| DEI Shares Outstanding |
|
10,933,933.00 |
10,801,148.00 |
10,735,310.00 |
10,638,409.00 |
10,110,196.00 |
9,976,513.00 |
9,755,846.00 |
9,155,740.00 |
8,819,992.00 |
- |
8,685,710.00 |
| DEI Adjusted Shares Outstanding |
|
10,933,933.00 |
10,801,148.00 |
10,735,310.00 |
10,638,409.00 |
10,110,196.00 |
9,976,513.00 |
9,755,846.00 |
9,155,740.00 |
8,819,992.00 |
- |
8,685,710.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.87 |
1.47 |
1.70 |
0.77 |
-0.19 |
-1.04 |
1.85 |
7.14 |
-0.36 |
- |
0.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
26.47% |
0.26% |
4.74% |
0.00% |
0.00% |
-25.31% |
27.60% |
12.70% |
-19.66% |
-15.43% |
1.62% |
| EBITDA Growth |
|
92.24% |
-6.74% |
-3.87% |
-32.28% |
-55.27% |
-142.55% |
883.61% |
20.80% |
-88.59% |
-237.85% |
320.35% |
| EBIT Growth |
|
120.03% |
-15.72% |
-9.73% |
-49.99% |
-119.46% |
-692.57% |
224.65% |
48.61% |
-114.78% |
-240.67% |
140.16% |
| NOPAT Growth |
|
72.99% |
3.90% |
2.20% |
-46.41% |
-104.39% |
-2,842.02% |
247.19% |
43.92% |
-108.45% |
-418.95% |
147.86% |
| Net Income Growth |
|
119.73% |
-22.53% |
15.33% |
-54.98% |
-123.46% |
-440.51% |
273.13% |
262.18% |
-104.85% |
-205.74% |
162.92% |
| EPS Growth |
|
116.09% |
-22.34% |
16.44% |
-54.71% |
-124.68% |
-447.37% |
275.96% |
279.78% |
-105.18% |
-208.33% |
163.06% |
| Operating Cash Flow Growth |
|
13.66% |
13.57% |
-5.13% |
-19.29% |
-67.20% |
273.89% |
-60.29% |
-120.39% |
730.44% |
-78.37% |
233.11% |
| Free Cash Flow Firm Growth |
|
-130.37% |
412.52% |
54.67% |
-109.93% |
-173.76% |
199.15% |
685.81% |
-149.59% |
165.44% |
-128.24% |
226.22% |
| Invested Capital Growth |
|
20.27% |
-0.87% |
-8.20% |
10.11% |
5.48% |
-14.10% |
-34.93% |
70.72% |
-16.16% |
-5.16% |
-1.44% |
| Revenue Q/Q Growth |
|
5.08% |
-0.41% |
0.99% |
0.00% |
0.00% |
-11.40% |
11.42% |
1.39% |
-6.32% |
-3.05% |
1.31% |
| EBITDA Q/Q Growth |
|
9.08% |
3.17% |
-4.76% |
-19.42% |
-41.08% |
-121.40% |
1,284.24% |
0.22% |
-70.89% |
42.80% |
9.50% |
| EBIT Q/Q Growth |
|
8.68% |
2.48% |
-6.76% |
-33.89% |
-140.88% |
-311.98% |
235.03% |
5.17% |
-165.68% |
24.91% |
27.82% |
| NOPAT Q/Q Growth |
|
13.60% |
-4.71% |
-4.55% |
-18.98% |
-106.90% |
-271.99% |
265.32% |
-1.78% |
-139.34% |
24.99% |
-18.90% |
| Net Income Q/Q Growth |
|
11.05% |
-3.87% |
-0.39% |
-27.24% |
-137.75% |
52.85% |
-7.69% |
-0.02% |
-153.24% |
42.97% |
-21.56% |
| EPS Q/Q Growth |
|
9.94% |
-2.67% |
-0.58% |
-26.67% |
-138.78% |
52.73% |
-7.11% |
0.00% |
0.00% |
42.78% |
-21.35% |
| Operating Cash Flow Q/Q Growth |
|
35.81% |
-2.41% |
6.50% |
-12.01% |
-39.52% |
24.95% |
-55.69% |
73.97% |
-4.34% |
-34.17% |
11.51% |
| Free Cash Flow Firm Q/Q Growth |
|
62.25% |
-8.93% |
-0.08% |
-204.16% |
-372.27% |
-85.75% |
753.59% |
-256.30% |
376.96% |
-436.66% |
55.20% |
| Invested Capital Q/Q Growth |
|
-9.01% |
-8.48% |
-9.72% |
-6.80% |
-6.67% |
16.05% |
-23.27% |
22.41% |
-7.94% |
-1.34% |
-4.70% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
58.39% |
61.23% |
60.76% |
0.00% |
50.10% |
51.56% |
51.31% |
51.14% |
52.93% |
54.38% |
56.28% |
| EBITDA Margin |
|
9.57% |
8.90% |
8.17% |
0.00% |
2.48% |
-1.41% |
8.67% |
9.29% |
1.32% |
-2.15% |
4.66% |
| Operating Margin |
|
6.03% |
6.53% |
5.97% |
0.00% |
-0.13% |
-5.18% |
5.63% |
7.18% |
-0.80% |
-4.93% |
2.33% |
| EBIT Margin |
|
7.22% |
6.07% |
5.23% |
0.00% |
-0.51% |
-5.40% |
5.28% |
6.96% |
-1.28% |
-5.16% |
2.04% |
| Profit (Net Income) Margin |
|
4.74% |
3.66% |
4.03% |
0.00% |
-0.43% |
-3.09% |
4.19% |
13.46% |
-0.81% |
-2.94% |
1.82% |
| Tax Burden Percent |
|
64.12% |
61.41% |
65.49% |
67.33% |
110.80% |
57.85% |
79.28% |
191.84% |
127.45% |
67.47% |
69.63% |
| Interest Burden Percent |
|
102.47% |
98.35% |
117.82% |
103.16% |
75.59% |
98.73% |
100.07% |
100.78% |
49.82% |
84.46% |
128.20% |
| Effective Tax Rate |
|
35.88% |
38.59% |
34.51% |
32.67% |
0.00% |
0.00% |
25.64% |
25.55% |
0.00% |
0.00% |
30.37% |
| Return on Invested Capital (ROIC) |
|
13.59% |
12.98% |
13.90% |
0.00% |
-0.30% |
-9.31% |
17.97% |
24.24% |
-1.77% |
-10.32% |
5.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.11% |
16.23% |
12.94% |
0.00% |
2.94% |
-14.30% |
17.96% |
-30.42% |
-0.27% |
-12.92% |
4.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.36% |
-4.14% |
-4.09% |
0.00% |
-0.74% |
3.12% |
-6.72% |
12.24% |
0.09% |
4.79% |
-1.44% |
| Return on Equity (ROE) |
|
12.23% |
8.84% |
9.81% |
4.31% |
-1.05% |
-6.19% |
11.25% |
36.47% |
-1.67% |
-5.53% |
3.67% |
| Cash Return on Invested Capital (CROIC) |
|
-4.82% |
13.86% |
22.45% |
-2.22% |
-5.63% |
5.85% |
60.29% |
-28.01% |
15.81% |
-5.03% |
6.56% |
| Operating Return on Assets (OROA) |
|
11.89% |
9.35% |
8.27% |
0.00% |
-0.81% |
-5.38% |
5.52% |
8.16% |
-1.29% |
-4.78% |
2.06% |
| Return on Assets (ROA) |
|
7.81% |
5.65% |
6.38% |
0.00% |
-0.68% |
-3.07% |
4.38% |
15.79% |
-0.82% |
-2.72% |
1.83% |
| Return on Common Equity (ROCE) |
|
12.23% |
8.84% |
9.81% |
4.31% |
-1.05% |
-6.19% |
11.25% |
36.47% |
-1.67% |
-5.53% |
3.67% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.52% |
8.76% |
9.54% |
4.32% |
-1.08% |
-6.59% |
11.09% |
33.41% |
0.00% |
-5.79% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
17 |
17 |
18 |
9.48 |
-0.42 |
-12 |
18 |
26 |
-2.19 |
-11 |
5.45 |
| NOPAT Margin |
|
3.87% |
4.01% |
3.91% |
0.00% |
-0.09% |
-3.63% |
4.19% |
5.35% |
-0.56% |
-3.45% |
1.63% |
| Net Nonoperating Expense Percent (NNEP) |
|
8.48% |
-3.25% |
0.96% |
-2.01% |
-3.24% |
4.98% |
0.01% |
54.66% |
-1.49% |
2.60% |
1.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
12.11% |
-1.20% |
-6.81% |
3.30% |
| Cost of Revenue to Revenue |
|
41.61% |
38.77% |
39.24% |
0.00% |
49.90% |
48.44% |
48.69% |
48.86% |
47.07% |
45.62% |
43.72% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
52.24% |
45.68% |
44.91% |
52.60% |
56.84% |
53.79% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
52.36% |
54.70% |
54.79% |
0.00% |
50.23% |
56.74% |
45.68% |
43.96% |
53.73% |
59.31% |
53.94% |
| Earnings before Interest and Taxes (EBIT) |
|
31 |
26 |
24 |
12 |
-2.30 |
-18 |
23 |
34 |
-4.99 |
-17 |
6.83 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
41 |
38 |
37 |
25 |
11 |
-4.77 |
37 |
45 |
5.15 |
-7.10 |
16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.34 |
1.23 |
1.56 |
0.00 |
0.65 |
0.83 |
0.82 |
0.79 |
0.72 |
0.80 |
0.82 |
| Price to Tangible Book Value (P/TBV) |
|
1.48 |
1.36 |
1.72 |
0.00 |
0.76 |
0.97 |
0.90 |
0.89 |
0.79 |
0.88 |
0.89 |
| Price to Revenue (P/Rev) |
|
0.55 |
0.51 |
0.66 |
0.00 |
0.26 |
0.39 |
0.31 |
0.32 |
0.34 |
0.41 |
0.40 |
| Price to Earnings (P/E) |
|
11.59 |
14.04 |
16.41 |
0.00 |
0.00 |
0.00 |
7.43 |
2.37 |
0.00 |
0.00 |
22.11 |
| Dividend Yield |
|
2.49% |
2.82% |
2.58% |
4.37% |
4.34% |
3.48% |
5.68% |
13.35% |
4.54% |
4.99% |
5.15% |
| Earnings Yield |
|
8.63% |
7.12% |
6.10% |
0.00% |
0.00% |
0.00% |
13.46% |
42.17% |
0.00% |
0.00% |
4.52% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.43 |
1.29 |
1.86 |
0.00 |
0.56 |
0.77 |
1.04 |
0.70 |
0.55 |
0.69 |
0.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.44 |
0.40 |
0.50 |
0.00 |
0.18 |
0.28 |
0.19 |
0.19 |
0.16 |
0.22 |
0.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.64 |
4.45 |
6.12 |
0.00 |
7.08 |
0.00 |
2.20 |
2.09 |
12.04 |
0.00 |
4.84 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.15 |
6.53 |
9.56 |
0.00 |
0.00 |
0.00 |
3.60 |
2.79 |
0.00 |
0.00 |
11.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.48 |
9.88 |
12.78 |
0.00 |
0.00 |
0.00 |
4.55 |
3.64 |
0.00 |
0.00 |
13.88 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.56 |
4.38 |
6.10 |
0.00 |
8.09 |
2.56 |
5.63 |
0.00 |
3.31 |
18.30 |
5.61 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
9.26 |
7.91 |
0.00 |
0.00 |
12.22 |
1.36 |
0.00 |
3.16 |
0.00 |
10.81 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.08 |
0.04 |
0.02 |
0.00 |
0.00 |
0.17 |
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.05 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.27 |
-0.26 |
-0.32 |
-0.33 |
-0.25 |
-0.22 |
-0.37 |
-0.40 |
-0.34 |
-0.37 |
-0.36 |
| Leverage Ratio |
|
1.57 |
1.57 |
1.54 |
1.53 |
1.54 |
2.01 |
2.57 |
2.31 |
2.05 |
2.03 |
2.00 |
| Compound Leverage Factor |
|
1.60 |
1.54 |
1.81 |
1.58 |
1.16 |
1.99 |
2.57 |
2.33 |
1.02 |
1.71 |
2.56 |
| Debt to Total Capital |
|
7.21% |
3.79% |
1.91% |
0.00% |
0.00% |
14.63% |
0.00% |
8.78% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
2.76% |
1.75% |
1.74% |
0.00% |
0.00% |
14.63% |
0.00% |
8.78% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
4.45% |
2.03% |
0.17% |
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 |
|
92.79% |
96.21% |
98.09% |
100.00% |
100.00% |
85.37% |
100.00% |
91.22% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.33 |
0.18 |
0.10 |
0.00 |
0.00 |
-5.68 |
0.00 |
0.42 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-1.11 |
-1.33 |
-1.98 |
0.00 |
0.00 |
7.65 |
0.00 |
-1.34 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.21 |
0.10 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.83 |
0.41 |
0.21 |
0.00 |
0.00 |
-2.21 |
0.00 |
0.73 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-2.74 |
-2.96 |
-4.14 |
0.00 |
0.00 |
2.97 |
0.00 |
-2.33 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.51 |
0.22 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
4.12 |
4.16 |
4.54 |
1.08 |
3.27 |
1.52 |
2.03 |
2.71 |
2.22 |
2.01 |
2.39 |
| 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 |
|
1.84 |
1.83 |
1.91 |
1.82 |
1.89 |
1.36 |
1.34 |
1.95 |
2.03 |
1.93 |
1.89 |
| Quick Ratio |
|
1.01 |
1.00 |
1.16 |
0.92 |
0.81 |
0.73 |
0.54 |
0.96 |
1.08 |
1.00 |
0.96 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.91 |
18 |
29 |
-2.84 |
-7.77 |
7.70 |
61 |
-30 |
20 |
-5.55 |
7.00 |
| Operating Cash Flow to CapEx |
|
312.89% |
187.49% |
336.09% |
191.56% |
62.35% |
995.52% |
140.46% |
-22.72% |
110.21% |
77.72% |
297.81% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.74 |
33.47 |
122.14 |
-49.76 |
-1,294.25 |
0.00 |
1,833.43 |
-789.56 |
892.48 |
-184.84 |
134.60 |
| Operating Cash Flow to Interest Expense |
|
56.67 |
70.76 |
158.36 |
524.68 |
1,634.83 |
0.00 |
441.30 |
-78.16 |
851.09 |
135.00 |
259.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
38.56 |
33.02 |
111.24 |
250.79 |
-987.17 |
0.00 |
127.12 |
-422.11 |
78.86 |
-38.70 |
172.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.65 |
1.54 |
1.58 |
0.00 |
1.59 |
1.00 |
1.05 |
1.17 |
1.00 |
0.93 |
1.01 |
| Accounts Receivable Turnover |
|
23.66 |
21.84 |
23.82 |
0.00 |
22.36 |
15.45 |
20.08 |
25.29 |
24.71 |
24.51 |
24.30 |
| Inventory Turnover |
|
3.06 |
2.96 |
3.30 |
0.00 |
3.46 |
2.70 |
3.16 |
2.90 |
2.47 |
2.55 |
2.51 |
| Fixed Asset Turnover |
|
5.04 |
4.30 |
4.35 |
0.00 |
4.38 |
3.51 |
5.38 |
6.64 |
4.85 |
4.10 |
4.46 |
| Accounts Payable Turnover |
|
8.31 |
7.94 |
8.25 |
0.00 |
8.83 |
6.95 |
8.85 |
10.70 |
10.01 |
10.16 |
10.46 |
| Days Sales Outstanding (DSO) |
|
15.43 |
16.71 |
15.33 |
0.00 |
16.32 |
23.63 |
18.17 |
14.43 |
14.77 |
14.89 |
15.02 |
| Days Inventory Outstanding (DIO) |
|
119.27 |
123.23 |
110.68 |
0.00 |
105.56 |
135.22 |
115.60 |
125.75 |
147.53 |
143.02 |
145.35 |
| Days Payable Outstanding (DPO) |
|
43.94 |
45.97 |
44.23 |
0.00 |
41.32 |
52.56 |
41.24 |
34.11 |
36.47 |
35.94 |
34.91 |
| Cash Conversion Cycle (CCC) |
|
90.75 |
93.96 |
81.77 |
0.00 |
80.56 |
106.29 |
92.53 |
106.07 |
125.83 |
121.97 |
125.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
134 |
133 |
122 |
134 |
142 |
122 |
79 |
135 |
113 |
107 |
106 |
| Invested Capital Turnover |
|
3.51 |
3.24 |
3.55 |
0.00 |
3.28 |
2.57 |
4.29 |
4.53 |
3.14 |
2.99 |
3.14 |
| Increase / (Decrease) in Invested Capital |
|
23 |
-1.17 |
-11 |
12 |
7.35 |
-20 |
-42 |
56 |
-22 |
-5.84 |
-1.55 |
| Enterprise Value (EV) |
|
191 |
171 |
226 |
-56 |
79 |
94 |
82 |
94 |
62 |
74 |
76 |
| Market Capitalization |
|
237 |
222 |
300 |
0.00 |
116 |
130 |
134 |
155 |
132 |
134 |
135 |
| Book Value per Share |
|
$16.22 |
$16.73 |
$17.83 |
$0.00 |
$17.67 |
$15.84 |
$16.68 |
$21.36 |
$20.80 |
$19.01 |
$19.01 |
| Tangible Book Value per Share |
|
$14.60 |
$15.12 |
$16.22 |
$0.00 |
$15.08 |
$13.45 |
$15.21 |
$18.99 |
$18.98 |
$17.40 |
$17.38 |
| Total Capital |
|
191 |
188 |
195 |
190 |
179 |
185 |
163 |
214 |
183 |
167 |
165 |
| Total Debt |
|
14 |
7.11 |
3.73 |
0.00 |
0.00 |
27 |
0.00 |
19 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
8.50 |
3.82 |
0.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-46 |
-51 |
-73 |
-56 |
-37 |
-36 |
-52 |
-61 |
-70 |
-60 |
-59 |
| Capital Expenditures (CapEx) |
|
11 |
21 |
11 |
16 |
16 |
3.68 |
10 |
13 |
17 |
5.21 |
4.53 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
13 |
8.58 |
2.36 |
11 |
27 |
5.87 |
-6.02 |
35 |
9.88 |
8.23 |
9.32 |
| Debt-free Net Working Capital (DFNWC) |
|
73 |
67 |
79 |
67 |
65 |
69 |
46 |
114 |
80 |
68 |
69 |
| Net Working Capital (NWC) |
|
67 |
64 |
76 |
67 |
65 |
42 |
46 |
96 |
80 |
68 |
69 |
| Net Nonoperating Expense (NNE) |
|
-3.77 |
1.48 |
-0.56 |
1.26 |
1.51 |
-1.83 |
-0.01 |
-39 |
0.98 |
-1.69 |
-0.65 |
| Net Nonoperating Obligations (NNO) |
|
-43 |
-48 |
-70 |
-56 |
-37 |
-36 |
-84 |
-61 |
-70 |
-60 |
-59 |
| Total Depreciation and Amortization (D&A) |
|
10 |
12 |
13 |
13 |
14 |
13 |
15 |
11 |
10 |
9.92 |
8.80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.09% |
1.99% |
0.52% |
0.00% |
6.06% |
1.74% |
-1.40% |
7.24% |
2.53% |
2.49% |
2.78% |
| Debt-free Net Working Capital to Revenue |
|
16.87% |
15.47% |
17.55% |
0.00% |
14.27% |
20.55% |
10.69% |
23.58% |
20.52% |
20.65% |
20.45% |
| Net Working Capital to Revenue |
|
15.65% |
14.71% |
16.80% |
0.00% |
14.27% |
12.53% |
10.69% |
19.70% |
20.52% |
20.65% |
20.45% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.91 |
$1.47 |
$1.71 |
$0.77 |
($0.19) |
($1.05) |
$1.83 |
$6.96 |
($0.36) |
($1.11) |
$0.70 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.87M |
10.72M |
10.74M |
0.00 |
10.12M |
9.95M |
9.77M |
8.96M |
8.81M |
8.79M |
8.65M |
| Adjusted Diluted Earnings per Share |
|
$1.88 |
$1.46 |
$1.70 |
$0.77 |
($0.19) |
($1.05) |
$1.83 |
$6.96 |
($0.36) |
($1.11) |
$0.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.87M |
10.72M |
10.74M |
0.00 |
10.12M |
9.95M |
9.77M |
8.96M |
8.81M |
8.79M |
8.65M |
| 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 |
|
10.87M |
10.72M |
10.74M |
0.00 |
10.12M |
9.95M |
9.77M |
8.96M |
8.81M |
8.79M |
8.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
18 |
18 |
19 |
11 |
5.41 |
-1.61 |
18 |
23 |
0.88 |
-6.35 |
5.80 |
| Normalized NOPAT Margin |
|
4.10% |
4.17% |
4.26% |
0.00% |
1.20% |
-0.48% |
4.19% |
4.64% |
0.23% |
-1.93% |
1.73% |
| Pre Tax Income Margin |
|
7.40% |
5.97% |
6.16% |
0.00% |
-0.38% |
-5.33% |
5.28% |
7.01% |
-0.64% |
-4.36% |
2.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
51.23 |
47.48 |
101.11 |
207.58 |
-383.67 |
0.00 |
689.15 |
889.42 |
-227.00 |
-567.10 |
131.40 |
| NOPAT to Interest Expense |
|
27.45 |
31.36 |
75.62 |
166.36 |
-69.42 |
0.00 |
546.56 |
683.10 |
-99.75 |
-379.61 |
104.81 |
| EBIT Less CapEx to Interest Expense |
|
33.12 |
9.74 |
53.99 |
-66.32 |
-3,005.67 |
0.00 |
374.97 |
545.47 |
-999.23 |
-740.80 |
44.29 |
| NOPAT Less CapEx to Interest Expense |
|
9.34 |
-6.38 |
28.50 |
-107.54 |
-2,691.42 |
0.00 |
232.37 |
339.15 |
-871.98 |
-553.31 |
17.70 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
28.32% |
39.87% |
42.31% |
107.08% |
-266.23% |
-43.60% |
42.62% |
30.85% |
-188.65% |
-68.63% |
113.75% |
| Augmented Payout Ratio |
|
38.45% |
80.26% |
42.77% |
179.44% |
-647.20% |
-64.79% |
73.47% |
54.00% |
-320.34% |
-83.28% |
149.00% |