| DEI Shares Outstanding |
|
0.00 |
19,581,266.00 |
19,631,266.00 |
21,471,296.00 |
21,536,834.00 |
22,586,726.00 |
22,649,186.00 |
- |
- |
- |
28,750,265.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
19,581,266.00 |
19,631,266.00 |
21,471,296.00 |
21,536,834.00 |
22,586,726.00 |
22,649,186.00 |
- |
- |
- |
28,750,265.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.13 |
0.23 |
0.14 |
0.10 |
0.05 |
0.16 |
- |
- |
- |
0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.85% |
-6.75% |
4.73% |
13.80% |
-0.12% |
8.90% |
8.51% |
6.71% |
18.56% |
-0.63% |
5.82% |
| EBITDA Growth |
|
-12.28% |
-74.86% |
8.48% |
10.00% |
-3.39% |
-4.04% |
19.58% |
8.85% |
29.16% |
-4.84% |
-4.80% |
| EBIT Growth |
|
-12.37% |
-83.99% |
12.51% |
10.85% |
-14.62% |
-16.46% |
38.84% |
12.00% |
40.87% |
-17.02% |
-26.99% |
| NOPAT Growth |
|
-95.53% |
22.50% |
107.98% |
-30.42% |
-22.35% |
-5.50% |
22.50% |
26.31% |
35.15% |
-23.69% |
-22.95% |
| Net Income Growth |
|
-67.10% |
-111.76% |
281.17% |
-31.82% |
-28.33% |
-50.31% |
226.61% |
52.56% |
44.97% |
-27.47% |
-48.92% |
| EPS Growth |
|
-66.95% |
-111.11% |
276.92% |
-34.78% |
-33.33% |
-50.00% |
220.00% |
50.00% |
37.50% |
-27.27% |
-54.17% |
| Operating Cash Flow Growth |
|
-63.55% |
-55.36% |
488.71% |
1.35% |
2.29% |
25.94% |
39.96% |
14.47% |
8.81% |
-14.21% |
-7.42% |
| Free Cash Flow Firm Growth |
|
0.00% |
99.54% |
-1,320.88% |
99.10% |
5,777.13% |
170.62% |
-81.14% |
-669.28% |
133.28% |
-118.57% |
-8,057.50% |
| Invested Capital Growth |
|
0.00% |
4.38% |
13.94% |
4.83% |
0.94% |
-3.67% |
2.85% |
12.74% |
3.97% |
4.95% |
34.35% |
| Revenue Q/Q Growth |
|
0.00% |
0.35% |
1.91% |
1.29% |
1.23% |
2.84% |
1.35% |
1.80% |
2.45% |
1.70% |
0.52% |
| EBITDA Q/Q Growth |
|
0.00% |
-2.06% |
6.47% |
-0.02% |
-2.09% |
0.12% |
4.45% |
3.38% |
3.12% |
5.44% |
-3.73% |
| EBIT Q/Q Growth |
|
0.00% |
-1.42% |
9.12% |
-2.82% |
-7.67% |
-0.40% |
7.74% |
4.44% |
4.21% |
3.38% |
-16.58% |
| NOPAT Q/Q Growth |
|
0.00% |
-7.58% |
116.84% |
-43.85% |
2.33% |
1.64% |
5.61% |
2.12% |
2.23% |
-3.86% |
-10.44% |
| Net Income Q/Q Growth |
|
0.00% |
3.05% |
143.89% |
-47.79% |
-6.08% |
-0.72% |
20.10% |
9.51% |
4.16% |
-10.79% |
-32.23% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
155.56% |
-50.00% |
-9.09% |
25.00% |
14.29% |
14.29% |
3.13% |
-11.11% |
-31.25% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
61.41% |
39.33% |
-13.37% |
-6.03% |
20.52% |
12.60% |
-6.24% |
-3.30% |
17.59% |
-14.05% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
43.63% |
-100.73% |
213.01% |
81.89% |
-81.87% |
-9.96% |
642.24% |
-113.08% |
-15.71% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.51% |
3.45% |
6.33% |
1.13% |
-2.01% |
4.41% |
4.66% |
1.90% |
5.14% |
6.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
77.84% |
79.23% |
80.50% |
81.33% |
79.60% |
75.30% |
75.43% |
75.66% |
76.11% |
73.95% |
71.75% |
| EBITDA Margin |
|
183.66% |
49.52% |
51.29% |
49.58% |
47.96% |
42.26% |
46.57% |
47.51% |
51.76% |
49.57% |
43.94% |
| Operating Margin |
|
20.43% |
19.50% |
23.53% |
26.10% |
19.62% |
18.99% |
16.65% |
17.48% |
23.17% |
17.77% |
12.83% |
| EBIT Margin |
|
157.32% |
27.01% |
29.02% |
28.27% |
24.16% |
18.54% |
23.72% |
24.89% |
29.58% |
24.70% |
17.04% |
| Profit (Net Income) Margin |
|
66.85% |
-8.43% |
14.58% |
8.74% |
6.27% |
2.86% |
8.61% |
12.31% |
15.05% |
10.99% |
5.30% |
| Tax Burden Percent |
|
50.88% |
66.12% |
115.22% |
63.52% |
65.68% |
58.90% |
75.84% |
85.50% |
73.54% |
73.63% |
74.24% |
| Interest Burden Percent |
|
83.51% |
-47.20% |
43.62% |
48.66% |
39.51% |
26.20% |
47.87% |
57.84% |
69.20% |
60.41% |
41.92% |
| Effective Tax Rate |
|
49.12% |
0.00% |
-15.22% |
36.48% |
34.32% |
41.10% |
24.16% |
14.50% |
26.46% |
26.37% |
25.76% |
| Return on Invested Capital (ROIC) |
|
6.41% |
3.84% |
7.32% |
4.67% |
3.52% |
3.38% |
4.16% |
4.87% |
6.08% |
4.44% |
2.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
49.61% |
-3.61% |
3.43% |
2.32% |
1.52% |
0.15% |
2.41% |
3.69% |
5.05% |
3.41% |
0.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
206.55% |
-18.18% |
23.18% |
36.50% |
14.35% |
0.51% |
7.45% |
9.93% |
11.08% |
7.59% |
1.55% |
| Return on Equity (ROE) |
|
212.96% |
-14.33% |
30.49% |
41.16% |
17.87% |
3.89% |
11.60% |
14.80% |
17.16% |
12.03% |
4.41% |
| Cash Return on Invested Capital (CROIC) |
|
-193.59% |
-0.44% |
-5.72% |
-0.05% |
2.59% |
7.11% |
1.35% |
-7.11% |
2.19% |
-0.39% |
-26.47% |
| Operating Return on Assets (OROA) |
|
21.33% |
3.39% |
3.79% |
4.01% |
3.24% |
2.61% |
3.44% |
3.61% |
4.58% |
3.40% |
2.14% |
| Return on Assets (ROA) |
|
9.06% |
-1.06% |
1.91% |
1.24% |
0.84% |
0.40% |
1.25% |
1.78% |
2.33% |
1.51% |
0.67% |
| Return on Common Equity (ROCE) |
|
212.96% |
-14.33% |
30.49% |
41.16% |
17.87% |
3.89% |
11.60% |
14.80% |
17.16% |
12.03% |
4.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
106.48% |
-16.76% |
30.63% |
11.13% |
9.01% |
3.43% |
12.02% |
12.40% |
16.42% |
12.16% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.32 |
4.07 |
8.46 |
5.89 |
4.57 |
4.32 |
5.29 |
6.69 |
9.04 |
6.89 |
5.31 |
| NOPAT Margin |
|
10.39% |
13.65% |
27.11% |
16.58% |
12.89% |
11.19% |
12.63% |
14.95% |
17.04% |
13.09% |
9.53% |
| Net Nonoperating Expense Percent (NNEP) |
|
-43.20% |
7.45% |
3.88% |
2.35% |
2.00% |
3.23% |
1.75% |
1.18% |
1.03% |
1.03% |
1.98% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
5.79% |
4.05% |
2.41% |
| Cost of Revenue to Revenue |
|
22.16% |
20.77% |
19.50% |
18.67% |
20.40% |
24.70% |
24.57% |
24.34% |
23.89% |
26.05% |
28.25% |
| SG&A Expenses to Revenue |
|
24.90% |
32.44% |
30.14% |
29.70% |
31.69% |
32.94% |
36.14% |
36.06% |
31.37% |
32.04% |
32.02% |
| 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 |
|
57.42% |
59.73% |
56.96% |
55.23% |
59.97% |
56.32% |
58.78% |
58.17% |
52.94% |
56.18% |
58.92% |
| Earnings before Interest and Taxes (EBIT) |
|
50 |
8.05 |
9.06 |
10 |
8.57 |
7.16 |
9.94 |
11 |
16 |
13 |
9.50 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
59 |
15 |
16 |
18 |
17 |
16 |
20 |
21 |
27 |
26 |
24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
9.81 |
10.49 |
882.87 |
10.35 |
9.35 |
12.12 |
6.85 |
6.32 |
5.83 |
2.77 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
66.33 |
74.67 |
0.00 |
33.08 |
18.35 |
26.08 |
10.39 |
10.61 |
9.34 |
3.24 |
| Price to Revenue (P/Rev) |
|
0.00 |
4.94 |
5.00 |
5.37 |
7.20 |
7.79 |
8.69 |
6.80 |
5.80 |
5.26 |
4.30 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
34.26 |
61.46 |
114.84 |
272.32 |
100.87 |
55.26 |
38.50 |
47.91 |
81.15 |
| Dividend Yield |
|
0.00% |
2.30% |
3.46% |
3.19% |
2.62% |
2.17% |
1.82% |
2.32% |
2.34% |
2.63% |
3.64% |
| Earnings Yield |
|
0.00% |
0.00% |
2.92% |
1.63% |
0.87% |
0.37% |
0.99% |
1.81% |
2.60% |
2.09% |
1.23% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.22 |
2.15 |
2.26 |
2.78 |
3.17 |
3.59 |
2.79 |
2.72 |
2.46 |
1.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
8.07 |
8.48 |
8.23 |
10.22 |
10.29 |
11.07 |
9.09 |
7.77 |
7.42 |
6.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
16.29 |
16.53 |
16.61 |
21.32 |
24.35 |
23.77 |
19.13 |
15.00 |
14.96 |
15.09 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
29.87 |
29.23 |
29.13 |
42.31 |
55.53 |
46.67 |
36.51 |
26.25 |
30.02 |
38.90 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
59.10 |
31.28 |
49.67 |
79.32 |
92.02 |
87.67 |
60.81 |
45.57 |
56.67 |
69.57 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
126.87 |
23.73 |
25.86 |
31.36 |
27.29 |
22.76 |
17.42 |
16.22 |
17.94 |
18.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
107.84 |
43.68 |
270.30 |
0.00 |
126.62 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
5.20 |
7.63 |
7.70 |
530.34 |
4.65 |
3.56 |
3.75 |
2.45 |
2.21 |
2.57 |
1.54 |
| Long-Term Debt to Equity |
|
5.10 |
7.63 |
7.70 |
530.13 |
4.65 |
3.50 |
3.62 |
2.36 |
2.13 |
2.49 |
1.50 |
| Financial Leverage |
|
4.16 |
5.04 |
6.75 |
15.74 |
9.43 |
3.50 |
3.09 |
2.69 |
2.19 |
2.22 |
1.77 |
| Leverage Ratio |
|
11.75 |
13.54 |
15.99 |
33.23 |
21.24 |
9.67 |
9.28 |
8.29 |
7.36 |
7.96 |
6.62 |
| Compound Leverage Factor |
|
9.81 |
-6.39 |
6.98 |
16.17 |
8.39 |
2.53 |
4.44 |
4.80 |
5.09 |
4.81 |
2.77 |
| Debt to Total Capital |
|
83.88% |
88.41% |
88.50% |
99.81% |
82.31% |
78.09% |
78.94% |
71.02% |
68.86% |
72.01% |
60.69% |
| Short-Term Debt to Total Capital |
|
1.60% |
0.02% |
0.01% |
0.04% |
0.08% |
1.39% |
2.69% |
2.50% |
2.48% |
2.31% |
1.79% |
| Long-Term Debt to Total Capital |
|
82.28% |
88.39% |
88.50% |
99.77% |
82.22% |
76.70% |
76.25% |
68.51% |
66.38% |
69.70% |
58.90% |
| 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 |
|
16.12% |
11.59% |
11.50% |
0.19% |
17.69% |
21.91% |
21.06% |
28.98% |
31.14% |
27.99% |
39.31% |
| Debt to EBITDA |
|
1.78 |
7.75 |
7.14 |
6.51 |
6.75 |
7.03 |
5.77 |
5.12 |
3.92 |
4.69 |
5.46 |
| Net Debt to EBITDA |
|
1.57 |
6.33 |
6.80 |
5.78 |
6.31 |
5.92 |
5.12 |
4.81 |
3.81 |
4.34 |
5.29 |
| Long-Term Debt to EBITDA |
|
1.75 |
7.75 |
7.14 |
6.50 |
6.74 |
6.90 |
5.57 |
4.94 |
3.78 |
4.54 |
5.30 |
| Debt to NOPAT |
|
31.44 |
28.10 |
13.52 |
19.46 |
25.10 |
26.55 |
21.27 |
16.27 |
11.90 |
17.76 |
25.17 |
| Net Debt to NOPAT |
|
27.73 |
22.95 |
12.86 |
17.28 |
23.46 |
22.37 |
18.88 |
15.29 |
11.56 |
16.45 |
24.40 |
| Long-Term Debt to NOPAT |
|
30.84 |
28.10 |
13.52 |
19.45 |
25.08 |
26.08 |
20.54 |
15.70 |
11.47 |
17.19 |
24.42 |
| Altman Z-Score |
|
0.00 |
0.68 |
0.68 |
0.78 |
0.88 |
0.99 |
1.09 |
0.90 |
0.88 |
0.69 |
0.53 |
| 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 |
|
1.76 |
2.27 |
1.08 |
1.81 |
1.22 |
1.89 |
1.12 |
0.87 |
0.82 |
0.87 |
0.76 |
| Quick Ratio |
|
1.38 |
2.16 |
0.95 |
1.70 |
1.11 |
1.65 |
0.88 |
0.56 |
0.46 |
0.55 |
0.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-100 |
-0.47 |
-6.62 |
-0.06 |
3.36 |
9.10 |
1.72 |
-9.77 |
3.25 |
-0.60 |
-49 |
| Operating Cash Flow to CapEx |
|
126.53% |
22.07% |
53.42% |
236.20% |
103.39% |
159.52% |
111.70% |
68.67% |
113.81% |
67.40% |
29.96% |
| Free Cash Flow to Firm to Interest Expense |
|
-12.08 |
-0.04 |
-1.29 |
-0.01 |
0.62 |
1.69 |
0.33 |
-2.05 |
0.67 |
-0.10 |
-8.26 |
| Operating Cash Flow to Interest Expense |
|
0.51 |
0.16 |
2.18 |
2.15 |
2.15 |
2.71 |
3.92 |
4.90 |
5.20 |
3.57 |
3.38 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.11 |
-0.56 |
-1.90 |
1.24 |
0.07 |
1.01 |
0.41 |
-2.24 |
0.63 |
-1.73 |
-7.91 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.14 |
0.13 |
0.13 |
0.14 |
0.13 |
0.14 |
0.15 |
0.14 |
0.16 |
0.14 |
0.13 |
| Accounts Receivable Turnover |
|
10.04 |
9.50 |
9.79 |
10.49 |
9.90 |
13.26 |
20.24 |
21.64 |
19.19 |
15.92 |
15.98 |
| 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 |
|
0.16 |
0.15 |
0.15 |
0.16 |
0.15 |
0.16 |
0.17 |
0.16 |
0.17 |
0.15 |
0.14 |
| Accounts Payable Turnover |
|
5.36 |
3.98 |
5.76 |
14.34 |
9.07 |
12.53 |
7.77 |
5.07 |
7.92 |
8.92 |
7.32 |
| Days Sales Outstanding (DSO) |
|
36.36 |
38.42 |
37.29 |
34.80 |
36.86 |
27.53 |
18.03 |
16.86 |
19.02 |
22.93 |
22.84 |
| 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) |
|
68.15 |
91.81 |
63.32 |
25.46 |
40.25 |
29.14 |
46.98 |
71.95 |
46.10 |
40.92 |
49.85 |
| Cash Conversion Cycle (CCC) |
|
-31.80 |
-53.39 |
-26.03 |
9.34 |
-3.38 |
-1.61 |
-28.95 |
-55.09 |
-27.08 |
-17.99 |
-27.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
104 |
108 |
123 |
129 |
130 |
126 |
129 |
146 |
151 |
159 |
213 |
| Invested Capital Turnover |
|
0.62 |
0.28 |
0.27 |
0.28 |
0.27 |
0.30 |
0.33 |
0.33 |
0.36 |
0.34 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
104 |
4.53 |
15 |
5.95 |
1.21 |
-4.78 |
3.58 |
16 |
5.78 |
7.50 |
55 |
| Enterprise Value (EV) |
|
0.00 |
240 |
265 |
292 |
363 |
398 |
464 |
407 |
412 |
391 |
370 |
| Market Capitalization |
|
0.00 |
147 |
156 |
191 |
255 |
301 |
364 |
304 |
307 |
277 |
240 |
| Book Value per Share |
|
$1.10 |
$0.77 |
$0.76 |
$0.01 |
$1.15 |
$1.43 |
$1.33 |
$1.86 |
$2.01 |
$1.97 |
$3.01 |
| Tangible Book Value per Share |
|
$0.40 |
$0.11 |
$0.11 |
($0.72) |
$0.36 |
$0.73 |
$0.62 |
$1.23 |
$1.20 |
$1.23 |
$2.58 |
| Total Capital |
|
124 |
129 |
129 |
115 |
139 |
147 |
143 |
153 |
156 |
170 |
220 |
| Total Debt |
|
104 |
114 |
114 |
115 |
115 |
115 |
113 |
109 |
108 |
122 |
134 |
| Total Long-Term Debt |
|
102 |
114 |
114 |
115 |
115 |
113 |
109 |
105 |
104 |
119 |
130 |
| Net Debt |
|
92 |
93 |
109 |
102 |
107 |
97 |
100 |
102 |
104 |
113 |
130 |
| Capital Expenditures (CapEx) |
|
3.36 |
8.59 |
21 |
4.79 |
11 |
9.13 |
18 |
34 |
22 |
32 |
67 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.47 |
-6.63 |
-4.55 |
-4.95 |
-5.20 |
-4.93 |
-6.75 |
-4.82 |
-1.70 |
-7.91 |
-4.74 |
| Debt-free Net Working Capital (DFNWC) |
|
10 |
14 |
0.70 |
7.81 |
2.31 |
13 |
5.89 |
1.74 |
1.39 |
1.14 |
-0.66 |
| Net Working Capital (NWC) |
|
8.05 |
14 |
0.69 |
7.76 |
2.19 |
11 |
2.06 |
-2.09 |
-2.49 |
-2.79 |
-4.60 |
| Net Nonoperating Expense (NNE) |
|
-18 |
6.58 |
3.91 |
2.78 |
2.35 |
3.22 |
1.68 |
1.18 |
1.05 |
1.11 |
2.36 |
| Net Nonoperating Obligations (NNO) |
|
84 |
93 |
108 |
129 |
106 |
93 |
99 |
101 |
103 |
111 |
127 |
| Total Depreciation and Amortization (D&A) |
|
8.42 |
6.71 |
6.95 |
7.57 |
8.44 |
9.17 |
9.58 |
10 |
12 |
13 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.59% |
-22.26% |
-14.58% |
-13.94% |
-14.67% |
-12.77% |
-16.10% |
-10.77% |
-3.21% |
-15.01% |
-8.50% |
| Debt-free Net Working Capital to Revenue |
|
31.44% |
46.53% |
2.23% |
21.98% |
6.51% |
33.92% |
14.05% |
3.89% |
2.62% |
2.16% |
-1.18% |
| Net Working Capital to Revenue |
|
25.20% |
46.44% |
2.21% |
21.84% |
6.18% |
28.65% |
4.90% |
-4.67% |
-4.70% |
-5.29% |
-8.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.17 |
($0.15) |
$0.23 |
$0.15 |
$0.10 |
$0.05 |
$0.16 |
$0.24 |
$0.33 |
$0.24 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
18.30M |
19.15M |
19.61M |
20.47M |
21.52M |
22.52M |
22.62M |
23.17M |
24.04M |
24.20M |
27.03M |
| Adjusted Diluted Earnings per Share |
|
$1.17 |
($0.15) |
$0.23 |
$0.15 |
$0.10 |
$0.05 |
$0.16 |
$0.24 |
$0.33 |
$0.24 |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
18.30M |
19.15M |
19.64M |
20.51M |
21.53M |
22.57M |
22.90M |
23.33M |
24.13M |
24.30M |
27.08M |
| 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 |
|
18.30M |
19.58M |
19.63M |
21.47M |
22.54M |
22.59M |
22.65M |
23.87M |
24.18M |
24.23M |
28.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.32 |
4.07 |
5.14 |
5.89 |
4.57 |
4.32 |
5.29 |
6.69 |
9.04 |
6.89 |
5.31 |
| Normalized NOPAT Margin |
|
10.39% |
13.65% |
16.47% |
16.58% |
12.89% |
11.19% |
12.63% |
14.95% |
17.04% |
13.09% |
9.53% |
| Pre Tax Income Margin |
|
131.39% |
-12.75% |
12.66% |
13.75% |
9.55% |
4.86% |
11.35% |
14.40% |
20.47% |
14.92% |
7.14% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.06 |
0.68 |
1.77 |
1.91 |
1.59 |
1.33 |
1.91 |
2.34 |
3.21 |
2.13 |
1.59 |
| NOPAT to Interest Expense |
|
0.40 |
0.34 |
1.65 |
1.12 |
0.85 |
0.80 |
1.02 |
1.40 |
1.85 |
1.13 |
0.89 |
| EBIT Less CapEx to Interest Expense |
|
5.65 |
-0.05 |
-2.31 |
1.00 |
-0.49 |
-0.37 |
-1.60 |
-4.80 |
-1.36 |
-3.17 |
-9.69 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.38 |
-2.42 |
0.21 |
-1.23 |
-0.89 |
-2.49 |
-5.74 |
-2.72 |
-4.17 |
-10.40 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
129.23% |
-200.48% |
118.63% |
186.63% |
277.20% |
591.76% |
183.13% |
125.12% |
90.02% |
126.07% |
277.34% |
| Augmented Payout Ratio |
|
131.40% |
-312.86% |
118.63% |
227.68% |
277.20% |
611.76% |
183.13% |
125.12% |
90.02% |
126.07% |
277.34% |