| DEI Shares Outstanding |
|
17,742,000.00 |
18,218,000.00 |
17,975,000.00 |
18,264,000.00 |
18,622,000.00 |
18,964,000.00 |
19,171,000.00 |
19,052,000.00 |
19,239,000.00 |
- |
19,003,000.00 |
| DEI Adjusted Shares Outstanding |
|
17,742,000.00 |
18,218,000.00 |
17,975,000.00 |
18,264,000.00 |
18,622,000.00 |
18,964,000.00 |
19,171,000.00 |
19,052,000.00 |
19,239,000.00 |
- |
19,003,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.68 |
0.97 |
0.84 |
0.84 |
-0.51 |
0.53 |
1.30 |
1.14 |
0.16 |
- |
-6.28 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.53% |
3.94% |
3.55% |
5.89% |
29.12% |
-2.75% |
10.10% |
8.79% |
-10.60% |
-10.05% |
-8.23% |
| EBITDA Growth |
|
-6.91% |
38.36% |
-12.38% |
-9.41% |
40.95% |
-39.55% |
171.37% |
-6.07% |
-40.98% |
-15.01% |
-372.10% |
| EBIT Growth |
|
3.54% |
62.96% |
-11.63% |
-17.06% |
-97.58% |
-3,055.18% |
326.07% |
-12.13% |
-72.21% |
-47.09% |
-2,514.79% |
| NOPAT Growth |
|
8.63% |
51.31% |
-13.85% |
-3.79% |
-94.87% |
-1,760.37% |
331.50% |
-19.87% |
-85.83% |
-149.12% |
-4,812.22% |
| Net Income Growth |
|
10.41% |
47.14% |
-14.23% |
1.59% |
-162.22% |
204.39% |
148.69% |
-12.23% |
-86.01% |
-288.43% |
-1,976.91% |
| EPS Growth |
|
15.79% |
46.97% |
-14.43% |
1.20% |
-38.10% |
1.92% |
141.51% |
-10.94% |
-85.96% |
-287.50% |
-1,993.33% |
| Operating Cash Flow Growth |
|
17.99% |
30.91% |
-15.70% |
2.47% |
26.00% |
-1.35% |
124.21% |
-63.18% |
-45.03% |
-117.81% |
646.00% |
| Free Cash Flow Firm Growth |
|
-2.80% |
41.63% |
-37.09% |
-48.15% |
-2,102.07% |
102.36% |
1,678.12% |
-77.78% |
-95.65% |
-1,364.71% |
536.98% |
| Invested Capital Growth |
|
-29.33% |
-54.45% |
-40.78% |
59.98% |
1,852.66% |
-7.89% |
-28.86% |
2.57% |
1.64% |
6.03% |
-78.81% |
| Revenue Q/Q Growth |
|
0.09% |
0.76% |
2.10% |
2.35% |
5.89% |
-0.83% |
2.75% |
0.59% |
-3.76% |
-2.27% |
-1.73% |
| EBITDA Q/Q Growth |
|
-8.46% |
13.88% |
-5.09% |
5.09% |
23.54% |
-57.58% |
101.77% |
-14.46% |
-5.09% |
0.23% |
-86.81% |
| EBIT Q/Q Growth |
|
-9.91% |
19.43% |
-6.39% |
6.66% |
-31.29% |
-180.13% |
1,786.79% |
-30.12% |
34.59% |
46.13% |
-47.76% |
| NOPAT Q/Q Growth |
|
-11.70% |
23.24% |
-19.24% |
26.81% |
27.67% |
-172.05% |
3,485.81% |
-30.15% |
12.43% |
-171.68% |
-47.50% |
| Net Income Q/Q Growth |
|
-11.63% |
27.16% |
-19.63% |
27.13% |
-5.34% |
-19.78% |
29.08% |
-30.68% |
46.42% |
16.00% |
-40.34% |
| EPS Q/Q Growth |
|
0.00% |
27.63% |
-20.19% |
29.23% |
204.00% |
-69.19% |
28.00% |
-30.06% |
33.33% |
16.67% |
-39.25% |
| Operating Cash Flow Q/Q Growth |
|
16.51% |
0.94% |
-12.88% |
0.94% |
3.86% |
49.31% |
3.40% |
-34.16% |
89.90% |
-139.19% |
-6.15% |
| Free Cash Flow Firm Q/Q Growth |
|
9.46% |
8.26% |
-26.38% |
-0.01% |
0.16% |
-72.08% |
53.29% |
-53.31% |
110.12% |
-349.99% |
17.03% |
| Invested Capital Q/Q Growth |
|
5.45% |
23.27% |
469.38% |
375.36% |
4.13% |
-3.95% |
-5.88% |
2.20% |
-3.62% |
3.54% |
-44.22% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.75% |
100.00% |
100.00% |
59.03% |
57.39% |
59.71% |
59.17% |
58.39% |
57.47% |
57.79% |
56.99% |
| EBITDA Margin |
|
9.33% |
12.42% |
10.51% |
8.99% |
9.81% |
6.10% |
15.04% |
12.98% |
8.57% |
8.10% |
-24.01% |
| Operating Margin |
|
6.00% |
9.44% |
8.16% |
6.27% |
0.23% |
-3.60% |
7.82% |
6.07% |
1.41% |
0.17% |
-28.52% |
| EBIT Margin |
|
6.16% |
9.66% |
8.25% |
6.46% |
0.12% |
-3.69% |
7.57% |
6.11% |
1.90% |
1.12% |
-29.41% |
| Profit (Net Income) Margin |
|
3.82% |
5.41% |
4.48% |
4.30% |
-2.07% |
2.23% |
5.03% |
4.05% |
0.63% |
-1.33% |
-30.07% |
| Tax Burden Percent |
|
62.09% |
57.48% |
55.31% |
65.38% |
99.70% |
77.24% |
74.85% |
70.97% |
48.53% |
-217.94% |
99.96% |
| Interest Burden Percent |
|
99.91% |
97.45% |
98.28% |
101.84% |
-1,714.11% |
-78.15% |
88.72% |
93.45% |
68.79% |
54.55% |
102.29% |
| Effective Tax Rate |
|
37.91% |
42.52% |
44.69% |
34.62% |
0.00% |
22.76% |
25.15% |
29.03% |
51.47% |
317.94% |
0.00% |
| Return on Invested Capital (ROIC) |
|
36.96% |
92.79% |
160.43% |
159.62% |
0.65% |
-5.89% |
16.63% |
15.82% |
2.20% |
-1.04% |
-81.78% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
36.66% |
92.82% |
160.50% |
159.09% |
27.23% |
50.19% |
36.18% |
17.89% |
2.48% |
4.16% |
-32.33% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-28.03% |
-80.06% |
-150.03% |
-149.11% |
-6.83% |
11.70% |
-3.87% |
-5.57% |
-0.87% |
-1.41% |
14.74% |
| Return on Equity (ROE) |
|
8.92% |
12.73% |
10.40% |
10.51% |
-6.18% |
5.81% |
12.75% |
10.25% |
1.32% |
-2.45% |
-67.04% |
| Cash Return on Invested Capital (CROIC) |
|
71.32% |
167.62% |
211.65% |
113.48% |
-179.86% |
2.32% |
50.36% |
13.29% |
0.57% |
-6.89% |
48.29% |
| Operating Return on Assets (OROA) |
|
5.93% |
9.63% |
8.18% |
6.61% |
0.11% |
-2.58% |
5.65% |
5.10% |
1.56% |
0.91% |
-25.71% |
| Return on Assets (ROA) |
|
3.68% |
5.39% |
4.45% |
4.40% |
-1.93% |
1.56% |
3.75% |
3.38% |
0.52% |
-1.08% |
-26.29% |
| Return on Common Equity (ROCE) |
|
8.92% |
12.73% |
10.40% |
10.51% |
-6.18% |
5.81% |
12.75% |
10.25% |
1.32% |
-2.45% |
-67.04% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.42% |
11.76% |
10.72% |
10.15% |
-6.05% |
5.38% |
12.18% |
9.84% |
0.00% |
-2.50% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
18 |
15 |
15 |
0.75 |
-12 |
29 |
23 |
3.28 |
-1.61 |
-79 |
| NOPAT Margin |
|
3.73% |
5.42% |
4.51% |
4.10% |
0.16% |
-2.78% |
5.85% |
4.31% |
0.68% |
-0.37% |
-19.96% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.30% |
-0.03% |
-0.07% |
0.52% |
-26.59% |
-56.08% |
-19.55% |
-2.07% |
-0.29% |
-5.20% |
-49.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
8.53% |
1.19% |
-0.61% |
-49.05% |
| Cost of Revenue to Revenue |
|
40.25% |
0.00% |
0.00% |
40.97% |
42.61% |
40.29% |
40.83% |
41.61% |
42.53% |
42.21% |
43.01% |
| SG&A Expenses to Revenue |
|
12.44% |
12.44% |
12.41% |
12.28% |
11.49% |
11.22% |
11.74% |
12.58% |
14.25% |
13.60% |
13.27% |
| 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 |
|
53.75% |
90.56% |
91.84% |
52.76% |
57.62% |
56.11% |
51.36% |
52.32% |
56.06% |
57.62% |
85.50% |
| Earnings before Interest and Taxes (EBIT) |
|
19 |
32 |
28 |
23 |
0.56 |
-17 |
37 |
33 |
9.14 |
4.83 |
-117 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
41 |
35 |
32 |
45 |
27 |
74 |
70 |
41 |
35 |
-95 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.75 |
5.03 |
5.53 |
5.39 |
4.91 |
4.28 |
5.52 |
3.07 |
2.15 |
1.30 |
1.22 |
| Price to Tangible Book Value (P/TBV) |
|
9.38 |
10.01 |
12.14 |
13.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.52 |
2.31 |
2.31 |
2.28 |
1.68 |
1.77 |
2.28 |
1.27 |
1.07 |
0.69 |
0.39 |
| Price to Earnings (P/E) |
|
39.81 |
42.73 |
51.53 |
53.08 |
0.00 |
79.54 |
45.32 |
31.24 |
169.11 |
0.00 |
0.00 |
| Dividend Yield |
|
2.53% |
1.74% |
1.75% |
1.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
2.51% |
2.34% |
1.94% |
1.88% |
0.00% |
1.26% |
2.21% |
3.20% |
0.59% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
14.37 |
51.64 |
91.43 |
59.81 |
3.80 |
3.99 |
7.38 |
4.10 |
2.83 |
1.43 |
1.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.20 |
1.89 |
1.91 |
1.89 |
1.82 |
1.81 |
2.16 |
1.13 |
0.89 |
0.53 |
0.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.86 |
15.21 |
18.21 |
21.03 |
18.52 |
29.65 |
14.35 |
8.71 |
10.35 |
6.51 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.47 |
19.55 |
23.20 |
29.27 |
1,498.53 |
0.00 |
28.51 |
18.49 |
46.66 |
47.17 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
32.21 |
34.83 |
42.40 |
46.12 |
1,115.19 |
0.00 |
36.88 |
26.23 |
129.84 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.08 |
13.85 |
17.23 |
17.60 |
17.34 |
17.01 |
9.96 |
15.42 |
19.67 |
0.00 |
2.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.69 |
19.28 |
32.14 |
64.87 |
0.00 |
164.84 |
12.18 |
31.23 |
503.66 |
0.00 |
1.32 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.83 |
0.58 |
0.37 |
0.23 |
0.15 |
0.15 |
0.28 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.77 |
0.51 |
0.37 |
0.23 |
0.15 |
0.15 |
0.00 |
| Financial Leverage |
|
-0.76 |
-0.86 |
-0.93 |
-0.94 |
-0.25 |
0.23 |
-0.11 |
-0.31 |
-0.35 |
-0.34 |
-0.46 |
| Leverage Ratio |
|
2.42 |
2.36 |
2.34 |
2.39 |
3.21 |
3.73 |
3.40 |
3.03 |
2.54 |
2.27 |
2.55 |
| Compound Leverage Factor |
|
2.42 |
2.30 |
2.30 |
2.43 |
-54.94 |
-2.92 |
3.02 |
2.83 |
1.75 |
1.24 |
2.61 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
45.23% |
36.72% |
26.89% |
18.41% |
12.72% |
13.23% |
21.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.25% |
4.26% |
0.00% |
0.00% |
0.00% |
0.00% |
21.67% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
41.98% |
32.46% |
26.89% |
18.41% |
12.72% |
13.23% |
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% |
100.00% |
100.00% |
54.77% |
63.28% |
73.11% |
81.59% |
87.29% |
86.77% |
78.33% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.88 |
3.94 |
1.01 |
0.72 |
0.85 |
1.00 |
-0.37 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.38 |
0.64 |
-0.80 |
-1.05 |
-2.17 |
-1.99 |
0.97 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.67 |
3.48 |
1.01 |
0.72 |
0.85 |
1.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
173.48 |
-8.63 |
2.59 |
2.16 |
10.66 |
-21.70 |
-0.44 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
83.24 |
-1.40 |
-2.05 |
-3.16 |
-27.25 |
43.20 |
1.17 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
161.02 |
-7.63 |
2.59 |
2.16 |
10.66 |
-21.70 |
0.00 |
| Altman Z-Score |
|
3.25 |
4.39 |
4.18 |
4.32 |
1.81 |
1.83 |
2.57 |
2.45 |
2.25 |
2.01 |
0.46 |
| 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 |
|
1.08 |
1.26 |
1.21 |
1.24 |
0.71 |
0.81 |
0.86 |
0.87 |
0.90 |
0.99 |
0.89 |
| Quick Ratio |
|
0.92 |
1.11 |
1.05 |
1.09 |
0.57 |
0.65 |
0.71 |
0.73 |
0.76 |
0.79 |
0.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
23 |
32 |
20 |
10 |
-209 |
4.93 |
88 |
19 |
0.85 |
-11 |
47 |
| Operating Cash Flow to CapEx |
|
864.31% |
1,074.32% |
476.95% |
760.90% |
407.12% |
536.26% |
996.44% |
696.19% |
394.41% |
-113.56% |
705.76% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-25.91 |
0.92 |
20.75 |
7.91 |
0.28 |
-3.56 |
17.45 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.01 |
8.94 |
25.36 |
16.02 |
7.08 |
-1.28 |
7.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.53 |
7.28 |
22.81 |
13.72 |
5.29 |
-2.41 |
6.75 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.96 |
1.00 |
0.99 |
1.02 |
0.93 |
0.70 |
0.75 |
0.83 |
0.82 |
0.81 |
0.87 |
| Accounts Receivable Turnover |
|
4.66 |
5.17 |
5.24 |
5.21 |
6.08 |
5.30 |
5.76 |
6.71 |
7.27 |
7.55 |
7.46 |
| 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 |
|
10.50 |
12.67 |
13.74 |
15.13 |
17.78 |
15.76 |
17.89 |
20.90 |
22.57 |
27.81 |
34.64 |
| Accounts Payable Turnover |
|
175.73 |
0.00 |
0.00 |
363.98 |
359.97 |
311.36 |
269.63 |
372.64 |
189.60 |
132.22 |
190.00 |
| Days Sales Outstanding (DSO) |
|
78.41 |
70.61 |
69.63 |
70.10 |
60.05 |
68.82 |
63.38 |
54.40 |
50.24 |
48.31 |
48.90 |
| 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) |
|
2.08 |
0.00 |
0.00 |
1.00 |
1.01 |
1.17 |
1.35 |
0.98 |
1.93 |
2.76 |
1.92 |
| Cash Conversion Cycle (CCC) |
|
76.33 |
70.61 |
69.63 |
69.09 |
59.04 |
67.64 |
62.02 |
53.42 |
48.31 |
45.55 |
46.98 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
26 |
12 |
7.07 |
11 |
221 |
203 |
145 |
148 |
151 |
160 |
34 |
| Invested Capital Turnover |
|
9.92 |
17.11 |
35.55 |
38.93 |
3.98 |
2.12 |
2.84 |
3.67 |
3.21 |
2.78 |
4.10 |
| Increase / (Decrease) in Invested Capital |
|
-11 |
-14 |
-4.87 |
4.24 |
209 |
-17 |
-59 |
3.71 |
2.44 |
9.09 |
-126 |
| Enterprise Value (EV) |
|
376 |
616 |
646 |
676 |
839 |
812 |
1,067 |
608 |
426 |
228 |
62 |
| Market Capitalization |
|
478 |
754 |
780 |
816 |
777 |
795 |
1,126 |
681 |
516 |
298 |
154 |
| Book Value per Share |
|
$7.18 |
$8.24 |
$7.85 |
$8.30 |
$8.49 |
$9.80 |
$10.64 |
$11.63 |
$12.49 |
$12.08 |
$6.66 |
| Tangible Book Value per Share |
|
$2.87 |
$4.14 |
$3.58 |
$3.37 |
($9.84) |
($7.35) |
($5.42) |
($3.67) |
($2.16) |
($1.36) |
($0.66) |
| Total Capital |
|
127 |
150 |
141 |
152 |
289 |
294 |
279 |
272 |
275 |
265 |
162 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
131 |
108 |
75 |
50 |
35 |
35 |
35 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
121 |
95 |
75 |
50 |
35 |
35 |
0.00 |
| Net Debt |
|
-101 |
-138 |
-134 |
-140 |
63 |
18 |
-59 |
-73 |
-89 |
-70 |
-93 |
| Capital Expenditures (CapEx) |
|
3.93 |
4.14 |
7.86 |
5.05 |
12 |
8.91 |
11 |
5.66 |
5.50 |
3.40 |
2.99 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-86 |
-92 |
-92 |
-94 |
-135 |
-130 |
-177 |
-157 |
-149 |
-107 |
-120 |
| Debt-free Net Working Capital (DFNWC) |
|
15 |
46 |
42 |
46 |
-68 |
-40 |
-43 |
-34 |
-24 |
-2.61 |
7.62 |
| Net Working Capital (NWC) |
|
15 |
46 |
42 |
46 |
-77 |
-53 |
-43 |
-34 |
-24 |
-2.61 |
-27 |
| Net Nonoperating Expense (NNE) |
|
-0.31 |
0.04 |
0.10 |
-0.72 |
10 |
-22 |
4.08 |
1.37 |
0.23 |
4.13 |
40 |
| Net Nonoperating Obligations (NNO) |
|
-101 |
-138 |
-134 |
-140 |
63 |
18 |
-59 |
-73 |
-89 |
-70 |
-93 |
| Total Depreciation and Amortization (D&A) |
|
9.93 |
8.99 |
7.64 |
9.05 |
45 |
44 |
37 |
37 |
32 |
30 |
21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-27.36% |
-28.26% |
-27.35% |
-26.34% |
-29.33% |
-29.03% |
-35.83% |
-29.27% |
-30.90% |
-24.81% |
-30.24% |
| Debt-free Net Working Capital to Revenue |
|
4.87% |
14.09% |
12.37% |
12.89% |
-14.62% |
-8.93% |
-8.67% |
-6.34% |
-5.01% |
-0.60% |
1.92% |
| Net Working Capital to Revenue |
|
4.87% |
14.09% |
12.37% |
12.89% |
-16.65% |
-11.71% |
-8.67% |
-6.34% |
-5.01% |
-0.60% |
-6.90% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.85 |
$0.00 |
$0.53 |
$1.30 |
$1.15 |
$0.16 |
($0.30) |
($6.28) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.93M |
17.98M |
17.92M |
18.09M |
18.49M |
18.83M |
19.11M |
18.97M |
19.18M |
19.09M |
19.02M |
| Adjusted Diluted Earnings per Share |
|
$0.66 |
$0.97 |
$0.83 |
$0.84 |
($0.52) |
$0.53 |
$1.28 |
$1.14 |
$0.16 |
($0.30) |
($6.28) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
18.14M |
18.27M |
18.24M |
18.38M |
18.49M |
18.94M |
19.36M |
19.17M |
19.26M |
19.09M |
19.02M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
17.78M |
18.08M |
18.04M |
18.41M |
18.76M |
19.12M |
18.98M |
19.19M |
19.39M |
18.98M |
19.18M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
18 |
15 |
17 |
7.02 |
-8.03 |
29 |
30 |
14 |
8.76 |
6.48 |
| Normalized NOPAT Margin |
|
4.60% |
5.61% |
4.51% |
4.79% |
1.52% |
-1.79% |
5.90% |
5.54% |
2.92% |
2.03% |
1.63% |
| Pre Tax Income Margin |
|
6.16% |
9.42% |
8.11% |
6.58% |
-2.08% |
2.88% |
6.71% |
5.71% |
1.31% |
0.61% |
-30.09% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
-3.10 |
8.86 |
13.36 |
2.99 |
1.61 |
-43.56 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
-2.34 |
6.85 |
9.42 |
1.07 |
-0.54 |
-29.56 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.41 |
-4.77 |
6.32 |
11.06 |
1.19 |
0.48 |
-44.67 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.38 |
-4.01 |
4.31 |
7.12 |
-0.72 |
-1.66 |
-30.67 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
101.53% |
73.58% |
90.03% |
94.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
276.01% |
83.72% |
354.02% |
158.96% |
0.00% |
0.00% |
80.77% |
69.30% |
133.84% |
-277.01% |
-2.13% |