| DEI Shares Outstanding |
|
12,276,034.00 |
12,084,230.00 |
12,011,699.00 |
12,725,978.00 |
12,955,847.00 |
11,463,655.00 |
10,484,016.00 |
9,841,764.00 |
7,832,393.00 |
- |
7,410,510.00 |
| DEI Adjusted Shares Outstanding |
|
14,227,709.00 |
14,005,411.00 |
13,921,349.00 |
12,725,978.00 |
12,955,847.00 |
11,463,655.00 |
10,484,016.00 |
9,841,764.00 |
7,832,393.00 |
- |
7,410,510.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.42 |
0.13 |
0.14 |
0.21 |
0.31 |
-0.77 |
1.05 |
2.12 |
2.15 |
- |
2.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.15% |
-5.00% |
5.83% |
7.29% |
-4.62% |
-21.29% |
35.55% |
39.63% |
-7.53% |
5.75% |
14.74% |
| EBITDA Growth |
|
-23.18% |
-40.71% |
-61.15% |
225.50% |
18.46% |
-203.68% |
296.24% |
87.34% |
-19.69% |
-1.21% |
9.04% |
| EBIT Growth |
|
-28.26% |
-49.84% |
-91.02% |
1,428.99% |
23.55% |
-273.07% |
227.06% |
101.31% |
-18.22% |
-5.04% |
10.43% |
| NOPAT Growth |
|
-2.36% |
-69.11% |
-90.39% |
1,819.37% |
46.91% |
-238.69% |
245.65% |
89.19% |
-14.94% |
-17.98% |
26.01% |
| Net Income Growth |
|
-11.73% |
-70.77% |
14.33% |
35.07% |
49.47% |
-318.56% |
223.90% |
90.09% |
-19.43% |
-20.82% |
22.56% |
| EPS Growth |
|
-12.96% |
-70.77% |
21.43% |
29.41% |
40.91% |
-335.48% |
230.14% |
110.53% |
-2.00% |
-14.29% |
27.38% |
| Operating Cash Flow Growth |
|
199.59% |
-6.78% |
-56.42% |
-101.26% |
-7,365.63% |
628.34% |
-96.38% |
2,991.04% |
-55.87% |
-50.57% |
207.37% |
| Free Cash Flow Firm Growth |
|
357.71% |
-27.02% |
-108.29% |
-644.37% |
12.16% |
661.89% |
-78.96% |
299.03% |
-357.82% |
110.75% |
-76.09% |
| Invested Capital Growth |
|
-7.50% |
-11.24% |
1.84% |
18.32% |
17.58% |
-48.38% |
17.98% |
2.23% |
171.55% |
8.23% |
5.93% |
| Revenue Q/Q Growth |
|
-1.01% |
-1.79% |
3.81% |
2.15% |
0.00% |
-4.68% |
13.19% |
1.90% |
0.31% |
2.16% |
0.00% |
| EBITDA Q/Q Growth |
|
-4.60% |
-28.70% |
-59.58% |
193.27% |
6.17% |
-40.54% |
157.13% |
1.65% |
1.15% |
-2.92% |
0.00% |
| EBIT Q/Q Growth |
|
-6.19% |
-36.28% |
-90.36% |
712.79% |
8.04% |
-52.23% |
176.13% |
-1.97% |
5.24% |
-5.76% |
0.00% |
| NOPAT Q/Q Growth |
|
33.22% |
-63.38% |
-89.04% |
738.41% |
7.38% |
-53.97% |
207.09% |
-3.98% |
3.09% |
-14.65% |
0.00% |
| Net Income Q/Q Growth |
|
26.47% |
-64.48% |
30.27% |
14.70% |
0.00% |
-43.70% |
230.30% |
-5.16% |
2.55% |
-15.20% |
0.00% |
| EPS Q/Q Growth |
|
20.51% |
-64.48% |
30.77% |
10.00% |
0.00% |
-35.19% |
280.00% |
-1.96% |
7.69% |
-12.50% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
19.21% |
-32.04% |
-21.54% |
-135.75% |
20.34% |
10.37% |
-85.62% |
68.78% |
-64.43% |
185.00% |
222.37% |
| Free Cash Flow Firm Q/Q Growth |
|
16.77% |
-49.09% |
-123.90% |
0.56% |
50.44% |
13.83% |
-46.57% |
196.80% |
-1,353.46% |
-89.68% |
0.00% |
| Invested Capital Q/Q Growth |
|
-4.26% |
3.97% |
8.20% |
14.02% |
4.59% |
-7.46% |
29.94% |
-44.51% |
17.23% |
108.35% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.93% |
26.65% |
25.91% |
24.61% |
25.43% |
25.83% |
26.06% |
29.13% |
29.14% |
28.66% |
27.53% |
| EBITDA Margin |
|
4.91% |
3.07% |
1.13% |
3.42% |
4.24% |
-5.59% |
8.09% |
10.85% |
9.42% |
8.80% |
8.71% |
| Operating Margin |
|
4.23% |
2.17% |
0.15% |
2.70% |
3.44% |
-7.28% |
6.93% |
10.12% |
9.00% |
8.02% |
7.86% |
| EBIT Margin |
|
4.12% |
2.18% |
0.18% |
2.63% |
3.41% |
-7.50% |
7.03% |
10.13% |
8.96% |
8.05% |
7.75% |
| Profit (Net Income) Margin |
|
3.24% |
1.00% |
1.08% |
1.36% |
2.12% |
-5.90% |
5.39% |
7.34% |
6.39% |
4.79% |
5.11% |
| Tax Burden Percent |
|
84.08% |
53.24% |
-820.41% |
69.47% |
84.16% |
73.56% |
78.98% |
73.35% |
75.83% |
66.01% |
74.00% |
| Interest Burden Percent |
|
93.42% |
85.97% |
-71.01% |
74.09% |
73.99% |
106.90% |
97.09% |
98.72% |
94.07% |
90.11% |
89.21% |
| Effective Tax Rate |
|
15.92% |
46.76% |
0.00% |
30.53% |
15.84% |
0.00% |
21.02% |
26.65% |
24.17% |
33.99% |
26.00% |
| Return on Invested Capital (ROIC) |
|
12.15% |
4.14% |
0.42% |
7.30% |
9.10% |
-15.40% |
30.22% |
52.24% |
23.66% |
12.75% |
28.21% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.66% |
2.54% |
9.43% |
3.41% |
4.35% |
-20.76% |
28.86% |
50.21% |
21.76% |
11.53% |
19.64% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.88% |
1.40% |
7.13% |
3.73% |
4.52% |
-17.06% |
15.37% |
19.88% |
81.66% |
0.00% |
12.90% |
| Return on Equity (ROE) |
|
16.03% |
5.54% |
7.54% |
11.03% |
13.62% |
-32.46% |
45.59% |
72.12% |
105.32% |
0.00% |
41.11% |
| Cash Return on Invested Capital (CROIC) |
|
19.94% |
16.05% |
-1.40% |
-9.48% |
-7.06% |
48.42% |
13.73% |
50.04% |
-68.69% |
4.85% |
22.45% |
| Operating Return on Assets (OROA) |
|
9.08% |
5.08% |
0.48% |
6.82% |
7.34% |
-13.71% |
20.30% |
35.88% |
22.64% |
17.74% |
18.57% |
| Return on Assets (ROA) |
|
7.13% |
2.33% |
2.81% |
3.51% |
4.57% |
-10.78% |
15.57% |
25.98% |
16.15% |
10.55% |
12.26% |
| Return on Common Equity (ROCE) |
|
16.03% |
5.54% |
7.54% |
11.03% |
13.62% |
-32.46% |
45.59% |
72.12% |
105.32% |
0.00% |
41.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.68% |
5.62% |
9.12% |
9.98% |
12.52% |
-39.88% |
42.32% |
65.36% |
65.26% |
39.80% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.60 |
2.04 |
0.20 |
3.76 |
5.53 |
-7.67 |
11 |
21 |
18 |
15 |
19 |
| NOPAT Margin |
|
3.55% |
1.16% |
0.11% |
1.88% |
2.89% |
-5.10% |
5.48% |
7.42% |
6.83% |
5.29% |
5.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.49% |
1.60% |
-9.01% |
3.89% |
4.74% |
5.36% |
1.37% |
2.03% |
1.89% |
1.22% |
8.57% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00% |
0.00% |
26.29% |
| Cost of Revenue to Revenue |
|
72.07% |
73.35% |
74.09% |
75.39% |
74.57% |
74.17% |
73.94% |
70.87% |
70.86% |
71.34% |
72.47% |
| SG&A Expenses to Revenue |
|
22.92% |
22.71% |
21.77% |
20.34% |
21.16% |
25.13% |
20.61% |
18.76% |
19.82% |
20.40% |
19.08% |
| 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 |
|
23.71% |
24.48% |
25.76% |
21.91% |
21.99% |
33.11% |
19.15% |
19.04% |
20.14% |
20.64% |
19.68% |
| Earnings before Interest and Taxes (EBIT) |
|
7.66 |
3.84 |
0.35 |
5.28 |
6.52 |
-11 |
14 |
29 |
24 |
22 |
25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9.13 |
5.41 |
2.10 |
6.84 |
8.11 |
-8.40 |
16 |
31 |
25 |
25 |
28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.10 |
2.46 |
3.95 |
1.53 |
1.15 |
1.07 |
2.87 |
3.80 |
0.00 |
0.00 |
3.20 |
| Price to Tangible Book Value (P/TBV) |
|
3.32 |
4.10 |
8.50 |
4.66 |
2.38 |
4.10 |
7.76 |
13.57 |
0.00 |
0.00 |
6.18 |
| Price to Revenue (P/Rev) |
|
0.36 |
0.44 |
0.47 |
0.21 |
0.19 |
0.16 |
0.37 |
0.43 |
0.86 |
0.63 |
0.46 |
| Price to Earnings (P/E) |
|
11.23 |
43.72 |
43.29 |
15.33 |
9.16 |
0.00 |
6.79 |
5.81 |
13.51 |
13.21 |
9.01 |
| Dividend Yield |
|
63.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
8.91% |
2.29% |
2.31% |
6.52% |
10.91% |
0.00% |
14.72% |
17.20% |
7.40% |
7.57% |
11.10% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.68 |
1.98 |
2.38 |
1.26 |
1.07 |
1.04 |
2.22 |
3.19 |
1.99 |
1.43 |
2.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.47 |
0.52 |
0.60 |
0.35 |
0.37 |
0.24 |
0.43 |
0.46 |
0.84 |
0.62 |
0.53 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.59 |
17.00 |
53.37 |
10.27 |
8.69 |
0.00 |
5.38 |
4.22 |
8.92 |
6.99 |
6.07 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.43 |
23.94 |
325.15 |
13.32 |
10.81 |
0.00 |
6.19 |
4.52 |
9.37 |
7.65 |
6.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.26 |
45.09 |
572.33 |
18.68 |
12.75 |
0.00 |
7.94 |
6.17 |
12.31 |
11.62 |
9.10 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.01 |
7.90 |
22.12 |
0.00 |
0.00 |
1.40 |
96.90 |
4.61 |
17.72 |
27.76 |
8.91 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.08 |
11.63 |
0.00 |
0.00 |
0.00 |
1.47 |
17.49 |
6.44 |
0.00 |
30.56 |
11.43 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.65 |
0.49 |
1.27 |
1.07 |
1.08 |
0.56 |
0.55 |
0.29 |
0.00 |
0.00 |
0.54 |
| Long-Term Debt to Equity |
|
0.65 |
0.46 |
1.24 |
1.01 |
1.07 |
0.53 |
0.54 |
0.27 |
0.00 |
0.00 |
0.54 |
| Financial Leverage |
|
0.45 |
0.55 |
0.76 |
1.09 |
1.04 |
0.82 |
0.53 |
0.40 |
3.75 |
0.00 |
0.66 |
| Leverage Ratio |
|
2.25 |
2.38 |
2.69 |
3.14 |
2.98 |
3.01 |
2.93 |
2.78 |
6.52 |
0.00 |
3.35 |
| Compound Leverage Factor |
|
2.10 |
2.05 |
-1.91 |
2.33 |
2.21 |
3.22 |
2.84 |
2.74 |
6.14 |
0.00 |
2.99 |
| Debt to Total Capital |
|
39.47% |
32.97% |
55.98% |
51.71% |
52.00% |
35.78% |
35.44% |
22.45% |
0.00% |
0.00% |
34.92% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.28% |
1.48% |
2.82% |
0.51% |
1.44% |
0.26% |
1.15% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
39.47% |
30.69% |
54.50% |
48.89% |
51.49% |
34.34% |
35.18% |
21.31% |
0.00% |
0.00% |
34.92% |
| 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 |
|
60.53% |
67.03% |
44.02% |
48.29% |
48.00% |
64.22% |
64.56% |
77.55% |
0.00% |
0.00% |
65.08% |
| Debt to EBITDA |
|
2.30 |
2.84 |
13.33 |
4.26 |
4.33 |
-1.47 |
0.86 |
0.30 |
0.00 |
0.00 |
0.89 |
| Net Debt to EBITDA |
|
2.19 |
2.79 |
11.97 |
4.19 |
4.10 |
-1.39 |
0.85 |
0.29 |
0.00 |
0.00 |
0.78 |
| Long-Term Debt to EBITDA |
|
2.30 |
2.65 |
12.98 |
4.03 |
4.29 |
-1.42 |
0.86 |
0.28 |
0.00 |
0.00 |
0.89 |
| Debt to NOPAT |
|
3.18 |
7.54 |
142.96 |
7.74 |
6.35 |
-1.62 |
1.28 |
0.44 |
0.00 |
0.00 |
1.33 |
| Net Debt to NOPAT |
|
3.03 |
7.40 |
128.41 |
7.61 |
6.02 |
-1.52 |
1.26 |
0.42 |
0.00 |
0.00 |
1.17 |
| Long-Term Debt to NOPAT |
|
3.18 |
7.02 |
139.18 |
7.32 |
6.29 |
-1.55 |
1.27 |
0.42 |
0.00 |
0.00 |
1.33 |
| Altman Z-Score |
|
2.78 |
3.05 |
2.87 |
2.57 |
2.31 |
0.84 |
3.67 |
5.30 |
0.00 |
0.00 |
4.50 |
| 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 |
|
2.42 |
2.24 |
2.51 |
2.54 |
3.30 |
1.53 |
1.74 |
1.46 |
0.00 |
0.00 |
1.85 |
| Quick Ratio |
|
2.23 |
2.10 |
2.34 |
2.39 |
3.11 |
1.37 |
1.66 |
1.35 |
0.00 |
0.00 |
0.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
11 |
7.91 |
-0.66 |
-4.88 |
-4.29 |
24 |
5.07 |
20 |
-52 |
5.61 |
15 |
| Operating Cash Flow to CapEx |
|
447.35% |
1,375.30% |
487.60% |
-4.22% |
-1,301.91% |
5,487.83% |
0.00% |
4,221.34% |
492.19% |
239.89% |
1,189.03% |
| Free Cash Flow to Firm to Interest Expense |
|
21.50 |
14.67 |
-1.11 |
-3.57 |
-2.53 |
30.98 |
13.89 |
54.68 |
-37.29 |
2.53 |
5.54 |
| Operating Cash Flow to Interest Expense |
|
24.76 |
21.59 |
8.59 |
-0.05 |
-2.82 |
32.45 |
2.51 |
76.44 |
8.92 |
2.79 |
7.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
19.23 |
20.02 |
6.83 |
-1.16 |
-3.04 |
31.86 |
19.74 |
74.63 |
7.11 |
1.62 |
6.51 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.20 |
2.33 |
2.61 |
2.59 |
2.15 |
1.83 |
2.89 |
3.54 |
2.53 |
2.20 |
2.40 |
| Accounts Receivable Turnover |
|
3.06 |
3.27 |
3.79 |
3.85 |
3.20 |
2.92 |
4.65 |
5.51 |
3.94 |
3.38 |
41.67 |
| 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 |
|
46.46 |
40.33 |
49.81 |
57.81 |
61.63 |
62.74 |
101.51 |
141.04 |
86.26 |
48.95 |
43.66 |
| Accounts Payable Turnover |
|
8.58 |
8.14 |
9.80 |
11.72 |
12.26 |
9.63 |
12.69 |
11.44 |
0.00 |
0.00 |
7.33 |
| Days Sales Outstanding (DSO) |
|
119.30 |
111.59 |
96.31 |
94.72 |
114.19 |
125.18 |
78.55 |
66.22 |
92.64 |
108.08 |
8.76 |
| 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) |
|
42.55 |
44.83 |
37.23 |
31.14 |
29.77 |
37.90 |
28.77 |
31.92 |
0.00 |
0.00 |
49.78 |
| Cash Conversion Cycle (CCC) |
|
76.74 |
66.77 |
59.08 |
63.58 |
84.42 |
87.27 |
49.78 |
34.30 |
92.64 |
108.08 |
-41.02 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
52 |
46 |
47 |
56 |
66 |
34 |
40 |
41 |
111 |
120 |
68 |
| Invested Capital Turnover |
|
3.42 |
3.58 |
3.99 |
3.89 |
3.15 |
3.02 |
5.52 |
7.04 |
3.47 |
2.41 |
4.85 |
| Increase / (Decrease) in Invested Capital |
|
-4.24 |
-5.87 |
0.85 |
8.65 |
9.82 |
-32 |
6.09 |
0.89 |
70 |
9.13 |
3.79 |
| Enterprise Value (EV) |
|
88 |
92 |
112 |
70 |
70 |
35 |
89 |
130 |
221 |
171 |
169 |
| Market Capitalization |
|
68 |
77 |
87 |
42 |
37 |
24 |
75 |
121 |
227 |
176 |
147 |
| Book Value per Share |
|
$2.62 |
$2.59 |
$1.83 |
$2.14 |
$2.50 |
$1.94 |
$2.48 |
$3.25 |
$0.00 |
$0.00 |
$6.20 |
| Tangible Book Value per Share |
|
$1.66 |
$1.55 |
$0.85 |
$0.70 |
$1.21 |
$0.51 |
$0.92 |
$0.91 |
($2.91) |
($2.92) |
$3.22 |
| Total Capital |
|
53 |
47 |
50 |
56 |
68 |
35 |
40 |
41 |
0.00 |
0.00 |
71 |
| Total Debt |
|
21 |
15 |
28 |
29 |
35 |
12 |
14 |
9.26 |
0.00 |
0.00 |
25 |
| Total Long-Term Debt |
|
21 |
14 |
27 |
28 |
35 |
12 |
14 |
8.78 |
0.00 |
0.00 |
25 |
| Net Debt |
|
20 |
15 |
25 |
29 |
33 |
12 |
14 |
8.92 |
-6.28 |
-4.73 |
22 |
| Capital Expenditures (CapEx) |
|
2.79 |
0.85 |
1.04 |
1.52 |
0.37 |
0.46 |
-6.29 |
0.67 |
2.54 |
2.57 |
1.60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
37 |
30 |
31 |
37 |
48 |
15 |
22 |
19 |
84 |
92 |
43 |
| Debt-free Net Working Capital (DFNWC) |
|
38 |
30 |
34 |
37 |
50 |
16 |
22 |
19 |
91 |
97 |
46 |
| Net Working Capital (NWC) |
|
38 |
29 |
33 |
36 |
49 |
15 |
22 |
19 |
91 |
97 |
46 |
| Net Nonoperating Expense (NNE) |
|
0.59 |
0.28 |
-1.81 |
1.05 |
1.47 |
1.20 |
0.18 |
0.23 |
1.14 |
1.41 |
2.24 |
| Net Nonoperating Obligations (NNO) |
|
20 |
15 |
25 |
29 |
33 |
12 |
14 |
8.92 |
111 |
120 |
22 |
| Total Depreciation and Amortization (D&A) |
|
1.47 |
1.57 |
1.76 |
1.57 |
1.59 |
2.88 |
2.16 |
2.04 |
1.21 |
2.10 |
3.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
19.88% |
17.08% |
16.78% |
18.33% |
24.98% |
9.95% |
10.78% |
6.58% |
31.99% |
33.16% |
13.49% |
| Debt-free Net Working Capital to Revenue |
|
20.41% |
17.24% |
18.31% |
18.57% |
25.95% |
10.43% |
10.90% |
6.70% |
34.38% |
34.86% |
14.40% |
| Net Working Capital to Revenue |
|
20.41% |
16.64% |
17.91% |
17.78% |
25.77% |
10.10% |
10.85% |
6.53% |
34.38% |
34.86% |
14.40% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.41 |
$0.12 |
$0.17 |
$0.22 |
$0.31 |
($0.73) |
$1.00 |
$2.08 |
$2.03 |
$1.72 |
$2.19 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.46M |
13.84M |
12.24M |
12.87M |
13.12M |
11.49M |
10.10M |
9.06M |
7.94M |
7.59M |
7.02M |
| Adjusted Diluted Earnings per Share |
|
$0.41 |
$0.12 |
$0.17 |
$0.22 |
$0.31 |
($0.73) |
$0.95 |
$2.00 |
$1.96 |
$1.68 |
$2.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.46M |
13.84M |
12.24M |
12.87M |
13.12M |
11.49M |
10.10M |
9.06M |
7.94M |
7.59M |
7.02M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.17 |
$0.22 |
$0.31 |
($0.73) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.46M |
13.84M |
12.24M |
12.87M |
13.12M |
11.49M |
10.10M |
9.06M |
7.94M |
7.59M |
7.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.60 |
2.04 |
2.63 |
3.76 |
5.53 |
-6.10 |
11 |
21 |
18 |
15 |
19 |
| Normalized NOPAT Margin |
|
3.55% |
1.16% |
1.41% |
1.88% |
2.89% |
-4.06% |
5.50% |
7.42% |
6.83% |
5.42% |
5.81% |
| Pre Tax Income Margin |
|
3.85% |
1.87% |
-0.13% |
1.95% |
2.52% |
-8.02% |
6.82% |
10.00% |
8.43% |
7.25% |
6.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
15.19 |
7.13 |
0.58 |
3.86 |
3.84 |
-14.50 |
39.26 |
77.97 |
16.86 |
10.12 |
9.27 |
| NOPAT to Interest Expense |
|
13.10 |
3.78 |
0.33 |
2.75 |
3.26 |
-9.85 |
30.59 |
57.09 |
12.84 |
6.65 |
6.96 |
| EBIT Less CapEx to Interest Expense |
|
9.66 |
5.56 |
-1.18 |
2.75 |
3.63 |
-15.09 |
56.50 |
76.16 |
15.05 |
8.95 |
8.67 |
| NOPAT Less CapEx to Interest Expense |
|
7.56 |
2.21 |
-1.43 |
1.64 |
3.04 |
-10.44 |
47.82 |
55.28 |
11.03 |
5.49 |
6.36 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
208.30% |
0.00% |
606.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
255.44% |
242.15% |
624.83% |
0.00% |
0.00% |
-25.14% |
82.29% |
84.06% |
153.13% |
58.53% |
45.05% |