| DEI Shares Outstanding |
|
14,637,666.00 |
14,623,225.00 |
14,661,769.00 |
14,211,457.00 |
14,269,367.00 |
14,214,516.00 |
14,436,773.00 |
14,609,669.00 |
14,640,886.00 |
- |
14,421,219.00 |
| DEI Adjusted Shares Outstanding |
|
14,637,666.00 |
14,623,225.00 |
14,661,769.00 |
14,211,457.00 |
14,269,367.00 |
14,214,516.00 |
14,436,773.00 |
14,609,669.00 |
14,640,886.00 |
- |
14,421,219.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
2.10 |
2.23 |
2.17 |
1.32 |
1.91 |
-1.69 |
0.29 |
-1.02 |
-5.65 |
- |
-0.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-11.93% |
11.16% |
9.71% |
-6.93% |
8.58% |
13.83% |
13.29% |
-22.98% |
6.12% |
-0.73% |
-5.91% |
| EBITDA Growth |
|
-21.53% |
4.69% |
-7.95% |
-45.44% |
51.78% |
-153.69% |
205.21% |
-22.40% |
-17.05% |
-70.10% |
-276.23% |
| EBIT Growth |
|
-21.67% |
5.14% |
-9.64% |
-52.44% |
57.47% |
-182.70% |
109.23% |
40.34% |
-77.00% |
-704.38% |
-116.64% |
| NOPAT Growth |
|
-19.86% |
5.53% |
-2.74% |
-44.28% |
46.95% |
-176.89% |
122.47% |
-58.08% |
-149.25% |
-288.25% |
-116.64% |
| Net Income Growth |
|
-19.73% |
5.82% |
-2.25% |
-41.16% |
45.25% |
-188.19% |
117.24% |
-459.43% |
-456.34% |
31.79% |
80.70% |
| EPS Growth |
|
-19.92% |
6.97% |
-1.86% |
-39.81% |
48.82% |
-189.42% |
116.57% |
-464.29% |
-452.94% |
32.09% |
80.16% |
| Operating Cash Flow Growth |
|
-0.17% |
-38.74% |
66.93% |
-14.44% |
5.98% |
-64.69% |
-35.73% |
-47.49% |
-140.55% |
402.18% |
107.07% |
| Free Cash Flow Firm Growth |
|
-25.15% |
-77.08% |
244.36% |
-17.55% |
40.47% |
-484.33% |
94.80% |
93.42% |
29,493.11% |
-105.29% |
-86.92% |
| Invested Capital Growth |
|
1.68% |
35.39% |
8.39% |
-1.54% |
-1.11% |
80.96% |
5.26% |
1.13% |
-52.80% |
2.07% |
-13.95% |
| Revenue Q/Q Growth |
|
8.95% |
-2.05% |
0.59% |
-2.25% |
2.52% |
2.29% |
2.17% |
-25.33% |
-26.04% |
-26.96% |
0.01% |
| EBITDA Q/Q Growth |
|
10.25% |
-7.40% |
-5.49% |
0.27% |
-8.25% |
-344.77% |
285.36% |
316.26% |
192.88% |
106.11% |
-32.09% |
| EBIT Q/Q Growth |
|
11.54% |
-7.88% |
-6.18% |
0.16% |
-12.65% |
-408.75% |
142.08% |
116.79% |
102.76% |
94.72% |
10.89% |
| NOPAT Q/Q Growth |
|
11.76% |
-8.39% |
-0.30% |
-3.58% |
-12.05% |
-408.75% |
202.38% |
112.20% |
95.70% |
94.72% |
10.89% |
| Net Income Q/Q Growth |
|
11.72% |
-8.33% |
-0.06% |
-1.84% |
-11.88% |
-460.98% |
172.16% |
5.62% |
-236.39% |
42.18% |
67.07% |
| EPS Q/Q Growth |
|
9.84% |
-7.73% |
-0.94% |
0.00% |
-11.68% |
-428.13% |
168.29% |
7.27% |
-235.71% |
42.32% |
66.52% |
| Operating Cash Flow Q/Q Growth |
|
3.54% |
-29.13% |
2.28% |
9.51% |
8.85% |
-44.40% |
28.95% |
-47.51% |
63.84% |
-27.56% |
37.56% |
| Free Cash Flow Firm Q/Q Growth |
|
-18.34% |
-34.87% |
-7.86% |
53.20% |
-0.55% |
-29.27% |
75.77% |
96.41% |
880.04% |
-166.25% |
-82.90% |
| Invested Capital Q/Q Growth |
|
4.49% |
4.00% |
5.62% |
-1.56% |
-4.65% |
1.34% |
-2.74% |
1.05% |
-43.06% |
7.68% |
-6.50% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
77.36% |
76.76% |
75.87% |
70.37% |
74.92% |
52.91% |
56.12% |
64.33% |
68.33% |
63.38% |
56.56% |
| EBITDA Margin |
|
55.82% |
52.56% |
44.10% |
25.85% |
36.14% |
-17.05% |
15.83% |
15.95% |
12.47% |
4.31% |
-4.72% |
| Operating Margin |
|
51.76% |
48.95% |
40.32% |
20.60% |
29.88% |
-21.71% |
1.77% |
3.22% |
0.70% |
-4.25% |
-9.80% |
| EBIT Margin |
|
51.76% |
48.95% |
40.32% |
20.60% |
29.88% |
-21.71% |
1.77% |
3.22% |
0.70% |
-4.25% |
-9.80% |
| Profit (Net Income) Margin |
|
33.07% |
31.48% |
28.05% |
17.74% |
23.73% |
-18.38% |
2.80% |
-13.05% |
-68.44% |
-47.02% |
-9.64% |
| Tax Burden Percent |
|
63.74% |
63.98% |
68.86% |
80.67% |
75.28% |
83.78% |
170.33% |
-343.64% |
-2,619.36% |
2,039.98% |
116.90% |
| Interest Burden Percent |
|
100.25% |
100.52% |
101.03% |
106.70% |
105.47% |
101.07% |
92.81% |
117.82% |
373.93% |
54.19% |
84.22% |
| Effective Tax Rate |
|
36.26% |
36.02% |
31.14% |
19.33% |
24.72% |
0.00% |
-70.33% |
49.12% |
208.97% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
42.74% |
38.00% |
30.84% |
16.64% |
24.79% |
-13.64% |
2.32% |
0.94% |
-0.63% |
-3.76% |
-11.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
42.67% |
37.87% |
30.60% |
15.90% |
23.97% |
-10.57% |
2.68% |
19.91% |
79.30% |
56.18% |
-7.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-26.92% |
-22.99% |
-17.75% |
-9.54% |
-14.93% |
5.09% |
-0.84% |
-6.13% |
-32.58% |
-27.03% |
4.17% |
| Return on Equity (ROE) |
|
15.82% |
15.01% |
13.09% |
7.10% |
9.85% |
-8.55% |
1.48% |
-5.19% |
-33.21% |
-30.79% |
-7.32% |
| Cash Return on Invested Capital (CROIC) |
|
41.07% |
7.93% |
22.78% |
18.20% |
25.91% |
-71.27% |
-2.80% |
-0.18% |
71.11% |
-5.80% |
3.51% |
| Operating Return on Assets (OROA) |
|
22.46% |
21.26% |
17.49% |
7.75% |
11.23% |
-8.13% |
0.73% |
1.05% |
0.27% |
-2.16% |
-5.62% |
| Return on Assets (ROA) |
|
14.35% |
13.68% |
12.17% |
6.67% |
8.92% |
-6.89% |
1.16% |
-4.27% |
-26.68% |
-23.82% |
-5.54% |
| Return on Common Equity (ROCE) |
|
15.82% |
15.01% |
13.09% |
7.10% |
9.85% |
-8.55% |
1.48% |
-5.19% |
-33.21% |
-30.79% |
-7.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.59% |
14.61% |
12.07% |
7.10% |
9.43% |
-8.80% |
1.44% |
-5.20% |
0.00% |
-36.62% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
31 |
32 |
31 |
18 |
26 |
-20 |
4.45 |
1.87 |
-0.92 |
-3.57 |
-7.74 |
| NOPAT Margin |
|
32.99% |
31.32% |
27.76% |
16.62% |
22.50% |
-15.20% |
3.01% |
1.64% |
-0.76% |
-2.98% |
-6.86% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.06% |
0.13% |
0.23% |
0.74% |
0.82% |
-3.08% |
-0.37% |
-18.96% |
-79.93% |
-59.94% |
-3.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
0.65% |
-0.43% |
-2.32% |
-5.39% |
| Cost of Revenue to Revenue |
|
22.64% |
23.24% |
24.13% |
29.63% |
25.08% |
47.09% |
43.88% |
35.67% |
31.67% |
36.62% |
43.44% |
| SG&A Expenses to Revenue |
|
15.94% |
17.42% |
18.99% |
32.53% |
30.49% |
46.04% |
50.13% |
45.01% |
49.61% |
46.33% |
43.51% |
| R&D to Revenue |
|
9.66% |
10.38% |
16.56% |
17.23% |
14.54% |
17.96% |
18.49% |
16.10% |
18.02% |
21.30% |
22.84% |
| Operating Expenses to Revenue |
|
25.60% |
27.81% |
35.56% |
49.76% |
45.04% |
74.62% |
54.35% |
61.10% |
67.63% |
67.63% |
66.35% |
| Earnings before Interest and Taxes (EBIT) |
|
48 |
51 |
46 |
22 |
34 |
-28 |
2.62 |
3.67 |
0.84 |
-5.10 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
52 |
54 |
50 |
27 |
41 |
-22 |
23 |
18 |
15 |
5.17 |
-5.32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.65 |
3.21 |
3.00 |
1.81 |
2.57 |
2.36 |
1.80 |
1.51 |
1.56 |
1.57 |
0.97 |
| Price to Tangible Book Value (P/TBV) |
|
2.91 |
3.49 |
3.23 |
1.94 |
2.71 |
3.72 |
2.63 |
2.12 |
1.64 |
1.67 |
1.04 |
| Price to Revenue (P/Rev) |
|
6.01 |
6.93 |
6.97 |
4.53 |
6.46 |
4.93 |
3.50 |
3.80 |
2.75 |
2.01 |
1.23 |
| Price to Earnings (P/E) |
|
18.16 |
22.00 |
24.84 |
25.51 |
27.21 |
0.00 |
125.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
5.51% |
4.55% |
4.03% |
3.92% |
3.68% |
0.00% |
0.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.80 |
6.03 |
5.96 |
3.05 |
5.37 |
2.98 |
2.17 |
1.74 |
2.80 |
1.93 |
0.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.52 |
5.72 |
5.58 |
3.02 |
4.84 |
4.28 |
2.89 |
3.04 |
2.18 |
1.55 |
0.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.09 |
10.88 |
12.66 |
11.68 |
13.40 |
0.00 |
18.26 |
19.06 |
17.46 |
35.87 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.73 |
11.68 |
13.85 |
14.65 |
16.20 |
0.00 |
163.36 |
94.31 |
311.64 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.69 |
18.26 |
20.11 |
18.16 |
21.52 |
0.00 |
95.91 |
185.36 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.53 |
24.18 |
15.51 |
9.13 |
15.00 |
42.72 |
50.88 |
78.50 |
0.00 |
34.32 |
5.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.25 |
87.50 |
27.21 |
16.61 |
20.59 |
0.00 |
0.00 |
0.00 |
2.52 |
0.00 |
24.27 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.02 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
| Financial Leverage |
|
-0.63 |
-0.61 |
-0.58 |
-0.60 |
-0.62 |
-0.48 |
-0.31 |
-0.31 |
-0.41 |
-0.48 |
-0.55 |
| Leverage Ratio |
|
1.10 |
1.10 |
1.08 |
1.07 |
1.10 |
1.24 |
1.27 |
1.22 |
1.24 |
1.29 |
1.32 |
| Compound Leverage Factor |
|
1.10 |
1.10 |
1.09 |
1.14 |
1.17 |
1.25 |
1.18 |
1.43 |
4.66 |
0.70 |
1.11 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.59% |
1.48% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.59% |
1.48% |
0.00% |
0.00% |
0.00% |
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% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
95.41% |
98.52% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.59 |
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.83 |
-3.85 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.66 |
0.97 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.30 |
-20.22 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
| Altman Z-Score |
|
16.14 |
27.50 |
27.54 |
21.19 |
13.01 |
5.55 |
6.97 |
5.77 |
5.12 |
4.51 |
3.14 |
| 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 |
|
10.21 |
19.37 |
15.78 |
17.98 |
14.39 |
4.81 |
5.66 |
6.07 |
5.26 |
4.88 |
4.72 |
| Quick Ratio |
|
9.27 |
17.32 |
13.85 |
15.93 |
12.78 |
3.32 |
4.17 |
4.33 |
3.06 |
3.40 |
3.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
29 |
6.76 |
23 |
19 |
27 |
-104 |
-5.39 |
-0.35 |
104 |
-5.51 |
2.37 |
| Operating Cash Flow to CapEx |
|
432.64% |
174.45% |
454.48% |
749.96% |
1,308.98% |
802.52% |
163.27% |
58.90% |
-32.95% |
69.86% |
203.53% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.43 |
0.43 |
0.43 |
0.38 |
0.38 |
0.37 |
0.41 |
0.33 |
0.39 |
0.51 |
0.57 |
| Accounts Receivable Turnover |
|
4.79 |
4.20 |
4.41 |
4.73 |
5.23 |
5.53 |
5.48 |
3.53 |
3.96 |
4.80 |
0.00 |
| Inventory Turnover |
|
1.54 |
1.55 |
1.44 |
1.44 |
1.33 |
1.80 |
1.58 |
1.07 |
1.19 |
1.82 |
2.30 |
| Fixed Asset Turnover |
|
2.59 |
2.24 |
2.09 |
1.91 |
2.19 |
2.57 |
3.01 |
2.37 |
2.82 |
3.14 |
2.84 |
| Accounts Payable Turnover |
|
4.43 |
4.53 |
6.05 |
6.33 |
8.24 |
9.59 |
7.81 |
4.86 |
5.01 |
7.44 |
8.41 |
| Days Sales Outstanding (DSO) |
|
76.15 |
86.94 |
82.74 |
77.11 |
69.83 |
66.00 |
66.61 |
103.37 |
92.14 |
76.03 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
237.04 |
234.86 |
253.56 |
252.83 |
274.86 |
202.62 |
231.38 |
340.56 |
306.20 |
200.49 |
158.61 |
| Days Payable Outstanding (DPO) |
|
82.38 |
80.55 |
60.36 |
57.70 |
44.28 |
38.07 |
46.76 |
75.09 |
72.83 |
49.09 |
43.41 |
| Cash Conversion Cycle (CCC) |
|
230.81 |
241.26 |
275.94 |
272.24 |
300.41 |
230.55 |
251.23 |
368.83 |
325.51 |
227.43 |
115.20 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
72 |
98 |
106 |
105 |
103 |
187 |
197 |
199 |
94 |
96 |
62 |
| Invested Capital Turnover |
|
1.30 |
1.21 |
1.11 |
1.00 |
1.10 |
0.90 |
0.77 |
0.57 |
0.82 |
1.26 |
1.68 |
| Increase / (Decrease) in Invested Capital |
|
1.20 |
26 |
8.22 |
-1.64 |
-1.16 |
84 |
9.84 |
2.22 |
-105 |
1.94 |
-10 |
| Enterprise Value (EV) |
|
420 |
591 |
633 |
319 |
555 |
558 |
427 |
346 |
263 |
185 |
57 |
| Market Capitalization |
|
559 |
716 |
790 |
478 |
740 |
643 |
517 |
432 |
332 |
241 |
139 |
| Book Value per Share |
|
$14.40 |
$15.23 |
$17.97 |
$18.55 |
$20.21 |
$19.16 |
$19.89 |
$19.55 |
$14.50 |
$10.51 |
$9.95 |
| Tangible Book Value per Share |
|
$13.10 |
$14.04 |
$16.69 |
$17.35 |
$19.14 |
$12.16 |
$13.64 |
$13.94 |
$13.81 |
$9.86 |
$9.28 |
| Total Capital |
|
211 |
223 |
263 |
264 |
288 |
285 |
291 |
286 |
212 |
154 |
143 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13 |
4.32 |
0.00 |
0.00 |
0.00 |
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 |
|
-138 |
-125 |
-157 |
-159 |
-185 |
-85 |
-90 |
-86 |
-69 |
-56 |
-81 |
| Capital Expenditures (CapEx) |
|
9.23 |
14 |
8.98 |
4.66 |
2.83 |
1.63 |
5.14 |
7.49 |
5.43 |
7.73 |
5.50 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
21 |
37 |
36 |
33 |
33 |
55 |
49 |
55 |
64 |
35 |
0.28 |
| Debt-free Net Working Capital (DFNWC) |
|
159 |
162 |
193 |
192 |
218 |
154 |
143 |
142 |
132 |
90 |
81 |
| Net Working Capital (NWC) |
|
159 |
162 |
193 |
192 |
218 |
141 |
139 |
142 |
132 |
90 |
81 |
| Net Nonoperating Expense (NNE) |
|
-0.08 |
-0.17 |
-0.33 |
-1.18 |
-1.41 |
4.16 |
0.32 |
17 |
82 |
53 |
3.14 |
| Net Nonoperating Obligations (NNO) |
|
-138 |
-125 |
-157 |
-159 |
-185 |
-85 |
-90 |
-86 |
-118 |
-58 |
-81 |
| Total Depreciation and Amortization (D&A) |
|
3.78 |
3.73 |
4.29 |
5.54 |
7.17 |
6.08 |
21 |
14 |
14 |
10 |
5.73 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
22.26% |
35.67% |
31.74% |
30.92% |
28.87% |
42.38% |
32.93% |
48.59% |
52.58% |
28.95% |
0.25% |
| Debt-free Net Working Capital to Revenue |
|
171.14% |
156.36% |
170.39% |
181.57% |
190.24% |
117.74% |
96.79% |
124.43% |
109.49% |
75.35% |
72.20% |
| Net Working Capital to Revenue |
|
171.14% |
156.36% |
170.39% |
181.57% |
190.24% |
107.71% |
93.87% |
124.43% |
109.49% |
75.35% |
72.20% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.06 |
$2.22 |
$2.18 |
$1.30 |
$1.93 |
$0.00 |
$0.29 |
($1.02) |
($5.64) |
($3.83) |
($0.76) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.93M |
14.68M |
14.58M |
14.44M |
14.12M |
0.00 |
14.40M |
14.56M |
14.66M |
14.72M |
14.34M |
| Adjusted Diluted Earnings per Share |
|
$2.01 |
$2.15 |
$2.11 |
$1.27 |
$1.89 |
$0.00 |
$0.28 |
($1.02) |
($5.64) |
($3.83) |
($0.76) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.32M |
15.12M |
15.07M |
14.69M |
14.37M |
0.00 |
14.63M |
14.56M |
14.66M |
14.72M |
14.34M |
| 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 |
|
14.33M |
14.64M |
14.69M |
14.21M |
14.17M |
0.00 |
14.47M |
14.63M |
14.85M |
14.18M |
13.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
31 |
32 |
31 |
18 |
26 |
-10 |
-13 |
1.87 |
0.59 |
-3.57 |
-7.74 |
| Normalized NOPAT Margin |
|
32.99% |
31.32% |
27.76% |
16.62% |
22.50% |
-7.76% |
-8.75% |
1.64% |
0.49% |
-2.98% |
-6.86% |
| Pre Tax Income Margin |
|
51.89% |
49.21% |
40.74% |
21.99% |
31.52% |
-21.94% |
1.64% |
3.80% |
2.61% |
-2.31% |
-8.25% |
| 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 |
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 |
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 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
76.81% |
0.00% |
160.24% |
110.32% |
0.00% |
0.00% |
0.00% |
-6.05% |
-19.36% |
-87.18% |