| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
36,029,683.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
36,029,683.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.52 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-46.71% |
-36.92% |
-16.62% |
72.30% |
162.73% |
164.71% |
82.98% |
33.71% |
20.35% |
32.46% |
14.54% |
| EBITDA Growth |
|
-426.60% |
20.73% |
400.10% |
163.64% |
149.14% |
339.63% |
199.25% |
98.52% |
37.50% |
43.10% |
163.29% |
| EBIT Growth |
|
-347.78% |
22.25% |
174.36% |
147.45% |
139.87% |
278.45% |
340.84% |
122.70% |
49.57% |
54.42% |
193.79% |
| NOPAT Growth |
|
-346.31% |
22.09% |
190.24% |
163.22% |
153.34% |
345.55% |
379.68% |
133.68% |
62.68% |
373.19% |
143.63% |
| Net Income Growth |
|
-352.91% |
25.26% |
175.41% |
148.53% |
139.55% |
293.86% |
318.98% |
129.63% |
63.28% |
369.32% |
133.70% |
| EPS Growth |
|
-335.00% |
26.92% |
162.50% |
142.50% |
135.63% |
284.21% |
320.00% |
129.41% |
61.29% |
337.14% |
142.86% |
| Operating Cash Flow Growth |
|
-17.81% |
83.83% |
943.98% |
269.71% |
669.42% |
2,642.17% |
123.24% |
104.37% |
-16.29% |
34.15% |
27.00% |
| Free Cash Flow Firm Growth |
|
123.37% |
189.26% |
252.89% |
314.60% |
161.63% |
-26.39% |
-44.40% |
-21.78% |
24.38% |
1.25% |
-182.80% |
| Invested Capital Growth |
|
-39.39% |
-43.97% |
-50.30% |
-46.41% |
-18.59% |
-22.58% |
-40.45% |
-44.69% |
-16.34% |
100.47% |
154.26% |
| Revenue Q/Q Growth |
|
-19.08% |
1.26% |
63.48% |
28.63% |
23.38% |
2.02% |
13.01% |
-6.00% |
11.05% |
12.29% |
-2.29% |
| EBITDA Q/Q Growth |
|
-127.64% |
79.08% |
154.07% |
147.17% |
75.76% |
2.02% |
-32.48% |
63.97% |
21.74% |
6.17% |
24.23% |
| EBIT Q/Q Growth |
|
-119.57% |
77.02% |
126.76% |
251.52% |
84.49% |
2.83% |
-33.90% |
77.58% |
23.91% |
6.17% |
25.76% |
| NOPAT Q/Q Growth |
|
-119.99% |
77.01% |
132.44% |
285.29% |
85.62% |
5.83% |
-36.62% |
87.70% |
29.22% |
207.82% |
-67.37% |
| Net Income Q/Q Growth |
|
-121.46% |
78.27% |
130.04% |
235.71% |
80.47% |
6.51% |
-35.07% |
83.99% |
28.32% |
206.15% |
-67.67% |
| EPS Q/Q Growth |
|
-117.50% |
78.16% |
126.32% |
240.00% |
82.35% |
12.90% |
-40.00% |
85.71% |
28.21% |
206.00% |
-66.67% |
| Operating Cash Flow Q/Q Growth |
|
-223.87% |
80.90% |
1,418.18% |
18.56% |
90.77% |
-14.74% |
15.75% |
8.54% |
-21.86% |
36.64% |
9.58% |
| Free Cash Flow Firm Q/Q Growth |
|
138.38% |
300.06% |
49.22% |
-6.33% |
-53.21% |
12.55% |
12.70% |
31.78% |
-25.59% |
-8.38% |
-192.16% |
| Invested Capital Q/Q Growth |
|
-42.51% |
0.30% |
-4.09% |
-3.10% |
-12.67% |
-4.62% |
-26.22% |
-10.00% |
32.09% |
128.57% |
-6.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
88.82% |
91.05% |
94.46% |
95.72% |
96.23% |
96.32% |
96.77% |
96.91% |
97.29% |
97.73% |
97.77% |
| EBITDA Margin |
|
-49.34% |
-10.19% |
3.37% |
6.48% |
9.23% |
9.23% |
5.51% |
9.62% |
10.54% |
9.97% |
12.67% |
| Operating Margin |
|
-53.47% |
-12.14% |
1.94% |
5.37% |
8.07% |
8.16% |
4.80% |
9.05% |
10.08% |
9.54% |
12.27% |
| EBIT Margin |
|
-53.43% |
-12.12% |
1.98% |
5.42% |
8.11% |
8.17% |
4.78% |
9.03% |
10.08% |
9.53% |
12.26% |
| Profit (Net Income) Margin |
|
-53.11% |
-11.40% |
2.09% |
5.47% |
7.99% |
8.35% |
4.80% |
9.39% |
10.85% |
29.57% |
9.78% |
| Tax Burden Percent |
|
100.81% |
99.64% |
86.96% |
94.04% |
94.14% |
96.64% |
92.11% |
97.59% |
101.86% |
295.20% |
76.64% |
| Interest Burden Percent |
|
98.60% |
94.34% |
121.36% |
107.18% |
104.73% |
105.67% |
108.89% |
106.49% |
105.66% |
105.14% |
104.11% |
| Effective Tax Rate |
|
0.00% |
0.00% |
13.04% |
5.96% |
5.86% |
3.36% |
7.89% |
2.41% |
-1.86% |
-195.20% |
23.36% |
| Return on Invested Capital (ROIC) |
|
-211.43% |
-40.91% |
7.33% |
28.16% |
79.91% |
103.48% |
77.45% |
175.20% |
206.85% |
390.34% |
155.10% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-188.62% |
-36.22% |
6.35% |
27.10% |
78.97% |
102.50% |
76.72% |
174.36% |
205.97% |
388.32% |
154.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
75.44% |
13.22% |
-2.41% |
-12.08% |
-48.23% |
-66.39% |
-55.52% |
-134.49% |
-160.91% |
-284.42% |
-120.20% |
| Return on Equity (ROE) |
|
-135.99% |
-27.69% |
4.92% |
16.08% |
31.68% |
37.09% |
21.93% |
40.71% |
45.94% |
105.92% |
34.90% |
| Cash Return on Invested Capital (CROIC) |
|
-17.44% |
-4.49% |
13.29% |
26.03% |
50.76% |
104.28% |
159.89% |
198.83% |
176.07% |
120.71% |
153.77% |
| Operating Return on Assets (OROA) |
|
-123.29% |
-26.10% |
3.62% |
11.41% |
22.49% |
25.43% |
14.98% |
27.83% |
29.76% |
24.55% |
31.61% |
| Return on Assets (ROA) |
|
-122.55% |
-24.54% |
3.82% |
11.50% |
22.17% |
25.97% |
15.02% |
28.92% |
32.03% |
76.20% |
25.22% |
| Return on Common Equity (ROCE) |
|
-135.99% |
-27.69% |
4.92% |
16.08% |
31.68% |
37.09% |
21.93% |
40.71% |
45.94% |
105.92% |
34.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-65.26% |
0.00% |
-53.05% |
-27.03% |
11.48% |
0.00% |
25.59% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-21 |
-4.73 |
1.54 |
5.92 |
11 |
12 |
7.37 |
14 |
18 |
55 |
18 |
| NOPAT Margin |
|
-37.43% |
-8.50% |
1.69% |
5.05% |
7.60% |
7.88% |
4.42% |
8.83% |
10.27% |
28.16% |
9.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
-22.81% |
-4.69% |
0.98% |
1.06% |
0.94% |
0.98% |
0.72% |
0.84% |
0.87% |
2.02% |
0.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-5.85% |
- |
- |
- |
8.59% |
4.93% |
8.12% |
10.21% |
23.10% |
7.45% |
| Cost of Revenue to Revenue |
|
11.18% |
8.95% |
5.54% |
4.28% |
3.77% |
3.68% |
3.23% |
3.09% |
2.71% |
2.27% |
2.23% |
| SG&A Expenses to Revenue |
|
10.44% |
12.50% |
7.28% |
6.73% |
5.25% |
5.53% |
5.07% |
5.40% |
4.82% |
4.50% |
4.83% |
| R&D to Revenue |
|
11.40% |
10.67% |
7.52% |
6.01% |
5.55% |
5.18% |
4.49% |
4.96% |
4.57% |
4.25% |
4.48% |
| Operating Expenses to Revenue |
|
142.29% |
103.39% |
92.53% |
90.35% |
88.16% |
88.17% |
91.97% |
87.86% |
87.21% |
88.19% |
85.50% |
| Earnings before Interest and Taxes (EBIT) |
|
-29 |
-6.75 |
1.81 |
6.35 |
12 |
12 |
7.97 |
14 |
18 |
19 |
23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-27 |
-5.68 |
3.07 |
7.59 |
13 |
14 |
9.19 |
15 |
18 |
19 |
24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.95 |
5.10 |
7.08 |
7.18 |
6.29 |
5.22 |
6.26 |
5.13 |
4.77 |
4.08 |
2.31 |
| Price to Tangible Book Value (P/TBV) |
|
4.40 |
7.61 |
10.06 |
9.63 |
8.00 |
6.39 |
7.48 |
5.88 |
5.44 |
4.48 |
2.53 |
| Price to Revenue (P/Rev) |
|
0.75 |
1.43 |
2.32 |
2.27 |
1.81 |
1.41 |
1.63 |
1.42 |
1.30 |
1.40 |
0.78 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
54.75 |
21.97 |
24.46 |
18.78 |
15.50 |
9.78 |
5.05 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.83% |
4.55% |
4.09% |
5.32% |
6.45% |
10.23% |
19.80% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.72 |
8.72 |
14.04 |
16.62 |
18.85 |
18.18 |
33.04 |
32.89 |
23.63 |
11.99 |
6.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.63 |
1.30 |
2.14 |
2.08 |
1.61 |
1.21 |
1.41 |
1.18 |
1.07 |
1.15 |
0.53 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
35.87 |
16.08 |
18.54 |
14.18 |
12.27 |
12.88 |
4.89 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
50.06 |
18.93 |
21.28 |
15.82 |
13.33 |
13.72 |
5.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
55.90 |
20.13 |
22.59 |
16.58 |
13.60 |
8.53 |
3.60 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
65.38 |
37.11 |
14.40 |
9.08 |
10.21 |
7.86 |
7.79 |
8.38 |
3.71 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
70.19 |
44.56 |
33.33 |
15.22 |
15.43 |
11.78 |
12.23 |
13.26 |
5.64 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.40 |
-0.37 |
-0.38 |
-0.45 |
-0.61 |
-0.65 |
-0.72 |
-0.77 |
-0.78 |
-0.73 |
-0.78 |
| Leverage Ratio |
|
1.47 |
1.42 |
1.48 |
1.47 |
1.48 |
1.49 |
1.55 |
1.47 |
1.49 |
1.44 |
1.42 |
| Compound Leverage Factor |
|
1.45 |
1.34 |
1.80 |
1.57 |
1.55 |
1.57 |
1.68 |
1.57 |
1.58 |
1.51 |
1.48 |
| Debt to Total Capital |
|
0.00% |
0.00% |
1.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
1.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.02% |
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 |
|
100.00% |
100.00% |
98.34% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
1.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
1.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
4.33 |
8.37 |
8.26 |
8.42 |
8.57 |
7.57 |
8.93 |
9.89 |
8.83 |
9.13 |
6.84 |
| 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 |
|
2.19 |
2.31 |
2.03 |
2.13 |
2.33 |
2.36 |
2.42 |
3.03 |
2.82 |
2.94 |
3.14 |
| Quick Ratio |
|
1.91 |
1.97 |
1.85 |
1.98 |
2.19 |
2.25 |
2.32 |
2.94 |
2.69 |
2.83 |
3.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
7.24 |
29 |
43 |
40 |
19 |
21 |
24 |
32 |
24 |
22 |
-20 |
| Operating Cash Flow to CapEx |
|
-429.30% |
-92.96% |
1,355.84% |
1,452.82% |
1,585.90% |
2,007.38% |
2,057.02% |
1,731.49% |
1,518.28% |
2,326.44% |
1,928.21% |
| 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 |
|
2.31 |
2.15 |
1.82 |
2.11 |
2.77 |
3.11 |
3.13 |
3.08 |
2.95 |
2.58 |
2.58 |
| Accounts Receivable Turnover |
|
10.24 |
11.34 |
6.96 |
9.10 |
11.60 |
12.12 |
11.50 |
11.95 |
11.07 |
10.15 |
10.73 |
| 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 |
|
53.86 |
47.28 |
43.69 |
49.37 |
67.88 |
84.10 |
94.00 |
91.83 |
91.90 |
98.55 |
95.27 |
| Accounts Payable Turnover |
|
0.81 |
0.94 |
0.68 |
0.65 |
0.61 |
0.54 |
0.47 |
0.42 |
0.35 |
0.28 |
0.29 |
| Days Sales Outstanding (DSO) |
|
35.63 |
32.19 |
52.41 |
40.10 |
31.45 |
30.11 |
31.73 |
30.55 |
32.96 |
35.97 |
34.01 |
| 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) |
|
448.09 |
389.15 |
535.57 |
558.82 |
602.28 |
673.21 |
775.59 |
873.89 |
1,030.57 |
1,288.81 |
1,254.33 |
| Cash Conversion Cycle (CCC) |
|
-412.46 |
-356.96 |
-483.16 |
-518.71 |
-570.82 |
-643.09 |
-743.86 |
-843.34 |
-997.61 |
-1,252.84 |
-1,220.32 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
43 |
43 |
41 |
40 |
35 |
33 |
25 |
22 |
29 |
67 |
62 |
| Invested Capital Turnover |
|
5.65 |
4.81 |
4.35 |
5.58 |
10.52 |
13.13 |
17.52 |
19.85 |
20.14 |
13.86 |
16.49 |
| Increase / (Decrease) in Invested Capital |
|
-28 |
-34 |
-42 |
-35 |
-7.96 |
-9.70 |
-17 |
-18 |
-5.70 |
33 |
38 |
| Enterprise Value (EV) |
|
202 |
375 |
579 |
663 |
657 |
605 |
811 |
726 |
689 |
799 |
377 |
| Market Capitalization |
|
241 |
413 |
626 |
724 |
740 |
707 |
936 |
874 |
835 |
971 |
556 |
| Book Value per Share |
|
$2.45 |
$2.40 |
$2,568.50 |
$2.90 |
$3.35 |
$3.83 |
$4.18 |
$4.71 |
$4.79 |
$6.62 |
$6.69 |
| Tangible Book Value per Share |
|
$1.64 |
$1.61 |
$1,807.95 |
$2.17 |
$2.64 |
$3.13 |
$3.50 |
$4.11 |
$4.20 |
$6.02 |
$6.09 |
| Total Capital |
|
82 |
81 |
90 |
101 |
118 |
135 |
150 |
170 |
175 |
238 |
241 |
| Total Debt |
|
0.00 |
0.00 |
1.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-39 |
-38 |
-47 |
-61 |
-83 |
-102 |
-125 |
-148 |
-146 |
-171 |
-178 |
| Capital Expenditures (CapEx) |
|
0.97 |
0.85 |
0.77 |
0.85 |
1.49 |
1.00 |
1.13 |
1.46 |
1.30 |
1.16 |
1.54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.95 |
1.34 |
1.48 |
1.18 |
-2.93 |
-2.99 |
-11 |
-7.91 |
-1.30 |
-2.31 |
-3.28 |
| Debt-free Net Working Capital (DFNWC) |
|
38 |
39 |
50 |
62 |
80 |
99 |
114 |
140 |
144 |
169 |
175 |
| Net Working Capital (NWC) |
|
38 |
39 |
49 |
62 |
80 |
99 |
114 |
140 |
144 |
169 |
175 |
| Net Nonoperating Expense (NNE) |
|
8.63 |
1.61 |
-0.37 |
-0.49 |
-0.57 |
-0.68 |
-0.62 |
-0.87 |
-1.00 |
-2.76 |
-0.73 |
| Net Nonoperating Obligations (NNO) |
|
-39 |
-38 |
-47 |
-61 |
-83 |
-102 |
-125 |
-148 |
-146 |
-171 |
-178 |
| Total Depreciation and Amortization (D&A) |
|
2.25 |
1.08 |
1.26 |
1.24 |
1.62 |
1.56 |
1.22 |
0.92 |
0.81 |
0.86 |
0.79 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.30% |
0.46% |
0.55% |
0.37% |
-0.72% |
-0.60% |
-1.92% |
-1.29% |
-0.20% |
-0.33% |
-0.46% |
| Debt-free Net Working Capital to Revenue |
|
11.89% |
13.65% |
18.57% |
19.47% |
19.57% |
19.82% |
19.79% |
22.80% |
22.41% |
24.41% |
24.45% |
| Net Working Capital to Revenue |
|
11.89% |
13.65% |
18.02% |
19.47% |
19.57% |
19.82% |
19.79% |
22.80% |
22.41% |
24.41% |
24.45% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.87) |
($0.19) |
$0.06 |
$0.18 |
$0.33 |
$0.35 |
$0.22 |
$0.40 |
$0.52 |
$1.61 |
$0.52 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.55M |
33.35M |
34.39K |
34.91M |
35.23M |
35.01M |
35.88M |
36.33M |
36.22M |
36.14M |
35.95M |
| Adjusted Diluted Earnings per Share |
|
($0.87) |
($0.19) |
$0.05 |
$0.17 |
$0.31 |
$0.35 |
$0.21 |
$0.39 |
$0.50 |
$1.53 |
$0.51 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
33.55M |
33.35M |
35.61M |
36.70M |
37.21M |
36.65M |
37.67M |
38.01M |
37.73M |
37.75M |
36.94M |
| 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 |
|
33.71M |
34.23M |
34.73M |
35.08M |
35.35M |
35.72M |
36.16M |
36.51M |
35.96M |
36.03M |
35.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.76 |
-4.75 |
1.54 |
5.92 |
11 |
12 |
15 |
14 |
12 |
13 |
18 |
| Normalized NOPAT Margin |
|
-12.29% |
-8.52% |
1.69% |
5.05% |
7.60% |
7.88% |
8.79% |
9.03% |
7.06% |
6.68% |
9.40% |
| Pre Tax Income Margin |
|
-52.68% |
-11.44% |
2.41% |
5.81% |
8.49% |
8.64% |
5.21% |
9.62% |
10.65% |
10.02% |
12.77% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
21.17% |
37.16% |