Stepan
SCLStepan Company Price (SCL)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
22,931,000
(0.0654)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Stepan CompanyCurrency: USD
| YEAR | 1985 | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue |
235,900,000.00
+0% |
259,800,000.00
+10% |
288,900,000.00
+11% |
333,000,000.00
+15% |
346,400,000.00
+4% |
389,600,000.00
+12% |
414,100,000.00
+6% |
435,800,000.00
+5% |
438,800,000.00
+1% |
443,900,000.00
+1% |
528,200,000.00
+19% |
536,600,000.00
+2% |
581,900,000.00
+8% |
610,500,000.00
+5% |
666,800,000.00
+9% |
698,937,000.00
+5% |
711,517,000.00
+2% |
748,539,000.00
+5% |
784,855,000.00
+5% |
935,816,000.00
+19% |
1,078,377,000.00
+15% |
1,172,583,000.00
+9% |
1,329,901,000.00
+13% |
1,600,130,000.00
+20% |
1,276,382,000.00
-20% |
1,431,122,000.00
+12% |
1,843,092,000.00
+29% |
1,803,737,000.00
-2% |
1,880,786,000.00
+4% |
1,927,213,000.00
+2% |
1,776,167,000.00
-8% |
1,766,166,000.00
-1% |
1,925,007,000.00
+9% |
1,993,857,000.00
+4% |
1,858,745,000.00
-7% |
1,869,750,000.00
+1% |
2,345,966,000.00
+25% |
2,773,270,000.00
+18% |
2,325,768,000.00
-16% |
2,180,274,000.00
-6% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 192,800,000.00 | 201,800,000.00 | 217,700,000.00 | 292,600,000.00 | 272,400,000.00 | 296,000,000.00 | 318,900,000.00 | 330,000,000.00 | 331,100,000.00 | 333,900,000.00 | 400,400,000.00 | 408,300,000.00 | 442,500,000.00 | 461,600,000.00 | 506,300,000.00 | 547,634,000.00 | 604,288,000.00 | 626,013,000.00 | 681,116,000.00 | 824,849,000.00 | 955,515,000.00 | 1,046,797,000.00 | 1,188,505,000.00 | 1,430,593,000.00 | 1,043,279,000.00 | 1,195,144,000.00 | 1,587,539,000.00 | 1,512,184,000.00 | 1,599,101,000.00 | 1,677,650,000.00 | 1,467,926,000.00 | 1,427,621,000.00 | 1,586,742,000.00 | 1,652,354,000.00 | 1,519,031,000.00 | 1,486,137,000.00 | 1,950,156,000.00 | 2,346,201,000.00 | 2,048,170,000.00 | 1,908,060,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
43,100,000.00
+0% |
58,000,000.00
+35% |
71,200,000.00
+23% |
40,400,000.00
-43% |
74,000,000.00
+83% |
93,600,000.00
+26% |
95,200,000.00
+2% |
105,800,000.00
+11% |
107,700,000.00
+2% |
110,000,000.00
+2% |
127,800,000.00
+16% |
128,300,000.00
+0% |
139,400,000.00
+9% |
148,900,000.00
+7% |
160,500,000.00
+8% |
151,303,000.00
-6% |
107,229,000.00
-29% |
122,526,000.00
+14% |
103,739,000.00
-15% |
110,967,000.00
+7% |
122,862,000.00
+11% |
125,786,000.00
+2% |
141,396,000.00
+12% |
169,537,000.00
+20% |
233,103,000.00
+37% |
235,978,000.00
+1% |
255,553,000.00
+8% |
291,553,000.00
+14% |
281,685,000.00
-3% |
249,563,000.00
-11% |
308,241,000.00
+24% |
338,545,000.00
+10% |
338,265,000.00
0% |
341,503,000.00
+1% |
339,714,000.00
-1% |
383,613,000.00
+13% |
395,810,000.00
+3% |
427,069,000.00
+8% |
277,598,000.00
-35% |
272,214,000.00
-2% |
|
| Gross Profit Ratio | (0.18%) | (0.22%) | (0.25%) | (0.12%) | (0.21%) | (0.24%) | (0.23%) | (0.24%) | (0.25%) | (0.25%) | (0.24%) | (0.24%) | (0.24%) | (0.24%) | (0.24%) | (0.22%) | (0.15%) | (0.16%) | (0.13%) | (0.12%) | (0.11%) | (0.11%) | (0.11%) | (0.11%) | (0.18%) | (0.16%) | (0.14%) | (0.16%) | (0.15%) | (0.13%) | (0.17%) | (0.19%) | (0.18%) | (0.17%) | (0.18%) | (0.21%) | (0.17%) | (0.15%) | (0.12%) | (0.12%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 17,400,000.00 | 18,500,000.00 | 19,700,000.00 | 20,400,000.00 | 21,000,000.00 | 22,600,000.00 | 22,680,000.00 | 22,869,000.00 | 24,897,000.00 | 24,718,000.00 | 25,969,000.00 | 29,588,000.00 | 29,637,000.00 | 31,457,000.00 | 34,437,000.00 | 36,494,000.00 | 38,307,000.00 | 40,524,000.00 | 45,713,000.00 | 46,809,000.00 | 45,451,000.00 | 50,243,000.00 | 56,086,000.00 | 53,867,000.00 | 54,263,000.00 | 55,037,000.00 | 57,986,000.00 | 62,689,000.00 | 66,633,000.00 | 59,039,000.00 | 55,674,000.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 34,100,000.00 | 46,100,000.00 | 36,100,000.00 | 39,400,000.00 | 45,200,000.00 | 56,600,000.00 | 57,318,000.00 | 53,528,000.00 | 63,699,000.00 | 69,225,000.00 | 65,819,000.00 | 67,806,000.00 | 80,296,000.00 | 75,567,000.00 | 41,600,000.00 | 51,287,000.00 | 49,501,000.00 | 50,766,000.00 | 63,979,000.00 | 71,454,000.00 | 54,646,000.00 | 82,548,000.00 | 91,990,000.00 | 80,898,000.00 | 76,914,000.00 | 97,717,000.00 | 97,350,000.00 | 99,801,000.00 | 92,784,000.00 | 93,202,000.00 | 98,277,000.00 | |
| Selling, General & Admin... | 24,300,000.00 | 28,400,000.00 | 34,300,000.00 | 0.00 | 39,200,000.00 | 47,000,000.00 | 48,700,000.00 | 51,300,000.00 | 52,800,000.00 | 34,100,000.00 | 46,100,000.00 | 36,100,000.00 | 39,400,000.00 | 45,200,000.00 | 56,600,000.00 | 57,318,000.00 | 53,528,000.00 | 63,699,000.00 | 69,225,000.00 | 65,819,000.00 | 67,806,000.00 | 80,296,000.00 | 75,567,000.00 | 82,818,000.00 | 91,721,000.00 | 89,774,000.00 | 96,573,000.00 | 117,124,000.00 | 124,683,000.00 | 109,409,000.00 | 138,070,000.00 | 149,202,000.00 | 135,169,000.00 | 133,233,000.00 | 154,673,000.00 | 152,893,000.00 | 158,987,000.00 | 151,814,000.00 | 141,569,000.00 | 143,905,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 41,218,000.00 | 40,434,000.00 | 40,273,000.00 | 45,807,000.00 | 53,145,000.00 | 53,229,000.00 | 54,763,000.00 | 55,522,000.00 | 57,212,000.00 | 54,271,000.00 | 56,319,000.00 | 56,956,000.00 | 55,543,000.00 | 59,186,000.00 | 59,030,000.00 | 48,367,000.00 | 45,628,000.00 | |
| Depreciation and Amortiz... | 5,500,000.00 | 11,600,000.00 | 13,800,000.00 | 15,400,000.00 | 17,100,000.00 | 19,400,000.00 | 21,100,000.00 | 23,900,000.00 | 27,700,000.00 | 28,900,000.00 | 30,400,000.00 | 32,100,000.00 | 35,300,000.00 | 37,300,000.00 | 39,500,000.00 | 39,277,000.00 | 39,972,000.00 | 40,117,000.00 | 41,426,000.00 | 39,169,000.00 | 38,769,000.00 | 38,384,000.00 | 37,176,000.00 | 36,928,000.00 | 37,171,000.00 | 40,351,000.00 | 47,099,000.00 | 51,294,000.00 | 56,400,000.00 | 63,804,000.00 | 66,985,000.00 | 74,967,000.00 | 79,022,000.00 | 81,115,000.00 | 78,701,000.00 | 81,860,000.00 | 90,876,000.00 | 94,650,000.00 | 105,338,000.00 | 112,197,000.00 | |
| Other Expenses | 5,500,000.00 | 11,600,000.00 | 13,800,000.00 | 15,400,000.00 | 17,100,000.00 | 19,400,000.00 | 21,100,000.00 | 23,900,000.00 | 27,700,000.00 | 28,900,000.00 | 30,400,000.00 | 32,100,000.00 | 35,300,000.00 | 37,300,000.00 | 39,500,000.00 | 39,277,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,467,000.00 | -18,398,000.00 | 0.00 | 0.00 | 0.00 | 1,329,000.00 | 2,171,000.00 | 1,290,000.00 | 1,584,000.00 | 828,000.00 | 4,521,000.00 | -725,000.00 | 4,571,000.00 | 4,954,000.00 | 7,509,000.00 | -8,824,000.00 | 18,377,000.00 | 2,155,000.00 | |
| Total Operating Expenses | 29,800,000.00 | 40,000,000.00 | 48,100,000.00 | 15,400,000.00 | 56,300,000.00 | 66,400,000.00 | 69,800,000.00 | 75,200,000.00 | 80,500,000.00 | 80,400,000.00 | 95,000,000.00 | 87,900,000.00 | 95,100,000.00 | 103,500,000.00 | 118,700,000.00 | 119,275,000.00 | 76,397,000.00 | 88,596,000.00 | 93,943,000.00 | 91,788,000.00 | 97,394,000.00 | 109,933,000.00 | 110,491,000.00 | 117,255,000.00 | 128,215,000.00 | 128,081,000.00 | 137,097,000.00 | 162,837,000.00 | 171,492,000.00 | 154,860,000.00 | 188,313,000.00 | 205,288,000.00 | 189,036,000.00 | 187,496,000.00 | 209,710,000.00 | 210,879,000.00 | 221,676,000.00 | 218,447,000.00 | 218,985,000.00 | 201,734,000.00 | |
| Cost and Exponses | 222,600,000.00 | 241,800,000.00 | 265,800,000.00 | 308,000,000.00 | 328,700,000.00 | 362,400,000.00 | 388,700,000.00 | 405,200,000.00 | 411,600,000.00 | 414,300,000.00 | 495,400,000.00 | 496,200,000.00 | 537,600,000.00 | 565,100,000.00 | 625,000,000.00 | 666,909,000.00 | 680,685,000.00 | 714,609,000.00 | 775,059,000.00 | 916,637,000.00 | 1,052,909,000.00 | 1,156,730,000.00 | 1,298,996,000.00 | 1,547,848,000.00 | 1,171,494,000.00 | 1,323,225,000.00 | 1,724,636,000.00 | 1,675,021,000.00 | 1,770,593,000.00 | 1,832,510,000.00 | 1,656,239,000.00 | 1,632,909,000.00 | 1,775,778,000.00 | 1,839,850,000.00 | 1,728,741,000.00 | 1,697,016,000.00 | 2,171,832,000.00 | 2,564,648,000.00 | 2,267,155,000.00 | 2,109,794,000.00 | |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Income |
13,300,000.00
+0% |
18,000,000.00
+35% |
23,100,000.00
+28% |
25,000,000.00
+8% |
17,700,000.00
-29% |
27,200,000.00
+54% |
25,400,000.00
-7% |
30,600,000.00
+20% |
27,200,000.00
-11% |
29,600,000.00
+9% |
32,800,000.00
+11% |
40,400,000.00
+23% |
44,300,000.00
+10% |
45,400,000.00
+2% |
41,800,000.00
-8% |
32,028,000.00
-23% |
30,832,000.00
-4% |
33,930,000.00
+10% |
9,796,000.00
-71% |
19,179,000.00
+96% |
25,468,000.00
+33% |
15,853,000.00
-38% |
35,095,000.00
+121% |
70,680,000.00
+101% |
104,888,000.00
+48% |
107,897,000.00
+3% |
118,456,000.00
+10% |
128,716,000.00
+9% |
109,153,000.00
-15% |
90,694,000.00
-17% |
122,790,000.00
+35% |
126,193,000.00
+3% |
146,160,000.00
+16% |
151,419,000.00
+4% |
54,047,000.00
-64% |
92,086,000.00
+70% |
86,611,000.00
-6% |
105,148,000.00
+21% |
58,613,000.00
-44% |
70,480,000.00
+20% |
|
| Operating Income Ratio | (0.06%) | (0.07%) | (0.08%) | (0.08%) | (0.05%) | (0.07%) | (0.06%) | (0.07%) | (0.06%) | (0.07%) | (0.06%) | (0.08%) | (0.08%) | (0.07%) | (0.06%) | (0.05%) | (0.04%) | (0.05%) | (0.01%) | (0.02%) | (0.02%) | (0.01%) | (0.03%) | (0.04%) | (0.08%) | (0.08%) | (0.06%) | (0.07%) | (0.06%) | (0.05%) | (0.07%) | (0.07%) | (0.08%) | (0.08%) | (0.03%) | (0.05%) | (0.04%) | (0.04%) | (0.03%) | (0.03%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 284,000.00 | 0.00 | 439,000.00 | 359,000.00 | 112,000.00 | 57,000.00 | 262,000.00 | 217,000.00 | 1,247,000.00 | 2,075,000.00 | 1,829,000.00 | 5,717,000.00 | 2,171,000.00 | 1,255,000.00 | 1,080,000.00 | 3,843,000.00 | 5,283,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9,798,000.00 | 6,271,000.00 | 6,341,000.00 | 9,095,000.00 | 9,711,000.00 | 10,415,000.00 | 11,703,000.00 | 14,750,000.00 | 14,452,000.00 | 13,519,000.00 | 12,600,000.00 | 11,649,000.00 | 7,580,000.00 | 7,008,000.00 | 9,809,000.00 | 15,946,000.00 | 19,465,000.00 | |
| Total Other Income/Exp... | -4,000,000.00 | -4,000,000.00 | -3,800,000.00 | -4,500,000.00 | -6,000,000.00 | -4,900,000.00 | -6,600,000.00 | -13,300,000.00 | -7,600,000.00 | -7,100,000.00 | -7,800,000.00 | -8,100,000.00 | -9,400,000.00 | -6,600,000.00 | -7,000,000.00 | -7,625,000.00 | -5,299,000.00 | -3,662,000.00 | -4,525,000.00 | -4,546,000.00 | -7,822,000.00 | -8,464,000.00 | -11,380,000.00 | -15,802,000.00 | -7,757,000.00 | -6,418,000.00 | -13,562,000.00 | -12,994,000.00 | -13,523,000.00 | -15,159,000.00 | -19,934,000.00 | -14,014,000.00 | -15,603,000.00 | -11,496,000.00 | -1,361,000.00 | -455,000.00 | 1,756,000.00 | -18,633,000.00 | -10,222,000.00 | -10,041,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||||||||||||||
| EBITDA | 18,800,000.00 | 29,600,000.00 | 36,900,000.00 | 40,400,000.00 | 34,800,000.00 | 46,600,000.00 | 46,500,000.00 | 54,500,000.00 | 54,900,000.00 | 58,500,000.00 | 63,200,000.00 | 72,500,000.00 | 79,600,000.00 | 82,700,000.00 | 81,300,000.00 | 71,305,000.00 | 70,804,000.00 | 33,930,000.00 | 51,222,000.00 | 58,348,000.00 | 64,237,000.00 | 54,237,000.00 | 70,844,000.00 | 101,564,000.00 | 140,922,000.00 | 148,610,000.00 | 161,447,000.00 | 176,727,000.00 | 162,408,000.00 | 151,022,000.00 | 186,913,000.00 | 203,235,000.00 | 231,778,000.00 | 231,753,000.00 | 199,389,000.00 | 235,720,000.00 | 265,312,000.00 | 303,962,000.00 | 169,675,000.00 | 192,101,000.00 | |
| EBITDA ratio | (0.08%) | (0.11%) | (0.13%) | (0.12%) | (0.10%) | (0.12%) | (0.11%) | (0.14%) | (0.13%) | (0.13%) | (0.12%) | (0.14%) | (0.14%) | (0.13%) | (0.12%) | (0.10%) | (0.10%) | (0.10%) | (0.06%) | (0.06%) | (0.06%) | (0.05%) | (0.05%) | (0.03%) | (0.08%) | (0.07%) | (0.06%) | (0.07%) | (0.06%) | (0.05%) | (0.07%) | (0.08%) | (0.08%) | (0.08%) | (0.07%) | (0.09%) | (0.08%) | (0.07%) | (0.07%) | (0.09%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 9,300,000.00 | 14,000,000.00 | 19,300,000.00 | 20,500,000.00 | 11,700,000.00 | 22,300,000.00 | 18,800,000.00 | 17,300,000.00 | 19,600,000.00 | 22,500,000.00 | 25,000,000.00 | 32,300,000.00 | 34,900,000.00 | 38,800,000.00 | 34,800,000.00 | 24,403,000.00 | 25,926,000.00 | 30,268,000.00 | 5,271,000.00 | 14,633,000.00 | 17,646,000.00 | 7,389,000.00 | 23,715,000.00 | 54,878,000.00 | 97,131,000.00 | 101,479,000.00 | 104,894,000.00 | 115,722,000.00 | 95,630,000.00 | 75,535,000.00 | 102,856,000.00 | 113,816,000.00 | 139,237,000.00 | 139,923,000.00 | 125,899,000.00 | 171,067,000.00 | 172,537,000.00 | 188,703,000.00 | 48,391,000.00 | 60,439,000.00 | |
| Income Before Tax Ratio | (0.04%) | (0.05%) | (0.07%) | (0.06%) | (0.03%) | (0.06%) | (0.05%) | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.05%) | (0.03%) | (0.04%) | (0.04%) | (0.01%) | (0.02%) | (0.02%) | (0.01%) | (0.02%) | (0.03%) | (0.08%) | (0.07%) | (0.06%) | (0.06%) | (0.05%) | (0.04%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.07%) | (0.09%) | (0.07%) | (0.07%) | (0.02%) | (0.03%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3,800,000.00 | 6,500,000.00 | 8,300,000.00 | 7,100,000.00 | 3,900,000.00 | 7,800,000.00 | 6,300,000.00 | 6,900,000.00 | 8,800,000.00 | 8,700,000.00 | 8,900,000.00 | 13,200,000.00 | 14,500,000.00 | 15,300,000.00 | 12,700,000.00 | 9,395,000.00 | 9,726,000.00 | 10,139,000.00 | 360,000.00 | 4,320,000.00 | 4,170,000.00 | 900,000.00 | 8,687,000.00 | 17,615,000.00 | 34,028,000.00 | 35,888,000.00 | 32,292,000.00 | 36,035,000.00 | 23,293,000.00 | 18,454,000.00 | 26,819,000.00 | 27,618,000.00 | 47,690,000.00 | 27,173,000.00 | 22,798,000.00 | 43,411,000.00 | 34,642,000.00 | 41,550,000.00 | 8,186,999.00 | 10,069,000.00 | |
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Net Income | 5,500,000.00
+0% |
7,500,000.00
+36% |
11,000,000.00
+47% |
13,400,000.00
+22% |
7,800,000.00
-42% |
14,500,000.00
+86% |
12,500,000.00
-14% |
15,800,000.00
+26% |
10,800,000.00
-32% |
13,800,000.00
+28% |
16,100,000.00
+17% |
19,100,000.00
+19% |
20,400,000.00
+7% |
23,500,000.00
+15% |
22,100,000.00
-6% |
15,008,000.00
-32% |
16,072,000.00
+7% |
20,129,000.00
+25% |
4,911,000.00
-76% |
10,324,000.00
+110% |
13,159,000.00
+27% |
6,670,000.00
-49% |
15,118,000.00
+127% |
37,172,000.00
+146% |
63,049,000.00
+70% |
65,427,000.00
+4% |
71,976,000.00
+10% |
79,396,000.00
+10% |
72,828,000.00
-8% |
57,101,000.00
-22% |
75,968,000.00
+33% |
86,191,000.00
+13% |
91,578,000.00
+6% |
112,762,000.00
+23% |
103,129,000.00
-9% |
126,770,000.00
+23% |
137,804,000.00
+9% |
147,153,000.00
+7% |
40,204,000.00
-73% |
50,370,000.00
+25% |
|
| Net Income Ratio | (0.02%) | (0.03%) | (0.04%) | (0.04%) | (0.02%) | (0.04%) | (0.03%) | (0.04%) | (0.02%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.03%) | (0.02%) | (0.02%) | (0.03%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.05%) | (0.05%) | (0.04%) | (0.04%) | (0.04%) | (0.03%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.06%) | (0.07%) | (0.06%) | (0.05%) | (0.02%) | (0.02%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.24 | 0.32 | 0.46 | 0.60 | 0.36 | 0.66 | 0.57 | 0.74 | 0.49 | 0.65 | 0.76 | 0.90 | 0.99 | 1.24 | 1.18 | 0.84 | 0.87 | 1.09 | 0.23 | 0.53 | 0.69 | 0.32 | 0.77 | 1.91 | 3.16 | 3.18 | 3.44 | 3.71 | 3.22 | 2.51 | 3.34 | 3.78 | 4.39 | 4.90 | 4.47 | 5.52 | 6.01 | 6.46 | 1.77 | 2.21 | |
| Diluted EPS | 0.24 | 0.32 | 0.46 | 0.60 | 0.36 | 0.66 | 0.57 | 0.72 | 0.48 | 0.63 | 0.73 | 0.86 | 0.93 | 1.11 | 1.11 | 0.77 | 0.83 | 1.02 | 0.23 | 0.53 | 0.68 | 0.32 | 0.75 | 1.76 | 2.92 | 2.95 | 3.21 | 3.49 | 3.18 | 2.49 | 3.32 | 3.73 | 4.31 | 4.83 | 4.42 | 5.45 | 5.92 | 6.38 | 1.75 | 2.20 | |
| Share Outstanding | |||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 22,916,667.00 | 23,437,500.00 | 23,913,043.00 | 22,333,333.00 | 21,971,831.00 | 21,969,697.00 | 21,739,130.00 | 21,496,599.00 | 19,795,918.00 | 19,848,000.00 | 19,968,000.00 | 21,222,222.00 | 20,710,660.00 | 18,998,000.00 | 18,464,000.00 | 17,896,000.00 | 17,674,000.00 | 17,722,000.00 | 17,778,000.00 | 17,940,000.00 | 18,010,000.00 | 18,266,000.00 | 18,632,000.00 | 19,132,000.00 | 19,740,000.00 | 20,326,000.00 | 20,726,000.00 | 21,273,000.00 | 22,621,000.00 | 22,758,000.00 | 22,730,000.00 | 22,793,000.00 | 22,946,000.00 | 23,022,000.00 | 23,054,000.00 | 22,949,000.00 | 22,922,000.00 | 22,781,000.00 | 22,777,000.00 | 22,832,000.00 | |
| Diluted Share Outstanding | 22,916,667.00 | 23,437,500.00 | 23,913,043.00 | 22,333,333.00 | 21,971,831.00 | 21,969,697.00 | 21,739,130.00 | 22,097,902.00 | 20,208,333.00 | 20,158,730.00 | 22,054,795.00 | 22,339,181.00 | 21,935,484.00 | 21,266,968.00 | 19,638,009.00 | 19,618,301.00 | 19,442,000.00 | 19,604,000.00 | 18,172,000.00 | 18,076,000.00 | 19,450,000.00 | 18,568,000.00 | 20,226,000.00 | 21,098,000.00 | 21,592,000.00 | 22,180,000.00 | 22,440,000.00 | 22,730,000.00 | 22,924,000.00 | 22,917,000.00 | 22,858,000.00 | 23,094,000.00 | 23,377,000.00 | 23,325,000.00 | 23,316,000.00 | 23,256,000.00 | 23,287,000.00 | 23,064,000.00 | 22,946,000.00 | 22,931,000.00 | |