| DEI Shares Outstanding |
|
25,811,026.00 |
25,574,803.00 |
25,416,890.00 |
26,124,429.00 |
26,061,083.00 |
26,069,543.00 |
- |
- |
- |
26,012,603.00 |
25,292,866.00 |
| DEI Adjusted Shares Outstanding |
|
25,811,026.00 |
25,574,803.00 |
25,416,890.00 |
26,124,429.00 |
26,061,083.00 |
26,069,543.00 |
- |
- |
- |
26,012,603.00 |
25,292,866.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.38 |
0.07 |
1.29 |
1.43 |
1.47 |
0.92 |
- |
- |
- |
1.55 |
1.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.46% |
-7.53% |
3.72% |
8.27% |
9.39% |
-18.35% |
11.74% |
7.96% |
-2.72% |
-6.07% |
-0.56% |
| EBITDA Growth |
|
-3.29% |
-15.89% |
16.08% |
8.89% |
4.02% |
-26.77% |
18.30% |
34.23% |
-10.86% |
-7.58% |
9.94% |
| EBIT Growth |
|
-6.28% |
-20.37% |
17.32% |
7.13% |
1.51% |
-35.79% |
25.99% |
52.93% |
-14.04% |
-8.28% |
12.10% |
| NOPAT Growth |
|
-6.42% |
-14.27% |
20.73% |
12.45% |
1.15% |
-31.59% |
15.89% |
60.02% |
-15.59% |
-7.33% |
1.68% |
| Net Income Growth |
|
180.25% |
-95.02% |
1,748.60% |
13.77% |
2.28% |
-37.08% |
20.29% |
63.20% |
-9.94% |
-5.58% |
5.98% |
| EPS Growth |
|
180.81% |
-94.96% |
1,757.14% |
11.54% |
1.38% |
-36.73% |
19.35% |
63.96% |
-9.89% |
-6.10% |
7.79% |
| Operating Cash Flow Growth |
|
34.53% |
-32.07% |
-23.09% |
13.35% |
11.46% |
-7.69% |
-4.05% |
-7.70% |
47.66% |
-4.65% |
-19.93% |
| Free Cash Flow Firm Growth |
|
74.08% |
-89.12% |
68.56% |
-93.97% |
1,719.85% |
-37.32% |
39.58% |
-22.35% |
35.55% |
20.11% |
-113.43% |
| Invested Capital Growth |
|
-47.76% |
2.36% |
-2.70% |
18.01% |
-2.00% |
-0.31% |
-3.17% |
8.82% |
0.61% |
-3.94% |
19.46% |
| Revenue Q/Q Growth |
|
64.15% |
-1.28% |
0.14% |
3.52% |
1.39% |
-4.48% |
2.50% |
0.71% |
-1.24% |
0.30% |
0.00% |
| EBITDA Q/Q Growth |
|
-59.37% |
3.20% |
-2.11% |
5.96% |
0.32% |
-5.88% |
4.31% |
6.54% |
-5.22% |
0.24% |
0.00% |
| EBIT Q/Q Growth |
|
-65.50% |
4.16% |
-3.39% |
6.49% |
-0.24% |
-9.31% |
6.05% |
9.53% |
-6.61% |
-1.02% |
0.00% |
| NOPAT Q/Q Growth |
|
-71.57% |
12.03% |
0.29% |
-0.53% |
0.88% |
-7.16% |
1.92% |
12.51% |
-6.57% |
-1.09% |
0.00% |
| Net Income Q/Q Growth |
|
-9.50% |
262.53% |
7.07% |
-0.27% |
0.98% |
-12.52% |
5.57% |
13.26% |
-4.59% |
-0.58% |
0.00% |
| EPS Q/Q Growth |
|
-9.74% |
250.00% |
6.56% |
0.00% |
0.00% |
-11.43% |
4.72% |
13.04% |
-4.09% |
-1.28% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-10.32% |
16.33% |
-9.68% |
6.64% |
-3.18% |
-1.40% |
9.38% |
-7.15% |
5.81% |
-5.47% |
10.74% |
| Free Cash Flow Firm Q/Q Growth |
|
33.73% |
-86.16% |
49.26% |
200.39% |
20.26% |
-55.35% |
212.95% |
-13.33% |
19.84% |
-13.10% |
0.00% |
| Invested Capital Q/Q Growth |
|
-40.74% |
6.00% |
-0.68% |
-2.63% |
-5.46% |
8.69% |
-3.01% |
1.30% |
-2.57% |
0.16% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
30.14% |
29.35% |
31.66% |
30.78% |
29.41% |
28.99% |
28.68% |
30.35% |
29.84% |
29.72% |
30.69% |
| EBITDA Margin |
|
16.43% |
14.94% |
16.72% |
16.81% |
15.99% |
14.34% |
15.18% |
18.88% |
17.30% |
17.02% |
18.81% |
| Operating Margin |
|
13.23% |
11.74% |
12.92% |
12.50% |
11.60% |
10.03% |
10.90% |
15.32% |
13.44% |
13.17% |
13.43% |
| EBIT Margin |
|
13.22% |
11.39% |
12.88% |
12.75% |
11.83% |
9.30% |
10.49% |
14.86% |
13.13% |
12.82% |
14.45% |
| Profit (Net Income) Margin |
|
9.26% |
0.50% |
8.89% |
9.34% |
8.73% |
6.73% |
7.25% |
10.95% |
10.14% |
10.19% |
10.86% |
| Tax Burden Percent |
|
70.01% |
4.45% |
70.15% |
74.97% |
74.71% |
72.38% |
69.10% |
72.85% |
72.05% |
72.53% |
72.75% |
| Interest Burden Percent |
|
100.00% |
98.49% |
98.37% |
97.74% |
98.83% |
99.97% |
99.98% |
101.20% |
107.20% |
109.63% |
103.34% |
| Effective Tax Rate |
|
36.80% |
34.01% |
30.17% |
25.03% |
25.29% |
27.62% |
30.90% |
27.15% |
27.95% |
27.47% |
27.25% |
| Return on Invested Capital (ROIC) |
|
11.28% |
13.93% |
16.85% |
17.62% |
16.63% |
11.51% |
13.58% |
21.15% |
17.08% |
16.10% |
15.22% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-50.04% |
47.81% |
17.69% |
17.81% |
16.14% |
14.15% |
14.99% |
22.14% |
15.20% |
13.34% |
7.20% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.97% |
-13.28% |
-4.02% |
-4.03% |
-3.51% |
-3.41% |
-3.99% |
-6.26% |
-4.57% |
-3.75% |
-1.26% |
| Return on Equity (ROE) |
|
12.25% |
0.65% |
12.83% |
13.59% |
13.13% |
8.10% |
9.59% |
14.89% |
12.51% |
12.34% |
13.96% |
| Cash Return on Invested Capital (CROIC) |
|
74.02% |
11.59% |
19.58% |
1.10% |
18.65% |
11.83% |
16.80% |
12.70% |
16.47% |
20.12% |
-2.51% |
| Operating Return on Assets (OROA) |
|
12.11% |
11.38% |
14.59% |
14.75% |
14.23% |
9.12% |
11.44% |
16.82% |
13.91% |
13.52% |
16.07% |
| Return on Assets (ROA) |
|
8.48% |
0.50% |
10.07% |
10.81% |
10.51% |
6.60% |
7.91% |
12.40% |
10.74% |
10.75% |
12.08% |
| Return on Common Equity (ROCE) |
|
12.25% |
0.65% |
12.83% |
13.59% |
13.13% |
8.10% |
9.59% |
14.89% |
12.51% |
12.34% |
13.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.97% |
0.71% |
12.57% |
12.95% |
13.01% |
8.02% |
9.54% |
14.27% |
12.18% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
32 |
28 |
33 |
38 |
38 |
26 |
30 |
48 |
41 |
38 |
38 |
| NOPAT Margin |
|
8.36% |
7.75% |
9.02% |
9.37% |
8.66% |
7.26% |
7.53% |
11.16% |
9.68% |
9.55% |
9.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
61.32% |
-33.88% |
-0.84% |
-0.18% |
0.49% |
-2.64% |
-1.41% |
-0.99% |
1.87% |
2.75% |
8.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
12.48% |
12.42% |
| Cost of Revenue to Revenue |
|
69.86% |
70.65% |
68.34% |
69.22% |
70.59% |
71.01% |
71.32% |
69.65% |
70.16% |
70.28% |
69.31% |
| SG&A Expenses to Revenue |
|
17.03% |
17.52% |
18.70% |
18.34% |
17.83% |
19.07% |
17.85% |
16.39% |
16.38% |
16.57% |
17.26% |
| 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 |
|
16.91% |
17.60% |
18.74% |
18.28% |
17.81% |
18.96% |
17.78% |
15.03% |
16.40% |
16.55% |
17.26% |
| Earnings before Interest and Taxes (EBIT) |
|
51 |
41 |
48 |
51 |
52 |
33 |
42 |
64 |
55 |
51 |
57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
63 |
53 |
62 |
67 |
70 |
51 |
61 |
82 |
73 |
67 |
74 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.07 |
1.17 |
1.39 |
1.47 |
1.43 |
1.45 |
1.43 |
1.58 |
1.47 |
1.71 |
1.71 |
| Price to Tangible Book Value (P/TBV) |
|
1.62 |
2.32 |
2.57 |
2.91 |
2.71 |
2.74 |
2.55 |
2.68 |
2.36 |
2.96 |
3.23 |
| Price to Revenue (P/Rev) |
|
0.83 |
0.82 |
0.99 |
1.06 |
0.96 |
1.22 |
1.08 |
1.21 |
1.22 |
1.31 |
1.35 |
| Price to Earnings (P/E) |
|
8.94 |
165.21 |
11.09 |
11.37 |
10.98 |
18.11 |
14.94 |
11.06 |
12.05 |
12.83 |
12.38 |
| Dividend Yield |
|
5.66% |
17.61% |
4.70% |
5.37% |
5.58% |
5.38% |
5.86% |
4.94% |
5.04% |
5.04% |
4.79% |
| Earnings Yield |
|
11.19% |
0.61% |
9.02% |
8.79% |
9.10% |
5.52% |
6.69% |
9.04% |
8.30% |
7.79% |
8.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.79 |
1.21 |
1.53 |
1.59 |
1.56 |
1.60 |
1.59 |
1.81 |
1.68 |
1.93 |
1.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.91 |
0.68 |
0.81 |
0.92 |
0.80 |
1.01 |
0.87 |
0.99 |
0.96 |
1.12 |
1.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.54 |
4.57 |
4.82 |
5.45 |
5.03 |
7.03 |
5.72 |
5.26 |
5.54 |
6.61 |
6.68 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.88 |
5.99 |
6.26 |
7.19 |
6.79 |
10.84 |
8.28 |
6.69 |
7.29 |
8.77 |
8.70 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.89 |
8.81 |
8.94 |
9.78 |
9.28 |
13.90 |
11.54 |
8.90 |
9.89 |
11.77 |
12.87 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.05 |
4.14 |
6.59 |
7.16 |
6.16 |
6.84 |
6.86 |
9.17 |
5.82 |
6.74 |
9.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.66 |
10.58 |
7.69 |
156.94 |
8.27 |
13.53 |
9.32 |
14.83 |
10.25 |
9.42 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.13 |
0.12 |
0.11 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.13 |
0.12 |
0.11 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.02 |
-0.28 |
-0.23 |
-0.23 |
-0.22 |
-0.24 |
-0.27 |
-0.28 |
-0.30 |
-0.28 |
-0.18 |
| Leverage Ratio |
|
1.45 |
1.30 |
1.27 |
1.26 |
1.25 |
1.23 |
1.21 |
1.20 |
1.16 |
1.15 |
1.16 |
| Compound Leverage Factor |
|
1.45 |
1.28 |
1.25 |
1.23 |
1.23 |
1.23 |
1.21 |
1.22 |
1.25 |
1.26 |
1.19 |
| Debt to Total Capital |
|
11.82% |
10.66% |
10.28% |
9.40% |
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 |
|
11.82% |
10.66% |
10.28% |
9.40% |
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 |
|
88.18% |
89.34% |
89.72% |
90.60% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.63 |
0.56 |
0.48 |
0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.51 |
-0.95 |
-1.07 |
-0.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.63 |
0.56 |
0.48 |
0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
1.24 |
1.08 |
0.90 |
0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.99 |
-1.82 |
-1.98 |
-1.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
1.24 |
1.08 |
0.90 |
0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
4.67 |
5.03 |
6.02 |
6.16 |
6.31 |
6.50 |
6.62 |
7.92 |
9.08 |
9.36 |
9.31 |
| 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 |
|
4.35 |
4.98 |
5.52 |
5.25 |
3.95 |
4.22 |
4.44 |
4.77 |
5.96 |
4.59 |
3.72 |
| Quick Ratio |
|
1.10 |
3.93 |
4.46 |
4.07 |
2.93 |
3.23 |
3.35 |
3.58 |
4.68 |
3.34 |
2.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
212 |
23 |
39 |
2.34 |
43 |
27 |
37 |
29 |
39 |
47 |
-6.33 |
| Operating Cash Flow to CapEx |
|
2,718.22% |
2,452.60% |
1,739.92% |
1,171.76% |
2,109.07% |
2,666.18% |
887.22% |
1,738.88% |
1,064.07% |
1,193.03% |
461.84% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
37.56 |
49.95 |
2.03 |
70.29 |
2,427.10 |
4,140.58 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
96.06 |
58.29 |
44.48 |
94.42 |
4,801.55 |
5,630.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
92.15 |
54.94 |
40.69 |
89.94 |
4,621.45 |
4,996.22 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.92 |
1.00 |
1.13 |
1.16 |
1.20 |
0.98 |
1.09 |
1.13 |
1.06 |
1.06 |
1.11 |
| Accounts Receivable Turnover |
|
7.76 |
9.66 |
10.14 |
10.55 |
10.51 |
8.84 |
10.40 |
9.33 |
8.34 |
9.18 |
10.02 |
| Inventory Turnover |
|
3.66 |
9.07 |
9.29 |
8.96 |
8.81 |
7.51 |
7.99 |
7.05 |
6.79 |
7.04 |
5.81 |
| Fixed Asset Turnover |
|
5.37 |
7.08 |
7.72 |
8.09 |
8.00 |
6.40 |
7.34 |
8.52 |
8.18 |
7.34 |
6.77 |
| Accounts Payable Turnover |
|
15.40 |
18.05 |
19.19 |
21.43 |
19.99 |
15.89 |
18.15 |
17.18 |
19.53 |
21.63 |
19.37 |
| Days Sales Outstanding (DSO) |
|
47.01 |
37.80 |
36.00 |
34.61 |
34.74 |
41.28 |
35.09 |
39.10 |
43.75 |
39.76 |
36.44 |
| Days Inventory Outstanding (DIO) |
|
99.79 |
40.23 |
39.28 |
40.71 |
41.42 |
48.63 |
45.70 |
51.80 |
53.78 |
51.88 |
62.87 |
| Days Payable Outstanding (DPO) |
|
23.70 |
20.22 |
19.02 |
17.04 |
18.26 |
22.97 |
20.11 |
21.24 |
18.68 |
16.88 |
18.85 |
| Cash Conversion Cycle (CCC) |
|
123.10 |
57.80 |
56.26 |
58.29 |
57.90 |
66.95 |
60.68 |
69.66 |
78.85 |
74.76 |
80.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
196 |
201 |
195 |
231 |
226 |
225 |
218 |
237 |
239 |
230 |
274 |
| Invested Capital Turnover |
|
1.35 |
1.80 |
1.87 |
1.88 |
1.92 |
1.59 |
1.80 |
1.90 |
1.76 |
1.68 |
1.56 |
| Increase / (Decrease) in Invested Capital |
|
-179 |
4.64 |
-5.42 |
35 |
-4.61 |
-0.71 |
-7.15 |
19 |
1.46 |
-9.41 |
45 |
| Enterprise Value (EV) |
|
351 |
244 |
299 |
367 |
352 |
361 |
347 |
429 |
402 |
444 |
493 |
| Market Capitalization |
|
319 |
294 |
365 |
426 |
421 |
436 |
433 |
523 |
513 |
516 |
528 |
| Book Value per Share |
|
$11.57 |
$9.83 |
$10.30 |
$11.07 |
$11.29 |
$11.53 |
$11.68 |
$12.83 |
$13.52 |
$11.61 |
$12.21 |
| Tangible Book Value per Share |
|
$7.63 |
$4.96 |
$5.58 |
$5.60 |
$5.96 |
$6.11 |
$6.52 |
$7.57 |
$8.39 |
$6.70 |
$6.46 |
| Total Capital |
|
339 |
281 |
292 |
319 |
294 |
301 |
304 |
331 |
350 |
302 |
309 |
| Total Debt |
|
40 |
30 |
30 |
30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
40 |
30 |
30 |
30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
32 |
-50 |
-66 |
-58 |
-68 |
-75 |
-86 |
-94 |
-111 |
-72 |
-35 |
| Capital Expenditures (CapEx) |
|
3.19 |
2.40 |
2.60 |
4.38 |
2.71 |
1.98 |
5.71 |
2.69 |
6.49 |
5.52 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
127 |
39 |
38 |
46 |
44 |
38 |
42 |
61 |
57 |
47 |
62 |
| Debt-free Net Working Capital (DFNWC) |
|
135 |
119 |
134 |
135 |
112 |
113 |
128 |
155 |
168 |
119 |
96 |
| Net Working Capital (NWC) |
|
135 |
119 |
134 |
135 |
112 |
113 |
128 |
155 |
168 |
119 |
96 |
| Net Nonoperating Expense (NNE) |
|
-3.47 |
26 |
0.49 |
0.11 |
-0.31 |
1.89 |
1.13 |
0.89 |
-1.92 |
-2.52 |
-4.30 |
| Net Nonoperating Obligations (NNO) |
|
-102 |
-50 |
-66 |
-58 |
-68 |
-75 |
-86 |
-94 |
-111 |
-72 |
-35 |
| Total Depreciation and Amortization (D&A) |
|
12 |
13 |
14 |
16 |
18 |
18 |
19 |
17 |
18 |
17 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
33.03% |
10.88% |
10.14% |
11.50% |
9.96% |
10.57% |
10.56% |
14.22% |
13.49% |
11.90% |
15.75% |
| Debt-free Net Working Capital to Revenue |
|
35.09% |
33.42% |
36.14% |
33.57% |
25.53% |
31.57% |
31.96% |
35.98% |
39.89% |
30.27% |
24.56% |
| Net Working Capital to Revenue |
|
35.09% |
33.42% |
36.14% |
33.57% |
25.53% |
31.57% |
31.96% |
35.98% |
39.89% |
30.27% |
24.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.39 |
$0.07 |
$1.30 |
$1.45 |
$1.47 |
$0.00 |
$1.11 |
$1.83 |
$1.65 |
$1.55 |
$1.66 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
25.69M |
25.73M |
25.39M |
25.83M |
26.04M |
26.00M |
26.03M |
25.82M |
25.84M |
26.03M |
25.61M |
| Adjusted Diluted Earnings per Share |
|
$1.39 |
$0.07 |
$1.30 |
$1.45 |
$1.47 |
$0.00 |
$1.11 |
$1.82 |
$1.64 |
$1.54 |
$1.66 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
25.72M |
25.75M |
25.42M |
25.84M |
26.04M |
26.00M |
26.11M |
25.95M |
25.94M |
26.16M |
25.69M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.30 |
$1.45 |
$1.47 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
26.07M |
25.59M |
25.49M |
26.18M |
26.10M |
26.10M |
25.88M |
25.85M |
25.98M |
26.05M |
25.29M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
28 |
34 |
37 |
38 |
26 |
30 |
44 |
41 |
38 |
38 |
| Normalized NOPAT Margin |
|
8.28% |
7.80% |
9.05% |
9.33% |
8.65% |
7.18% |
7.48% |
10.16% |
9.69% |
9.54% |
9.77% |
| Pre Tax Income Margin |
|
13.22% |
11.22% |
12.67% |
12.46% |
11.69% |
9.30% |
10.49% |
15.04% |
14.07% |
14.05% |
14.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
66.31 |
61.37 |
44.27 |
85.57 |
3,027.09 |
4,661.44 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
45.12 |
42.98 |
32.54 |
62.68 |
2,362.37 |
3,346.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
62.39 |
58.02 |
40.47 |
81.10 |
2,847.00 |
4,026.78 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
41.20 |
39.63 |
28.74 |
58.20 |
2,182.28 |
2,711.47 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
50.49% |
3,213.48% |
67.65% |
60.40% |
61.33% |
97.40% |
87.71% |
54.63% |
60.71% |
228.70% |
60.76% |
| Augmented Payout Ratio |
|
50.49% |
3,687.81% |
77.72% |
73.25% |
67.79% |
102.52% |
104.24% |
56.99% |
62.08% |
233.27% |
94.68% |