| DEI Shares Outstanding |
|
8,141,384.00 |
7,797,138.00 |
6,918,565.00 |
6,706,514.00 |
6,614,110.00 |
6,612,917.00 |
- |
- |
- |
8,261,869.00 |
8,302,450.00 |
| DEI Adjusted Shares Outstanding |
|
8,141,384.00 |
7,797,138.00 |
6,918,565.00 |
6,706,514.00 |
6,614,110.00 |
6,612,917.00 |
- |
- |
- |
8,261,869.00 |
8,302,450.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.42 |
2.59 |
5.27 |
7.10 |
7.76 |
15.84 |
- |
- |
- |
2.17 |
-16.76 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.09% |
3.49% |
4.16% |
9.30% |
11.28% |
22.17% |
30.87% |
17.63% |
-0.47% |
-0.21% |
-7.87% |
| EBITDA Growth |
|
-55.10% |
60.41% |
18.09% |
65.73% |
6.34% |
91.15% |
-5.40% |
-45.67% |
-50.48% |
230.30% |
-334.32% |
| EBIT Growth |
|
-60.67% |
74.30% |
20.67% |
74.10% |
6.89% |
96.33% |
-6.05% |
-52.00% |
-60.67% |
156.81% |
-553.95% |
| NOPAT Growth |
|
-60.68% |
74.24% |
80.69% |
47.63% |
7.18% |
90.60% |
-6.02% |
-50.92% |
-65.24% |
163.83% |
-504.05% |
| Net Income Growth |
|
-60.68% |
74.24% |
80.69% |
30.45% |
7.81% |
104.16% |
-9.36% |
-78.50% |
-253.65% |
157.12% |
-875.77% |
| EPS Growth |
|
-59.08% |
87.22% |
96.79% |
37.35% |
9.81% |
103.65% |
-7.51% |
-77.66% |
-258.20% |
147.36% |
-820.60% |
| Operating Cash Flow Growth |
|
15.33% |
-48.66% |
36.27% |
149.17% |
-16.00% |
-357.26% |
-121.47% |
-13.89% |
45.55% |
34.01% |
233.21% |
| Free Cash Flow Firm Growth |
|
-345.47% |
123.76% |
556.72% |
-27.47% |
-205.57% |
3.57% |
-477.11% |
116.60% |
-144.26% |
-23.13% |
-140.80% |
| Invested Capital Growth |
|
9.94% |
4.16% |
0.87% |
7.79% |
20.19% |
27.18% |
38.91% |
3.12% |
3.11% |
9.36% |
29.80% |
| Revenue Q/Q Growth |
|
3.11% |
-0.31% |
2.78% |
1.12% |
2.59% |
8.91% |
6.08% |
3.40% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-21.17% |
8.50% |
13.78% |
17.52% |
-13.18% |
44.82% |
-11.97% |
-22.89% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
-25.43% |
10.30% |
15.71% |
18.81% |
-13.76% |
46.62% |
-12.55% |
-27.04% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
-25.11% |
10.25% |
15.60% |
20.68% |
-12.80% |
46.10% |
-12.94% |
-25.69% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
-25.11% |
10.25% |
15.60% |
47.24% |
-23.97% |
49.95% |
-14.95% |
-55.41% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
-23.56% |
11.16% |
17.79% |
11.24% |
-8.88% |
49.31% |
-13.65% |
-54.93% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
81.25% |
-32.75% |
-7.82% |
64.59% |
82.39% |
-952.45% |
-1.84% |
3.37% |
1.40% |
38.04% |
295.13% |
| Free Cash Flow Firm Q/Q Growth |
|
-6,839.56% |
-49.15% |
450.26% |
-41.14% |
20.97% |
-229.11% |
-6.75% |
-97.22% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
-3.63% |
-1.80% |
-7.10% |
-0.75% |
-3.57% |
10.52% |
6.51% |
1,892.45% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
46.31% |
48.12% |
48.50% |
26.73% |
26.04% |
47.33% |
44.68% |
42.82% |
45.58% |
47.80% |
48.19% |
| EBITDA Margin |
|
4.04% |
6.26% |
7.09% |
10.75% |
10.28% |
16.08% |
11.62% |
5.37% |
2.67% |
2.63% |
-6.70% |
| Operating Margin |
|
3.26% |
5.49% |
6.36% |
10.12% |
9.72% |
15.63% |
11.22% |
4.58% |
1.81% |
1.64% |
-8.08% |
| EBIT Margin |
|
3.26% |
5.49% |
6.36% |
10.12% |
9.72% |
15.63% |
11.22% |
4.58% |
1.81% |
1.64% |
-8.08% |
| Profit (Net Income) Margin |
|
2.04% |
3.44% |
5.96% |
7.12% |
6.90% |
11.52% |
7.98% |
1.46% |
-2.25% |
1.29% |
-10.86% |
| Tax Burden Percent |
|
62.69% |
62.67% |
93.84% |
79.57% |
79.79% |
77.45% |
77.48% |
79.21% |
78.22% |
78.65% |
128.83% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
88.36% |
88.88% |
95.20% |
91.82% |
40.24% |
-159.18% |
100.00% |
104.32% |
| Effective Tax Rate |
|
37.31% |
37.33% |
6.16% |
20.43% |
20.21% |
22.55% |
22.52% |
20.79% |
0.00% |
21.35% |
0.00% |
| Return on Invested Capital (ROIC) |
|
3.34% |
5.44% |
9.59% |
13.57% |
12.73% |
19.57% |
13.75% |
5.71% |
1.93% |
1.84% |
-14.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.34% |
5.44% |
9.59% |
9.42% |
8.99% |
17.03% |
11.03% |
-1.86% |
-9.45% |
1.84% |
-1,792.17% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.72% |
3.30% |
6.13% |
5.80% |
5.47% |
9.95% |
7.75% |
-1.53% |
-8.40% |
1.60% |
-13.23% |
| Return on Equity (ROE) |
|
5.06% |
8.73% |
15.73% |
19.37% |
18.20% |
29.52% |
21.50% |
4.19% |
-6.47% |
3.44% |
-27.38% |
| Cash Return on Invested Capital (CROIC) |
|
-6.13% |
1.36% |
8.73% |
6.07% |
-5.61% |
-4.36% |
-18.82% |
2.64% |
-1.14% |
-7.10% |
-40.09% |
| Operating Return on Assets (OROA) |
|
4.59% |
7.76% |
8.84% |
14.29% |
12.48% |
19.09% |
13.51% |
4.99% |
1.74% |
1.48% |
-6.85% |
| Return on Assets (ROA) |
|
2.88% |
4.87% |
8.30% |
10.05% |
8.85% |
14.07% |
9.61% |
1.59% |
-2.17% |
1.16% |
-9.20% |
| Return on Common Equity (ROCE) |
|
5.04% |
8.72% |
15.69% |
19.33% |
18.17% |
29.48% |
21.48% |
4.18% |
-6.47% |
3.44% |
-27.36% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.07% |
8.68% |
15.84% |
18.29% |
16.96% |
25.79% |
19.94% |
4.10% |
-6.67% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
20 |
37 |
54 |
58 |
110 |
103 |
51 |
18 |
18 |
-72 |
| NOPAT Margin |
|
2.04% |
3.44% |
5.96% |
8.06% |
7.76% |
12.10% |
8.69% |
3.63% |
1.27% |
1.29% |
-5.65% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
4.15% |
3.74% |
2.54% |
2.72% |
7.57% |
11.37% |
0.00% |
1,778.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.57% |
-10.21% |
| Cost of Revenue to Revenue |
|
53.69% |
51.88% |
51.50% |
73.27% |
73.96% |
52.67% |
55.32% |
57.18% |
54.42% |
52.20% |
51.81% |
| SG&A Expenses to Revenue |
|
16.24% |
15.64% |
16.17% |
16.03% |
15.82% |
14.38% |
13.11% |
12.62% |
12.87% |
13.58% |
16.24% |
| 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 |
|
43.06% |
42.63% |
42.15% |
16.61% |
16.32% |
31.70% |
33.46% |
38.24% |
43.77% |
46.16% |
56.26% |
| Earnings before Interest and Taxes (EBIT) |
|
18 |
32 |
39 |
68 |
72 |
142 |
134 |
64 |
25 |
23 |
-104 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
23 |
37 |
43 |
72 |
77 |
146 |
138 |
75 |
37 |
37 |
-86 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.95 |
1.25 |
1.60 |
2.55 |
1.44 |
2.45 |
1.09 |
1.03 |
0.78 |
0.69 |
0.23 |
| Price to Tangible Book Value (P/TBV) |
|
0.95 |
1.25 |
1.60 |
2.55 |
1.47 |
2.50 |
1.11 |
1.05 |
0.80 |
0.72 |
0.24 |
| Price to Revenue (P/Rev) |
|
0.38 |
0.49 |
0.60 |
0.99 |
0.59 |
1.10 |
0.44 |
0.37 |
0.26 |
0.28 |
0.08 |
| Price to Earnings (P/E) |
|
18.72 |
14.42 |
10.11 |
13.96 |
8.50 |
9.52 |
5.48 |
25.11 |
0.00 |
21.90 |
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 |
|
5.34% |
6.93% |
9.89% |
7.16% |
11.76% |
10.51% |
18.24% |
3.98% |
0.00% |
4.57% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
1.08 |
1.36 |
1.98 |
1.20 |
1.94 |
1.05 |
1.02 |
0.89 |
0.83 |
0.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.57 |
0.70 |
0.85 |
1.22 |
0.80 |
1.34 |
0.77 |
0.65 |
0.59 |
0.60 |
0.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.14 |
11.12 |
11.99 |
11.34 |
7.75 |
8.35 |
6.64 |
12.18 |
22.18 |
22.91 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.52 |
12.68 |
13.38 |
12.05 |
8.19 |
8.59 |
6.88 |
14.29 |
32.74 |
36.83 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
27.95 |
20.23 |
14.26 |
15.14 |
10.26 |
11.09 |
8.88 |
18.04 |
46.78 |
46.83 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.69 |
55.75 |
52.09 |
32.77 |
28.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.60 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
80.80 |
15.67 |
33.85 |
0.00 |
0.00 |
0.00 |
38.97 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.47 |
0.51 |
0.66 |
0.59 |
0.71 |
0.56 |
0.92 |
0.94 |
1.18 |
1.00 |
0.59 |
| Long-Term Debt to Equity |
|
0.47 |
0.51 |
0.66 |
0.59 |
0.71 |
0.56 |
0.92 |
0.94 |
1.18 |
1.00 |
0.59 |
| Financial Leverage |
|
0.51 |
0.61 |
0.64 |
0.62 |
0.61 |
0.58 |
0.70 |
0.82 |
0.89 |
0.87 |
0.01 |
| Leverage Ratio |
|
1.76 |
1.80 |
1.89 |
1.93 |
2.06 |
2.10 |
2.24 |
2.63 |
2.98 |
2.96 |
2.98 |
| Compound Leverage Factor |
|
1.76 |
1.80 |
1.89 |
1.70 |
1.83 |
2.00 |
2.05 |
1.06 |
-4.75 |
2.96 |
3.10 |
| Debt to Total Capital |
|
32.01% |
33.57% |
39.75% |
36.95% |
41.56% |
35.70% |
48.02% |
48.58% |
54.02% |
50.09% |
37.15% |
| Short-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% |
| Long-Term Debt to Total Capital |
|
32.01% |
33.57% |
39.75% |
36.95% |
41.56% |
35.70% |
48.02% |
48.58% |
54.02% |
50.09% |
37.15% |
| 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 |
|
0.15% |
0.14% |
0.13% |
0.12% |
0.10% |
0.08% |
0.05% |
0.05% |
0.05% |
0.04% |
0.07% |
| Common Equity to Total Capital |
|
67.84% |
66.29% |
60.12% |
62.93% |
58.35% |
64.22% |
51.92% |
51.37% |
45.93% |
49.86% |
62.78% |
| Debt to EBITDA |
|
4.71 |
3.21 |
3.51 |
2.13 |
2.82 |
1.54 |
3.18 |
6.27 |
14.87 |
15.61 |
-3.07 |
| Net Debt to EBITDA |
|
4.68 |
3.20 |
3.49 |
2.10 |
2.04 |
1.52 |
2.88 |
5.37 |
12.34 |
12.21 |
-1.54 |
| Long-Term Debt to EBITDA |
|
4.71 |
3.21 |
3.51 |
2.13 |
2.82 |
1.54 |
3.18 |
6.27 |
14.87 |
15.61 |
-3.07 |
| Debt to NOPAT |
|
9.31 |
5.84 |
4.17 |
2.84 |
3.73 |
2.05 |
4.26 |
9.28 |
31.37 |
31.90 |
-3.64 |
| Net Debt to NOPAT |
|
9.25 |
5.82 |
4.15 |
2.80 |
2.70 |
2.03 |
3.85 |
7.94 |
26.02 |
24.95 |
-1.82 |
| Long-Term Debt to NOPAT |
|
9.31 |
5.84 |
4.17 |
2.84 |
3.73 |
2.05 |
4.26 |
9.28 |
31.37 |
31.90 |
-3.64 |
| Altman Z-Score |
|
4.36 |
4.67 |
4.69 |
4.74 |
3.28 |
4.15 |
2.81 |
2.29 |
2.00 |
1.88 |
1.39 |
| Noncontrolling Interest Sharing Ratio |
|
0.22% |
0.22% |
0.22% |
0.20% |
0.18% |
0.14% |
0.11% |
0.10% |
0.10% |
0.10% |
0.10% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
15.76 |
15.20 |
7.14 |
1.48 |
2.82 |
1.91 |
3.38 |
3.97 |
4.94 |
3.90 |
3.36 |
| Quick Ratio |
|
14.31 |
13.89 |
6.48 |
0.13 |
1.71 |
0.13 |
0.22 |
0.29 |
0.25 |
0.24 |
0.81 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-21 |
5.06 |
33 |
24 |
-25 |
-25 |
-142 |
24 |
-10 |
-69 |
-205 |
| Operating Cash Flow to CapEx |
|
316.13% |
1,119.69% |
586.50% |
640.65% |
399.33% |
-651.63% |
-755.44% |
-616.33% |
-1,267.55% |
-1,267.26% |
4,270.81% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
3.06 |
-3.16 |
-3.60 |
-12.97 |
0.61 |
-0.16 |
0.00 |
-45.84 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
3.16 |
2.60 |
-7.89 |
-10.91 |
-3.54 |
-1.13 |
0.00 |
14.51 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.67 |
1.95 |
-9.10 |
-12.36 |
-4.12 |
-1.22 |
0.00 |
14.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.41 |
1.42 |
1.39 |
1.41 |
1.28 |
1.22 |
1.20 |
1.09 |
0.96 |
0.90 |
0.85 |
| Accounts Receivable Turnover |
|
1.71 |
1.69 |
1.64 |
3.45 |
273.45 |
281.42 |
287.12 |
253.68 |
214.08 |
194.01 |
165.77 |
| Inventory Turnover |
|
9.51 |
10.16 |
9.89 |
13.79 |
14.91 |
8.07 |
6.67 |
7.13 |
7.00 |
6.61 |
7.99 |
| Fixed Asset Turnover |
|
16.53 |
18.11 |
20.85 |
23.42 |
25.38 |
28.05 |
29.71 |
26.15 |
22.84 |
23.72 |
25.69 |
| Accounts Payable Turnover |
|
26.13 |
25.91 |
25.39 |
35.96 |
41.14 |
30.59 |
34.43 |
33.90 |
31.23 |
25.77 |
19.81 |
| Days Sales Outstanding (DSO) |
|
212.95 |
216.04 |
222.11 |
105.87 |
1.33 |
1.30 |
1.27 |
1.44 |
1.70 |
1.88 |
2.20 |
| Days Inventory Outstanding (DIO) |
|
38.40 |
35.92 |
36.90 |
26.46 |
24.49 |
45.20 |
54.74 |
51.18 |
52.15 |
55.22 |
45.71 |
| Days Payable Outstanding (DPO) |
|
13.97 |
14.09 |
14.37 |
10.15 |
8.87 |
11.93 |
10.60 |
10.77 |
11.69 |
14.17 |
18.43 |
| Cash Conversion Cycle (CCC) |
|
237.38 |
237.87 |
244.63 |
122.18 |
16.95 |
34.57 |
45.41 |
41.86 |
42.17 |
42.94 |
29.48 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
364 |
379 |
382 |
412 |
495 |
630 |
875 |
902 |
930 |
1,017 |
578 |
| Invested Capital Turnover |
|
1.63 |
1.58 |
1.61 |
1.68 |
1.64 |
1.62 |
1.58 |
1.58 |
1.52 |
1.43 |
2.50 |
| Increase / (Decrease) in Invested Capital |
|
33 |
15 |
3.28 |
30 |
83 |
135 |
245 |
27 |
28 |
87 |
133 |
| Enterprise Value (EV) |
|
324 |
409 |
521 |
816 |
593 |
1,221 |
919 |
916 |
826 |
840 |
234 |
| Market Capitalization |
|
216 |
291 |
369 |
664 |
436 |
997 |
521 |
512 |
366 |
392 |
101 |
| Book Value per Share |
|
$28.09 |
$29.87 |
$33.31 |
$38.83 |
$45.76 |
$61.45 |
$73.98 |
$78.25 |
$73.63 |
$68.92 |
$53.67 |
| Tangible Book Value per Share |
|
$28.05 |
$29.83 |
$33.26 |
$38.78 |
$44.73 |
$60.35 |
$72.65 |
$76.41 |
$71.37 |
$66.16 |
$50.92 |
| Total Capital |
|
337 |
351 |
383 |
414 |
519 |
633 |
918 |
970 |
1,025 |
1,142 |
710 |
| Total Debt |
|
108 |
118 |
152 |
153 |
216 |
226 |
441 |
471 |
554 |
572 |
264 |
| Total Long-Term Debt |
|
108 |
118 |
152 |
153 |
216 |
226 |
441 |
471 |
554 |
572 |
264 |
| Net Debt |
|
107 |
118 |
151 |
151 |
156 |
223 |
398 |
403 |
459 |
447 |
132 |
| Capital Expenditures (CapEx) |
|
4.52 |
0.66 |
1.70 |
3.89 |
5.24 |
8.26 |
16 |
22 |
5.83 |
3.85 |
1.52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
347 |
367 |
366 |
14 |
7.27 |
42 |
83 |
96 |
99 |
85 |
29 |
| Debt-free Net Working Capital (DFNWC) |
|
348 |
368 |
367 |
16 |
67 |
45 |
125 |
164 |
194 |
210 |
161 |
| Net Working Capital (NWC) |
|
348 |
368 |
367 |
16 |
67 |
45 |
125 |
164 |
194 |
210 |
161 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
6.27 |
6.42 |
5.28 |
8.46 |
30 |
49 |
0.00 |
67 |
| Net Nonoperating Obligations (NNO) |
|
135 |
146 |
151 |
151 |
192 |
223 |
398 |
403 |
459 |
447 |
132 |
| Total Depreciation and Amortization (D&A) |
|
4.42 |
4.52 |
4.51 |
4.22 |
4.11 |
4.11 |
4.81 |
11 |
12 |
14 |
18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
61.11% |
62.51% |
59.77% |
2.08% |
0.98% |
4.63% |
6.96% |
6.83% |
7.13% |
6.14% |
2.26% |
| Debt-free Net Working Capital to Revenue |
|
61.21% |
62.59% |
59.93% |
2.34% |
8.97% |
4.95% |
10.54% |
11.68% |
13.91% |
15.09% |
12.54% |
| Net Working Capital to Revenue |
|
61.21% |
62.59% |
59.93% |
2.34% |
8.97% |
4.95% |
10.54% |
11.68% |
13.91% |
15.09% |
12.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.38 |
$2.57 |
$5.04 |
$6.99 |
$7.74 |
$15.70 |
$14.33 |
$3.20 |
($4.92) |
$2.38 |
($16.79) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.37M |
7.85M |
7.23M |
6.81M |
6.63M |
6.63M |
6.51M |
6.37M |
6.39M |
7.52M |
8.29M |
| Adjusted Diluted Earnings per Share |
|
$1.33 |
$2.49 |
$4.90 |
$6.73 |
$7.39 |
$14.95 |
$13.67 |
$3.11 |
($4.92) |
$2.33 |
($16.79) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.67M |
8.11M |
7.44M |
7.07M |
6.95M |
6.96M |
6.82M |
6.57M |
6.39M |
7.68M |
8.29M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.74 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.02M |
7.55M |
6.96M |
6.70M |
6.63M |
6.61M |
6.37M |
6.37M |
6.40M |
0.00 |
8.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
21 |
37 |
54 |
58 |
110 |
104 |
51 |
18 |
18 |
-65 |
| Normalized NOPAT Margin |
|
2.08% |
3.57% |
5.98% |
8.04% |
7.75% |
12.10% |
8.70% |
3.65% |
1.29% |
1.31% |
-5.05% |
| Pre Tax Income Margin |
|
3.26% |
5.49% |
6.36% |
8.94% |
8.64% |
14.88% |
10.30% |
1.84% |
-2.88% |
1.64% |
-8.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
8.59 |
8.99 |
20.84 |
12.23 |
1.67 |
0.39 |
0.00 |
-23.12 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
6.84 |
7.17 |
16.14 |
9.48 |
1.33 |
0.27 |
0.00 |
-16.19 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
8.10 |
8.34 |
19.63 |
10.79 |
1.10 |
0.30 |
0.00 |
-23.46 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
6.34 |
6.52 |
14.93 |
8.03 |
0.75 |
0.18 |
0.00 |
-16.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.34% |
0.20% |
0.11% |
0.08% |
0.08% |
0.04% |
0.04% |
0.20% |
-0.13% |
0.22% |
-0.03% |
| Augmented Payout Ratio |
|
122.92% |
101.59% |
115.97% |
55.89% |
31.26% |
10.17% |
36.56% |
25.63% |
-1.29% |
2.64% |
-0.24% |