| DEI Shares Outstanding |
|
9,550,536.00 |
10,406,547.00 |
11,599,776.00 |
11,899,494.00 |
12,036,161.00 |
12,354,406.00 |
12,544,906.00 |
12,961,269.00 |
13,756,969.00 |
14,182,891.00 |
14,386,468.00 |
| DEI Adjusted Shares Outstanding |
|
9,550,536.00 |
10,406,547.00 |
11,599,776.00 |
11,899,494.00 |
12,036,161.00 |
12,354,406.00 |
12,544,906.00 |
12,961,269.00 |
13,756,969.00 |
14,182,891.00 |
14,386,468.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.91 |
0.32 |
0.28 |
0.15 |
0.44 |
0.58 |
0.81 |
1.80 |
0.11 |
0.52 |
0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.02% |
31.00% |
35.12% |
15.19% |
20.38% |
30.42% |
17.64% |
60.58% |
-4.88% |
5.34% |
-12.99% |
| EBITDA Growth |
|
276.14% |
20.76% |
85.83% |
37.72% |
22.10% |
42.72% |
25.94% |
76.28% |
-52.87% |
43.49% |
-22.38% |
| EBIT Growth |
|
326.32% |
-24.51% |
120.85% |
41.91% |
-2.23% |
33.69% |
34.12% |
131.14% |
-97.36% |
844.76% |
-77.35% |
| NOPAT Growth |
|
24.86% |
-17.32% |
-27.41% |
-47.88% |
236.65% |
34.97% |
36.04% |
91.89% |
22.06% |
-21.92% |
-45.21% |
| Net Income Growth |
|
62.93% |
-61.23% |
-2.84% |
-44.16% |
189.98% |
33.62% |
42.61% |
129.55% |
-93.73% |
406.30% |
-81.59% |
| EPS Growth |
|
61.11% |
-65.52% |
-10.00% |
-48.15% |
192.86% |
31.71% |
38.89% |
118.67% |
-93.90% |
410.00% |
-82.35% |
| Operating Cash Flow Growth |
|
19.10% |
204.59% |
8.01% |
115.77% |
28.15% |
7.83% |
134.77% |
-97.28% |
2,396.62% |
-11.82% |
-15.16% |
| Free Cash Flow Firm Growth |
|
-157.14% |
-1,292.26% |
83.42% |
532.63% |
-983.29% |
78.37% |
472.74% |
-102.40% |
-11,817.81% |
129.71% |
-20.03% |
| Invested Capital Growth |
|
74.19% |
84.33% |
17.34% |
-11.70% |
194.62% |
22.52% |
-27.78% |
30.23% |
144.60% |
-5.61% |
-7.06% |
| Revenue Q/Q Growth |
|
2.21% |
13.42% |
2.91% |
1.60% |
15.64% |
-1.64% |
6.26% |
0.52% |
10.02% |
-1.27% |
-4.23% |
| EBITDA Q/Q Growth |
|
208.81% |
-13.58% |
7.78% |
8.77% |
10.12% |
-3.04% |
8.05% |
2.32% |
-24.52% |
-29.46% |
-47.99% |
| EBIT Q/Q Growth |
|
225.63% |
-40.15% |
23.45% |
9.95% |
-3.82% |
-2.79% |
10.75% |
3.30% |
-91.53% |
-58.43% |
-91.60% |
| NOPAT Q/Q Growth |
|
-27.06% |
-33.48% |
-33.84% |
61.53% |
6.54% |
-4.90% |
15.11% |
1.20% |
80.62% |
-54.29% |
-29.52% |
| Net Income Q/Q Growth |
|
65.77% |
-63.36% |
-29.06% |
64.08% |
-3.46% |
-2.77% |
17.64% |
2.45% |
-80.60% |
199.11% |
-70.24% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-32.50% |
100.00% |
-6.82% |
-3.57% |
19.05% |
1.86% |
-81.48% |
218.75% |
-71.88% |
| Operating Cash Flow Q/Q Growth |
|
51.49% |
44.46% |
-14.51% |
47.46% |
4.65% |
10.56% |
89.23% |
-95.13% |
47.78% |
-11.63% |
-7.03% |
| Free Cash Flow Firm Q/Q Growth |
|
-114.28% |
72.01% |
-122.61% |
-61.32% |
5.01% |
-169.20% |
665.54% |
-104.55% |
-201.24% |
118.05% |
-12.30% |
| Invested Capital Q/Q Growth |
|
76.07% |
-36.79% |
-25.05% |
-4.16% |
-3.97% |
27.53% |
-23.75% |
-1.01% |
0.00% |
-3.69% |
-4.36% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
17.89% |
20.82% |
22.35% |
20.91% |
22.35% |
21.79% |
20.92% |
100.00% |
21.25% |
100.00% |
100.00% |
| EBITDA Margin |
|
5.04% |
4.65% |
6.39% |
7.64% |
7.75% |
8.48% |
9.08% |
9.97% |
4.94% |
6.73% |
6.00% |
| Operating Margin |
|
3.82% |
4.75% |
5.73% |
6.59% |
6.21% |
6.44% |
7.00% |
8.42% |
4.55% |
6.29% |
4.87% |
| EBIT Margin |
|
4.96% |
2.86% |
4.67% |
5.75% |
4.67% |
4.79% |
5.46% |
7.86% |
0.22% |
1.96% |
0.51% |
| Profit (Net Income) Margin |
|
13.36% |
3.95% |
2.84% |
1.38% |
3.32% |
3.40% |
4.12% |
5.89% |
0.39% |
1.87% |
0.40% |
| Tax Burden Percent |
|
269.38% |
138.35% |
60.87% |
23.95% |
71.03% |
71.00% |
75.49% |
74.97% |
178.17% |
95.48% |
77.61% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
-169.38% |
-36.79% |
39.13% |
76.05% |
28.97% |
29.00% |
24.51% |
25.03% |
-78.17% |
4.52% |
22.39% |
| Return on Invested Capital (ROIC) |
|
49.35% |
22.59% |
11.64% |
5.97% |
10.85% |
8.82% |
12.65% |
25.14% |
15.74% |
8.91% |
5.21% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.01% |
102.79% |
-75.22% |
17.18% |
3.13% |
4.67% |
6.05% |
17.00% |
-14.40% |
-1.29% |
-3.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.81% |
-10.20% |
-1.91% |
-1.09% |
1.67% |
5.55% |
4.39% |
4.40% |
-14.24% |
-1.95% |
-3.99% |
| Return on Equity (ROE) |
|
47.54% |
12.39% |
9.72% |
4.88% |
12.53% |
14.37% |
17.04% |
29.54% |
1.50% |
6.96% |
1.22% |
| Cash Return on Invested Capital (CROIC) |
|
-4.77% |
-36.73% |
-4.32% |
18.39% |
-87.78% |
-11.43% |
44.91% |
-1.12% |
-68.18% |
14.68% |
12.53% |
| Operating Return on Assets (OROA) |
|
11.04% |
5.22% |
8.02% |
11.59% |
7.82% |
6.41% |
7.06% |
16.97% |
0.32% |
2.37% |
0.58% |
| Return on Assets (ROA) |
|
29.74% |
7.22% |
4.88% |
2.78% |
5.55% |
4.55% |
5.33% |
12.72% |
0.57% |
2.26% |
0.45% |
| Return on Common Equity (ROCE) |
|
47.54% |
12.39% |
9.72% |
4.88% |
12.53% |
14.37% |
17.04% |
29.54% |
1.50% |
6.96% |
1.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
38.17% |
10.65% |
9.17% |
4.66% |
11.68% |
13.31% |
15.46% |
25.30% |
1.43% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.72 |
5.56 |
4.04 |
2.10 |
7.08 |
9.56 |
13 |
25 |
30 |
24 |
13 |
| NOPAT Margin |
|
10.29% |
6.49% |
3.49% |
1.58% |
4.41% |
4.57% |
5.28% |
6.31% |
8.10% |
6.00% |
3.78% |
| Net Nonoperating Expense Percent (NNEP) |
|
42.35% |
-80.20% |
86.86% |
-11.21% |
7.72% |
4.15% |
6.60% |
8.15% |
30.15% |
10.20% |
8.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
9.16% |
5.41% |
| Cost of Revenue to Revenue |
|
82.11% |
79.18% |
77.65% |
79.09% |
77.65% |
78.21% |
79.08% |
0.00% |
78.75% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
13.98% |
14.62% |
15.10% |
12.64% |
12.80% |
11.57% |
10.18% |
7.78% |
10.06% |
8.98% |
9.06% |
| 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 |
|
14.07% |
16.08% |
16.62% |
14.32% |
16.13% |
15.36% |
13.92% |
91.58% |
16.70% |
93.71% |
95.13% |
| Earnings before Interest and Taxes (EBIT) |
|
3.24 |
2.45 |
5.40 |
7.67 |
7.50 |
10 |
13 |
31 |
0.82 |
7.75 |
1.76 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.30 |
3.98 |
7.39 |
10 |
12 |
18 |
22 |
39 |
19 |
27 |
21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.19 |
1.54 |
2.10 |
1.74 |
1.18 |
1.68 |
2.35 |
1.73 |
1.57 |
1.21 |
0.72 |
| Price to Tangible Book Value (P/TBV) |
|
1.90 |
0.00 |
0.00 |
1,070.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.42 |
0.57 |
0.65 |
0.51 |
0.33 |
0.43 |
0.63 |
0.40 |
0.43 |
0.34 |
0.24 |
| Price to Earnings (P/E) |
|
3.11 |
14.59 |
22.86 |
37.33 |
10.08 |
12.59 |
15.21 |
6.83 |
109.89 |
17.95 |
59.68 |
| 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 |
|
32.18% |
6.86% |
4.37% |
2.68% |
9.92% |
7.94% |
6.57% |
14.64% |
0.91% |
5.57% |
1.68% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.25 |
1.53 |
2.05 |
1.88 |
1.08 |
1.30 |
2.03 |
1.60 |
1.21 |
1.09 |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.33 |
0.57 |
0.66 |
0.47 |
0.66 |
0.74 |
0.71 |
0.45 |
0.89 |
0.71 |
0.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.54 |
12.30 |
10.38 |
6.11 |
8.49 |
8.76 |
7.83 |
4.55 |
17.92 |
10.58 |
10.12 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.66 |
20.01 |
14.21 |
8.11 |
14.08 |
15.52 |
13.01 |
5.77 |
405.69 |
36.37 |
119.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
3.21 |
8.80 |
19.02 |
29.57 |
14.90 |
16.27 |
13.45 |
7.18 |
10.92 |
11.85 |
16.06 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.87 |
8.10 |
11.77 |
4.42 |
5.85 |
7.99 |
3.83 |
144.19 |
10.72 |
10.30 |
9.01 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
9.59 |
0.00 |
0.00 |
3.79 |
0.00 |
0.00 |
7.19 |
6.68 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.11 |
0.18 |
0.00 |
1.18 |
1.26 |
0.68 |
0.22 |
1.68 |
1.36 |
1.13 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.18 |
1.13 |
0.68 |
0.22 |
1.51 |
1.25 |
1.06 |
| Financial Leverage |
|
-0.26 |
-0.10 |
0.03 |
-0.06 |
0.54 |
1.19 |
0.73 |
0.26 |
0.99 |
1.51 |
1.24 |
| Leverage Ratio |
|
1.60 |
1.71 |
1.99 |
1.76 |
2.26 |
3.16 |
3.20 |
2.32 |
2.62 |
3.08 |
2.71 |
| Compound Leverage Factor |
|
1.60 |
1.71 |
1.99 |
1.76 |
2.26 |
3.16 |
3.20 |
2.32 |
2.62 |
3.08 |
2.71 |
| Debt to Total Capital |
|
0.00% |
10.07% |
15.38% |
0.00% |
54.06% |
55.73% |
40.49% |
18.15% |
62.72% |
57.56% |
53.13% |
| Short-Term Debt to Total Capital |
|
0.00% |
10.07% |
15.38% |
0.00% |
0.00% |
5.57% |
0.00% |
0.00% |
6.26% |
4.65% |
3.35% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
54.06% |
50.16% |
40.49% |
18.15% |
56.46% |
52.91% |
49.78% |
| 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% |
89.93% |
84.62% |
100.00% |
45.94% |
44.27% |
59.51% |
81.85% |
37.28% |
42.44% |
46.87% |
| Debt to EBITDA |
|
0.00 |
0.89 |
0.88 |
0.00 |
4.31 |
3.79 |
2.00 |
0.52 |
9.28 |
5.61 |
6.19 |
| Net Debt to EBITDA |
|
0.00 |
0.03 |
0.21 |
0.00 |
4.17 |
3.71 |
0.92 |
0.51 |
9.27 |
5.59 |
6.19 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.31 |
3.41 |
2.00 |
0.52 |
8.36 |
5.15 |
5.80 |
| Debt to NOPAT |
|
0.00 |
0.64 |
1.62 |
0.00 |
7.57 |
7.04 |
3.43 |
0.82 |
5.66 |
6.28 |
9.83 |
| Net Debt to NOPAT |
|
0.00 |
0.02 |
0.39 |
0.00 |
7.32 |
6.90 |
1.58 |
0.81 |
5.65 |
6.27 |
9.82 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.57 |
6.34 |
3.43 |
0.82 |
5.09 |
5.78 |
9.21 |
| Altman Z-Score |
|
3.06 |
1.17 |
2.24 |
3.34 |
1.36 |
1.42 |
1.99 |
4.23 |
1.52 |
1.77 |
1.53 |
| 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 |
|
1.82 |
0.73 |
0.81 |
1.09 |
0.91 |
0.78 |
0.93 |
1.13 |
0.96 |
0.99 |
1.00 |
| Quick Ratio |
|
1.57 |
0.69 |
0.79 |
1.04 |
0.85 |
0.71 |
0.87 |
1.06 |
0.92 |
0.94 |
0.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.65 |
-9.04 |
-1.50 |
6.48 |
-57 |
-12 |
46 |
-1.11 |
-132 |
39 |
31 |
| Operating Cash Flow to CapEx |
|
1,396.48% |
1,212.85% |
613.16% |
2,152.45% |
4,454.07% |
12,796.71% |
44,334.95% |
142.55% |
4,965.28% |
3,273.45% |
9,633.20% |
| 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 |
|
2.23 |
1.83 |
1.72 |
2.01 |
1.67 |
1.34 |
1.29 |
2.16 |
1.48 |
1.21 |
1.14 |
| Accounts Receivable Turnover |
|
8.35 |
17.25 |
12.47 |
12.01 |
9.57 |
7.50 |
7.46 |
10.69 |
7.55 |
7.27 |
7.81 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
327.55 |
174.70 |
113.67 |
90.12 |
46.43 |
48.19 |
93.73 |
218.57 |
228.22 |
231.54 |
221.97 |
| Accounts Payable Turnover |
|
14.13 |
13.57 |
9.96 |
9.65 |
7.89 |
6.65 |
6.35 |
0.00 |
10.47 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
43.73 |
21.16 |
29.27 |
30.40 |
38.12 |
48.65 |
48.94 |
34.15 |
48.37 |
50.23 |
46.75 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
25.84 |
26.89 |
36.64 |
37.83 |
46.28 |
54.90 |
57.48 |
0.00 |
34.87 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
17.89 |
-5.74 |
-7.37 |
-7.44 |
-8.15 |
-6.24 |
-8.54 |
34.15 |
13.49 |
50.23 |
46.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17 |
32 |
37 |
33 |
97 |
119 |
86 |
112 |
275 |
259 |
241 |
| Invested Capital Turnover |
|
4.80 |
3.48 |
3.34 |
3.78 |
2.46 |
1.93 |
2.39 |
3.98 |
1.94 |
1.48 |
1.38 |
| Increase / (Decrease) in Invested Capital |
|
7.37 |
15 |
5.53 |
-4.38 |
64 |
22 |
-33 |
26 |
162 |
-15 |
-18 |
| Enterprise Value (EV) |
|
22 |
49 |
77 |
62 |
106 |
155 |
175 |
179 |
333 |
282 |
209 |
| Market Capitalization |
|
27 |
49 |
75 |
69 |
54 |
90 |
154 |
159 |
161 |
133 |
81 |
| Book Value per Share |
|
$2.39 |
$3.05 |
$3.09 |
$3.31 |
$3.79 |
$4.33 |
$5.23 |
$7.10 |
$7.48 |
$7.77 |
$7.85 |
| Tangible Book Value per Share |
|
$1.49 |
($1.01) |
($0.45) |
$0.01 |
($4.02) |
($5.37) |
($3.79) |
($1.12) |
($11.71) |
($9.61) |
($8.14) |
| Total Capital |
|
23 |
35 |
42 |
39 |
99 |
121 |
110 |
112 |
275 |
260 |
241 |
| Total Debt |
|
0.00 |
3.56 |
6.52 |
0.00 |
54 |
67 |
45 |
20 |
172 |
149 |
128 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
54 |
61 |
45 |
20 |
155 |
137 |
120 |
| Net Debt |
|
-5.56 |
0.13 |
1.59 |
-6.36 |
52 |
66 |
21 |
20 |
172 |
149 |
128 |
| Capital Expenditures (CapEx) |
|
0.14 |
0.50 |
1.06 |
0.65 |
0.41 |
0.15 |
0.10 |
0.87 |
0.63 |
0.84 |
0.24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.95 |
-3.78 |
-2.42 |
-4.89 |
-4.43 |
-5.19 |
-29 |
4.83 |
15 |
11 |
7.81 |
| Debt-free Net Working Capital (DFNWC) |
|
4.61 |
-0.35 |
2.52 |
1.46 |
-2.64 |
-3.84 |
-4.61 |
5.06 |
15 |
12 |
7.93 |
| Net Working Capital (NWC) |
|
4.61 |
-3.91 |
-4.00 |
1.46 |
-2.64 |
-11 |
-4.61 |
5.06 |
-2.39 |
-0.29 |
-0.13 |
| Net Nonoperating Expense (NNE) |
|
-2.00 |
2.18 |
0.75 |
0.27 |
1.76 |
2.44 |
2.86 |
1.66 |
29 |
16 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-5.56 |
0.13 |
1.59 |
-6.36 |
52 |
66 |
21 |
20 |
172 |
149 |
128 |
| Total Depreciation and Amortization (D&A) |
|
0.06 |
1.53 |
1.99 |
2.52 |
4.94 |
7.72 |
8.91 |
8.33 |
18 |
19 |
19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.45% |
-4.41% |
-2.09% |
-3.67% |
-2.76% |
-2.48% |
-11.65% |
1.22% |
3.88% |
2.89% |
2.27% |
| Debt-free Net Working Capital to Revenue |
|
7.05% |
-0.41% |
2.17% |
1.10% |
-1.64% |
-1.83% |
-1.87% |
1.28% |
3.94% |
2.97% |
2.30% |
| Net Working Capital to Revenue |
|
7.05% |
-4.57% |
-3.46% |
1.10% |
-1.64% |
-5.05% |
-1.87% |
1.28% |
-0.63% |
-0.07% |
-0.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.91 |
$0.34 |
$0.29 |
$0.15 |
$0.44 |
$0.58 |
$0.81 |
$0.00 |
$0.11 |
$0.52 |
$0.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.57M |
9.97M |
11.35M |
11.88M |
12.02M |
12.28M |
12.55M |
0.00 |
13.70M |
14.17M |
14.39M |
| Adjusted Diluted Earnings per Share |
|
$0.87 |
$0.30 |
$0.27 |
$0.14 |
$0.41 |
$0.54 |
$0.75 |
$0.00 |
$0.10 |
$0.51 |
$0.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.04M |
11.22M |
12.35M |
12.87M |
13.04M |
13.11M |
13.60M |
0.00 |
14.43M |
14.41M |
14.46M |
| 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 |
|
9.55M |
11.24M |
11.88M |
11.90M |
12.10M |
12.53M |
12.71M |
0.00 |
14.07M |
14.39M |
14.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.75 |
2.84 |
4.04 |
6.15 |
8.07 |
9.56 |
14 |
25 |
19 |
24 |
13 |
| Normalized NOPAT Margin |
|
2.67% |
3.32% |
3.49% |
4.61% |
5.03% |
4.57% |
5.62% |
6.43% |
4.94% |
6.00% |
3.78% |
| Pre Tax Income Margin |
|
4.96% |
2.86% |
4.67% |
5.75% |
4.67% |
4.79% |
5.46% |
7.86% |
0.22% |
1.96% |
0.51% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
2.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |