| DEI Shares Outstanding |
|
22,152,010.00 |
21,104,479.00 |
21,219,440.00 |
20,739,327.00 |
19,625,567.00 |
18,211,659.00 |
17,819,534.00 |
- |
- |
- |
16,266,827.00 |
| DEI Adjusted Shares Outstanding |
|
22,152,010.00 |
21,104,479.00 |
21,219,440.00 |
20,739,327.00 |
19,625,567.00 |
18,211,659.00 |
17,819,534.00 |
- |
- |
- |
16,266,827.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.26 |
1.35 |
0.98 |
1.46 |
1.08 |
3.25 |
5.11 |
- |
- |
- |
1.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.74% |
2.07% |
-0.22% |
-0.28% |
-1.89% |
-6.74% |
35.36% |
3.40% |
-17.67% |
-16.15% |
4.99% |
| EBITDA Growth |
|
49.87% |
5.15% |
-1.62% |
-5.55% |
-32.95% |
97.39% |
41.97% |
0.15% |
-36.35% |
-51.42% |
9.24% |
| EBIT Growth |
|
80.80% |
1.03% |
-5.66% |
-7.73% |
-34.41% |
179.20% |
54.43% |
-0.36% |
-42.99% |
-70.13% |
8.18% |
| NOPAT Growth |
|
226.32% |
1.86% |
-25.67% |
41.94% |
-33.43% |
182.74% |
53.47% |
-2.73% |
-40.95% |
-70.58% |
4.25% |
| Net Income Growth |
|
223.54% |
2.04% |
-25.68% |
43.81% |
-27.86% |
170.51% |
53.52% |
-1.59% |
-36.97% |
-64.57% |
-1.13% |
| EPS Growth |
|
241.43% |
7.53% |
-25.29% |
46.35% |
-24.91% |
191.94% |
55.68% |
7.51% |
-35.89% |
-64.60% |
-0.43% |
| Operating Cash Flow Growth |
|
-5.81% |
14.98% |
-12.65% |
34.19% |
-9.91% |
105.29% |
-25.31% |
-47.54% |
90.54% |
-39.40% |
-10.64% |
| Free Cash Flow Firm Growth |
|
199.56% |
4.84% |
-2.10% |
74.87% |
-244.74% |
316.67% |
72.72% |
-168.94% |
121.35% |
-65.33% |
75.96% |
| Invested Capital Growth |
|
1.18% |
0.89% |
-1.77% |
-5.94% |
36.13% |
-26.31% |
-66.27% |
316.70% |
4.24% |
0.65% |
-1.88% |
| Revenue Q/Q Growth |
|
0.36% |
0.57% |
-0.68% |
-0.74% |
0.61% |
3.82% |
2.49% |
1.42% |
-7.49% |
-3.52% |
2.37% |
| EBITDA Q/Q Growth |
|
40.60% |
3.87% |
-4.04% |
-3.38% |
-13.13% |
32.01% |
0.59% |
-0.35% |
-14.28% |
-15.17% |
3.49% |
| EBIT Q/Q Growth |
|
74.86% |
4.55% |
-6.83% |
-4.49% |
-16.16% |
45.42% |
0.70% |
-0.39% |
-18.14% |
-29.90% |
7.01% |
| NOPAT Q/Q Growth |
|
221.47% |
6.01% |
-27.41% |
26.84% |
-15.22% |
49.34% |
-1.22% |
-1.35% |
-15.48% |
-30.00% |
4.19% |
| Net Income Q/Q Growth |
|
230.27% |
6.64% |
-27.58% |
27.34% |
-13.21% |
48.53% |
-1.22% |
-0.63% |
-13.43% |
-25.43% |
1.74% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-28.36% |
-10.51% |
46.53% |
50.61% |
-0.31% |
1.58% |
-13.25% |
-25.71% |
2.19% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
11.96% |
-14.80% |
6.33% |
-4.29% |
24.14% |
-18.54% |
9.84% |
5.44% |
-1.52% |
-15.37% |
| Free Cash Flow Firm Q/Q Growth |
|
251.91% |
-4.56% |
-35.89% |
19.36% |
-7.22% |
32.98% |
-12.20% |
6.85% |
-8.06% |
1.23% |
-39.69% |
| Invested Capital Q/Q Growth |
|
-1.04% |
0.09% |
2.71% |
2.47% |
2.06% |
-3.97% |
40.50% |
2.94% |
1.01% |
-0.85% |
3.65% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.54% |
53.97% |
54.28% |
54.61% |
54.16% |
56.00% |
56.74% |
57.70% |
60.67% |
60.74% |
60.67% |
| EBITDA Margin |
|
9.11% |
9.38% |
9.25% |
8.76% |
5.99% |
12.67% |
13.29% |
12.87% |
9.95% |
5.77% |
6.00% |
| Operating Margin |
|
5.91% |
5.85% |
5.53% |
5.12% |
3.42% |
10.24% |
11.68% |
11.26% |
7.80% |
2.78% |
2.86% |
| EBIT Margin |
|
5.91% |
5.85% |
5.53% |
5.12% |
3.42% |
10.24% |
11.68% |
11.26% |
7.80% |
2.78% |
2.86% |
| Profit (Net Income) Margin |
|
3.45% |
3.45% |
2.57% |
3.71% |
2.73% |
7.90% |
8.97% |
8.53% |
6.53% |
2.76% |
2.60% |
| Tax Burden Percent |
|
61.38% |
61.88% |
48.76% |
75.00% |
76.12% |
77.08% |
76.60% |
74.78% |
77.46% |
76.30% |
73.53% |
| Interest Burden Percent |
|
95.19% |
95.35% |
95.34% |
96.60% |
104.69% |
100.16% |
100.20% |
101.37% |
108.20% |
130.30% |
123.58% |
| Effective Tax Rate |
|
38.62% |
38.12% |
51.24% |
25.00% |
23.88% |
22.92% |
23.40% |
25.22% |
22.54% |
23.70% |
26.47% |
| Return on Invested Capital (ROIC) |
|
11.15% |
11.24% |
8.39% |
12.38% |
7.20% |
20.34% |
55.01% |
41.05% |
14.72% |
4.23% |
4.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.16% |
16.33% |
12.59% |
15.82% |
11.57% |
20.62% |
54.81% |
38.97% |
22.51% |
12.79% |
11.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.79% |
-1.52% |
-1.07% |
-1.73% |
0.97% |
2.70% |
-19.32% |
-8.28% |
4.12% |
2.25% |
1.98% |
| Return on Equity (ROE) |
|
9.36% |
9.72% |
7.32% |
10.66% |
8.17% |
23.04% |
35.68% |
32.77% |
18.84% |
6.48% |
6.41% |
| Cash Return on Invested Capital (CROIC) |
|
9.97% |
10.35% |
10.17% |
18.50% |
-23.40% |
50.63% |
154.12% |
-81.53% |
10.57% |
3.58% |
6.34% |
| Operating Return on Assets (OROA) |
|
10.20% |
10.38% |
9.90% |
9.28% |
5.49% |
12.35% |
17.31% |
17.66% |
10.31% |
3.08% |
3.35% |
| Return on Assets (ROA) |
|
5.96% |
6.13% |
4.60% |
6.72% |
4.37% |
9.54% |
13.29% |
13.38% |
8.64% |
3.06% |
3.04% |
| Return on Common Equity (ROCE) |
|
9.36% |
9.72% |
7.32% |
10.66% |
8.17% |
23.04% |
35.68% |
32.77% |
18.84% |
6.48% |
6.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.21% |
10.06% |
7.16% |
11.04% |
8.39% |
23.38% |
35.47% |
30.88% |
18.26% |
6.49% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
29 |
30 |
22 |
31 |
21 |
59 |
91 |
88 |
52 |
15 |
16 |
| NOPAT Margin |
|
3.63% |
3.62% |
2.70% |
3.84% |
2.60% |
7.89% |
8.95% |
8.42% |
6.04% |
2.12% |
2.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.02% |
-5.09% |
-4.20% |
-3.44% |
-4.37% |
-0.29% |
0.20% |
2.09% |
-7.79% |
-8.56% |
-7.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
18.51% |
10.65% |
3.13% |
3.27% |
| Cost of Revenue to Revenue |
|
46.46% |
46.03% |
45.72% |
45.39% |
45.84% |
44.00% |
43.26% |
42.30% |
39.33% |
39.26% |
39.33% |
| SG&A Expenses to Revenue |
|
47.79% |
48.58% |
49.13% |
49.51% |
50.79% |
50.42% |
45.05% |
46.44% |
52.87% |
57.99% |
57.88% |
| 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 |
|
47.63% |
48.13% |
48.75% |
49.49% |
50.74% |
45.76% |
45.06% |
46.44% |
52.88% |
57.96% |
57.81% |
| Earnings before Interest and Taxes (EBIT) |
|
48 |
48 |
45 |
42 |
27 |
77 |
118 |
118 |
67 |
20 |
22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
73 |
77 |
76 |
72 |
48 |
95 |
135 |
135 |
86 |
42 |
46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.90 |
1.08 |
1.02 |
0.96 |
1.07 |
1.56 |
1.82 |
1.47 |
1.76 |
1.17 |
1.23 |
| Price to Tangible Book Value (P/TBV) |
|
0.90 |
1.08 |
1.02 |
0.96 |
1.07 |
1.56 |
1.82 |
1.47 |
1.76 |
1.17 |
1.23 |
| Price to Revenue (P/Rev) |
|
0.34 |
0.37 |
0.37 |
0.32 |
0.35 |
0.53 |
0.46 |
0.41 |
0.63 |
0.50 |
0.50 |
| Price to Earnings (P/E) |
|
9.69 |
10.74 |
14.48 |
8.72 |
13.12 |
6.67 |
5.10 |
4.67 |
9.70 |
17.93 |
19.50 |
| Dividend Yield |
|
2.94% |
9.12% |
3.81% |
5.65% |
6.62% |
3.56% |
3.72% |
4.15% |
3.53% |
5.74% |
5.52% |
| Earnings Yield |
|
10.32% |
9.31% |
6.91% |
11.47% |
7.62% |
15.00% |
19.59% |
21.41% |
10.31% |
5.58% |
5.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.88 |
1.09 |
1.02 |
0.96 |
1.05 |
1.57 |
3.51 |
1.39 |
1.65 |
1.14 |
1.20 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.29 |
0.35 |
0.33 |
0.29 |
0.44 |
0.52 |
0.29 |
0.46 |
0.69 |
0.58 |
0.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.18 |
3.76 |
3.53 |
3.28 |
7.34 |
4.09 |
2.17 |
3.57 |
6.95 |
9.97 |
9.41 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.90 |
6.03 |
5.90 |
5.62 |
12.85 |
5.06 |
2.47 |
4.08 |
8.88 |
20.71 |
19.74 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.99 |
9.74 |
12.10 |
7.50 |
16.88 |
6.57 |
3.22 |
5.46 |
11.46 |
27.14 |
26.84 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.46 |
4.82 |
5.10 |
3.34 |
5.56 |
2.98 |
3.00 |
9.44 |
6.14 |
7.06 |
8.14 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.93 |
10.58 |
9.98 |
5.02 |
0.00 |
2.64 |
1.15 |
0.00 |
15.96 |
32.08 |
18.80 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.18 |
0.20 |
0.19 |
0.19 |
0.57 |
0.79 |
0.00 |
0.65 |
0.59 |
0.59 |
0.59 |
| Long-Term Debt to Equity |
|
0.17 |
0.18 |
0.17 |
0.17 |
0.57 |
0.79 |
0.00 |
0.65 |
0.59 |
0.59 |
0.59 |
| Financial Leverage |
|
-0.12 |
-0.09 |
-0.09 |
-0.11 |
0.08 |
0.13 |
-0.35 |
-0.21 |
0.18 |
0.18 |
0.17 |
| Leverage Ratio |
|
1.57 |
1.59 |
1.59 |
1.59 |
1.87 |
2.42 |
2.69 |
2.45 |
2.18 |
2.12 |
2.11 |
| Compound Leverage Factor |
|
1.49 |
1.51 |
1.52 |
1.53 |
1.96 |
2.42 |
2.69 |
2.48 |
2.36 |
2.76 |
2.61 |
| Debt to Total Capital |
|
14.97% |
16.44% |
15.65% |
15.61% |
36.48% |
44.18% |
0.00% |
39.23% |
36.91% |
37.19% |
36.95% |
| Short-Term Debt to Total Capital |
|
0.86% |
1.03% |
1.09% |
1.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
14.11% |
15.42% |
14.57% |
14.38% |
36.48% |
44.18% |
0.00% |
39.23% |
36.91% |
37.19% |
36.95% |
| 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 |
|
85.03% |
83.56% |
84.35% |
84.39% |
63.52% |
55.82% |
100.00% |
60.77% |
63.09% |
62.81% |
63.05% |
| Debt to EBITDA |
|
0.72 |
0.72 |
0.72 |
0.71 |
3.11 |
2.11 |
0.00 |
1.39 |
2.10 |
4.37 |
3.96 |
| Net Debt to EBITDA |
|
-0.52 |
-0.21 |
-0.44 |
-0.40 |
1.54 |
-0.07 |
0.00 |
0.42 |
0.61 |
1.34 |
1.07 |
| Long-Term Debt to EBITDA |
|
0.68 |
0.67 |
0.67 |
0.65 |
3.11 |
2.11 |
0.00 |
1.39 |
2.10 |
4.37 |
3.96 |
| Debt to NOPAT |
|
1.82 |
1.87 |
2.47 |
1.62 |
7.16 |
3.39 |
0.00 |
2.12 |
3.47 |
11.89 |
11.30 |
| Net Debt to NOPAT |
|
-1.31 |
-0.54 |
-1.49 |
-0.92 |
3.54 |
-0.11 |
0.00 |
0.65 |
1.01 |
3.64 |
3.04 |
| Long-Term Debt to NOPAT |
|
1.72 |
1.75 |
2.30 |
1.49 |
7.16 |
3.39 |
0.00 |
2.12 |
3.47 |
11.89 |
11.30 |
| Altman Z-Score |
|
4.15 |
4.33 |
4.37 |
4.34 |
3.06 |
2.85 |
3.57 |
4.01 |
3.71 |
2.95 |
3.06 |
| 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 |
|
2.33 |
2.02 |
2.35 |
2.29 |
1.61 |
1.55 |
1.47 |
1.79 |
1.82 |
1.82 |
1.87 |
| Quick Ratio |
|
0.95 |
0.71 |
0.91 |
0.83 |
0.60 |
0.98 |
0.79 |
0.80 |
0.87 |
0.91 |
0.94 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
26 |
27 |
27 |
47 |
-68 |
147 |
254 |
-175 |
37 |
13 |
23 |
| Operating Cash Flow to CapEx |
|
192.43% |
207.84% |
223.09% |
369.96% |
435.24% |
0.00% |
285.99% |
180.11% |
183.19% |
186.24% |
269.13% |
| Free Cash Flow to Firm to Interest Expense |
|
11.41 |
12.26 |
12.70 |
32.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
22.82 |
26.89 |
24.85 |
49.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
10.96 |
13.95 |
13.71 |
36.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.73 |
1.78 |
1.79 |
1.81 |
1.60 |
1.21 |
1.48 |
1.57 |
1.32 |
1.11 |
1.17 |
| Accounts Receivable Turnover |
|
122.98 |
161.26 |
246.55 |
385.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
3.46 |
3.59 |
3.65 |
3.55 |
3.49 |
3.38 |
4.34 |
3.85 |
3.19 |
3.20 |
3.32 |
| Fixed Asset Turnover |
|
3.54 |
3.55 |
3.54 |
3.67 |
4.30 |
5.65 |
8.64 |
7.95 |
5.58 |
4.08 |
4.22 |
| Accounts Payable Turnover |
|
14.40 |
14.15 |
16.24 |
18.40 |
15.43 |
11.11 |
13.98 |
16.23 |
16.10 |
16.85 |
19.66 |
| Days Sales Outstanding (DSO) |
|
2.97 |
2.26 |
1.48 |
0.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
105.39 |
101.77 |
100.00 |
102.89 |
104.53 |
107.93 |
84.11 |
94.90 |
114.27 |
114.05 |
109.79 |
| Days Payable Outstanding (DPO) |
|
25.35 |
25.80 |
22.47 |
19.83 |
23.65 |
32.85 |
26.10 |
22.49 |
22.68 |
21.67 |
18.56 |
| Cash Conversion Cycle (CCC) |
|
83.01 |
78.23 |
79.02 |
84.01 |
80.87 |
75.09 |
58.01 |
72.42 |
91.60 |
92.39 |
91.23 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
263 |
266 |
261 |
246 |
334 |
246 |
83 |
346 |
361 |
363 |
357 |
| Invested Capital Turnover |
|
3.07 |
3.11 |
3.11 |
3.23 |
2.77 |
2.58 |
6.15 |
4.88 |
2.44 |
2.00 |
2.11 |
| Increase / (Decrease) in Invested Capital |
|
3.08 |
2.36 |
-4.70 |
-16 |
89 |
-88 |
-163 |
263 |
15 |
2.36 |
-6.84 |
| Enterprise Value (EV) |
|
233 |
290 |
268 |
235 |
353 |
388 |
292 |
481 |
597 |
416 |
429 |
| Market Capitalization |
|
271 |
306 |
301 |
264 |
279 |
394 |
465 |
424 |
544 |
360 |
380 |
| Book Value per Share |
|
$13.62 |
$13.36 |
$13.86 |
$13.24 |
$13.27 |
$13.89 |
$14.36 |
$17.92 |
$18.95 |
$18.74 |
$18.93 |
| Tangible Book Value per Share |
|
$13.62 |
$13.36 |
$13.86 |
$13.24 |
$13.27 |
$13.89 |
$14.36 |
$17.92 |
$18.95 |
$18.74 |
$18.93 |
| Total Capital |
|
355 |
337 |
349 |
325 |
410 |
453 |
256 |
476 |
489 |
490 |
488 |
| Total Debt |
|
53 |
55 |
55 |
51 |
150 |
200 |
0.00 |
187 |
180 |
182 |
180 |
| Total Long-Term Debt |
|
50 |
52 |
51 |
47 |
150 |
200 |
0.00 |
187 |
180 |
182 |
180 |
| Net Debt |
|
-38 |
-16 |
-33 |
-29 |
74 |
-6.57 |
-173 |
57 |
53 |
56 |
49 |
| Capital Expenditures (CapEx) |
|
27 |
29 |
24 |
19 |
15 |
-65 |
34 |
28 |
53 |
32 |
20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
36 |
30 |
37 |
38 |
1.77 |
-95 |
-74 |
-8.11 |
-14 |
-19 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
128 |
102 |
125 |
118 |
78 |
112 |
99 |
122 |
113 |
107 |
116 |
| Net Working Capital (NWC) |
|
125 |
98 |
121 |
114 |
78 |
112 |
99 |
122 |
113 |
107 |
116 |
| Net Nonoperating Expense (NNE) |
|
1.40 |
1.38 |
1.03 |
1.07 |
-0.98 |
-0.10 |
-0.18 |
-1.21 |
-4.27 |
-4.64 |
-3.76 |
| Net Nonoperating Obligations (NNO) |
|
-38 |
-16 |
-33 |
-29 |
74 |
-6.57 |
-173 |
57 |
53 |
56 |
49 |
| Total Depreciation and Amortization (D&A) |
|
26 |
29 |
31 |
30 |
21 |
18 |
16 |
17 |
19 |
22 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.52% |
3.66% |
4.53% |
4.63% |
0.22% |
-12.64% |
-7.32% |
-0.77% |
-1.68% |
-2.63% |
-2.11% |
| Debt-free Net Working Capital to Revenue |
|
15.87% |
12.37% |
15.22% |
14.39% |
9.66% |
15.00% |
9.74% |
11.63% |
13.15% |
14.85% |
15.27% |
| Net Working Capital to Revenue |
|
15.49% |
11.95% |
14.76% |
13.90% |
9.66% |
15.00% |
9.74% |
11.63% |
13.15% |
14.85% |
15.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.42 |
$2.59 |
$1.95 |
$2.84 |
$2.14 |
$6.22 |
$9.81 |
$10.60 |
$6.77 |
$2.38 |
$2.36 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
22.16M |
21.12M |
21.19M |
20.57M |
18.99M |
18.21M |
16.96M |
16.15M |
16.15M |
16.19M |
16.14M |
| Adjusted Diluted Earnings per Share |
|
$2.39 |
$2.57 |
$1.92 |
$2.81 |
$2.11 |
$6.16 |
$9.59 |
$10.31 |
$6.61 |
$2.34 |
$2.33 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
22.16M |
21.12M |
21.19M |
20.57M |
18.99M |
18.21M |
16.96M |
16.15M |
16.15M |
16.19M |
16.14M |
| 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 |
|
22.16M |
21.12M |
21.19M |
20.57M |
18.99M |
18.21M |
16.96M |
16.15M |
16.15M |
16.19M |
16.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
29 |
30 |
32 |
31 |
21 |
59 |
91 |
88 |
52 |
15 |
16 |
| Normalized NOPAT Margin |
|
3.63% |
3.62% |
3.87% |
3.84% |
2.60% |
7.89% |
8.95% |
8.42% |
6.04% |
2.12% |
2.10% |
| Pre Tax Income Margin |
|
5.62% |
5.58% |
5.27% |
4.94% |
3.58% |
10.25% |
11.70% |
11.41% |
8.43% |
3.62% |
3.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
20.78 |
21.52 |
21.48 |
29.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
12.75 |
13.32 |
10.47 |
22.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
8.92 |
8.58 |
10.34 |
16.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.90 |
0.38 |
-0.67 |
8.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
29.00% |
107.24% |
54.05% |
117.02% |
68.86% |
85.41% |
57.76% |
37.99% |
62.57% |
102.57% |
105.61% |
| Augmented Payout Ratio |
|
79.39% |
182.29% |
54.05% |
178.82% |
204.95% |
118.73% |
103.80% |
71.56% |
74.81% |
127.58% |
129.83% |