBITDA |
|
0.95 |
1.52 |
1.19 |
3.43 |
3.72 |
1.18 |
2.31 |
-7.53 |
2.65 |
2.38 |
3.04 |
| Debt to NOPAT |
|
1.87 |
3.10 |
2.98 |
6.07 |
7.80 |
2.19 |
3.95 |
-7.19 |
5.42 |
5.01 |
8.24 |
| Net Debt to NOPAT |
|
1.79 |
2.85 |
2.46 |
5.79 |
7.22 |
2.07 |
3.66 |
-6.37 |
4.29 |
3.93 |
6.16 |
| Long-Term Debt to NOPAT |
|
1.66 |
2.57 |
2.40 |
5.71 |
6.69 |
1.70 |
3.30 |
-6.98 |
5.07 |
4.64 |
7.66 |
| Altman Z-Score |
|
4.90 |
4.28 |
4.72 |
2.97 |
2.65 |
3.65 |
3.11 |
2.36 |
2.92 |
3.17 |
2.73 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.22 |
3.92 |
3.31 |
4.25 |
3.05 |
2.37 |
2.69 |
3.73 |
2.78 |
2.68 |
2.66 |
| Quick Ratio |
|
1.39 |
1.52 |
1.47 |
1.53 |
1.30 |
1.03 |
1.09 |
1.48 |
1.23 |
1.12 |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.53 |
-22 |
4.73 |
-81 |
9.85 |
33 |
-28 |
-14 |
76 |
23 |
16 |
| Operating Cash Flow to CapEx |
|
123.22% |
162.34% |
1,635.04% |
407.97% |
206.96% |
629.23% |
96.52% |
-41.84% |
1,590.35% |
753.73% |
499.34% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
5.90 |
-25.40 |
2.24 |
16.29 |
-23.33 |
-2.82 |
7.80 |
3.62 |
3.02 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
28.34 |
6.19 |
4.55 |
20.65 |
14.00 |
-0.53 |
8.12 |
5.26 |
3.83 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
26.60 |
4.68 |
2.35 |
17.37 |
-0.50 |
-1.79 |
7.61 |
4.56 |
3.06 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.44 |
1.45 |
1.28 |
1.25 |
1.09 |
1.40 |
1.24 |
1.25 |
1.24 |
1.35 |
1.35 |
| Accounts Receivable Turnover |
|
6.44 |
6.47 |
5.48 |
5.86 |
5.14 |
5.72 |
4.98 |
5.24 |
5.13 |
5.70 |
5.68 |
| Inventory Turnover |
|
2.28 |
2.49 |
2.54 |
3.32 |
3.45 |
4.14 |
3.34 |
3.14 |
3.05 |
3.54 |
3.64 |
| Fixed Asset Turnover |
|
10.84 |
10.09 |
9.81 |
12.46 |
12.23 |
15.16 |
12.44 |
11.45 |
11.06 |
12.74 |
14.29 |
| Accounts Payable Turnover |
|
12.93 |
13.10 |
10.25 |
10.11 |
8.55 |
9.31 |
7.66 |
8.17 |
7.34 |
6.80 |
7.12 |
| Days Sales Outstanding (DSO) |
|
56.63 |
56.42 |
66.57 |
62.27 |
71.02 |
63.79 |
73.36 |
69.60 |
71.09 |
64.07 |
64.28 |
| Days Inventory Outstanding (DIO) |
|
160.12 |
146.35 |
143.70 |
109.82 |
105.76 |
88.11 |
109.36 |
116.25 |
119.81 |
102.99 |
100.28 |
| Days Payable Outstanding (DPO) |
|
28.23 |
27.86 |
35.61 |
36.10 |
42.69 |
39.21 |
47.67 |
44.69 |
49.73 |
53.66 |
51.28 |
| Cash Conversion Cycle (CCC) |
|
188.53 |
174.91 |
174.66 |
135.99 |
134.09 |
112.69 |
135.06 |
141.15 |
141.17 |
113.40 |
113.28 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
116 |
152 |
163 |
264 |
270 |
280 |
339 |
331 |
273 |
267 |
263 |
| Invested Capital Turnover |
|
1.93 |
1.88 |
1.69 |
1.62 |
1.41 |
1.92 |
1.74 |
1.73 |
1.80 |
2.10 |
2.14 |
| Increase / (Decrease) in Invested Capital |
|
15 |
36 |
11 |
101 |
5.69 |
10.00 |
59 |
-7.76 |
-58 |
-5.68 |
-4.16 |
| Enterprise Value (EV) |
|
207 |
267 |
360 |
336 |
287 |
399 |
421 |
289 |
288 |
336 |
222 |
| Market Capitalization |
|
184 |
226 |
322 |
223 |
175 |
311 |
310 |
151 |
213 |
268 |
153 |
| Book Value per Share |
|
$6.69 |
$7.66 |
$8.41 |
$9.88 |
$10.34 |
$12.41 |
$14.21 |
$11.79 |
$11.97 |
$12.17 |
$12.07 |
| Tangible Book Value per Share |
|
$5.36 |
$5.27 |
$5.37 |
$3.32 |
$3.85 |
$6.26 |
$7.96 |
$8.38 |
$8.87 |
$8.90 |
$8.95 |
| Total Capital |
|
117 |
156 |
171 |
269 |
279 |
285 |
348 |
349 |
293 |
286 |
286 |
| Total Debt |
|
24 |
45 |
46 |
118 |
121 |
93 |
121 |
156 |
95 |
87 |
94 |
| Total Long-Term Debt |
|
22 |
38 |
37 |
112 |
104 |
72 |
101 |
152 |
89 |
80 |
87 |
| Net Debt |
|
23 |
42 |
38 |
113 |
112 |
88 |
112 |
138 |
75 |
68 |
70 |
| Capital Expenditures (CapEx) |
|
8.05 |
7.39 |
1.39 |
4.87 |
9.67 |
6.57 |
18 |
6.22 |
4.96 |
4.44 |
3.95 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
81 |
97 |
96 |
152 |
151 |
159 |
199 |
220 |
165 |
159 |
163 |
| Debt-free Net Working Capital (DFNWC) |
|
82 |
101 |
104 |
158 |
160 |
164 |
208 |
237 |
185 |
178 |
186 |
| Net Working Capital (NWC) |
|
79 |
93 |
95 |
151 |
142 |
144 |
188 |
233 |
179 |
171 |
180 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.49 |
2.54 |
3.47 |
1.60 |
1.08 |
10 |
8.73 |
5.34 |
4.37 |
| Net Nonoperating Obligations (NNO) |
|
23 |
42 |
38 |
113 |
112 |
88 |
112 |
138 |
75 |
68 |
70 |
| Total Depreciation and Amortization (D&A) |
|
3.87 |
4.94 |
5.65 |
7.91 |
8.27 |
8.13 |
9.29 |
13 |
14 |
13 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
38.56% |
38.46% |
36.07% |
44.00% |
39.95% |
30.24% |
37.06% |
37.93% |
30.36% |
28.10% |
28.72% |
| Debt-free Net Working Capital to Revenue |
|
39.05% |
39.90% |
39.12% |
45.55% |
42.35% |
31.22% |
38.72% |
40.99% |
34.03% |
31.42% |
32.90% |
| Net Working Capital to Revenue |
|
37.74% |
36.86% |
35.72% |
43.55% |
37.79% |
27.26% |
35.04% |
40.22% |
32.90% |
30.28% |
31.74% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.95 |
$1.04 |
$1.04 |
$1.14 |
$0.81 |
$2.72 |
$1.91 |
($2.03) |
$0.55 |
$0.75 |
$0.47 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.76M |
14.08M |
14.51M |
14.94M |
14.95M |
15.08M |
15.44M |
15.76M |
15.97M |
16.01M |
14.97M |
| Adjusted Diluted Earnings per Share |
|
$0.90 |
$0.98 |
$0.99 |
$1.10 |
$0.79 |
$2.65 |
$1.83 |
($2.03) |
$0.54 |
$0.73 |
$0.46 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.58M |
14.90M |
15.12M |
15.47M |
15.27M |
15.51M |
16.09M |
15.76M |
16.16M |
16.50M |
15.32M |
| 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 |
|
13.98M |
14.56M |
15.13M |
15.34M |
15.33M |
15.54M |
16.10M |
16.50M |
16.71M |
16.48M |
15.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
15 |
15 |
20 |
16 |
41 |
31 |
12 |
17 |
17 |
11 |
| Normalized NOPAT Margin |
|
6.21% |
5.80% |
5.57% |
5.64% |
4.12% |
7.76% |
5.68% |
2.06% |
3.22% |
3.07% |
2.01% |
| Pre Tax Income Margin |
|
8.98% |
7.88% |
9.29% |
6.18% |
4.06% |
9.77% |
6.17% |
-6.57% |
1.80% |
2.53% |
1.46% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
31.90 |
7.67 |
4.47 |
26.69 |
28.15 |
-6.71 |
2.01 |
3.25 |
2.60 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
19.34 |
6.09 |
3.53 |
21.28 |
25.02 |
-4.40 |
1.80 |
2.73 |
2.21 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
30.17 |
6.15 |
2.28 |
23.41 |
13.65 |
-7.97 |
1.49 |
2.55 |
1.84 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
17.60 |
4.57 |
1.33 |
18.00 |
10.51 |
-5.65 |
1.29 |
2.03 |
1.44 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
32.57% |
32.16% |
35.08% |
34.38% |
50.11% |
14.90% |
24.58% |
-27.07% |
104.74% |
77.34% |
127.21% |
| Augmented Payout Ratio |
|
32.57% |
37.03% |
35.08% |
51.50% |
64.07% |
16.11% |
24.58% |
-27.07% |
104.74% |
139.13% |
272.01% |