| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
7,143,484.00 |
7,147,282.00 |
7,149,529.00 |
7,151,940.00 |
7,166,043.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
7,143,484.00 |
7,147,282.00 |
7,149,529.00 |
7,151,940.00 |
7,166,043.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
1.07 |
0.72 |
0.74 |
2.10 |
2.21 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
19.31% |
-13.71% |
-4.67% |
7.74% |
10.44% |
36.86% |
35.21% |
41.60% |
25.75% |
- |
21.71% |
| EBITDA Growth |
|
-18.57% |
440.03% |
-24.30% |
8.22% |
15.25% |
48.16% |
12.23% |
-13.28% |
-29.56% |
- |
163.29% |
| EBIT Growth |
|
-23.66% |
670.73% |
-25.91% |
10.13% |
17.30% |
58.64% |
17.43% |
-15.72% |
-33.87% |
- |
205.69% |
| NOPAT Growth |
|
-30.66% |
1,429.44% |
-33.46% |
21.49% |
28.11% |
74.44% |
42.57% |
-3.60% |
-30.85% |
- |
220.76% |
| Net Income Growth |
|
-21.37% |
505.57% |
-26.02% |
10.43% |
15.16% |
57.55% |
15.86% |
-15.22% |
-34.22% |
- |
207.88% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Growth |
|
-259.30% |
37.77% |
-85.18% |
-658.01% |
-314.75% |
-145.98% |
124.30% |
67.78% |
-40.83% |
- |
0.00% |
| Free Cash Flow Firm Growth |
|
72.16% |
285.26% |
62.60% |
-554.89% |
-1,670.12% |
-197.99% |
-211.37% |
228.80% |
221.72% |
- |
-98.38% |
| Invested Capital Growth |
|
3.24% |
-23.39% |
17.87% |
27.36% |
34.11% |
46.14% |
45.34% |
-25.51% |
-28.58% |
- |
3.41% |
| Revenue Q/Q Growth |
|
5.31% |
18.37% |
-22.11% |
10.97% |
7.95% |
46.69% |
-23.05% |
16.22% |
-4.14% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
19.93% |
69.93% |
-42.38% |
-7.84% |
27.72% |
118.47% |
-56.36% |
-28.79% |
3.74% |
- |
0.00% |
| EBIT Q/Q Growth |
|
24.13% |
71.79% |
-45.02% |
-6.06% |
32.21% |
132.32% |
-59.30% |
-32.58% |
3.74% |
- |
0.00% |
| NOPAT Q/Q Growth |
|
38.34% |
105.28% |
-57.14% |
-0.19% |
45.87% |
179.53% |
-64.97% |
-32.51% |
4.64% |
- |
0.00% |
| Net Income Q/Q Growth |
|
27.55% |
87.48% |
-50.09% |
-7.48% |
33.01% |
156.49% |
-63.29% |
-32.30% |
3.20% |
- |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
5.79% |
494.18% |
-66.53% |
-709.96% |
48.46% |
56.30% |
263.24% |
-187.62% |
-125.28% |
- |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
50.93% |
995.20% |
62.67% |
-67.19% |
-32.63% |
50.44% |
-183.36% |
169.16% |
25.34% |
- |
0.00% |
| Invested Capital Q/Q Growth |
|
6.87% |
-55.04% |
3.50% |
14.52% |
12.53% |
-51.01% |
130.20% |
-41.30% |
7.89% |
- |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
18.52% |
20.99% |
18.07% |
17.28% |
18.76% |
24.35% |
17.48% |
15.40% |
13.87% |
- |
19.47% |
| EBITDA Margin |
|
12.07% |
17.33% |
12.82% |
10.65% |
12.60% |
18.76% |
10.64% |
6.52% |
7.06% |
- |
14.10% |
| Operating Margin |
|
8.50% |
13.51% |
8.19% |
7.48% |
10.04% |
17.34% |
8.75% |
5.06% |
5.55% |
- |
13.24% |
| EBIT Margin |
|
10.64% |
15.44% |
10.90% |
9.22% |
11.30% |
17.89% |
9.46% |
5.49% |
5.94% |
- |
13.79% |
| Profit (Net Income) Margin |
|
8.44% |
13.37% |
8.57% |
7.14% |
8.80% |
15.39% |
7.34% |
4.28% |
4.60% |
- |
10.82% |
| Tax Burden Percent |
|
79.37% |
86.62% |
78.64% |
77.45% |
77.92% |
86.03% |
77.59% |
77.91% |
77.51% |
- |
78.47% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
20.63% |
13.38% |
21.36% |
22.55% |
22.08% |
13.97% |
22.41% |
22.09% |
22.49% |
- |
21.53% |
| Return on Invested Capital (ROIC) |
|
5.68% |
17.89% |
5.25% |
4.34% |
5.47% |
24.33% |
5.13% |
3.97% |
4.13% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.46% |
16.62% |
7.21% |
5.30% |
6.03% |
23.81% |
5.42% |
4.41% |
4.39% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.72% |
-6.10% |
1.81% |
1.90% |
2.78% |
-8.15% |
3.08% |
1.13% |
1.59% |
- |
0.00% |
| Return on Equity (ROE) |
|
7.40% |
11.79% |
7.06% |
6.25% |
8.25% |
16.18% |
8.22% |
5.10% |
5.72% |
- |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
1.09% |
39.29% |
-10.11% |
-18.18% |
-23.47% |
-21.95% |
-29.84% |
37.95% |
40.79% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
9.21% |
12.35% |
9.03% |
7.72% |
9.41% |
15.54% |
9.00% |
5.56% |
6.04% |
- |
0.00% |
| Return on Assets (ROA) |
|
7.31% |
10.70% |
7.10% |
5.98% |
7.33% |
13.37% |
6.99% |
4.33% |
4.68% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
7.40% |
11.79% |
7.06% |
6.25% |
8.25% |
16.18% |
8.22% |
5.10% |
5.72% |
- |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.88% |
0.00% |
9.72% |
9.71% |
9.78% |
0.00% |
11.53% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
5.61 |
12 |
4.94 |
4.93 |
7.19 |
20 |
7.04 |
4.75 |
4.97 |
15 |
15 |
| NOPAT Margin |
|
6.75% |
11.70% |
6.44% |
5.79% |
7.83% |
14.92% |
6.79% |
3.94% |
4.30% |
- |
10.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.77% |
1.27% |
-1.96% |
-0.95% |
-0.56% |
0.52% |
-0.29% |
-0.44% |
-0.26% |
- |
14.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.23% |
- |
- |
- |
5.46% |
1.91% |
1.23% |
1.19% |
3.55% |
3.70% |
| Cost of Revenue to Revenue |
|
81.48% |
79.01% |
81.93% |
82.72% |
81.24% |
75.65% |
82.52% |
84.60% |
86.13% |
- |
80.53% |
| SG&A Expenses to Revenue |
|
9.51% |
7.09% |
9.39% |
9.36% |
8.30% |
6.73% |
8.36% |
7.78% |
7.99% |
- |
5.92% |
| 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 |
|
10.02% |
7.48% |
9.88% |
9.80% |
8.71% |
7.01% |
8.72% |
10.34% |
8.31% |
- |
6.23% |
| Earnings before Interest and Taxes (EBIT) |
|
8.84 |
15 |
8.35 |
7.85 |
10 |
24 |
9.81 |
6.61 |
6.86 |
19 |
20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10 |
17 |
9.83 |
9.06 |
12 |
25 |
11 |
7.85 |
8.15 |
20 |
21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.41 |
1.49 |
1.80 |
1.58 |
1.52 |
1.88 |
1.70 |
1.87 |
2.12 |
- |
2.15 |
| Price to Tangible Book Value (P/TBV) |
|
1.52 |
1.60 |
1.94 |
1.70 |
1.64 |
2.01 |
1.82 |
1.99 |
2.25 |
- |
2.26 |
| Price to Revenue (P/Rev) |
|
1.36 |
1.56 |
1.77 |
1.55 |
1.50 |
1.78 |
1.51 |
1.55 |
1.70 |
- |
0.00 |
| Price to Earnings (P/E) |
|
20.55 |
15.32 |
18.43 |
16.19 |
15.53 |
16.68 |
14.76 |
16.82 |
20.76 |
- |
0.00 |
| Dividend Yield |
|
1.46% |
1.33% |
1.19% |
1.33% |
1.34% |
1.03% |
1.14% |
1.02% |
0.89% |
- |
0.81% |
| Earnings Yield |
|
4.87% |
6.53% |
5.43% |
6.18% |
6.44% |
6.00% |
6.78% |
5.95% |
4.82% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.90 |
2.16 |
1.14 |
0.94 |
0.86 |
2.37 |
0.96 |
1.85 |
2.03 |
- |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.09 |
1.22 |
1.51 |
1.40 |
1.41 |
1.72 |
1.50 |
1.57 |
1.77 |
- |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.26 |
8.61 |
11.23 |
10.44 |
10.43 |
12.01 |
10.93 |
12.70 |
16.02 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.31 |
9.83 |
12.87 |
11.93 |
11.86 |
13.21 |
11.93 |
13.91 |
17.68 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.49 |
14.62 |
19.54 |
17.82 |
17.36 |
18.09 |
15.89 |
18.15 |
22.76 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.52 |
9.19 |
37.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
25.90 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
84.54 |
4.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.17 |
4.15 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.10 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
0.23 |
-0.37 |
0.25 |
0.36 |
0.46 |
-0.34 |
0.57 |
0.26 |
0.36 |
- |
-0.01 |
| Leverage Ratio |
|
1.20 |
1.21 |
1.23 |
1.22 |
1.23 |
1.23 |
1.25 |
1.25 |
1.28 |
- |
1.24 |
| Compound Leverage Factor |
|
1.20 |
1.21 |
1.23 |
1.22 |
1.23 |
1.23 |
1.25 |
1.25 |
1.28 |
- |
1.24 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.27% |
8.86% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.27% |
8.86% |
- |
0.00% |
| Long-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% |
| 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 |
|
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% |
100.00% |
100.00% |
96.73% |
91.14% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.71 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.62 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
1.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.88 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
6.79 |
6.55 |
6.87 |
6.75 |
6.62 |
7.74 |
7.13 |
7.07 |
6.57 |
- |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.26 |
5.00 |
4.59 |
4.99 |
4.95 |
4.93 |
4.60 |
4.21 |
3.53 |
- |
5.22 |
| Quick Ratio |
|
2.30 |
1.61 |
1.73 |
1.57 |
1.16 |
0.31 |
0.70 |
0.68 |
0.61 |
- |
0.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.88 |
71 |
-63 |
-105 |
-140 |
-69 |
-196 |
136 |
170 |
-32 |
2.20 |
| Operating Cash Flow to CapEx |
|
-2,924.31% |
11,291.84% |
2,583.72% |
-5,619.07% |
-618.23% |
-267.73% |
55.18% |
-442.92% |
-22,986.92% |
- |
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 |
|
0.87 |
0.80 |
0.83 |
0.84 |
0.83 |
0.87 |
0.95 |
1.01 |
1.02 |
- |
0.00 |
| Accounts Receivable Turnover |
|
7.49 |
0.00 |
8.40 |
7.17 |
7.33 |
0.00 |
9.77 |
8.47 |
8.58 |
- |
0.00 |
| Inventory Turnover |
|
0.82 |
1.60 |
0.76 |
0.71 |
0.64 |
1.32 |
0.68 |
0.96 |
0.91 |
- |
0.00 |
| Fixed Asset Turnover |
|
9.29 |
8.41 |
8.48 |
8.70 |
8.69 |
9.41 |
7.99 |
8.78 |
9.13 |
- |
0.00 |
| Accounts Payable Turnover |
|
7.87 |
8.89 |
8.00 |
7.80 |
6.80 |
8.02 |
9.53 |
9.58 |
8.88 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
48.73 |
0.00 |
43.45 |
50.92 |
49.78 |
0.00 |
37.34 |
43.08 |
42.53 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
442.83 |
228.61 |
478.42 |
517.46 |
570.85 |
276.06 |
539.85 |
378.66 |
400.66 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
46.38 |
41.05 |
45.65 |
46.78 |
53.64 |
45.50 |
38.29 |
38.12 |
41.11 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
445.18 |
187.56 |
476.23 |
521.60 |
566.98 |
230.57 |
538.90 |
383.62 |
402.08 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
430 |
193 |
448 |
513 |
577 |
283 |
651 |
382 |
412 |
330 |
395 |
| Invested Capital Turnover |
|
0.84 |
1.53 |
0.81 |
0.75 |
0.70 |
1.63 |
0.76 |
1.01 |
0.96 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
13 |
-59 |
68 |
110 |
147 |
89 |
203 |
-131 |
-165 |
47 |
13 |
| Enterprise Value (EV) |
|
389 |
417 |
509 |
480 |
495 |
669 |
622 |
708 |
838 |
- |
867 |
| Market Capitalization |
|
484 |
531 |
596 |
533 |
528 |
692 |
628 |
700 |
805 |
- |
883 |
| Book Value per Share |
|
$48.41 |
$50.30 |
$46.60 |
$47.63 |
$48.81 |
$51.78 |
$51.60 |
$52.34 |
$53.12 |
$55.25 |
$57.39 |
| Tangible Book Value per Share |
|
$44.86 |
$46.81 |
$43.17 |
$44.26 |
$45.49 |
$48.51 |
$48.40 |
$49.20 |
$50.03 |
$52.22 |
$54.49 |
| Total Capital |
|
343 |
356 |
332 |
338 |
347 |
368 |
369 |
387 |
417 |
419 |
411 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13 |
37 |
24 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-95 |
-114 |
-88 |
-53 |
-33 |
-23 |
-5.51 |
7.88 |
32 |
20 |
-16 |
| Capital Expenditures (CapEx) |
|
0.14 |
0.15 |
0.22 |
0.60 |
2.83 |
2.85 |
23 |
2.47 |
0.11 |
1.48 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
175 |
174 |
177 |
218 |
245 |
270 |
266 |
286 |
318 |
328 |
308 |
| Debt-free Net Working Capital (DFNWC) |
|
270 |
288 |
265 |
272 |
278 |
292 |
271 |
291 |
322 |
332 |
325 |
| Net Working Capital (NWC) |
|
270 |
288 |
265 |
272 |
278 |
292 |
271 |
278 |
285 |
308 |
325 |
| Net Nonoperating Expense (NNE) |
|
-1.41 |
-1.64 |
-1.63 |
-1.15 |
-0.90 |
-0.64 |
-0.57 |
-0.40 |
-0.35 |
-0.14 |
-0.63 |
| Net Nonoperating Obligations (NNO) |
|
88 |
-163 |
116 |
175 |
230 |
-85 |
282 |
7.88 |
32 |
-65 |
-16 |
| Total Depreciation and Amortization (D&A) |
|
1.19 |
1.86 |
1.47 |
1.21 |
1.19 |
1.17 |
1.22 |
1.24 |
1.29 |
1.39 |
0.46 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
49.08% |
51.03% |
52.39% |
63.54% |
69.69% |
69.43% |
64.05% |
63.52% |
66.99% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
75.83% |
84.51% |
78.47% |
79.11% |
79.13% |
75.27% |
65.38% |
64.58% |
67.96% |
- |
0.00% |
| Net Working Capital to Revenue |
|
75.83% |
84.51% |
78.47% |
79.11% |
79.13% |
75.27% |
65.38% |
61.77% |
60.18% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.99 |
$1.85 |
$0.92 |
$0.85 |
$1.13 |
$2.92 |
$1.07 |
$0.72 |
$0.74 |
$2.10 |
$2.21 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.11M |
7.11M |
7.12M |
7.13M |
7.13M |
7.13M |
7.14M |
7.15M |
7.15M |
7.15M |
7.17M |
| Adjusted 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 Diluted Shares Outstanding |
|
7.08M |
7.12M |
7.10M |
7.10M |
7.10M |
7.14M |
7.15M |
7.15M |
7.15M |
7.16M |
7.14M |
| 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 |
|
7.08M |
7.12M |
7.10M |
7.10M |
7.10M |
7.14M |
7.15M |
7.15M |
7.15M |
7.16M |
7.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.61 |
12 |
4.94 |
4.93 |
7.19 |
20 |
7.04 |
6.85 |
4.97 |
15 |
15 |
| Normalized NOPAT Margin |
|
6.75% |
11.70% |
6.44% |
5.79% |
7.83% |
14.92% |
6.79% |
5.69% |
4.30% |
- |
10.39% |
| Pre Tax Income Margin |
|
10.64% |
15.44% |
10.90% |
9.22% |
11.30% |
17.89% |
9.46% |
5.49% |
5.94% |
- |
13.79% |
| 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 |
|
120.41% |
82.13% |
99.32% |
97.58% |
94.52% |
77.25% |
16.80% |
17.18% |
18.40% |
- |
0.00% |
| Augmented Payout Ratio |
|
120.41% |
82.13% |
99.32% |
97.58% |
94.52% |
77.25% |
16.80% |
17.18% |
18.40% |
- |
0.00% |