| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
17,995,753.00 |
18,039,666.00 |
18,067,134.00 |
18,085,030.00 |
18,380,439.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
17,995,753.00 |
18,039,666.00 |
18,067,134.00 |
18,085,030.00 |
18,380,439.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.41 |
-0.02 |
0.31 |
0.70 |
0.96 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.87% |
0.24% |
3.17% |
3.86% |
1.51% |
7.40% |
6.55% |
6.46% |
6.59% |
- |
6.19% |
| EBITDA Growth |
|
82.06% |
76.03% |
279.59% |
113.75% |
-30.75% |
20.33% |
55.11% |
46.33% |
45.96% |
- |
56.95% |
| EBIT Growth |
|
723.78% |
6,180.92% |
196.50% |
103.40% |
-35.48% |
35.17% |
136.32% |
216.44% |
134.85% |
- |
76.74% |
| NOPAT Growth |
|
401.28% |
7,568.40% |
204.78% |
104.91% |
23.40% |
-2.71% |
143.41% |
137.79% |
134.04% |
- |
107.97% |
| Net Income Growth |
|
11.54% |
299.14% |
108.99% |
100.72% |
167.97% |
-0.38% |
1,623.45% |
1,111.86% |
145.80% |
- |
99.38% |
| EPS Growth |
|
-35.00% |
291.18% |
84.21% |
97.95% |
114.81% |
-3.08% |
783.33% |
66.67% |
650.00% |
- |
129.27% |
| Operating Cash Flow Growth |
|
194.11% |
86.35% |
62.60% |
-20.88% |
-30.18% |
150.88% |
78.36% |
18.91% |
54.24% |
- |
71.10% |
| Free Cash Flow Firm Growth |
|
-47.83% |
-110.57% |
-30.99% |
334.92% |
-97.09% |
270.67% |
-68.02% |
149.11% |
2,294.13% |
- |
165.42% |
| Invested Capital Growth |
|
-22.80% |
8.18% |
-23.31% |
-5.92% |
0.32% |
-2.08% |
-6.10% |
-15.77% |
-18.40% |
- |
-19.80% |
| Revenue Q/Q Growth |
|
2.46% |
1.30% |
1.07% |
-1.00% |
0.15% |
7.18% |
0.27% |
-1.08% |
0.28% |
- |
10.36% |
| EBITDA Q/Q Growth |
|
124.30% |
54.81% |
-50.04% |
-26.80% |
22.32% |
169.01% |
-35.60% |
-30.95% |
22.01% |
- |
11.20% |
| EBIT Q/Q Growth |
|
109.81% |
148.94% |
-67.47% |
-57.16% |
85.99% |
421.55% |
-43.13% |
-42.63% |
38.04% |
- |
14.11% |
| NOPAT Q/Q Growth |
|
104.74% |
533.02% |
-71.24% |
-43.01% |
18.95% |
399.09% |
-28.05% |
-44.32% |
17.07% |
- |
48.43% |
| Net Income Q/Q Growth |
|
93.50% |
491.05% |
-96.04% |
-28.10% |
509.70% |
473.12% |
-31.40% |
-49.44% |
23.67% |
- |
40.63% |
| EPS Q/Q Growth |
|
90.79% |
340.74% |
-109.23% |
0.00% |
166.67% |
1,475.00% |
-34.92% |
-104.88% |
1,600.00% |
- |
40.30% |
| Operating Cash Flow Q/Q Growth |
|
28.06% |
-115.59% |
760.01% |
-39.96% |
13.02% |
-88.64% |
2,213.82% |
-59.97% |
46.59% |
- |
648.04% |
| Free Cash Flow Firm Q/Q Growth |
|
1,683.58% |
-117.74% |
-12.82% |
-77.81% |
-88.05% |
938.94% |
16.06% |
72.84% |
14.87% |
- |
-52.63% |
| Invested Capital Q/Q Growth |
|
-7.88% |
53.73% |
-4.95% |
-2.20% |
-1.77% |
50.05% |
-34.86% |
-12.27% |
-4.83% |
- |
-18.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
51.45% |
53.70% |
53.10% |
50.15% |
50.76% |
56.33% |
54.46% |
51.82% |
54.23% |
- |
57.29% |
| EBITDA Margin |
|
9.17% |
14.01% |
6.92% |
5.12% |
6.25% |
15.69% |
10.08% |
7.04% |
8.56% |
- |
14.90% |
| Operating Margin |
|
4.24% |
10.43% |
3.36% |
1.45% |
2.70% |
13.12% |
7.44% |
4.32% |
5.94% |
- |
12.39% |
| EBIT Margin |
|
4.24% |
10.43% |
3.36% |
1.45% |
2.70% |
13.12% |
7.44% |
4.32% |
5.94% |
- |
12.39% |
| Profit (Net Income) Margin |
|
-2.21% |
8.52% |
0.33% |
0.24% |
1.48% |
7.90% |
5.40% |
2.76% |
3.41% |
- |
10.15% |
| Tax Burden Percent |
|
-59.34% |
85.95% |
10.21% |
25.85% |
64.67% |
61.88% |
78.29% |
75.98% |
64.44% |
- |
92.13% |
| Interest Burden Percent |
|
87.63% |
95.04% |
97.57% |
64.64% |
84.72% |
97.28% |
92.76% |
84.23% |
88.98% |
- |
88.92% |
| Effective Tax Rate |
|
66.19% |
14.03% |
23.99% |
-1.12% |
35.33% |
38.12% |
21.71% |
24.02% |
35.56% |
- |
7.87% |
| Return on Invested Capital (ROIC) |
|
3.40% |
16.50% |
5.82% |
3.86% |
4.84% |
15.11% |
16.56% |
10.19% |
12.48% |
- |
38.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.54% |
3.82% |
12.61% |
7.30% |
5.47% |
14.15% |
17.48% |
11.34% |
13.30% |
- |
40.55% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.36% |
0.06% |
-2.01% |
-1.39% |
-1.24% |
1.79% |
-4.44% |
-2.95% |
-3.92% |
- |
-14.90% |
| Return on Equity (ROE) |
|
1.04% |
16.56% |
3.81% |
2.47% |
3.60% |
16.90% |
12.13% |
7.24% |
8.56% |
- |
23.69% |
| Cash Return on Invested Capital (CROIC) |
|
7.89% |
-18.22% |
16.42% |
15.59% |
9.86% |
8.64% |
18.64% |
31.98% |
37.38% |
- |
45.02% |
| Operating Return on Assets (OROA) |
|
4.19% |
10.68% |
3.45% |
1.58% |
2.94% |
14.54% |
8.30% |
5.07% |
7.10% |
- |
14.62% |
| Return on Assets (ROA) |
|
-2.18% |
8.72% |
0.34% |
0.26% |
1.61% |
8.75% |
6.03% |
3.24% |
4.07% |
- |
11.98% |
| Return on Common Equity (ROCE) |
|
0.98% |
14.52% |
3.33% |
2.13% |
3.10% |
14.65% |
10.52% |
6.72% |
7.96% |
- |
22.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.75% |
0.00% |
-14.22% |
3.66% |
5.57% |
0.00% |
7.90% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.16 |
14 |
3.94 |
2.24 |
2.67 |
13 |
9.59 |
5.34 |
6.25 |
13 |
20 |
| NOPAT Margin |
|
1.43% |
8.96% |
2.55% |
1.47% |
1.74% |
8.12% |
5.83% |
3.28% |
3.83% |
- |
11.41% |
| Net Nonoperating Expense Percent (NNEP) |
|
-12.13% |
12.68% |
-6.79% |
-3.44% |
-0.63% |
0.96% |
-0.91% |
-1.15% |
-0.82% |
- |
-1.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.83% |
- |
- |
- |
2.71% |
2.37% |
1.46% |
1.67% |
3.01% |
5.06% |
| Cost of Revenue to Revenue |
|
48.55% |
46.30% |
46.90% |
49.85% |
49.24% |
43.67% |
45.54% |
48.18% |
45.77% |
- |
42.71% |
| SG&A Expenses to Revenue |
|
20.48% |
20.50% |
23.49% |
22.52% |
22.88% |
22.08% |
22.13% |
23.44% |
21.25% |
- |
20.77% |
| 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 |
|
47.21% |
43.27% |
49.75% |
48.70% |
48.06% |
43.21% |
47.01% |
47.50% |
48.29% |
- |
44.90% |
| Earnings before Interest and Taxes (EBIT) |
|
6.40 |
16 |
5.18 |
2.22 |
4.13 |
22 |
12 |
7.03 |
9.70 |
19 |
22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
21 |
11 |
7.83 |
9.57 |
26 |
17 |
11 |
14 |
23 |
26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.37 |
0.68 |
1.00 |
1.24 |
1.04 |
1.45 |
1.49 |
2.02 |
2.55 |
- |
3.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.59 |
1.06 |
1.56 |
1.93 |
1.60 |
2.17 |
2.20 |
2.98 |
3.72 |
- |
4.79 |
| Price to Revenue (P/Rev) |
|
0.15 |
0.29 |
0.41 |
0.51 |
0.43 |
0.61 |
0.63 |
0.85 |
1.09 |
- |
1.59 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
69.54 |
26.04 |
37.99 |
21.67 |
28.36 |
29.46 |
- |
29.39 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
1.44% |
3.84% |
2.63% |
4.62% |
3.53% |
3.39% |
- |
3.40% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.31 |
0.76 |
1.00 |
1.27 |
1.05 |
1.36 |
1.61 |
2.46 |
3.40 |
- |
5.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.11 |
0.43 |
0.38 |
0.47 |
0.38 |
0.72 |
0.55 |
0.72 |
0.94 |
- |
1.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
5.31 |
4.68 |
8.35 |
5.82 |
7.37 |
9.07 |
- |
12.19 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
9.59 |
8.43 |
13.61 |
8.66 |
10.39 |
12.16 |
- |
15.92 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
12.93 |
10.30 |
20.51 |
12.62 |
15.15 |
17.86 |
- |
20.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.63 |
5.68 |
4.30 |
5.68 |
5.25 |
9.21 |
5.34 |
6.92 |
8.18 |
- |
10.34 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.37 |
0.00 |
5.28 |
7.87 |
10.64 |
15.52 |
8.35 |
7.04 |
8.18 |
- |
10.41 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.34 |
0.66 |
0.33 |
0.32 |
0.32 |
0.62 |
0.30 |
0.35 |
0.34 |
- |
0.29 |
| Long-Term Debt to Equity |
|
0.34 |
0.66 |
0.33 |
0.32 |
0.32 |
0.62 |
0.30 |
0.35 |
0.34 |
- |
0.27 |
| Financial Leverage |
|
-0.15 |
0.02 |
-0.16 |
-0.19 |
-0.23 |
0.13 |
-0.25 |
-0.26 |
-0.29 |
- |
-0.37 |
| Leverage Ratio |
|
2.04 |
1.83 |
1.86 |
1.95 |
1.97 |
1.89 |
1.90 |
1.96 |
1.92 |
- |
1.81 |
| Compound Leverage Factor |
|
1.79 |
1.74 |
1.82 |
1.26 |
1.67 |
1.84 |
1.76 |
1.65 |
1.71 |
- |
1.61 |
| Debt to Total Capital |
|
25.10% |
39.60% |
24.78% |
24.32% |
24.27% |
38.10% |
23.22% |
25.68% |
25.25% |
- |
22.38% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
1.28% |
| Long-Term Debt to Total Capital |
|
25.10% |
39.60% |
24.78% |
24.32% |
24.27% |
38.10% |
23.22% |
25.68% |
25.25% |
- |
21.09% |
| Preferred Equity to Total Capital |
|
10.56% |
8.21% |
10.35% |
10.41% |
10.35% |
8.08% |
9.83% |
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 |
|
64.33% |
52.19% |
64.87% |
65.28% |
65.38% |
53.81% |
66.95% |
74.32% |
74.75% |
- |
77.62% |
| Debt to EBITDA |
|
-3.36 |
-10.15 |
-8.65 |
1.73 |
1.88 |
3.47 |
1.57 |
1.48 |
1.39 |
- |
1.18 |
| Net Debt to EBITDA |
|
2.16 |
-2.50 |
5.30 |
-1.18 |
-1.40 |
0.52 |
-1.57 |
-1.30 |
-1.46 |
- |
-1.77 |
| Long-Term Debt to EBITDA |
|
-3.36 |
-10.15 |
-8.65 |
1.73 |
1.88 |
3.47 |
1.57 |
1.48 |
1.39 |
- |
1.11 |
| Debt to NOPAT |
|
-2.09 |
-5.66 |
-3.60 |
4.21 |
4.14 |
8.53 |
3.40 |
3.05 |
2.74 |
- |
1.97 |
| Net Debt to NOPAT |
|
1.35 |
-1.39 |
2.20 |
-2.88 |
-3.08 |
1.28 |
-3.40 |
-2.68 |
-2.87 |
- |
-2.96 |
| Long-Term Debt to NOPAT |
|
-2.09 |
-5.66 |
-3.60 |
4.21 |
4.14 |
8.53 |
3.40 |
3.05 |
2.74 |
- |
1.85 |
| Altman Z-Score |
|
1.43 |
1.75 |
1.84 |
1.96 |
1.84 |
2.36 |
2.37 |
2.74 |
3.35 |
- |
4.48 |
| Noncontrolling Interest Sharing Ratio |
|
6.65% |
12.37% |
12.57% |
13.84% |
13.88% |
13.32% |
13.26% |
7.08% |
6.97% |
- |
6.44% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.47 |
2.94 |
2.81 |
2.83 |
2.65 |
3.29 |
3.27 |
2.83 |
2.84 |
- |
2.98 |
| Quick Ratio |
|
0.35 |
0.69 |
2.48 |
0.49 |
0.48 |
0.79 |
0.50 |
0.45 |
0.48 |
- |
2.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
67 |
-12 |
74 |
16 |
1.96 |
20 |
24 |
41 |
47 |
76 |
63 |
| Operating Cash Flow to CapEx |
|
682.86% |
-71.59% |
333.61% |
239.59% |
222.99% |
47.67% |
1,087.54% |
0.00% |
518.49% |
- |
2,505.10% |
| 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 |
- |
37.54 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
37.86 |
| 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 |
- |
36.35 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.99 |
1.02 |
1.03 |
1.09 |
1.09 |
1.11 |
1.12 |
1.17 |
1.20 |
- |
1.18 |
| Accounts Receivable Turnover |
|
21.22 |
12.87 |
14.83 |
17.64 |
17.11 |
11.01 |
14.68 |
16.87 |
15.13 |
- |
16.36 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
6.06 |
6.38 |
6.37 |
6.36 |
6.41 |
7.76 |
7.79 |
7.81 |
8.00 |
- |
9.29 |
| Accounts Payable Turnover |
|
17.07 |
46.97 |
41.23 |
46.24 |
31.98 |
35.82 |
39.27 |
35.21 |
32.99 |
- |
37.12 |
| Days Sales Outstanding (DSO) |
|
17.20 |
28.36 |
24.62 |
20.70 |
21.34 |
33.15 |
24.86 |
21.63 |
24.13 |
- |
22.31 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
21.38 |
7.77 |
8.85 |
7.89 |
11.41 |
10.19 |
9.29 |
10.37 |
11.06 |
- |
9.83 |
| Cash Conversion Cycle (CCC) |
|
-4.17 |
20.59 |
15.76 |
12.80 |
9.92 |
22.96 |
15.56 |
11.27 |
13.07 |
- |
12.48 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
221 |
339 |
230 |
225 |
221 |
332 |
216 |
190 |
181 |
270 |
173 |
| Invested Capital Turnover |
|
2.37 |
1.84 |
2.28 |
2.63 |
2.78 |
1.86 |
2.84 |
3.11 |
3.26 |
- |
3.38 |
| Increase / (Decrease) in Invested Capital |
|
-65 |
26 |
-70 |
-14 |
0.71 |
-7.05 |
-14 |
-36 |
-41 |
-62 |
-43 |
| Enterprise Value (EV) |
|
67 |
258 |
230 |
285 |
232 |
450 |
348 |
467 |
614 |
- |
913 |
| Market Capitalization |
|
89 |
172 |
249 |
309 |
261 |
382 |
402 |
549 |
713 |
- |
1,045 |
| Book Value per Share |
|
$13.60 |
$14.19 |
$14.21 |
$14.17 |
$14.16 |
$14.92 |
$15.02 |
$15.09 |
$15.46 |
$16.30 |
$16.66 |
| Tangible Book Value per Share |
|
$8.40 |
$9.06 |
$9.08 |
$9.13 |
$9.20 |
$9.96 |
$10.14 |
$10.22 |
$10.60 |
$11.44 |
$11.88 |
| Total Capital |
|
376 |
483 |
384 |
381 |
384 |
491 |
404 |
366 |
374 |
446 |
394 |
| Total Debt |
|
94 |
191 |
95 |
93 |
93 |
187 |
94 |
94 |
94 |
152 |
88 |
| Total Long-Term Debt |
|
94 |
191 |
95 |
93 |
93 |
187 |
94 |
94 |
94 |
152 |
83 |
| Net Debt |
|
-61 |
47 |
-58 |
-63 |
-69 |
28 |
-94 |
-83 |
-99 |
-25 |
-133 |
| Capital Expenditures (CapEx) |
|
2.95 |
4.39 |
6.22 |
5.20 |
6.31 |
3.35 |
3.40 |
-19 |
4.19 |
4.07 |
2.53 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-34 |
-0.95 |
-9.07 |
-12 |
-15 |
22 |
1.58 |
-25 |
-25 |
8.27 |
-28 |
| Debt-free Net Working Capital (DFNWC) |
|
121 |
143 |
144 |
145 |
147 |
181 |
189 |
152 |
168 |
185 |
193 |
| Net Working Capital (NWC) |
|
121 |
143 |
144 |
145 |
147 |
181 |
189 |
152 |
168 |
185 |
188 |
| Net Nonoperating Expense (NNE) |
|
5.49 |
0.68 |
3.42 |
1.87 |
0.41 |
0.36 |
0.69 |
0.84 |
0.69 |
0.83 |
2.21 |
| Net Nonoperating Obligations (NNO) |
|
-61 |
47 |
-58 |
-63 |
-69 |
28 |
-94 |
-83 |
-99 |
-25 |
-133 |
| Total Depreciation and Amortization (D&A) |
|
7.43 |
5.47 |
5.51 |
5.61 |
5.45 |
4.22 |
4.34 |
4.43 |
4.28 |
4.44 |
4.39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.72% |
-0.16% |
-1.50% |
-1.89% |
-2.47% |
3.60% |
0.25% |
-3.81% |
-3.88% |
- |
-4.30% |
| Debt-free Net Working Capital to Revenue |
|
20.14% |
23.88% |
23.81% |
23.67% |
23.99% |
29.05% |
29.79% |
23.59% |
25.62% |
- |
29.23% |
| Net Working Capital to Revenue |
|
20.14% |
23.88% |
23.81% |
23.67% |
23.99% |
29.05% |
29.79% |
23.59% |
25.62% |
- |
28.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.27) |
$0.65 |
($0.06) |
($0.07) |
$0.04 |
$0.66 |
$0.42 |
($0.02) |
$0.31 |
$0.69 |
$0.97 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.78M |
18.11M |
17.51M |
17.63M |
17.68M |
17.63M |
17.84M |
18.03M |
18.07M |
18.01M |
18.28M |
| Adjusted Diluted Earnings per Share |
|
($0.27) |
$0.65 |
($0.06) |
($0.06) |
$0.04 |
$0.63 |
$0.41 |
($0.02) |
$0.30 |
$0.67 |
$0.94 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.82M |
18.19M |
17.81M |
18.13M |
18.25M |
18.15M |
18.42M |
18.60M |
18.76M |
18.66M |
18.80M |
| 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 |
|
17.78M |
17.51M |
17.58M |
17.70M |
17.71M |
18.00M |
18.04M |
18.07M |
18.09M |
18.38M |
18.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.47 |
14 |
3.96 |
1.68 |
2.68 |
13 |
9.77 |
5.36 |
6.31 |
13 |
20 |
| Normalized NOPAT Margin |
|
2.96% |
9.27% |
2.56% |
1.10% |
1.75% |
8.18% |
5.94% |
3.30% |
3.86% |
- |
11.49% |
| Pre Tax Income Margin |
|
3.72% |
9.91% |
3.27% |
0.94% |
2.28% |
12.77% |
6.90% |
3.64% |
5.29% |
- |
11.01% |
| 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 |
- |
12.94 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
11.93 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
11.43 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
10.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-6.68% |
-12.70% |
-14.83% |
57.96% |
37.96% |
37.58% |
24.31% |
20.06% |
13.19% |
- |
3.27% |
| Augmented Payout Ratio |
|
-20.20% |
-35.41% |
-47.69% |
113.49% |
74.69% |
63.89% |
39.92% |
33.44% |
25.54% |
- |
26.24% |