| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
6,814,154.00 |
6,786,392.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
6,814,154.00 |
6,786,392.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.58 |
3.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
37.53% |
36.74% |
42.97% |
38.65% |
38.28% |
26.78% |
32.46% |
29.37% |
25.42% |
- |
23.21% |
| EBITDA Growth |
|
38.71% |
-2.92% |
18.16% |
82.58% |
38.00% |
102.00% |
0.28% |
29.86% |
13.80% |
- |
28.34% |
| EBIT Growth |
|
128.73% |
3,172.85% |
35.13% |
178.15% |
68.54% |
533.58% |
-12.18% |
31.69% |
12.82% |
- |
41.36% |
| NOPAT Growth |
|
115.03% |
2,135.65% |
46.79% |
180.86% |
64.01% |
741.09% |
-15.98% |
-42.25% |
-9.19% |
- |
44.10% |
| Net Income Growth |
|
128.80% |
-23.64% |
374.94% |
208.24% |
64.84% |
92.29% |
-19.17% |
41.78% |
0.95% |
- |
48.69% |
| EPS Growth |
|
139.33% |
-34.33% |
445.45% |
207.43% |
58.22% |
80.39% |
-26.33% |
35.75% |
-3.56% |
- |
47.51% |
| Operating Cash Flow Growth |
|
184.04% |
-1.75% |
15.34% |
49.79% |
23.11% |
11.87% |
-31.45% |
49.20% |
-26.39% |
- |
38.19% |
| Free Cash Flow Firm Growth |
|
-87.72% |
907.22% |
186.03% |
29.35% |
-7,971.56% |
-756.26% |
-464.16% |
-437.21% |
-28.98% |
- |
89.53% |
| Invested Capital Growth |
|
0.52% |
-4.02% |
-5.69% |
4.56% |
11.38% |
29.23% |
25.92% |
15.29% |
12.81% |
- |
2.94% |
| Revenue Q/Q Growth |
|
-2.98% |
13.98% |
-1.20% |
26.90% |
-3.24% |
4.50% |
3.23% |
23.95% |
-6.20% |
- |
0.38% |
| EBITDA Q/Q Growth |
|
2.67% |
-47.62% |
76.58% |
52.11% |
-22.40% |
-23.32% |
5.88% |
99.31% |
-32.87% |
- |
44.02% |
| EBIT Q/Q Growth |
|
2.86% |
-76.80% |
486.59% |
98.68% |
-37.68% |
-12.78% |
-18.69% |
197.93% |
-46.61% |
- |
139.66% |
| NOPAT Q/Q Growth |
|
1.47% |
-83.14% |
684.47% |
109.31% |
-40.75% |
-13.55% |
-21.63% |
43.86% |
-6.82% |
- |
138.85% |
| Net Income Q/Q Growth |
|
5.80% |
-25.07% |
90.53% |
104.06% |
-43.42% |
-12.60% |
-19.90% |
257.92% |
-59.71% |
- |
105.80% |
| EPS Q/Q Growth |
|
5.45% |
-28.17% |
96.08% |
107.00% |
-45.73% |
-18.10% |
-19.93% |
281.45% |
-61.45% |
- |
117.33% |
| Operating Cash Flow Q/Q Growth |
|
51.22% |
-13.81% |
-1.53% |
16.71% |
24.29% |
-21.69% |
-39.66% |
154.01% |
-38.68% |
- |
-23.58% |
| Free Cash Flow Firm Q/Q Growth |
|
103.29% |
3,054.14% |
62.73% |
-141.90% |
-266.03% |
-162.96% |
9.70% |
38.19% |
12.12% |
- |
54.50% |
| Invested Capital Q/Q Growth |
|
-1.11% |
-4.09% |
1.38% |
8.74% |
5.33% |
11.29% |
-1.21% |
-0.44% |
3.06% |
- |
-3.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
84.54% |
82.75% |
86.12% |
89.66% |
86.04% |
88.85% |
82.96% |
91.75% |
92.65% |
- |
90.46% |
| EBITDA Margin |
|
42.07% |
19.34% |
43.68% |
52.36% |
41.99% |
30.81% |
31.60% |
50.82% |
36.36% |
- |
32.91% |
| Operating Margin |
|
18.91% |
3.85% |
22.86% |
35.78% |
23.05% |
19.24% |
15.15% |
14.46% |
20.73% |
- |
17.39% |
| EBIT Margin |
|
18.91% |
3.85% |
22.86% |
35.78% |
23.05% |
19.24% |
15.15% |
36.43% |
20.73% |
- |
17.39% |
| Profit (Net Income) Margin |
|
13.82% |
9.09% |
17.52% |
28.18% |
16.48% |
13.78% |
10.69% |
30.88% |
13.26% |
- |
12.91% |
| Tax Burden Percent |
|
71.85% |
52.20% |
69.81% |
73.55% |
69.92% |
69.30% |
66.80% |
81.26% |
56.28% |
- |
68.09% |
| Interest Burden Percent |
|
101.73% |
452.18% |
109.82% |
107.07% |
102.24% |
103.37% |
105.65% |
104.33% |
113.65% |
- |
109.02% |
| Effective Tax Rate |
|
28.15% |
47.80% |
30.19% |
26.45% |
30.08% |
30.70% |
33.20% |
18.74% |
43.72% |
- |
31.91% |
| Return on Invested Capital (ROIC) |
|
2.38% |
0.39% |
3.27% |
5.71% |
3.70% |
3.12% |
2.53% |
3.04% |
3.07% |
- |
3.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.39% |
0.89% |
3.38% |
5.86% |
3.73% |
3.15% |
2.58% |
5.00% |
3.21% |
- |
3.40% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.07% |
3.20% |
12.10% |
20.74% |
12.69% |
10.79% |
8.42% |
15.60% |
9.82% |
- |
10.09% |
| Return on Equity (ROE) |
|
11.45% |
3.59% |
15.37% |
26.44% |
16.39% |
13.91% |
10.95% |
18.64% |
12.88% |
- |
13.39% |
| Cash Return on Invested Capital (CROIC) |
|
1.45% |
6.04% |
8.00% |
-1.27% |
-7.25% |
-21.28% |
-18.85% |
-10.80% |
-8.81% |
- |
0.04% |
| Operating Return on Assets (OROA) |
|
2.84% |
0.62% |
3.95% |
6.43% |
4.38% |
3.68% |
3.10% |
6.92% |
4.42% |
- |
3.93% |
| Return on Assets (ROA) |
|
2.08% |
1.46% |
3.03% |
5.06% |
3.13% |
2.64% |
2.19% |
5.87% |
2.83% |
- |
2.92% |
| Return on Common Equity (ROCE) |
|
10.21% |
3.21% |
13.78% |
23.83% |
14.64% |
12.48% |
9.86% |
16.91% |
11.63% |
- |
12.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.92% |
0.00% |
13.05% |
18.08% |
19.03% |
0.00% |
18.50% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
2.42 |
19 |
40 |
24 |
20 |
16 |
23 |
21 |
9.63 |
23 |
| NOPAT Margin |
|
13.59% |
2.01% |
15.96% |
26.32% |
16.12% |
13.33% |
10.12% |
11.75% |
11.67% |
- |
11.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.01% |
-0.50% |
-0.11% |
-0.16% |
-0.03% |
-0.04% |
-0.05% |
-1.96% |
-0.15% |
- |
-0.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.11% |
- |
- |
- |
0.72% |
0.57% |
0.67% |
0.74% |
0.29% |
0.78% |
| Cost of Revenue to Revenue |
|
15.46% |
17.25% |
13.88% |
10.34% |
13.96% |
11.15% |
17.04% |
8.25% |
7.35% |
- |
9.54% |
| SG&A Expenses to Revenue |
|
25.10% |
24.59% |
24.84% |
22.95% |
27.38% |
27.78% |
30.25% |
40.17% |
30.47% |
- |
36.54% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
65.63% |
78.90% |
63.26% |
53.88% |
62.99% |
69.61% |
67.80% |
77.29% |
71.91% |
- |
73.07% |
| Earnings before Interest and Taxes (EBIT) |
|
20 |
4.64 |
27 |
54 |
34 |
29 |
24 |
71 |
38 |
14 |
34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
44 |
23 |
52 |
79 |
61 |
47 |
50 |
99 |
67 |
44 |
64 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.61 |
0.69 |
0.67 |
0.92 |
1.89 |
2.49 |
1.85 |
1.60 |
1.44 |
- |
1.66 |
| Price to Tangible Book Value (P/TBV) |
|
0.61 |
0.70 |
0.68 |
0.93 |
1.91 |
2.51 |
1.85 |
1.60 |
1.44 |
- |
1.66 |
| Price to Revenue (P/Rev) |
|
0.68 |
0.73 |
0.69 |
0.91 |
1.82 |
2.40 |
1.72 |
1.51 |
1.35 |
- |
1.51 |
| Price to Earnings (P/E) |
|
6.03 |
7.55 |
5.49 |
5.32 |
10.32 |
13.11 |
10.45 |
8.41 |
7.98 |
- |
9.94 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
1.45% |
0.84% |
0.72% |
1.11% |
1.40% |
0.73% |
- |
0.76% |
| Earnings Yield |
|
16.58% |
13.24% |
18.22% |
18.81% |
9.69% |
7.63% |
9.57% |
11.89% |
12.53% |
- |
10.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.92 |
0.94 |
0.93 |
0.98 |
1.19 |
1.30 |
1.18 |
1.14 |
1.10 |
- |
1.17 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.30 |
4.75 |
4.41 |
4.64 |
5.45 |
6.26 |
5.25 |
4.70 |
4.45 |
- |
4.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.13 |
12.82 |
11.83 |
11.23 |
13.19 |
14.87 |
13.30 |
13.96 |
13.46 |
- |
14.05 |
| Enterprise Value to EBIT (EV/EBIT) |
|
34.44 |
30.98 |
28.09 |
21.74 |
24.46 |
24.68 |
22.61 |
26.61 |
25.63 |
- |
28.48 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
46.98 |
47.51 |
42.04 |
31.53 |
35.57 |
34.69 |
31.98 |
35.74 |
36.19 |
- |
40.21 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.87 |
8.66 |
8.43 |
8.83 |
10.56 |
12.53 |
12.01 |
10.23 |
11.06 |
- |
10.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
63.77 |
15.20 |
11.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
2,991.68 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.71 |
3.69 |
3.39 |
3.59 |
3.43 |
3.70 |
3.55 |
4.11 |
3.14 |
- |
2.97 |
| Long-Term Debt to Equity |
|
3.71 |
3.69 |
3.39 |
3.59 |
3.43 |
3.70 |
3.55 |
4.11 |
3.14 |
- |
2.97 |
| Financial Leverage |
|
3.80 |
3.60 |
3.58 |
3.54 |
3.40 |
3.42 |
3.27 |
3.12 |
3.05 |
- |
2.97 |
| Leverage Ratio |
|
5.58 |
5.54 |
5.44 |
5.47 |
5.31 |
5.40 |
5.22 |
5.61 |
4.99 |
- |
4.89 |
| Compound Leverage Factor |
|
5.68 |
25.05 |
5.97 |
5.86 |
5.43 |
5.58 |
5.51 |
5.86 |
5.68 |
- |
5.33 |
| Debt to Total Capital |
|
78.77% |
78.67% |
77.23% |
78.21% |
77.41% |
78.71% |
78.02% |
80.44% |
75.84% |
- |
74.84% |
| 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% |
| Long-Term Debt to Total Capital |
|
78.77% |
78.67% |
77.23% |
78.21% |
77.41% |
78.71% |
78.02% |
80.44% |
75.84% |
- |
74.84% |
| 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 |
|
2.20% |
2.18% |
2.22% |
2.01% |
2.45% |
2.19% |
2.21% |
1.82% |
2.14% |
- |
2.11% |
| Common Equity to Total Capital |
|
19.03% |
19.15% |
20.55% |
19.78% |
20.14% |
19.09% |
19.77% |
17.75% |
22.02% |
- |
23.06% |
| Debt to EBITDA |
|
11.47 |
11.62 |
10.25 |
9.49 |
8.97 |
9.45 |
9.31 |
12.75 |
9.83 |
- |
9.74 |
| Net Debt to EBITDA |
|
11.12 |
10.54 |
9.70 |
8.77 |
8.49 |
8.90 |
8.69 |
9.19 |
9.08 |
- |
8.78 |
| Long-Term Debt to EBITDA |
|
11.47 |
11.62 |
10.25 |
9.49 |
8.97 |
9.45 |
9.31 |
12.75 |
9.83 |
- |
9.74 |
| Debt to NOPAT |
|
41.04 |
43.04 |
36.43 |
26.65 |
24.19 |
22.04 |
22.38 |
32.63 |
26.44 |
- |
27.87 |
| Net Debt to NOPAT |
|
39.77 |
39.03 |
34.46 |
24.63 |
22.91 |
20.75 |
20.88 |
23.51 |
24.42 |
- |
25.14 |
| Long-Term Debt to NOPAT |
|
41.04 |
43.04 |
36.43 |
26.65 |
24.19 |
22.04 |
22.38 |
32.63 |
26.44 |
- |
27.87 |
| Altman Z-Score |
|
0.48 |
0.54 |
0.53 |
0.61 |
0.68 |
0.75 |
0.71 |
0.83 |
0.73 |
- |
0.81 |
| Noncontrolling Interest Sharing Ratio |
|
10.84% |
10.58% |
10.32% |
9.90% |
10.63% |
10.27% |
9.92% |
9.26% |
9.76% |
- |
9.14% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.37 |
4.28 |
1.51 |
2.27 |
1.19 |
2.25 |
3.35 |
9.46 |
2.68 |
- |
3.57 |
| Quick Ratio |
|
1.20 |
1.24 |
0.67 |
0.66 |
0.36 |
0.62 |
1.30 |
0.86 |
0.69 |
- |
0.87 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.90 |
91 |
149 |
-62 |
-228 |
-600 |
-542 |
-335 |
-294 |
-125 |
-57 |
| Operating Cash Flow to CapEx |
|
233.80% |
0.00% |
102.30% |
35.84% |
72.31% |
22.53% |
0.00% |
253.83% |
58.38% |
- |
0.00% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.15 |
0.16 |
0.17 |
0.18 |
0.19 |
0.19 |
0.20 |
0.19 |
0.21 |
- |
0.23 |
| Accounts Receivable Turnover |
|
8.06 |
7.94 |
0.00 |
9.34 |
12.88 |
11.76 |
11.76 |
14.22 |
17.37 |
- |
19.08 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.34 |
0.38 |
12.67 |
0.44 |
0.48 |
0.24 |
0.45 |
13.23 |
13.32 |
- |
0.56 |
| Accounts Payable Turnover |
|
1.68 |
1.34 |
0.54 |
0.61 |
0.55 |
1.08 |
1.03 |
1.01 |
0.82 |
- |
1.02 |
| Days Sales Outstanding (DSO) |
|
45.30 |
45.97 |
0.00 |
39.10 |
28.34 |
31.03 |
31.04 |
25.67 |
21.01 |
- |
19.13 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
217.87 |
271.67 |
677.16 |
594.49 |
669.38 |
337.97 |
353.66 |
362.25 |
445.09 |
- |
356.49 |
| Cash Conversion Cycle (CCC) |
|
-172.58 |
-225.69 |
-677.16 |
-555.40 |
-641.04 |
-306.94 |
-322.62 |
-336.58 |
-424.08 |
- |
-337.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,214 |
2,124 |
2,153 |
2,341 |
2,466 |
2,745 |
2,711 |
2,699 |
2,782 |
2,879 |
2,791 |
| Invested Capital Turnover |
|
0.17 |
0.19 |
0.20 |
0.22 |
0.23 |
0.23 |
0.25 |
0.26 |
0.26 |
- |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
11 |
-89 |
-130 |
102 |
252 |
621 |
558 |
358 |
316 |
134 |
80 |
| Enterprise Value (EV) |
|
2,047 |
1,990 |
2,003 |
2,303 |
2,927 |
3,564 |
3,189 |
3,067 |
3,065 |
- |
3,252 |
| Market Capitalization |
|
264 |
305 |
312 |
454 |
979 |
1,369 |
1,044 |
986 |
934 |
- |
1,155 |
| Book Value per Share |
|
$67.84 |
$68.93 |
$72.23 |
$74.92 |
$78.74 |
$83.19 |
$85.60 |
$89.52 |
$95.48 |
$97.17 |
$102.32 |
| Tangible Book Value per Share |
|
$67.67 |
$68.77 |
$72.07 |
$74.10 |
$78.11 |
$82.74 |
$85.35 |
$89.48 |
$95.44 |
$97.13 |
$102.28 |
| Total Capital |
|
2,270 |
2,292 |
2,247 |
2,489 |
2,571 |
2,877 |
2,860 |
3,482 |
2,953 |
3,426 |
3,012 |
| Total Debt |
|
1,788 |
1,803 |
1,736 |
1,947 |
1,990 |
2,265 |
2,232 |
2,801 |
2,239 |
2,700 |
2,254 |
| Total Long-Term Debt |
|
1,788 |
1,803 |
1,736 |
1,947 |
1,990 |
2,265 |
2,232 |
2,801 |
2,239 |
2,700 |
2,254 |
| Net Debt |
|
1,732 |
1,635 |
1,641 |
1,799 |
1,885 |
2,132 |
2,083 |
2,018 |
2,068 |
2,153 |
2,033 |
| Capital Expenditures (CapEx) |
|
30 |
-38 |
58 |
195 |
120 |
302 |
-11 |
41 |
109 |
146 |
-82 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.33 |
5.55 |
-41 |
-35 |
-82 |
-38 |
-15 |
-49 |
-37 |
-70 |
-34 |
| Debt-free Net Working Capital (DFNWC) |
|
59 |
174 |
53 |
113 |
23 |
95 |
134 |
733 |
134 |
477 |
187 |
| Net Working Capital (NWC) |
|
59 |
174 |
53 |
113 |
23 |
95 |
134 |
733 |
134 |
477 |
187 |
| Net Nonoperating Expense (NNE) |
|
-0.25 |
-8.53 |
-1.87 |
-2.81 |
-0.53 |
-0.69 |
-0.90 |
-37 |
-2.92 |
-2.56 |
-2.08 |
| Net Nonoperating Obligations (NNO) |
|
1,732 |
1,635 |
1,641 |
1,799 |
1,885 |
2,132 |
2,083 |
2,018 |
2,068 |
2,153 |
2,033 |
| Total Depreciation and Amortization (D&A) |
|
24 |
19 |
25 |
25 |
28 |
18 |
26 |
28 |
29 |
30 |
30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.86% |
1.33% |
-9.13% |
-7.06% |
-15.36% |
-6.62% |
-2.53% |
-7.52% |
-5.42% |
- |
-4.40% |
| Debt-free Net Working Capital to Revenue |
|
15.27% |
41.47% |
11.62% |
22.73% |
4.22% |
16.66% |
22.00% |
112.45% |
19.38% |
- |
24.36% |
| Net Working Capital to Revenue |
|
15.27% |
41.47% |
11.62% |
22.73% |
4.22% |
16.66% |
22.00% |
112.45% |
19.38% |
- |
24.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.16 |
$1.62 |
$3.12 |
$6.34 |
$3.51 |
$3.00 |
$2.34 |
$8.68 |
$3.36 |
$1.62 |
$3.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.37M |
6.31M |
6.39M |
6.57M |
6.58M |
6.54M |
6.61M |
6.79M |
6.81M |
6.75M |
6.78M |
| Adjusted Diluted Earnings per Share |
|
$2.13 |
$1.53 |
$3.00 |
$6.21 |
$3.37 |
$2.76 |
$2.21 |
$8.43 |
$3.25 |
$1.50 |
$3.26 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.47M |
6.48M |
6.66M |
6.71M |
6.86M |
6.80M |
7M |
6.99M |
7.03M |
7.02M |
7.25M |
| 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 |
|
6.37M |
6.39M |
6.57M |
6.58M |
6.60M |
6.61M |
6.90M |
6.81M |
6.81M |
6.79M |
7.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
3.47 |
19 |
40 |
24 |
28 |
17 |
32 |
27 |
16 |
24 |
| Normalized NOPAT Margin |
|
14.08% |
2.88% |
16.11% |
26.32% |
16.41% |
18.03% |
11.02% |
16.51% |
14.80% |
- |
12.24% |
| Pre Tax Income Margin |
|
19.24% |
17.41% |
25.10% |
38.32% |
23.57% |
19.89% |
16.01% |
38.00% |
23.57% |
- |
18.95% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
6.95% |
7.40% |
5.55% |
11.88% |
13.31% |
13.06% |
15.99% |
9.76% |
9.68% |
- |
12.66% |
| Augmented Payout Ratio |
|
6.95% |
28.94% |
5.55% |
11.88% |
13.31% |
23.72% |
15.99% |
9.76% |
9.68% |
- |
12.66% |