| DEI Shares Outstanding |
|
9,812,868.00 |
9,766,268.00 |
9,715,128.00 |
9,698,159.00 |
9,671,001.00 |
9,636,471.00 |
9,574,187.00 |
- |
- |
- |
9,413,562.00 |
| DEI Adjusted Shares Outstanding |
|
9,812,868.00 |
9,766,268.00 |
9,715,128.00 |
9,698,159.00 |
9,671,001.00 |
9,636,471.00 |
9,574,187.00 |
- |
- |
- |
9,413,562.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.74 |
0.75 |
1.07 |
1.52 |
1.24 |
1.55 |
2.43 |
- |
- |
- |
2.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.22% |
-2.75% |
23.59% |
-15.99% |
1.08% |
11.15% |
0.23% |
0.33% |
-2.05% |
-5.56% |
-6.42% |
| EBITDA Growth |
|
11.51% |
11.40% |
112.08% |
-69.40% |
56.34% |
61.87% |
-5.64% |
37.47% |
5.63% |
-17.70% |
-31.22% |
| EBIT Growth |
|
-4.08% |
-21.63% |
296.76% |
-65.52% |
110.46% |
67.93% |
-17.11% |
43.33% |
6.20% |
-20.31% |
-34.53% |
| NOPAT Growth |
|
0.23% |
-17.83% |
264.61% |
-36.20% |
25.08% |
65.06% |
-11.91% |
44.94% |
3.81% |
-20.83% |
-34.86% |
| Net Income Growth |
|
7.74% |
-0.01% |
42.19% |
42.16% |
-18.52% |
24.43% |
55.79% |
2.33% |
-24.15% |
5.24% |
8.78% |
| EPS Growth |
|
7.25% |
1.35% |
42.67% |
42.06% |
-18.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-59.65% |
42.43% |
101.40% |
145.47% |
16.02% |
19.58% |
19.39% |
50.19% |
-26.24% |
-1.35% |
12.89% |
| Free Cash Flow Firm Growth |
|
-61.89% |
78.36% |
304.62% |
-122.02% |
350.40% |
-6.52% |
15.91% |
74.07% |
-18.15% |
-3.10% |
-29.56% |
| Invested Capital Growth |
|
1.18% |
-2.12% |
-9.84% |
12.12% |
-2.30% |
5.41% |
1.54% |
-2.06% |
3.46% |
-0.96% |
-1.71% |
| Revenue Q/Q Growth |
|
-2.10% |
0.43% |
0.66% |
0.32% |
0.87% |
1.55% |
-0.19% |
1.57% |
-1.57% |
-1.87% |
0.00% |
| EBITDA Q/Q Growth |
|
-12.01% |
18.81% |
-5.82% |
-7.13% |
19.13% |
3.55% |
-2.25% |
17.38% |
1.06% |
-10.65% |
0.00% |
| EBIT Q/Q Growth |
|
-28.11% |
5.50% |
-0.36% |
13.25% |
27.22% |
3.85% |
-5.86% |
19.92% |
1.10% |
-12.19% |
0.00% |
| NOPAT Q/Q Growth |
|
-27.24% |
5.73% |
-1.96% |
11.23% |
24.61% |
4.45% |
-4.76% |
19.69% |
1.31% |
-13.07% |
0.00% |
| Net Income Q/Q Growth |
|
-7.41% |
2.39% |
-1.73% |
2.58% |
16.46% |
-6.64% |
20.51% |
-3.27% |
-6.29% |
4.11% |
0.00% |
| EPS Q/Q Growth |
|
-7.50% |
2.74% |
-0.93% |
2.01% |
16.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-46.83% |
574.75% |
213.56% |
-27.70% |
5.95% |
5.87% |
-4.84% |
-4.03% |
-4.31% |
-2.38% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-50.49% |
829.19% |
-0.02% |
51.60% |
31.08% |
-21.68% |
-13.37% |
-19.62% |
40.89% |
-20.41% |
0.00% |
| Invested Capital Q/Q Growth |
|
-0.46% |
-5.58% |
-5.31% |
-11.64% |
-12.53% |
-8.12% |
-6.56% |
3.82% |
-1.82% |
0.55% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
55.14% |
54.55% |
59.07% |
48.46% |
50.96% |
54.86% |
53.30% |
57.25% |
61.70% |
60.38% |
58.79% |
| EBITDA Margin |
|
14.40% |
16.49% |
28.30% |
10.31% |
15.94% |
23.22% |
21.86% |
29.95% |
32.29% |
28.14% |
20.68% |
| Operating Margin |
|
6.75% |
5.44% |
17.47% |
7.17% |
14.93% |
22.56% |
18.65% |
26.65% |
28.90% |
24.38% |
17.06% |
| EBIT Margin |
|
6.75% |
5.44% |
17.47% |
7.17% |
14.93% |
22.56% |
18.65% |
26.65% |
28.90% |
24.38% |
17.06% |
| Profit (Net Income) Margin |
|
20.53% |
21.11% |
24.28% |
41.09% |
33.12% |
37.08% |
57.64% |
58.78% |
45.52% |
50.73% |
58.97% |
| Tax Burden Percent |
|
69.48% |
72.85% |
66.95% |
123.87% |
73.62% |
72.36% |
76.89% |
77.75% |
76.00% |
75.50% |
75.11% |
| Interest Burden Percent |
|
437.47% |
532.34% |
207.60% |
462.60% |
301.37% |
227.18% |
401.80% |
283.69% |
207.28% |
275.54% |
460.17% |
| Effective Tax Rate |
|
30.52% |
27.15% |
33.05% |
-23.87% |
26.38% |
27.64% |
23.11% |
22.25% |
24.00% |
24.50% |
24.89% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
21.53% |
21.12% |
28.62% |
36.21% |
26.37% |
29.57% |
38.62% |
32.49% |
22.13% |
21.80% |
21.72% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
2.75% |
2.16% |
8.61% |
2.96% |
6.06% |
9.02% |
6.53% |
8.64% |
8.83% |
6.84% |
4.27% |
| Return on Assets (ROA) |
|
8.37% |
8.38% |
11.97% |
16.99% |
13.45% |
14.83% |
20.17% |
19.07% |
13.91% |
14.24% |
14.75% |
| Return on Common Equity (ROCE) |
|
21.53% |
21.12% |
28.62% |
36.21% |
26.37% |
29.57% |
38.62% |
32.49% |
22.13% |
21.80% |
21.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
21.17% |
21.07% |
27.39% |
33.85% |
25.27% |
27.91% |
34.74% |
29.91% |
21.59% |
20.94% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.67 |
1.37 |
4.99 |
3.19 |
3.98 |
6.58 |
5.79 |
8.40 |
8.72 |
6.90 |
4.50 |
| NOPAT Margin |
|
4.69% |
3.96% |
11.70% |
8.88% |
10.99% |
16.32% |
14.34% |
20.72% |
21.96% |
18.41% |
12.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
7.84% |
8.16% |
7.02% |
14.38% |
9.66% |
9.56% |
18.23% |
14.15% |
7.99% |
9.91% |
12.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.51% |
| Cost of Revenue to Revenue |
|
44.86% |
45.45% |
40.93% |
51.54% |
49.04% |
45.14% |
46.70% |
42.75% |
38.30% |
39.62% |
41.21% |
| SG&A Expenses to Revenue |
|
14.42% |
13.18% |
12.24% |
14.42% |
12.23% |
11.72% |
11.90% |
10.30% |
12.00% |
13.56% |
13.84% |
| 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 |
|
48.39% |
49.11% |
41.60% |
41.28% |
36.03% |
32.31% |
34.64% |
30.60% |
32.81% |
36.00% |
41.73% |
| Earnings before Interest and Taxes (EBIT) |
|
2.40 |
1.88 |
7.46 |
2.57 |
5.41 |
9.09 |
7.54 |
11 |
11 |
9.14 |
5.99 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.11 |
5.70 |
12 |
3.70 |
5.78 |
9.36 |
8.83 |
12 |
13 |
11 |
7.26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.07 |
3.59 |
3.62 |
3.67 |
4.13 |
5.03 |
4.06 |
7.44 |
5.00 |
3.74 |
3.83 |
| Price to Tangible Book Value (P/TBV) |
|
3.83 |
4.19 |
3.71 |
3.68 |
4.14 |
5.04 |
4.07 |
7.45 |
5.01 |
3.74 |
3.83 |
| Price to Revenue (P/Rev) |
|
2.98 |
3.59 |
3.21 |
4.46 |
5.41 |
6.68 |
6.73 |
14.62 |
10.53 |
9.05 |
10.89 |
| Price to Earnings (P/E) |
|
14.50 |
17.03 |
13.20 |
10.84 |
16.33 |
18.03 |
11.68 |
24.87 |
23.14 |
17.83 |
18.46 |
| Dividend Yield |
|
5.57% |
5.11% |
4.90% |
5.64% |
3.80% |
2.90% |
2.99% |
1.46% |
2.33% |
3.17% |
3.02% |
| Earnings Yield |
|
6.90% |
5.87% |
7.58% |
9.22% |
6.12% |
5.55% |
8.56% |
4.02% |
4.32% |
5.61% |
5.42% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.91 |
1.43 |
1.29 |
2.16 |
3.00 |
4.41 |
4.14 |
11.70 |
7.48 |
5.61 |
6.94 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.29 |
8.69 |
4.55 |
20.91 |
18.81 |
19.01 |
18.96 |
39.08 |
23.17 |
19.94 |
33.54 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.40 |
26.32 |
7.38 |
30.06 |
20.08 |
19.57 |
22.22 |
43.92 |
25.89 |
23.01 |
40.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.29 |
36.13 |
11.02 |
24.27 |
27.28 |
27.05 |
28.89 |
56.49 |
34.07 |
30.48 |
54.14 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.85 |
24.69 |
13.63 |
7.80 |
9.46 |
12.94 |
10.20 |
19.25 |
16.34 |
11.73 |
12.02 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.44 |
22.82 |
6.27 |
0.00 |
22.47 |
39.33 |
31.94 |
51.99 |
39.77 |
29.07 |
47.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-2.12 |
-2.10 |
-2.11 |
-1.97 |
-1.82 |
-1.73 |
-1.59 |
-1.49 |
-1.43 |
-1.40 |
-1.37 |
| Leverage Ratio |
|
2.57 |
2.52 |
2.39 |
2.13 |
1.96 |
1.99 |
1.92 |
1.70 |
1.59 |
1.53 |
1.47 |
| Compound Leverage Factor |
|
11.26 |
13.41 |
4.96 |
9.86 |
5.91 |
4.53 |
7.69 |
4.83 |
3.30 |
4.22 |
6.78 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.17% |
3.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.35% |
3.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.83% |
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% |
95.83% |
96.64% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.25 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.78 |
-11.83 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-13.91 |
-18.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.15 |
2.39 |
3.11 |
3.48 |
4.07 |
4.40 |
4.62 |
9.13 |
7.30 |
6.50 |
7.05 |
| 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 |
|
0.72 |
0.76 |
1.05 |
1.07 |
1.24 |
1.51 |
1.83 |
2.58 |
2.84 |
3.19 |
3.38 |
| Quick Ratio |
|
0.65 |
0.69 |
0.98 |
1.00 |
1.17 |
1.44 |
1.77 |
2.50 |
2.76 |
3.13 |
3.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.22 |
2.17 |
8.77 |
-1.93 |
4.84 |
4.52 |
5.24 |
9.12 |
7.47 |
7.24 |
5.10 |
| Operating Cash Flow to CapEx |
|
55.31% |
102.14% |
0.00% |
2,428.19% |
9,421.31% |
687,250.00% |
9,219.10% |
224,054.55% |
60,593.33% |
119,546.67% |
8,541.35% |
| 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 |
|
0.41 |
0.40 |
0.49 |
0.41 |
0.41 |
0.40 |
0.35 |
0.32 |
0.31 |
0.28 |
0.25 |
| Accounts Receivable Turnover |
|
27.17 |
25.95 |
37.59 |
34.71 |
28.40 |
13.56 |
9.59 |
14.31 |
20.89 |
21.83 |
26.61 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
9.41 |
9.45 |
17.57 |
27.49 |
28.81 |
7.57 |
4.54 |
5.27 |
6.18 |
7.33 |
8.86 |
| Accounts Payable Turnover |
|
7.56 |
7.05 |
8.90 |
11.62 |
8.90 |
8.82 |
9.13 |
10.22 |
11.80 |
11.03 |
9.77 |
| Days Sales Outstanding (DSO) |
|
13.43 |
14.07 |
9.71 |
10.52 |
12.85 |
26.91 |
38.06 |
25.50 |
17.48 |
16.72 |
13.72 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
48.28 |
51.79 |
41.00 |
31.42 |
40.99 |
41.39 |
39.99 |
35.72 |
30.93 |
33.09 |
37.35 |
| Cash Conversion Cycle (CCC) |
|
-34.85 |
-37.72 |
-31.29 |
-20.90 |
-28.14 |
-14.48 |
-1.94 |
-10.23 |
-13.46 |
-16.38 |
-23.63 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-38 |
-38 |
-42 |
-37 |
-38 |
-36 |
-35 |
-36 |
-35 |
-35 |
-36 |
| Invested Capital Turnover |
|
-0.94 |
-0.91 |
-1.06 |
-0.90 |
-0.97 |
-1.09 |
-1.13 |
-1.13 |
-1.12 |
-1.07 |
-0.99 |
| Increase / (Decrease) in Invested Capital |
|
0.45 |
-0.80 |
-3.78 |
5.12 |
-0.85 |
2.06 |
0.55 |
-0.73 |
1.25 |
-0.34 |
-0.60 |
| Enterprise Value (EV) |
|
32 |
49 |
55 |
77 |
109 |
178 |
167 |
474 |
297 |
210 |
243 |
| Market Capitalization |
|
106 |
124 |
137 |
160 |
196 |
269 |
272 |
592 |
418 |
339 |
382 |
| Book Value per Share |
|
$3.51 |
$3.54 |
$3.90 |
$4.49 |
$4.91 |
$5.56 |
$7.00 |
$8.36 |
$8.86 |
$9.63 |
$10.59 |
| Tangible Book Value per Share |
|
$2.81 |
$3.03 |
$3.79 |
$4.47 |
$4.90 |
$5.55 |
$6.98 |
$8.36 |
$8.85 |
$9.62 |
$10.58 |
| Total Capital |
|
34 |
35 |
38 |
44 |
48 |
56 |
69 |
80 |
84 |
91 |
100 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.33 |
2.33 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-74 |
-75 |
-82 |
-82 |
-87 |
-91 |
-104 |
-118 |
-121 |
-129 |
-139 |
| Capital Expenditures (CapEx) |
|
2.54 |
1.96 |
-9.87 |
0.41 |
0.12 |
0.00 |
0.18 |
0.01 |
0.03 |
0.02 |
0.24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-23 |
-23 |
-22 |
-22 |
-22 |
-20 |
-20 |
-20 |
-19 |
-20 |
-21 |
| Debt-free Net Working Capital (DFNWC) |
|
-7.37 |
-6.35 |
1.20 |
1.69 |
6.01 |
14 |
26 |
38 |
43 |
49 |
56 |
| Net Working Capital (NWC) |
|
-7.37 |
-6.35 |
1.20 |
1.69 |
6.01 |
14 |
23 |
38 |
43 |
49 |
56 |
| Net Nonoperating Expense (NNE) |
|
-5.63 |
-5.92 |
-5.37 |
-12 |
-8.02 |
-8.37 |
-17 |
-15 |
-9.35 |
-12 |
-16 |
| Net Nonoperating Obligations (NNO) |
|
-72 |
-73 |
-80 |
-81 |
-85 |
-89 |
-102 |
-116 |
-119 |
-126 |
-135 |
| Total Depreciation and Amortization (D&A) |
|
2.72 |
3.82 |
4.62 |
1.13 |
0.37 |
0.27 |
1.29 |
1.34 |
1.35 |
1.41 |
1.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-64.39% |
-66.88% |
-51.37% |
-61.60% |
-61.52% |
-50.28% |
-48.80% |
-49.96% |
-48.56% |
-52.22% |
-60.32% |
| Debt-free Net Working Capital to Revenue |
|
-20.74% |
-18.37% |
2.81% |
4.71% |
16.59% |
34.48% |
63.49% |
92.73% |
107.79% |
130.10% |
160.30% |
| Net Working Capital to Revenue |
|
-20.74% |
-18.37% |
2.81% |
4.71% |
16.59% |
34.00% |
57.71% |
92.73% |
107.79% |
130.10% |
160.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.74 |
$0.00 |
$1.07 |
$1.52 |
$1.15 |
$1.62 |
$2.43 |
$2.50 |
$1.91 |
$2.02 |
$2.20 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.80M |
0.00 |
9.71M |
9.69M |
9.66M |
9.62M |
9.56M |
9.54M |
9.46M |
9.43M |
9.42M |
| Adjusted Diluted Earnings per Share |
|
$0.74 |
$0.00 |
$1.07 |
$1.52 |
$1.15 |
$1.62 |
$2.43 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.80M |
0.00 |
9.71M |
9.69M |
9.66M |
9.62M |
9.56M |
9.47M |
9.43M |
9.42M |
9.41M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.74 |
$0.00 |
$1.07 |
$1.52 |
$1.15 |
$1.62 |
$2.43 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.81M |
0.00 |
9.72M |
9.70M |
9.68M |
9.65M |
9.60M |
9.47M |
9.43M |
9.42M |
9.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.67 |
1.37 |
4.99 |
1.80 |
3.98 |
6.58 |
5.79 |
8.40 |
8.72 |
6.90 |
4.50 |
| Normalized NOPAT Margin |
|
4.69% |
3.96% |
11.70% |
5.02% |
10.99% |
16.32% |
14.34% |
20.72% |
21.96% |
18.41% |
12.81% |
| Pre Tax Income Margin |
|
29.54% |
28.97% |
36.27% |
33.17% |
44.99% |
51.24% |
74.96% |
75.60% |
59.89% |
67.19% |
78.51% |
| 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 |
|
80.75% |
84.58% |
63.82% |
60.58% |
61.30% |
51.69% |
34.66% |
35.28% |
52.42% |
55.54% |
54.64% |
| Augmented Payout Ratio |
|
82.42% |
95.50% |
70.97% |
62.99% |
66.37% |
59.81% |
41.21% |
45.71% |
78.45% |
58.29% |
56.83% |