| DEI Shares Outstanding |
|
37,182,112.00 |
35,788,875.00 |
43,400,494.00 |
45,186,419.00 |
47,535,463.00 |
48,019,773.00 |
48,992,958.00 |
47,999,741.00 |
48,873,566.00 |
- |
47,884,104.00 |
| DEI Adjusted Shares Outstanding |
|
37,182,112.00 |
35,788,875.00 |
43,400,494.00 |
45,186,419.00 |
47,535,463.00 |
48,019,773.00 |
48,992,958.00 |
47,999,741.00 |
48,873,566.00 |
- |
47,884,104.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.13 |
-0.18 |
-0.05 |
0.13 |
0.07 |
0.06 |
0.27 |
0.35 |
0.14 |
- |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.18% |
3.47% |
24.51% |
2.31% |
-3.63% |
-6.26% |
11.52% |
3.04% |
1.67% |
-14.94% |
-1.16% |
| EBITDA Growth |
|
-15.16% |
-68.01% |
308.81% |
-5.37% |
-3.23% |
-23.19% |
96.55% |
14.07% |
-40.75% |
-21.76% |
41.61% |
| EBIT Growth |
|
-21.78% |
-127.09% |
428.02% |
43.91% |
4.16% |
-30.59% |
175.99% |
17.14% |
-51.25% |
-28.86% |
79.46% |
| NOPAT Growth |
|
-23.38% |
-131.02% |
-404.20% |
228.71% |
-46.91% |
-30.39% |
290.13% |
28.37% |
-52.91% |
-69.54% |
265.73% |
| Net Income Growth |
|
-21.42% |
-228.74% |
67.11% |
370.59% |
-41.15% |
-17.54% |
463.67% |
27.03% |
-68.80% |
-53.87% |
229.02% |
| EPS Growth |
|
-18.75% |
-238.46% |
72.22% |
340.00% |
-41.67% |
-14.29% |
400.00% |
30.00% |
-69.23% |
-50.00% |
216.67% |
| Operating Cash Flow Growth |
|
18.60% |
48.72% |
-7.40% |
67.14% |
6.84% |
115.15% |
-4.61% |
-73.43% |
10.10% |
61.87% |
46.04% |
| Free Cash Flow Firm Growth |
|
-213.12% |
-962.34% |
80.87% |
129.21% |
65.83% |
350.11% |
-10.12% |
-108.25% |
113.89% |
9,892.95% |
-36.31% |
| Invested Capital Growth |
|
18.36% |
83.94% |
2.68% |
5.33% |
-0.04% |
-15.32% |
-6.45% |
19.19% |
6.72% |
-16.50% |
-5.45% |
| Revenue Q/Q Growth |
|
0.31% |
0.19% |
4.79% |
0.47% |
-0.90% |
0.36% |
1.16% |
1.63% |
-2.67% |
-3.29% |
1.42% |
| EBITDA Q/Q Growth |
|
-5.78% |
-64.28% |
130.55% |
-7.05% |
7.38% |
-10.06% |
13.19% |
0.06% |
-33.79% |
94.66% |
2.14% |
| EBIT Q/Q Growth |
|
-8.74% |
-133.47% |
356.00% |
-4.35% |
14.21% |
-14.71% |
17.68% |
-0.34% |
-42.61% |
438.89% |
2.93% |
| NOPAT Q/Q Growth |
|
10.97% |
-143.04% |
-289.42% |
49.75% |
635.29% |
-22.12% |
13.15% |
6.11% |
-39.96% |
117.90% |
25.94% |
| Net Income Q/Q Growth |
|
11.60% |
-311.89% |
72.37% |
46.35% |
745.82% |
-18.99% |
15.90% |
3.71% |
-53.76% |
192.36% |
-4.38% |
| EPS Q/Q Growth |
|
18.18% |
-325.00% |
76.19% |
71.43% |
250.00% |
0.00% |
7.14% |
5.41% |
-53.85% |
185.71% |
-5.00% |
| Operating Cash Flow Q/Q Growth |
|
-21.91% |
-32.56% |
176.56% |
-1.02% |
48.35% |
-15.35% |
-9.07% |
57.59% |
34.02% |
-13.55% |
-4.89% |
| Free Cash Flow Firm Q/Q Growth |
|
-350.55% |
-1,906.34% |
83.05% |
48.70% |
376.47% |
-22.60% |
-16.88% |
61.83% |
106.60% |
-18.96% |
20.92% |
| Invested Capital Q/Q Growth |
|
-3.45% |
76.65% |
-4.85% |
-3.05% |
-4.93% |
-0.81% |
5.14% |
2.72% |
-4.60% |
0.68% |
0.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.40% |
38.86% |
41.89% |
42.01% |
42.36% |
39.84% |
39.36% |
40.74% |
38.53% |
39.29% |
43.07% |
| EBITDA Margin |
|
8.19% |
2.53% |
8.32% |
7.69% |
7.72% |
6.33% |
11.16% |
12.35% |
7.20% |
6.62% |
9.48% |
| Operating Margin |
|
4.60% |
-1.20% |
3.40% |
4.60% |
5.03% |
3.72% |
9.09% |
10.30% |
5.02% |
2.33% |
7.27% |
| EBIT Margin |
|
4.74% |
-1.24% |
3.27% |
4.60% |
4.97% |
3.68% |
9.11% |
10.36% |
4.97% |
4.15% |
7.54% |
| Profit (Net Income) Margin |
|
2.37% |
-2.95% |
-0.78% |
2.06% |
1.26% |
1.11% |
5.59% |
6.89% |
2.11% |
1.15% |
3.82% |
| Tax Burden Percent |
|
60.84% |
119.80% |
-99.90% |
92.88% |
46.80% |
46.95% |
67.19% |
73.93% |
70.24% |
54.31% |
64.26% |
| Interest Burden Percent |
|
82.10% |
198.14% |
23.83% |
48.19% |
54.03% |
63.98% |
91.31% |
89.99% |
60.61% |
50.84% |
78.78% |
| Effective Tax Rate |
|
39.16% |
0.00% |
199.90% |
7.12% |
53.20% |
53.05% |
32.81% |
26.07% |
29.76% |
45.69% |
35.74% |
| Return on Invested Capital (ROIC) |
|
8.02% |
-1.62% |
-6.21% |
7.68% |
3.97% |
3.00% |
13.17% |
15.96% |
6.69% |
2.15% |
8.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.89% |
-9.28% |
1.95% |
0.27% |
0.00% |
-0.15% |
8.36% |
10.39% |
-1.18% |
1.53% |
2.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.17% |
-10.47% |
2.77% |
0.31% |
0.00% |
-0.08% |
2.55% |
3.88% |
-0.61% |
0.71% |
0.90% |
| Return on Equity (ROE) |
|
11.19% |
-12.09% |
-3.44% |
7.99% |
3.97% |
2.92% |
15.72% |
19.84% |
6.08% |
2.86% |
9.78% |
| Cash Return on Invested Capital (CROIC) |
|
-8.80% |
-60.74% |
-8.85% |
2.49% |
4.02% |
19.59% |
19.84% |
-1.54% |
0.19% |
20.14% |
14.48% |
| Operating Return on Assets (OROA) |
|
7.49% |
-1.47% |
3.83% |
5.77% |
6.10% |
4.00% |
10.63% |
12.36% |
5.90% |
4.55% |
8.88% |
| Return on Assets (ROA) |
|
3.74% |
-3.49% |
-0.91% |
2.58% |
1.54% |
1.20% |
6.52% |
8.22% |
2.51% |
1.26% |
4.50% |
| Return on Common Equity (ROCE) |
|
10.97% |
-11.82% |
-3.40% |
7.99% |
3.97% |
2.92% |
15.72% |
19.84% |
6.08% |
2.86% |
9.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.73% |
-11.18% |
-3.30% |
7.22% |
3.73% |
2.78% |
15.78% |
19.64% |
6.03% |
2.95% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
5.85 |
-1.81 |
-9.15 |
12 |
6.25 |
4.35 |
17 |
22 |
10 |
3.13 |
11 |
| NOPAT Margin |
|
2.80% |
-0.84% |
-3.39% |
4.27% |
2.35% |
1.75% |
6.11% |
7.61% |
3.53% |
1.26% |
4.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.13% |
7.67% |
-8.16% |
7.41% |
3.98% |
3.14% |
4.81% |
5.57% |
7.87% |
0.62% |
6.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
5.66% |
2.01% |
7.43% |
| Cost of Revenue to Revenue |
|
59.60% |
61.14% |
58.11% |
57.99% |
57.64% |
60.16% |
60.64% |
59.26% |
61.47% |
60.71% |
56.93% |
| SG&A Expenses to Revenue |
|
32.42% |
36.43% |
33.78% |
34.59% |
34.81% |
33.63% |
28.35% |
28.56% |
31.36% |
34.59% |
33.94% |
| 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 |
|
35.81% |
40.06% |
38.50% |
37.41% |
37.34% |
36.12% |
30.27% |
30.44% |
33.51% |
36.97% |
35.80% |
| Earnings before Interest and Taxes (EBIT) |
|
9.92 |
-2.69 |
8.81 |
13 |
13 |
9.17 |
25 |
30 |
14 |
10 |
18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
17 |
5.48 |
22 |
21 |
21 |
16 |
31 |
35 |
21 |
16 |
23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.64 |
2.07 |
2.58 |
2.21 |
1.21 |
1.44 |
3.48 |
2.07 |
2.14 |
1.70 |
2.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.17 |
137.04 |
| Price to Revenue (P/Rev) |
|
0.58 |
0.54 |
0.61 |
0.63 |
0.41 |
0.57 |
1.23 |
0.73 |
0.75 |
0.66 |
1.12 |
| Price to Earnings (P/E) |
|
25.17 |
0.00 |
0.00 |
30.55 |
32.59 |
51.75 |
25.82 |
12.22 |
31.96 |
92.34 |
24.37 |
| Dividend Yield |
|
4.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.29% |
3.47% |
3.91% |
5.39% |
3.15% |
| Earnings Yield |
|
3.97% |
0.00% |
0.00% |
3.27% |
3.07% |
1.93% |
3.87% |
8.18% |
3.13% |
1.08% |
4.10% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.96 |
1.42 |
1.67 |
1.60 |
1.12 |
1.33 |
2.96 |
1.72 |
1.74 |
1.51 |
2.43 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.74 |
0.96 |
0.93 |
0.91 |
0.66 |
0.71 |
1.33 |
0.89 |
0.95 |
0.81 |
1.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.05 |
37.72 |
11.14 |
11.89 |
8.60 |
11.20 |
11.89 |
7.23 |
13.14 |
12.20 |
13.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.64 |
0.00 |
28.34 |
19.89 |
13.36 |
19.27 |
14.57 |
8.62 |
19.04 |
19.45 |
16.48 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
26.52 |
0.00 |
0.00 |
21.42 |
28.24 |
40.60 |
21.72 |
11.73 |
26.81 |
63.96 |
26.59 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.67 |
16.74 |
21.82 |
13.19 |
8.64 |
4.02 |
8.79 |
22.94 |
22.42 |
10.07 |
10.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
66.20 |
27.94 |
6.21 |
14.42 |
0.00 |
939.45 |
6.83 |
16.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.07 |
2.09 |
1.80 |
1.24 |
0.96 |
0.79 |
0.75 |
0.78 |
0.78 |
0.61 |
0.63 |
| Long-Term Debt to Equity |
|
1.02 |
1.99 |
1.56 |
1.14 |
0.83 |
0.74 |
0.71 |
0.74 |
0.78 |
0.61 |
0.63 |
| Financial Leverage |
|
0.65 |
1.13 |
1.42 |
1.16 |
0.87 |
0.54 |
0.30 |
0.37 |
0.52 |
0.47 |
0.35 |
| Leverage Ratio |
|
2.99 |
3.47 |
3.77 |
3.09 |
2.58 |
2.43 |
2.41 |
2.41 |
2.42 |
2.28 |
2.18 |
| Compound Leverage Factor |
|
2.46 |
6.87 |
0.90 |
1.49 |
1.39 |
1.55 |
2.20 |
2.17 |
1.47 |
1.16 |
1.71 |
| Debt to Total Capital |
|
51.59% |
67.63% |
64.28% |
55.36% |
48.90% |
43.99% |
42.86% |
43.94% |
43.68% |
38.06% |
38.46% |
| Short-Term Debt to Total Capital |
|
2.31% |
3.07% |
8.71% |
4.69% |
6.27% |
2.43% |
2.50% |
2.40% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
49.27% |
64.56% |
55.57% |
50.67% |
42.63% |
41.56% |
40.36% |
41.54% |
43.68% |
38.06% |
38.46% |
| 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 |
|
0.97% |
0.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
47.45% |
31.61% |
35.72% |
44.64% |
51.10% |
56.01% |
57.14% |
56.06% |
56.32% |
61.94% |
61.54% |
| Debt to EBITDA |
|
2.93 |
22.25 |
5.10 |
4.59 |
4.18 |
4.94 |
2.38 |
2.23 |
3.78 |
3.61 |
2.55 |
| Net Debt to EBITDA |
|
1.89 |
15.96 |
3.83 |
3.72 |
3.30 |
2.16 |
0.85 |
1.36 |
2.70 |
2.20 |
1.31 |
| Long-Term Debt to EBITDA |
|
2.80 |
21.24 |
4.41 |
4.20 |
3.64 |
4.66 |
2.24 |
2.10 |
3.78 |
3.61 |
2.55 |
| Debt to NOPAT |
|
8.58 |
-67.26 |
-12.50 |
8.28 |
13.73 |
17.89 |
4.35 |
3.61 |
7.71 |
18.92 |
5.17 |
| Net Debt to NOPAT |
|
5.53 |
-48.25 |
-9.39 |
6.69 |
10.82 |
7.84 |
1.55 |
2.21 |
5.51 |
11.55 |
2.67 |
| Long-Term Debt to NOPAT |
|
8.20 |
-64.20 |
-10.80 |
7.58 |
11.97 |
16.90 |
4.09 |
3.41 |
7.71 |
18.92 |
5.17 |
| Altman Z-Score |
|
1.50 |
0.63 |
1.23 |
1.59 |
1.30 |
1.25 |
2.55 |
2.15 |
2.01 |
1.91 |
2.57 |
| Noncontrolling Interest Sharing Ratio |
|
1.90% |
2.19% |
1.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.29 |
2.03 |
1.95 |
2.42 |
2.42 |
2.26 |
2.04 |
2.26 |
2.44 |
2.38 |
2.34 |
| Quick Ratio |
|
2.16 |
1.89 |
1.87 |
2.33 |
2.31 |
2.20 |
1.97 |
2.16 |
2.26 |
2.13 |
2.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.42 |
-68 |
-13 |
3.81 |
6.32 |
28 |
26 |
-2.11 |
0.29 |
29 |
19 |
| Operating Cash Flow to CapEx |
|
603.05% |
523.91% |
361.12% |
478.32% |
1,063.32% |
3,723.20% |
1,807.84% |
325.62% |
357.47% |
701.94% |
721.31% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.59 |
-25.60 |
-1.91 |
0.57 |
1.01 |
7.98 |
10.92 |
-0.67 |
0.05 |
5.01 |
4.58 |
| Operating Cash Flow to Interest Expense |
|
4.65 |
4.64 |
1.68 |
2.86 |
3.26 |
12.34 |
17.91 |
3.53 |
1.98 |
3.40 |
7.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.87 |
3.75 |
1.21 |
2.26 |
2.95 |
12.01 |
16.92 |
2.45 |
1.43 |
2.92 |
6.14 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.58 |
1.18 |
1.17 |
1.25 |
1.23 |
1.09 |
1.17 |
1.19 |
1.19 |
1.10 |
1.18 |
| Accounts Receivable Turnover |
|
4.62 |
3.79 |
3.98 |
3.76 |
3.47 |
3.45 |
4.22 |
3.96 |
3.59 |
3.51 |
4.14 |
| 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 |
|
64.39 |
55.44 |
53.81 |
46.48 |
42.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
17.80 |
16.12 |
18.52 |
20.44 |
17.69 |
14.96 |
12.33 |
10.57 |
13.14 |
14.67 |
14.44 |
| Days Sales Outstanding (DSO) |
|
79.05 |
96.22 |
91.73 |
97.12 |
105.07 |
105.89 |
86.59 |
92.13 |
101.76 |
103.89 |
88.17 |
| 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) |
|
20.51 |
22.65 |
19.71 |
17.85 |
20.63 |
24.40 |
29.61 |
34.52 |
27.77 |
24.88 |
25.29 |
| Cash Conversion Cycle (CCC) |
|
58.54 |
73.57 |
72.02 |
79.27 |
84.44 |
81.49 |
56.97 |
57.61 |
73.99 |
79.01 |
62.88 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
79 |
145 |
149 |
157 |
157 |
133 |
125 |
148 |
158 |
132 |
125 |
| Invested Capital Turnover |
|
2.87 |
1.93 |
1.83 |
1.80 |
1.69 |
1.72 |
2.16 |
2.10 |
1.90 |
1.70 |
1.90 |
| Increase / (Decrease) in Invested Capital |
|
12 |
66 |
3.90 |
7.96 |
-0.07 |
-24 |
-8.59 |
24 |
9.97 |
-26 |
-7.21 |
| Enterprise Value (EV) |
|
155 |
207 |
250 |
252 |
177 |
177 |
369 |
256 |
275 |
200 |
304 |
| Market Capitalization |
|
122 |
118 |
164 |
173 |
109 |
143 |
342 |
208 |
219 |
164 |
274 |
| Book Value per Share |
|
$1.24 |
$1.59 |
$1.46 |
$1.74 |
$1.89 |
$2.06 |
$2.01 |
$2.09 |
$2.09 |
$1.96 |
$1.98 |
| Tangible Book Value per Share |
|
($0.13) |
($1.79) |
($1.10) |
($0.61) |
($0.26) |
($0.14) |
($0.10) |
($0.19) |
($0.16) |
$0.11 |
$0.04 |
| Total Capital |
|
97 |
180 |
178 |
176 |
175 |
177 |
172 |
179 |
181 |
155 |
154 |
| Total Debt |
|
50 |
122 |
114 |
97 |
86 |
78 |
74 |
79 |
79 |
59 |
59 |
| Total Long-Term Debt |
|
48 |
116 |
99 |
89 |
75 |
74 |
69 |
74 |
79 |
59 |
59 |
| Net Debt |
|
32 |
88 |
86 |
79 |
68 |
34 |
26 |
48 |
57 |
36 |
31 |
| Capital Expenditures (CapEx) |
|
1.38 |
2.36 |
3.17 |
4.00 |
1.92 |
1.18 |
2.32 |
3.42 |
3.43 |
2.83 |
4.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
25 |
25 |
38 |
47 |
51 |
25 |
16 |
38 |
44 |
30 |
25 |
| Debt-free Net Working Capital (DFNWC) |
|
43 |
59 |
66 |
66 |
70 |
68 |
64 |
69 |
67 |
53 |
54 |
| Net Working Capital (NWC) |
|
40 |
54 |
51 |
58 |
59 |
64 |
59 |
64 |
67 |
53 |
54 |
| Net Nonoperating Expense (NNE) |
|
0.90 |
4.56 |
-7.05 |
6.10 |
2.91 |
1.60 |
1.45 |
2.07 |
4.11 |
0.29 |
2.09 |
| Net Nonoperating Obligations (NNO) |
|
32 |
87 |
86 |
79 |
68 |
34 |
26 |
48 |
56 |
36 |
30 |
| Total Depreciation and Amortization (D&A) |
|
7.22 |
8.17 |
14 |
8.53 |
7.32 |
6.60 |
5.69 |
5.71 |
6.50 |
6.11 |
4.76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.82% |
11.53% |
13.99% |
17.10% |
19.34% |
9.84% |
5.78% |
13.28% |
15.09% |
12.03% |
10.32% |
| Debt-free Net Working Capital to Revenue |
|
20.34% |
27.46% |
24.54% |
23.86% |
26.17% |
27.40% |
22.88% |
23.96% |
22.87% |
21.35% |
22.03% |
| Net Working Capital to Revenue |
|
19.27% |
24.90% |
18.79% |
20.87% |
22.03% |
25.67% |
21.33% |
22.46% |
22.87% |
21.35% |
22.03% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.13 |
($0.18) |
($0.05) |
$0.13 |
$0.07 |
$0.06 |
$0.32 |
$0.41 |
$0.13 |
$0.06 |
$0.19 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
37.19M |
36.63M |
43.03M |
44.67M |
46.92M |
47.72M |
48.64M |
48.18M |
48.61M |
48.79M |
48.16M |
| Adjusted Diluted Earnings per Share |
|
$0.13 |
($0.18) |
($0.05) |
$0.12 |
$0.07 |
$0.06 |
$0.30 |
$0.39 |
$0.12 |
$0.06 |
$0.19 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
38.94M |
36.63M |
43.03M |
46.07M |
47.62M |
49.97M |
51.76M |
50.42M |
50.18M |
50.05M |
50.33M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.18) |
($0.05) |
$0.13 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.30M |
42.26M |
43.69M |
45.80M |
47.01M |
48.40M |
48.35M |
48.41M |
48.34M |
48.26M |
47.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.85 |
-1.81 |
6.41 |
12 |
9.35 |
6.49 |
17 |
22 |
10 |
3.13 |
11 |
| Normalized NOPAT Margin |
|
2.80% |
-0.84% |
2.38% |
4.27% |
3.52% |
2.60% |
6.11% |
7.61% |
3.53% |
1.26% |
4.67% |
| Pre Tax Income Margin |
|
3.89% |
-2.46% |
0.78% |
2.22% |
2.69% |
2.36% |
8.32% |
9.32% |
3.01% |
2.11% |
5.94% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.54 |
-1.01 |
1.29 |
1.90 |
2.11 |
2.57 |
10.81 |
9.39 |
2.34 |
1.76 |
4.54 |
| NOPAT to Interest Expense |
|
3.27 |
-0.68 |
-1.34 |
1.76 |
1.00 |
1.22 |
7.25 |
6.90 |
1.66 |
0.54 |
2.81 |
| EBIT Less CapEx to Interest Expense |
|
4.77 |
-1.89 |
0.83 |
1.30 |
1.80 |
2.24 |
9.82 |
8.31 |
1.78 |
1.28 |
3.55 |
| NOPAT Less CapEx to Interest Expense |
|
2.50 |
-1.57 |
-1.81 |
1.16 |
0.69 |
0.89 |
6.26 |
5.82 |
1.10 |
0.05 |
1.82 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
104.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.57% |
37.82% |
141.16% |
330.86% |
98.31% |
| Augmented Payout Ratio |
|
172.99% |
-181.33% |
-135.99% |
53.95% |
102.60% |
187.51% |
133.74% |
99.01% |
197.99% |
527.12% |
197.56% |