| DEI Shares Outstanding |
|
19,967,195.00 |
18,037,396.00 |
17,395,543.00 |
16,194,252.00 |
15,064,783.00 |
14,587,078.00 |
14,361,889.00 |
12,227,788.00 |
12,477,325.00 |
- |
22,167,889.00 |
| DEI Adjusted Shares Outstanding |
|
19,967,195.00 |
18,037,396.00 |
17,395,543.00 |
16,194,252.00 |
15,064,783.00 |
14,587,078.00 |
14,361,889.00 |
12,227,788.00 |
12,477,325.00 |
- |
22,167,889.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
3.07 |
11.56 |
9.99 |
12.91 |
4.87 |
-9.62 |
13.03 |
-0.09 |
-12.39 |
- |
-3.98 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.02% |
3.45% |
4.76% |
3.63% |
-3.48% |
-18.61% |
25.80% |
-10.80% |
-6.20% |
0.00% |
-12.80% |
| EBITDA Growth |
|
8.70% |
39.52% |
7.75% |
-21.53% |
-5.03% |
-178.01% |
350.22% |
-85.05% |
-173.32% |
0.00% |
-193.16% |
| EBIT Growth |
|
12.54% |
63.64% |
9.57% |
-31.07% |
-13.45% |
-307.47% |
237.88% |
-100.56% |
-5,376.99% |
0.00% |
-317.58% |
| NOPAT Growth |
|
2.33% |
75.90% |
-17.30% |
22.05% |
-22.87% |
-275.18% |
243.44% |
-100.53% |
-5,376.99% |
0.00% |
-317.58% |
| Net Income Growth |
|
1.75% |
260.34% |
-16.65% |
20.22% |
-64.93% |
-291.49% |
233.35% |
-100.61% |
-13,480.05% |
0.00% |
-52.65% |
| EPS Growth |
|
8.11% |
92.86% |
-13.52% |
28.69% |
-22.13% |
-304.91% |
231.28% |
-100.71% |
-13,611.11% |
0.00% |
11.48% |
| Operating Cash Flow Growth |
|
13.16% |
9.11% |
7.57% |
-34.74% |
27.15% |
-120.08% |
473.14% |
-106.17% |
1,229.23% |
0.00% |
106.90% |
| Free Cash Flow Firm Growth |
|
66.08% |
9.92% |
-37.90% |
-27.11% |
-8.61% |
-239.49% |
203.37% |
-204.90% |
600.36% |
0.00% |
108.49% |
| Invested Capital Growth |
|
-17.50% |
-10.49% |
0.59% |
15.86% |
7.80% |
-18.53% |
43.91% |
20.94% |
0.00% |
0.00% |
-20.27% |
| Revenue Q/Q Growth |
|
1.13% |
1.26% |
2.70% |
-1.99% |
-0.93% |
-2.57% |
1.86% |
-2.94% |
-0.07% |
0.00% |
-6.16% |
| EBITDA Q/Q Growth |
|
7.05% |
9.90% |
2.73% |
-18.33% |
11.26% |
-15.64% |
14.36% |
-71.45% |
6.49% |
0.00% |
-205.86% |
| EBIT Q/Q Growth |
|
10.68% |
15.08% |
2.02% |
-25.55% |
19.75% |
-8.20% |
18.84% |
-101.26% |
3.50% |
0.00% |
-499.90% |
| NOPAT Q/Q Growth |
|
0.70% |
19.41% |
-34.28% |
29.33% |
19.60% |
-8.20% |
19.20% |
-101.08% |
3.50% |
0.00% |
-499.90% |
| Net Income Q/Q Growth |
|
0.77% |
143.62% |
-26.04% |
24.26% |
-56.66% |
-13.30% |
20.03% |
-101.29% |
-102.72% |
0.00% |
-70.73% |
| EPS Q/Q Growth |
|
3.32% |
21.62% |
-33.48% |
27.06% |
20.00% |
-11.38% |
20.36% |
-101.42% |
-110.22% |
0.00% |
-53.64% |
| Operating Cash Flow Q/Q Growth |
|
2.66% |
-10.69% |
5.25% |
-16.68% |
13.31% |
-234.25% |
61.62% |
-116.82% |
373.87% |
0.00% |
-85.00% |
| Free Cash Flow Firm Q/Q Growth |
|
18.97% |
-15.50% |
-34.72% |
3.42% |
469.59% |
-189.96% |
153.38% |
-6,082.60% |
734.77% |
-100.00% |
-60.84% |
| Invested Capital Q/Q Growth |
|
-17.84% |
-8.17% |
-8.12% |
-0.76% |
-9.41% |
1.87% |
-2.72% |
-5.74% |
-100.00% |
-26.62% |
-28.86% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.22% |
37.62% |
38.03% |
35.27% |
35.03% |
21.89% |
41.49% |
30.09% |
27.79% |
27.79% |
29.91% |
| EBITDA Margin |
|
8.85% |
11.94% |
12.28% |
9.30% |
9.15% |
-8.77% |
17.44% |
2.92% |
-2.28% |
-2.76% |
-2.00% |
| Operating Margin |
|
5.22% |
8.26% |
8.64% |
5.74% |
5.15% |
-13.13% |
14.39% |
-0.09% |
-5.23% |
-5.23% |
-4.73% |
| EBIT Margin |
|
5.22% |
8.26% |
8.64% |
5.74% |
5.15% |
-13.13% |
14.39% |
-0.09% |
-5.23% |
-5.23% |
-4.73% |
| Profit (Net Income) Margin |
|
3.35% |
11.68% |
9.29% |
10.78% |
3.92% |
-9.22% |
9.77% |
-0.07% |
-9.64% |
-9.64% |
-7.30% |
| Tax Burden Percent |
|
64.76% |
141.88% |
107.84% |
192.57% |
82.90% |
66.29% |
72.82% |
7.71% |
135.80% |
135.80% |
97.76% |
| Interest Burden Percent |
|
99.23% |
99.73% |
99.81% |
97.48% |
91.76% |
105.92% |
93.25% |
964.84% |
135.80% |
135.80% |
157.81% |
| Effective Tax Rate |
|
35.24% |
30.39% |
47.46% |
6.97% |
17.10% |
0.00% |
27.18% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
17.57% |
36.08% |
31.49% |
35.51% |
24.56% |
-45.70% |
59.86% |
-0.25% |
0.00% |
-16.91% |
-12.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.77% |
-10.47% |
-9.79% |
-67.44% |
11.52% |
-46.00% |
52.15% |
-0.27% |
0.00% |
-40.51% |
-25.93% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-7.21% |
4.66% |
4.35% |
17.52% |
2.12% |
-39.74% |
57.54% |
-0.35% |
0.00% |
277.03% |
168.25% |
| Return on Equity (ROE) |
|
10.37% |
40.73% |
35.84% |
53.03% |
26.67% |
-85.44% |
117.40% |
-0.59% |
0.00% |
260.12% |
155.40% |
| Cash Return on Invested Capital (CROIC) |
|
36.75% |
47.15% |
30.91% |
20.81% |
17.05% |
-25.27% |
23.86% |
-19.20% |
0.00% |
0.00% |
9.71% |
| Operating Return on Assets (OROA) |
|
9.70% |
16.30% |
17.45% |
13.35% |
10.10% |
-17.22% |
25.32% |
-0.15% |
0.00% |
-11.21% |
-8.07% |
| Return on Assets (ROA) |
|
6.24% |
23.07% |
18.79% |
25.07% |
7.68% |
-12.09% |
17.19% |
-0.11% |
0.00% |
-20.67% |
-12.45% |
| Return on Common Equity (ROCE) |
|
10.37% |
40.73% |
35.84% |
53.03% |
26.67% |
-85.44% |
117.40% |
-0.59% |
0.00% |
260.12% |
155.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.97% |
42.03% |
36.70% |
66.46% |
31.17% |
-150.32% |
83.01% |
-0.72% |
0.00% |
260.12% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
58 |
103 |
85 |
104 |
80 |
-140 |
201 |
-1.07 |
-59 |
-59 |
-40 |
| NOPAT Margin |
|
3.38% |
5.75% |
4.54% |
5.34% |
4.27% |
-9.19% |
10.48% |
-0.06% |
-3.66% |
-3.66% |
-3.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.20% |
46.55% |
41.28% |
102.95% |
13.04% |
0.30% |
7.71% |
0.03% |
0.00% |
23.60% |
13.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-0.22% |
- |
-16.65% |
-14.20% |
| Cost of Revenue to Revenue |
|
63.78% |
62.38% |
61.97% |
64.73% |
64.97% |
78.11% |
58.51% |
69.91% |
72.21% |
72.21% |
70.09% |
| SG&A Expenses to Revenue |
|
27.23% |
25.44% |
25.48% |
25.71% |
25.56% |
28.13% |
23.97% |
26.98% |
27.92% |
27.92% |
31.74% |
| 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 |
|
31.00% |
29.36% |
29.40% |
29.53% |
29.88% |
35.02% |
27.10% |
30.18% |
33.02% |
33.02% |
34.64% |
| Earnings before Interest and Taxes (EBIT) |
|
90 |
147 |
162 |
111 |
96 |
-200 |
276 |
-1.53 |
-84 |
-84 |
-57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
153 |
213 |
230 |
180 |
171 |
-134 |
334 |
50 |
-37 |
-44 |
-24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.30 |
3.25 |
5.12 |
4.62 |
3.82 |
11.48 |
4.49 |
3.36 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
2.30 |
3.25 |
5.12 |
4.62 |
5.55 |
51.31 |
6.58 |
6.09 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.70 |
0.90 |
1.30 |
0.75 |
0.48 |
0.70 |
0.53 |
0.31 |
0.17 |
0.17 |
0.07 |
| Price to Earnings (P/E) |
|
19.81 |
7.74 |
13.94 |
6.94 |
12.26 |
0.00 |
5.41 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
1.20% |
0.89% |
1.15% |
2.23% |
3.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
5.05% |
12.93% |
7.17% |
14.40% |
8.15% |
0.00% |
18.50% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.29 |
5.16 |
8.09 |
4.57 |
2.97 |
4.56 |
2.99 |
1.78 |
0.00 |
1.94 |
1.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.57 |
0.78 |
1.17 |
0.74 |
0.54 |
0.82 |
0.62 |
0.50 |
0.00 |
0.42 |
0.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.46 |
6.50 |
9.52 |
7.94 |
5.85 |
0.00 |
3.54 |
17.09 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.96 |
9.40 |
13.53 |
12.85 |
10.39 |
0.00 |
4.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.92 |
13.51 |
25.75 |
13.82 |
12.53 |
0.00 |
5.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.40 |
6.95 |
10.19 |
10.23 |
5.63 |
0.00 |
8.87 |
0.00 |
0.00 |
0.00 |
51.75 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.09 |
10.33 |
26.24 |
23.57 |
18.05 |
0.00 |
14.77 |
0.00 |
0.00 |
0.00 |
13.87 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.03 |
0.05 |
0.16 |
0.73 |
2.63 |
1.00 |
2.12 |
0.00 |
-6.93 |
-6.21 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.81 |
0.22 |
0.31 |
0.00 |
-2.79 |
-3.79 |
| Financial Leverage |
|
-0.41 |
-0.44 |
-0.44 |
-0.26 |
0.18 |
0.86 |
1.10 |
1.28 |
0.00 |
-6.84 |
-6.49 |
| Leverage Ratio |
|
1.66 |
1.77 |
1.91 |
2.12 |
3.47 |
7.07 |
6.83 |
5.27 |
0.00 |
-12.58 |
-12.48 |
| Compound Leverage Factor |
|
1.65 |
1.76 |
1.90 |
2.06 |
3.19 |
7.48 |
6.37 |
50.86 |
0.00 |
-17.09 |
-19.70 |
| Debt to Total Capital |
|
0.00% |
3.01% |
4.33% |
13.45% |
42.07% |
72.41% |
49.95% |
68.00% |
0.00% |
116.87% |
119.21% |
| Short-Term Debt to Total Capital |
|
0.00% |
3.01% |
4.33% |
13.45% |
42.07% |
50.16% |
38.92% |
57.95% |
0.00% |
69.75% |
46.48% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.26% |
11.03% |
10.05% |
0.00% |
47.12% |
72.74% |
| 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% |
96.99% |
95.67% |
86.55% |
57.93% |
27.59% |
50.05% |
32.00% |
0.00% |
-16.87% |
-19.21% |
| Debt to EBITDA |
|
0.00 |
0.07 |
0.09 |
0.27 |
1.00 |
-1.84 |
0.67 |
6.74 |
0.00 |
-9.32 |
-13.93 |
| Net Debt to EBITDA |
|
0.00 |
-1.07 |
-1.04 |
-0.11 |
0.60 |
-1.36 |
0.51 |
6.41 |
0.00 |
-9.19 |
-13.70 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.56 |
0.15 |
1.00 |
0.00 |
-3.76 |
-8.50 |
| Debt to NOPAT |
|
0.00 |
0.15 |
0.25 |
0.47 |
2.14 |
-1.75 |
1.12 |
-314.42 |
0.00 |
-7.02 |
-8.40 |
| Net Debt to NOPAT |
|
0.00 |
-2.22 |
-2.81 |
-0.20 |
1.28 |
-1.30 |
0.85 |
-298.84 |
0.00 |
-6.93 |
-8.26 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.54 |
0.25 |
-46.45 |
0.00 |
-2.83 |
-5.12 |
| Altman Z-Score |
|
5.13 |
5.63 |
6.39 |
5.80 |
2.40 |
1.14 |
3.56 |
2.04 |
0.00 |
1.53 |
1.03 |
| 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 |
|
2.11 |
1.86 |
1.82 |
1.31 |
0.76 |
0.76 |
0.98 |
0.87 |
0.00 |
0.90 |
1.03 |
| Quick Ratio |
|
0.92 |
0.83 |
0.79 |
0.31 |
0.17 |
0.14 |
0.13 |
0.10 |
0.00 |
0.09 |
0.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
122 |
134 |
83 |
61 |
55 |
-77 |
80 |
-84 |
420 |
0.00 |
30 |
| Operating Cash Flow to CapEx |
|
433.38% |
574.59% |
365.49% |
196.75% |
309.38% |
-116.78% |
454.76% |
-18.03% |
336.73% |
-742.86% |
46.71% |
| Free Cash Flow to Firm to Interest Expense |
|
71.02 |
68.67 |
37.48 |
17.18 |
6.77 |
-6.50 |
4.29 |
-6.30 |
13.96 |
0.00 |
0.91 |
| Operating Cash Flow to Interest Expense |
|
106.32 |
102.04 |
96.48 |
39.59 |
21.71 |
-3.00 |
7.15 |
-0.62 |
3.08 |
-3.91 |
0.25 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
81.78 |
84.28 |
70.08 |
19.47 |
14.69 |
-5.57 |
5.58 |
-4.04 |
2.17 |
-4.43 |
-0.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.86 |
1.97 |
2.02 |
2.32 |
1.96 |
1.31 |
1.76 |
1.69 |
0.00 |
2.14 |
1.71 |
| Accounts Receivable Turnover |
|
59.26 |
61.85 |
65.05 |
63.32 |
55.07 |
42.09 |
62.39 |
47.83 |
0.00 |
37.53 |
35.21 |
| Inventory Turnover |
|
3.89 |
4.01 |
3.79 |
4.00 |
3.85 |
3.33 |
2.74 |
2.72 |
0.00 |
2.90 |
2.34 |
| Fixed Asset Turnover |
|
5.74 |
6.43 |
7.15 |
7.47 |
7.52 |
7.27 |
11.37 |
11.21 |
0.00 |
16.44 |
13.50 |
| Accounts Payable Turnover |
|
7.10 |
6.69 |
5.97 |
6.19 |
5.96 |
4.09 |
3.28 |
4.04 |
0.00 |
5.71 |
4.24 |
| Days Sales Outstanding (DSO) |
|
6.16 |
5.90 |
5.61 |
5.76 |
6.63 |
8.67 |
5.85 |
7.63 |
0.00 |
9.73 |
10.37 |
| Days Inventory Outstanding (DIO) |
|
93.93 |
90.97 |
96.18 |
91.35 |
94.70 |
109.76 |
133.05 |
133.95 |
0.00 |
126.04 |
156.10 |
| Days Payable Outstanding (DPO) |
|
51.38 |
54.53 |
61.18 |
58.93 |
61.25 |
89.27 |
111.24 |
90.34 |
0.00 |
63.91 |
86.00 |
| Cash Conversion Cycle (CCC) |
|
48.71 |
42.35 |
40.61 |
38.18 |
40.07 |
29.17 |
27.66 |
51.24 |
0.00 |
71.86 |
80.47 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
300 |
269 |
270 |
313 |
338 |
275 |
396 |
479 |
0.00 |
347 |
277 |
| Invested Capital Turnover |
|
5.20 |
6.28 |
6.94 |
6.64 |
5.75 |
4.97 |
5.71 |
3.91 |
0.00 |
4.62 |
3.88 |
| Increase / (Decrease) in Invested Capital |
|
-64 |
-32 |
1.58 |
43 |
24 |
-63 |
121 |
83 |
-479 |
0.00 |
-70 |
| Enterprise Value (EV) |
|
987 |
1,386 |
2,185 |
1,431 |
1,001 |
1,253 |
1,182 |
853 |
0.00 |
673 |
420 |
| Market Capitalization |
|
1,215 |
1,613 |
2,424 |
1,451 |
899 |
1,072 |
1,012 |
533 |
267 |
267 |
89 |
| Book Value per Share |
|
$26.43 |
$27.51 |
$27.23 |
$19.42 |
$15.61 |
$6.40 |
$15.70 |
$12.96 |
$0.00 |
($4.76) |
($2.44) |
| Tangible Book Value per Share |
|
$26.43 |
$27.51 |
$27.23 |
$19.42 |
$10.75 |
$1.43 |
$10.71 |
$7.16 |
$0.00 |
($5.80) |
($3.03) |
| Total Capital |
|
528 |
512 |
495 |
363 |
406 |
339 |
450 |
495 |
0.00 |
352 |
282 |
| Total Debt |
|
0.00 |
15 |
21 |
49 |
171 |
245 |
225 |
337 |
0.00 |
412 |
336 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
75 |
50 |
50 |
0.00 |
166 |
205 |
| Net Debt |
|
-228 |
-228 |
-238 |
-20 |
102 |
182 |
170 |
320 |
0.00 |
406 |
331 |
| Capital Expenditures (CapEx) |
|
42 |
35 |
59 |
71 |
58 |
31 |
29 |
46 |
28 |
16 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
79 |
54 |
58 |
84 |
-43 |
-65 |
110 |
184 |
0.00 |
190 |
136 |
| Debt-free Net Working Capital (DFNWC) |
|
306 |
297 |
317 |
153 |
26 |
-1.64 |
165 |
201 |
0.00 |
196 |
141 |
| Net Working Capital (NWC) |
|
306 |
282 |
296 |
104 |
-145 |
-171 |
-10 |
-86 |
0.00 |
-50 |
10 |
| Net Nonoperating Expense (NNE) |
|
0.45 |
-106 |
-89 |
-105 |
6.58 |
0.42 |
14 |
0.07 |
96 |
96 |
48 |
| Net Nonoperating Obligations (NNO) |
|
-228 |
-228 |
-203 |
-1.34 |
102 |
182 |
170 |
320 |
0.00 |
406 |
331 |
| Total Depreciation and Amortization (D&A) |
|
63 |
66 |
68 |
69 |
75 |
66 |
58 |
51 |
47 |
40 |
33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.56% |
3.04% |
3.10% |
4.32% |
-2.29% |
-4.28% |
5.76% |
10.76% |
0.00% |
11.87% |
11.23% |
| Debt-free Net Working Capital to Revenue |
|
17.75% |
16.66% |
16.97% |
7.89% |
1.37% |
-0.11% |
8.62% |
11.74% |
0.00% |
12.20% |
11.68% |
| Net Working Capital to Revenue |
|
17.75% |
15.79% |
15.83% |
5.37% |
-7.76% |
-11.26% |
-0.54% |
-5.06% |
0.00% |
-3.13% |
0.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$4.82 |
$6.10 |
$4.71 |
($9.59) |
$12.82 |
($0.09) |
$0.00 |
($12.34) |
($4.01) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.44M |
18.58M |
17.57M |
16.54M |
15.55M |
14.63M |
14.60M |
13.04M |
0.00 |
12.52M |
22.03M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$4.67 |
$6.01 |
$4.68 |
($9.59) |
$12.59 |
($0.09) |
$0.00 |
($12.34) |
($4.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.70M |
18.96M |
18.15M |
16.81M |
15.65M |
14.63M |
14.87M |
13.04M |
0.00 |
12.52M |
22.03M |
| 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 |
|
19.13M |
17.59M |
17.22M |
15.74M |
14.51M |
14.61M |
13.55M |
12.40M |
0.00 |
22.04M |
22.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
60 |
106 |
88 |
108 |
85 |
-113 |
202 |
1.21 |
-34 |
-34 |
-39 |
| Normalized NOPAT Margin |
|
3.47% |
5.92% |
4.68% |
5.59% |
4.54% |
-7.42% |
10.54% |
0.07% |
-2.15% |
-2.15% |
-3.20% |
| Pre Tax Income Margin |
|
5.18% |
8.23% |
8.62% |
5.60% |
4.73% |
-13.91% |
13.42% |
-0.86% |
-7.10% |
-7.10% |
-7.47% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
52.43 |
75.48 |
72.69 |
31.50 |
11.76 |
-16.79 |
14.79 |
-0.11 |
-2.79 |
-2.79 |
-1.73 |
| NOPAT to Interest Expense |
|
33.96 |
52.54 |
38.19 |
29.31 |
9.75 |
-11.75 |
10.77 |
-0.08 |
-1.95 |
-1.95 |
-1.21 |
| EBIT Less CapEx to Interest Expense |
|
27.90 |
57.72 |
46.29 |
11.38 |
4.74 |
-19.36 |
13.22 |
-3.54 |
-3.70 |
-3.31 |
-2.25 |
| NOPAT Less CapEx to Interest Expense |
|
9.42 |
34.78 |
11.79 |
9.18 |
2.73 |
-14.32 |
9.20 |
-3.50 |
-2.87 |
-2.48 |
-1.73 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
21.11% |
7.09% |
16.16% |
15.81% |
47.65% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.09% |
0.00% |
| Augmented Payout Ratio |
|
229.96% |
82.75% |
84.38% |
137.13% |
226.90% |
-11.04% |
44.86% |
-8,314.24% |
-4.61% |
-1.53% |
-0.93% |