| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.06% |
-9.89% |
-0.27% |
15.15% |
17.08% |
16.87% |
7.52% |
12.87% |
21.27% |
32.59% |
14.50% |
| EBITDA Growth |
|
-50.74% |
81.26% |
12.54% |
33.16% |
37.55% |
8.35% |
-2.86% |
-11.97% |
-262.07% |
233.53% |
-19.35% |
| EBIT Growth |
|
-92.80% |
1,629.18% |
19.77% |
45.08% |
50.79% |
4.44% |
-26.88% |
-139.17% |
-1,206.35% |
137.68% |
-37.95% |
| NOPAT Growth |
|
-73.07% |
446.65% |
-2.68% |
29.90% |
44.31% |
36.42% |
1.75% |
-116.23% |
-1,707.05% |
155.71% |
-42.75% |
| Net Income Growth |
|
-78.90% |
209.71% |
45.86% |
34.94% |
168.71% |
-13.39% |
-43.16% |
-117.93% |
-4,109.49% |
133.87% |
-26.89% |
| EPS Growth |
|
-78.33% |
200.00% |
43.59% |
33.93% |
162.67% |
-13.20% |
-43.86% |
-117.71% |
-4,041.18% |
130.97% |
-28.90% |
| Operating Cash Flow Growth |
|
15.90% |
-84.66% |
-312.57% |
582.79% |
-47.67% |
-22.71% |
244.79% |
-111.12% |
218.53% |
34.14% |
-108.62% |
| Free Cash Flow Firm Growth |
|
62.94% |
-142.50% |
22.38% |
744.20% |
-126.97% |
-3,054.66% |
109.79% |
-261.47% |
137.34% |
-714.68% |
69.27% |
| Invested Capital Growth |
|
-22.26% |
36.91% |
24.23% |
-23.96% |
46.93% |
342.50% |
0.00% |
10.04% |
-22.22% |
43.13% |
11.71% |
| Revenue Q/Q Growth |
|
5.26% |
-12.07% |
20.22% |
8.06% |
-7.56% |
-9.74% |
28.55% |
-0.76% |
-17.14% |
0.00% |
10.51% |
| EBITDA Q/Q Growth |
|
10.49% |
43.05% |
1,023.28% |
-26.27% |
-29.55% |
39.57% |
-6.90% |
39.00% |
-153.73% |
0.00% |
17.21% |
| EBIT Q/Q Growth |
|
-73.84% |
155.21% |
556.56% |
-32.94% |
-31.94% |
45.18% |
-26.06% |
43.43% |
-317.10% |
0.00% |
29.61% |
| NOPAT Q/Q Growth |
|
153.30% |
18.16% |
641.23% |
-42.03% |
-32.94% |
47.30% |
2.45% |
-92.35% |
-311.11% |
0.00% |
16.78% |
| Net Income Q/Q Growth |
|
-25.23% |
-16.06% |
203.52% |
-44.72% |
-18.96% |
40.27% |
-21.84% |
-884.71% |
-389.60% |
0.00% |
32.17% |
| EPS Q/Q Growth |
|
-23.53% |
-18.75% |
201.82% |
-45.65% |
-19.59% |
41.32% |
-23.20% |
-466.67% |
-406.09% |
0.00% |
35.96% |
| Operating Cash Flow Q/Q Growth |
|
-17.46% |
-63.35% |
-379.99% |
85.79% |
-19.93% |
-32.55% |
-2.77% |
38.37% |
-49.01% |
0.00% |
89.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-18.97% |
-1,925.91% |
50.30% |
213.35% |
-132.78% |
-1,839.35% |
-49.85% |
87.64% |
-16.19% |
0.00% |
14.18% |
| Invested Capital Q/Q Growth |
|
-11.30% |
4.19% |
14.10% |
-26.88% |
4.47% |
234.63% |
337.68% |
-2.24% |
-26.96% |
0.00% |
3.75% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.20% |
45.17% |
41.56% |
40.12% |
40.86% |
41.68% |
41.67% |
31.69% |
32.10% |
39.62% |
38.83% |
| EBITDA Margin |
|
5.36% |
10.79% |
12.17% |
14.08% |
16.54% |
15.33% |
13.85% |
10.80% |
-14.44% |
14.54% |
10.24% |
| Operating Margin |
|
0.78% |
8.59% |
8.91% |
11.34% |
10.76% |
12.83% |
10.97% |
-2.22% |
-33.05% |
10.02% |
4.97% |
| EBIT Margin |
|
0.39% |
7.48% |
8.98% |
11.32% |
14.58% |
13.03% |
8.86% |
-3.07% |
-33.12% |
9.41% |
5.10% |
| Profit (Net Income) Margin |
|
1.12% |
3.84% |
5.61% |
6.57% |
15.09% |
11.18% |
5.91% |
-0.94% |
-32.59% |
8.32% |
5.32% |
| Tax Burden Percent |
|
152.93% |
48.43% |
57.98% |
54.10% |
93.94% |
77.98% |
67.93% |
21.86% |
93.52% |
94.36% |
109.97% |
| Interest Burden Percent |
|
187.24% |
105.90% |
107.73% |
107.37% |
110.20% |
110.09% |
98.23% |
139.70% |
105.23% |
93.74% |
94.77% |
| Effective Tax Rate |
|
-52.93% |
16.11% |
21.09% |
30.05% |
9.19% |
11.10% |
1.57% |
0.00% |
0.00% |
2.99% |
2.22% |
| Return on Invested Capital (ROIC) |
|
3.67% |
19.38% |
14.55% |
19.38% |
26.23% |
11.08% |
6.91% |
-1.07% |
-20.73% |
10.86% |
4.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.74% |
22.31% |
15.83% |
20.66% |
20.99% |
11.61% |
-408.43% |
6.22% |
-236.39% |
33.04% |
-1.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.84% |
-16.85% |
-11.04% |
-14.92% |
-15.35% |
-3.44% |
-3.10% |
0.38% |
-9.66% |
-2.17% |
0.12% |
| Return on Equity (ROE) |
|
0.84% |
2.52% |
3.52% |
4.46% |
10.88% |
7.64% |
3.81% |
-0.69% |
-30.40% |
8.69% |
5.10% |
| Cash Return on Invested Capital (CROIC) |
|
28.72% |
-11.78% |
-7.06% |
46.61% |
-11.79% |
-115.18% |
6.91% |
-10.63% |
4.26% |
-24.62% |
-6.07% |
| Operating Return on Assets (OROA) |
|
0.26% |
4.33% |
4.97% |
6.71% |
9.33% |
6.66% |
3.77% |
-1.49% |
-20.59% |
7.33% |
3.92% |
| Return on Assets (ROA) |
|
0.74% |
2.22% |
3.10% |
3.90% |
9.66% |
5.71% |
2.51% |
-0.45% |
-20.26% |
6.48% |
4.08% |
| Return on Common Equity (ROCE) |
|
0.84% |
2.52% |
3.52% |
4.46% |
10.88% |
7.64% |
3.81% |
-0.69% |
-30.39% |
8.69% |
5.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.83% |
2.48% |
3.42% |
4.31% |
10.25% |
6.71% |
3.81% |
-0.69% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.08 |
17 |
16 |
21 |
31 |
42 |
43 |
-6.92 |
-125 |
70 |
40 |
| NOPAT Margin |
|
1.19% |
7.20% |
7.03% |
7.93% |
9.77% |
11.41% |
10.80% |
-1.55% |
-23.14% |
9.72% |
4.86% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.07% |
-2.93% |
-1.28% |
-1.27% |
5.24% |
-0.52% |
415.35% |
-7.29% |
215.66% |
-22.19% |
6.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.35% |
| Cost of Revenue to Revenue |
|
59.80% |
54.83% |
58.44% |
59.88% |
59.14% |
58.32% |
58.33% |
68.31% |
67.90% |
60.38% |
61.17% |
| SG&A Expenses to Revenue |
|
21.50% |
21.59% |
20.44% |
18.94% |
19.20% |
16.20% |
17.09% |
21.64% |
24.40% |
15.96% |
19.35% |
| R&D to Revenue |
|
17.92% |
14.99% |
12.21% |
9.85% |
10.89% |
12.65% |
13.61% |
12.27% |
11.89% |
13.63% |
12.27% |
| Operating Expenses to Revenue |
|
39.42% |
36.58% |
32.65% |
28.78% |
30.09% |
28.85% |
30.70% |
33.90% |
65.15% |
29.59% |
33.86% |
| Earnings before Interest and Taxes (EBIT) |
|
1.01 |
17 |
21 |
30 |
46 |
48 |
35 |
-14 |
-179 |
67 |
42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
25 |
28 |
38 |
52 |
56 |
55 |
48 |
-78 |
104 |
84 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.71 |
1.87 |
1.75 |
3.19 |
3.55 |
2.36 |
4.45 |
3.29 |
4.62 |
5.46 |
4.82 |
| Price to Tangible Book Value (P/TBV) |
|
1.71 |
1.87 |
1.75 |
3.19 |
3.55 |
7.55 |
14.21 |
11.34 |
7.79 |
9.47 |
7.36 |
| Price to Revenue (P/Rev) |
|
2.30 |
2.89 |
2.87 |
4.85 |
5.22 |
3.94 |
6.90 |
4.49 |
4.71 |
6.27 |
5.21 |
| Price to Earnings (P/E) |
|
206.31 |
75.23 |
51.15 |
72.94 |
34.59 |
35.20 |
116.74 |
0.00 |
0.00 |
75.35 |
98.02 |
| 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 |
|
0.48% |
1.33% |
1.95% |
1.37% |
2.89% |
2.84% |
0.86% |
0.00% |
0.00% |
1.33% |
1.02% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.39 |
4.12 |
3.44 |
10.60 |
9.45 |
2.35 |
4.42 |
3.05 |
4.78 |
5.86 |
5.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.24 |
1.77 |
1.84 |
3.74 |
4.19 |
3.95 |
6.91 |
4.65 |
4.66 |
6.18 |
5.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
23.13 |
16.40 |
15.10 |
26.60 |
25.35 |
25.76 |
49.88 |
43.03 |
0.00 |
42.50 |
50.37 |
| Enterprise Value to EBIT (EV/EBIT) |
|
318.21 |
23.65 |
20.47 |
33.09 |
28.77 |
30.32 |
77.99 |
0.00 |
0.00 |
65.66 |
101.15 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
104.45 |
24.56 |
26.15 |
47.22 |
42.90 |
34.62 |
63.99 |
0.00 |
0.00 |
63.56 |
106.13 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.16 |
68.37 |
0.00 |
16.20 |
40.58 |
57.80 |
31.53 |
0.00 |
221.12 |
289.61 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.36 |
0.00 |
0.00 |
19.64 |
0.00 |
0.00 |
63.99 |
0.00 |
98.07 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
0.32 |
0.31 |
0.24 |
0.03 |
0.03 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
0.31 |
0.29 |
0.23 |
0.02 |
0.03 |
| Financial Leverage |
|
-0.76 |
-0.76 |
-0.70 |
-0.72 |
-0.73 |
-0.30 |
0.01 |
0.06 |
0.04 |
-0.07 |
-0.06 |
| Leverage Ratio |
|
1.13 |
1.14 |
1.13 |
1.14 |
1.13 |
1.34 |
1.52 |
1.51 |
1.50 |
1.34 |
1.25 |
| Compound Leverage Factor |
|
2.12 |
1.20 |
1.22 |
1.23 |
1.24 |
1.47 |
1.49 |
2.11 |
1.58 |
1.26 |
1.18 |
| Debt to Total Capital |
|
0.00% |
0.12% |
0.04% |
0.00% |
0.00% |
24.40% |
24.40% |
23.60% |
19.49% |
3.19% |
3.27% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.24% |
1.24% |
1.26% |
1.10% |
1.18% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.12% |
0.04% |
0.00% |
0.00% |
23.16% |
23.16% |
22.34% |
18.40% |
2.01% |
3.27% |
| 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% |
0.06% |
0.01% |
0.00% |
0.00% |
0.00% |
0.03% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
99.88% |
99.90% |
99.99% |
100.00% |
75.60% |
75.60% |
76.37% |
80.51% |
96.81% |
96.73% |
| Debt to EBITDA |
|
0.00 |
0.02 |
0.01 |
0.00 |
0.00 |
3.51 |
3.61 |
3.90 |
-1.71 |
0.26 |
0.36 |
| Net Debt to EBITDA |
|
0.00 |
-10.36 |
-8.52 |
0.00 |
0.00 |
0.08 |
0.08 |
1.46 |
0.30 |
-0.64 |
-0.51 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.02 |
0.01 |
0.00 |
0.00 |
3.33 |
3.43 |
3.69 |
-1.61 |
0.16 |
0.36 |
| Debt to NOPAT |
|
0.00 |
0.03 |
0.01 |
0.00 |
0.00 |
4.71 |
4.63 |
-27.14 |
-1.07 |
0.39 |
0.75 |
| Net Debt to NOPAT |
|
0.00 |
-15.51 |
-14.76 |
0.00 |
0.00 |
0.11 |
0.11 |
-10.18 |
0.18 |
-0.96 |
-1.07 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.03 |
0.01 |
0.00 |
0.00 |
4.48 |
4.40 |
-25.70 |
-1.01 |
0.25 |
0.75 |
| Altman Z-Score |
|
9.61 |
10.52 |
10.25 |
14.49 |
23.98 |
4.23 |
6.64 |
5.24 |
6.33 |
15.65 |
12.62 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.03% |
0.03% |
0.00% |
0.00% |
0.00% |
0.02% |
0.02% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
7.04 |
7.43 |
7.37 |
6.43 |
10.47 |
4.18 |
4.18 |
3.64 |
3.93 |
3.56 |
3.52 |
| Quick Ratio |
|
5.61 |
6.12 |
5.88 |
5.33 |
9.08 |
3.27 |
3.27 |
2.63 |
2.69 |
2.37 |
2.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
24 |
-10 |
-7.94 |
51 |
-14 |
-435 |
43 |
-69 |
26 |
-158 |
-49 |
| Operating Cash Flow to CapEx |
|
746.60% |
98.79% |
-142.55% |
648.94% |
365.02% |
225.31% |
768.29% |
-43.15% |
76.67% |
66.54% |
-5.78% |
| 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 |
|
0.66 |
0.58 |
0.55 |
0.59 |
0.64 |
0.51 |
0.43 |
0.48 |
0.62 |
0.78 |
0.77 |
| Accounts Receivable Turnover |
|
7.94 |
5.21 |
3.36 |
3.43 |
3.98 |
3.36 |
2.94 |
2.99 |
3.02 |
3.10 |
2.48 |
| Inventory Turnover |
|
3.44 |
3.33 |
3.48 |
4.10 |
4.06 |
3.41 |
3.22 |
3.75 |
3.20 |
3.00 |
3.41 |
| Fixed Asset Turnover |
|
15.49 |
15.45 |
14.25 |
15.26 |
17.40 |
9.69 |
6.71 |
7.36 |
10.59 |
16.59 |
16.87 |
| Accounts Payable Turnover |
|
9.36 |
6.94 |
8.11 |
8.63 |
9.96 |
10.50 |
9.27 |
13.81 |
14.51 |
10.87 |
8.31 |
| Days Sales Outstanding (DSO) |
|
45.97 |
70.00 |
108.73 |
106.42 |
91.63 |
108.51 |
124.11 |
122.28 |
120.75 |
117.91 |
147.17 |
| Days Inventory Outstanding (DIO) |
|
106.01 |
109.50 |
105.02 |
88.94 |
89.82 |
107.10 |
113.52 |
97.26 |
114.09 |
121.86 |
106.98 |
| Days Payable Outstanding (DPO) |
|
39.00 |
52.62 |
45.02 |
42.28 |
36.64 |
34.77 |
39.36 |
26.42 |
25.16 |
33.59 |
43.90 |
| Cash Conversion Cycle (CCC) |
|
112.99 |
126.88 |
168.73 |
153.08 |
144.81 |
180.83 |
198.27 |
193.11 |
209.68 |
206.18 |
210.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
73 |
100 |
125 |
95 |
139 |
617 |
617 |
679 |
528 |
756 |
844 |
| Invested Capital Turnover |
|
3.09 |
2.69 |
2.07 |
2.44 |
2.68 |
0.97 |
0.64 |
0.69 |
0.90 |
1.12 |
1.03 |
| Increase / (Decrease) in Invested Capital |
|
-21 |
27 |
24 |
-30 |
45 |
477 |
0.00 |
62 |
-151 |
228 |
88 |
| Enterprise Value (EV) |
|
322 |
413 |
429 |
1,005 |
1,318 |
1,451 |
2,728 |
2,072 |
2,521 |
4,429 |
4,233 |
| Market Capitalization |
|
597 |
675 |
670 |
1,303 |
1,641 |
1,446 |
2,724 |
2,001 |
2,544 |
4,496 |
4,276 |
| Book Value per Share |
|
$14.95 |
$15.48 |
$16.28 |
$17.11 |
$19.33 |
$25.51 |
$24.80 |
$24.40 |
$21.81 |
$29.24 |
$31.42 |
| Tangible Book Value per Share |
|
$14.95 |
$15.48 |
$16.28 |
$17.11 |
$19.31 |
$7.99 |
$7.77 |
$7.08 |
$12.93 |
$16.88 |
$20.59 |
| Total Capital |
|
349 |
362 |
382 |
409 |
463 |
810 |
810 |
796 |
684 |
850 |
917 |
| Total Debt |
|
0.00 |
0.45 |
0.16 |
0.00 |
0.00 |
198 |
198 |
188 |
133 |
27 |
30 |
| Total Long-Term Debt |
|
0.00 |
0.45 |
0.16 |
0.00 |
0.00 |
188 |
188 |
178 |
126 |
17 |
30 |
| Net Debt |
|
-276 |
-261 |
-242 |
-298 |
-323 |
4.64 |
4.64 |
70 |
-23 |
-67 |
-42 |
| Capital Expenditures (CapEx) |
|
5.28 |
6.12 |
9.02 |
9.56 |
8.90 |
11 |
11 |
22 |
15 |
23 |
23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
54 |
70 |
106 |
80 |
102 |
135 |
135 |
176 |
230 |
307 |
393 |
| Debt-free Net Working Capital (DFNWC) |
|
282 |
298 |
306 |
337 |
425 |
315 |
315 |
278 |
363 |
381 |
434 |
| Net Working Capital (NWC) |
|
282 |
298 |
306 |
337 |
425 |
305 |
305 |
268 |
356 |
371 |
434 |
| Net Nonoperating Expense (NNE) |
|
0.19 |
7.87 |
3.31 |
3.64 |
-17 |
0.83 |
19 |
-2.74 |
51 |
10 |
-3.73 |
| Net Nonoperating Obligations (NNO) |
|
-276 |
-261 |
-257 |
-314 |
-323 |
4.64 |
4.64 |
70 |
-23 |
-67 |
-42 |
| Total Depreciation and Amortization (D&A) |
|
13 |
7.73 |
7.44 |
7.41 |
6.16 |
8.47 |
20 |
62 |
101 |
37 |
42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.63% |
30.05% |
45.54% |
29.73% |
32.31% |
36.68% |
34.12% |
39.39% |
42.61% |
42.89% |
47.95% |
| Debt-free Net Working Capital to Revenue |
|
108.83% |
127.46% |
131.28% |
125.53% |
135.14% |
85.89% |
79.88% |
62.26% |
67.19% |
53.12% |
52.93% |
| Net Working Capital to Revenue |
|
108.83% |
127.46% |
131.28% |
125.53% |
135.14% |
83.16% |
77.35% |
60.02% |
65.80% |
51.72% |
52.93% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.13 |
$0.39 |
$0.54 |
$0.86 |
$2.00 |
$0.00 |
$0.00 |
($0.17) |
($7.04) |
$2.19 |
$1.56 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
22.87M |
22.94M |
23.06M |
23.47M |
23.66M |
0.00 |
0.00 |
24.69M |
25.04M |
27.20M |
28.02M |
| Adjusted Diluted Earnings per Share |
|
$0.13 |
$0.39 |
$0.54 |
$0.84 |
$1.97 |
$0.00 |
$0.00 |
($0.17) |
($7.04) |
$2.18 |
$1.55 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.15M |
23.15M |
23.31M |
23.81M |
24.07M |
0.00 |
0.00 |
24.69M |
25.04M |
27.33M |
28.17M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
23.35M |
23.36M |
23.73M |
23.91M |
23.94M |
0.00 |
0.00 |
24.95M |
26.21M |
28.13M |
45.69M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.41 |
17 |
16 |
21 |
31 |
42 |
43 |
-6.92 |
-16 |
70 |
58 |
| Normalized NOPAT Margin |
|
0.54% |
7.20% |
7.03% |
7.93% |
9.77% |
11.41% |
10.80% |
-1.55% |
-2.93% |
9.72% |
7.05% |
| Pre Tax Income Margin |
|
0.73% |
7.92% |
9.68% |
12.15% |
16.06% |
14.34% |
8.70% |
-4.29% |
-34.85% |
8.82% |
4.83% |
| 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% |
41.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.64% |