| DEI Shares Outstanding |
|
21,001,425.00 |
20,538,372.00 |
19,983,343.00 |
19,456,066.00 |
18,854,381.00 |
19,077,377.00 |
19,481,429.00 |
- |
- |
- |
20,598,169.00 |
| DEI Adjusted Shares Outstanding |
|
21,001,425.00 |
20,538,372.00 |
19,983,343.00 |
19,456,066.00 |
18,854,381.00 |
19,077,377.00 |
19,481,429.00 |
- |
- |
- |
20,598,169.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
3.82 |
0.68 |
-0.77 |
-0.08 |
-0.57 |
-2.32 |
-1.14 |
- |
- |
- |
0.77 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.32% |
-5.31% |
-4.67% |
-0.99% |
-5.42% |
-7.55% |
-4.07% |
-5.36% |
3.34% |
-0.99% |
1.49% |
| EBITDA Growth |
|
-10.38% |
-11.41% |
-37.00% |
-69.08% |
-183.86% |
-130.06% |
-28.39% |
123.11% |
546.93% |
-10.48% |
4.45% |
| EBIT Growth |
|
-5.40% |
-13.64% |
-52.24% |
-135.27% |
-294.30% |
-48.98% |
-23.13% |
101.46% |
5,140.99% |
-11.06% |
9.23% |
| NOPAT Growth |
|
258.39% |
-82.40% |
-205.16% |
84.33% |
-398.24% |
-43.37% |
-22.29% |
126.89% |
185.51% |
-4.89% |
3.04% |
| Net Income Growth |
|
286.82% |
-82.58% |
-209.49% |
90.34% |
-627.86% |
-310.82% |
49.85% |
198.54% |
-28.32% |
-4.47% |
6.12% |
| EPS Growth |
|
289.58% |
-81.82% |
-211.76% |
89.47% |
-600.00% |
-314.29% |
50.86% |
195.61% |
-29.36% |
-5.19% |
2.74% |
| Operating Cash Flow Growth |
|
0.67% |
-10.24% |
-58.68% |
-33.52% |
13.36% |
123.75% |
-69.54% |
-18.98% |
305.58% |
10.46% |
0.09% |
| Free Cash Flow Firm Growth |
|
-4.82% |
2.53% |
-87.25% |
-257.85% |
154.91% |
947.87% |
-133.13% |
-31.32% |
215.99% |
14.94% |
-6.14% |
| Invested Capital Growth |
|
27.47% |
-7.71% |
-8.96% |
2.11% |
-7.70% |
-29.48% |
-6.38% |
17.95% |
-2.09% |
-4.69% |
-3.58% |
| Revenue Q/Q Growth |
|
-2.03% |
-1.73% |
-0.24% |
-0.30% |
-2.26% |
-1.38% |
-2.02% |
-0.95% |
0.51% |
-0.05% |
-0.02% |
| EBITDA Q/Q Growth |
|
3.89% |
-5.32% |
-7.80% |
-36.11% |
-195.27% |
-905.33% |
18.04% |
122.04% |
3.64% |
3.27% |
-2.54% |
| EBIT Q/Q Growth |
|
9.10% |
-7.42% |
-12.15% |
-5,209.72% |
-332.42% |
-121.56% |
11.51% |
101.73% |
5.53% |
2.83% |
-2.58% |
| NOPAT Q/Q Growth |
|
327.55% |
-82.58% |
-270.27% |
57.92% |
-362.25% |
-116.74% |
11.60% |
131.68% |
-56.98% |
2.20% |
-4.70% |
| Net Income Q/Q Growth |
|
335.53% |
-82.46% |
-268.11% |
93.58% |
-909.85% |
-520.61% |
57.44% |
214.79% |
-57.11% |
1.90% |
-4.30% |
| EPS Q/Q Growth |
|
325.00% |
-81.82% |
-272.73% |
92.98% |
-833.33% |
-510.53% |
58.24% |
212.37% |
-57.46% |
0.00% |
-5.06% |
| Operating Cash Flow Q/Q Growth |
|
-2.32% |
-0.53% |
-30.07% |
-22.43% |
27.00% |
19.47% |
-45.93% |
477.99% |
24.69% |
-10.47% |
12.07% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.34% |
36.70% |
-73.72% |
-142.23% |
2,579.78% |
533.88% |
-151.22% |
-81.43% |
41.44% |
-13.81% |
16.05% |
| Invested Capital Q/Q Growth |
|
41.02% |
-4.09% |
-9.94% |
1.82% |
-4.85% |
-27.79% |
-8.09% |
15.93% |
-4.65% |
-2.22% |
-4.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
82.15% |
82.93% |
83.40% |
80.88% |
79.67% |
79.12% |
77.16% |
78.99% |
80.71% |
79.35% |
78.68% |
| EBITDA Margin |
|
21.23% |
19.86% |
13.12% |
4.10% |
-3.63% |
-9.04% |
-12.10% |
2.96% |
18.50% |
16.73% |
17.22% |
| Operating Margin |
|
13.24% |
12.34% |
6.25% |
-1.87% |
-9.86% |
-15.30% |
-19.50% |
0.18% |
15.27% |
13.78% |
14.11% |
| EBIT Margin |
|
13.86% |
12.64% |
6.33% |
-2.26% |
-9.40% |
-15.16% |
-19.45% |
0.30% |
15.27% |
13.71% |
14.76% |
| Profit (Net Income) Margin |
|
42.32% |
7.79% |
-8.94% |
-0.87% |
-6.72% |
-29.85% |
-15.60% |
16.25% |
11.27% |
10.87% |
11.37% |
| Tax Burden Percent |
|
305.14% |
60.86% |
-132.42% |
67.69% |
80.20% |
203.15% |
81.15% |
2,192.18% |
70.17% |
74.71% |
74.06% |
| Interest Burden Percent |
|
100.06% |
101.21% |
106.63% |
57.15% |
89.05% |
96.94% |
98.84% |
246.17% |
105.18% |
106.11% |
103.98% |
| Effective Tax Rate |
|
-205.14% |
39.15% |
232.42% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,092.18% |
29.83% |
25.29% |
25.94% |
| Return on Invested Capital (ROIC) |
|
39.33% |
6.43% |
-7.37% |
-1.20% |
-6.15% |
-10.77% |
-16.44% |
4.20% |
11.18% |
11.01% |
11.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
36.00% |
6.00% |
-6.38% |
-1.96% |
-6.51% |
25.60% |
-12.43% |
-30.44% |
8.94% |
8.40% |
7.12% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-12.97% |
-2.13% |
2.37% |
0.68% |
2.04% |
-8.86% |
4.59% |
8.48% |
-1.83% |
-1.61% |
-1.29% |
| Return on Equity (ROE) |
|
26.37% |
4.29% |
-5.00% |
-0.52% |
-4.10% |
-19.62% |
-11.85% |
12.68% |
9.36% |
9.40% |
10.55% |
| Cash Return on Invested Capital (CROIC) |
|
15.18% |
14.44% |
2.01% |
-3.29% |
1.86% |
23.81% |
-9.85% |
-12.27% |
13.29% |
15.81% |
15.48% |
| Operating Return on Assets (OROA) |
|
7.26% |
5.86% |
2.95% |
-1.13% |
-4.66% |
-7.52% |
-10.53% |
0.16% |
8.99% |
8.49% |
9.75% |
| Return on Assets (ROA) |
|
22.16% |
3.61% |
-4.16% |
-0.44% |
-3.32% |
-14.81% |
-8.44% |
8.87% |
6.64% |
6.73% |
7.51% |
| Return on Common Equity (ROCE) |
|
26.37% |
4.29% |
-5.00% |
-0.52% |
-4.10% |
-19.62% |
-11.85% |
12.68% |
9.36% |
9.40% |
10.55% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.77% |
9.57% |
9.67% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
77 |
13 |
-14 |
-2.22 |
-11 |
-16 |
-19 |
5.22 |
15 |
14 |
15 |
| NOPAT Margin |
|
40.39% |
7.51% |
-8.28% |
-1.31% |
-6.90% |
-10.71% |
-13.65% |
3.88% |
10.71% |
10.29% |
10.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.34% |
0.43% |
-0.99% |
0.76% |
0.37% |
-36.36% |
-4.02% |
34.63% |
2.25% |
2.61% |
4.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
23.24% |
4.19% |
-4.88% |
-0.81% |
-4.42% |
-7.91% |
-11.17% |
3.05% |
9.10% |
9.16% |
9.97% |
| Cost of Revenue to Revenue |
|
17.85% |
17.07% |
16.60% |
19.12% |
20.33% |
20.88% |
22.84% |
21.01% |
19.29% |
20.65% |
21.32% |
| SG&A Expenses to Revenue |
|
23.66% |
23.85% |
27.69% |
28.97% |
27.00% |
26.72% |
30.62% |
28.09% |
23.86% |
24.19% |
22.76% |
| R&D to Revenue |
|
5.42% |
7.50% |
10.93% |
14.44% |
17.18% |
10.62% |
12.32% |
10.13% |
7.59% |
8.39% |
8.74% |
| Operating Expenses to Revenue |
|
68.91% |
70.59% |
77.14% |
82.75% |
89.54% |
94.41% |
96.66% |
78.81% |
65.44% |
65.57% |
64.57% |
| Earnings before Interest and Taxes (EBIT) |
|
26 |
23 |
11 |
-3.82 |
-15 |
-22 |
-28 |
0.41 |
21 |
19 |
21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
40 |
36 |
22 |
6.95 |
-5.83 |
-13 |
-17 |
3.98 |
26 |
23 |
24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.61 |
0.72 |
0.60 |
0.54 |
0.55 |
0.67 |
0.69 |
0.78 |
1.71 |
2.06 |
1.86 |
| Price to Tangible Book Value (P/TBV) |
|
1.10 |
1.29 |
1.17 |
1.09 |
1.12 |
1.47 |
1.62 |
1.85 |
4.34 |
5.74 |
5.76 |
| Price to Revenue (P/Rev) |
|
1.05 |
1.28 |
1.02 |
0.88 |
0.86 |
0.90 |
0.85 |
0.99 |
2.02 |
2.32 |
1.94 |
| Price to Earnings (P/E) |
|
2.49 |
16.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.09 |
17.91 |
21.32 |
17.11 |
| Dividend Yield |
|
36.81% |
6.68% |
8.60% |
6.54% |
6.83% |
7.13% |
8.09% |
18.51% |
8.90% |
7.94% |
9.48% |
| Earnings Yield |
|
40.19% |
6.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.43% |
5.58% |
4.69% |
5.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.40 |
0.52 |
0.37 |
0.33 |
0.35 |
0.45 |
0.53 |
0.72 |
1.89 |
2.31 |
2.03 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.47 |
0.58 |
0.39 |
0.36 |
0.38 |
0.37 |
0.43 |
0.72 |
1.79 |
2.11 |
1.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.20 |
2.94 |
2.99 |
8.84 |
0.00 |
0.00 |
0.00 |
24.47 |
9.66 |
12.59 |
10.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
3.36 |
4.62 |
6.19 |
0.00 |
0.00 |
0.00 |
0.00 |
240.20 |
11.71 |
15.35 |
11.95 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
1.15 |
7.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.65 |
16.69 |
20.46 |
16.88 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.11 |
2.79 |
4.33 |
5.95 |
5.20 |
2.10 |
7.63 |
15.07 |
9.49 |
10.02 |
8.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.99 |
3.46 |
17.38 |
0.00 |
18.15 |
1.57 |
0.00 |
0.00 |
14.04 |
14.24 |
12.90 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.36 |
-0.36 |
-0.37 |
-0.34 |
-0.31 |
-0.35 |
-0.37 |
-0.28 |
-0.20 |
-0.19 |
-0.18 |
| Leverage Ratio |
|
1.19 |
1.19 |
1.20 |
1.20 |
1.23 |
1.32 |
1.40 |
1.43 |
1.41 |
1.40 |
1.41 |
| Compound Leverage Factor |
|
1.19 |
1.20 |
1.28 |
0.68 |
1.10 |
1.28 |
1.39 |
3.52 |
1.48 |
1.48 |
1.46 |
| Debt 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% |
| Short-Term Debt 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% |
| Long-Term Debt 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% |
| 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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
3.91 |
3.84 |
3.52 |
3.26 |
2.50 |
2.14 |
1.80 |
2.14 |
4.02 |
4.39 |
4.06 |
| 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 |
|
3.00 |
2.77 |
2.99 |
2.91 |
2.30 |
2.07 |
1.71 |
1.29 |
1.33 |
1.26 |
1.18 |
| Quick Ratio |
|
2.84 |
2.65 |
2.83 |
2.66 |
2.10 |
1.89 |
1.57 |
1.15 |
1.15 |
1.05 |
0.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
30 |
30 |
3.86 |
-6.10 |
3.35 |
35 |
-12 |
-15 |
18 |
20 |
19 |
| Operating Cash Flow to CapEx |
|
751.79% |
600.43% |
168.39% |
174.39% |
241.74% |
177.89% |
52.30% |
170.97% |
766.29% |
901.28% |
771.36% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.52 |
0.46 |
0.47 |
0.50 |
0.50 |
0.50 |
0.54 |
0.55 |
0.59 |
0.62 |
0.66 |
| Accounts Receivable Turnover |
|
7.97 |
7.76 |
6.41 |
5.46 |
5.12 |
4.93 |
5.00 |
5.00 |
5.54 |
6.08 |
6.27 |
| Inventory Turnover |
|
13.64 |
14.30 |
15.50 |
19.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
11.57 |
12.73 |
13.06 |
14.27 |
17.47 |
18.74 |
19.53 |
17.98 |
17.89 |
20.74 |
23.93 |
| Accounts Payable Turnover |
|
13.80 |
19.44 |
24.32 |
19.55 |
11.58 |
6.01 |
5.42 |
5.06 |
4.53 |
4.90 |
6.20 |
| Days Sales Outstanding (DSO) |
|
45.82 |
47.06 |
56.92 |
66.88 |
71.23 |
74.03 |
72.98 |
72.94 |
65.87 |
60.01 |
58.25 |
| Days Inventory Outstanding (DIO) |
|
26.76 |
25.53 |
23.56 |
19.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
26.44 |
18.77 |
15.01 |
18.67 |
31.51 |
60.74 |
67.32 |
72.13 |
80.63 |
74.46 |
58.85 |
| Cash Conversion Cycle (CCC) |
|
46.14 |
53.81 |
65.47 |
67.25 |
39.72 |
13.29 |
5.66 |
0.81 |
-14.77 |
-14.45 |
-0.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
218 |
201 |
183 |
187 |
173 |
122 |
114 |
135 |
132 |
126 |
121 |
| Invested Capital Turnover |
|
0.97 |
0.86 |
0.89 |
0.91 |
0.89 |
1.01 |
1.20 |
1.08 |
1.04 |
1.07 |
1.13 |
| Increase / (Decrease) in Invested Capital |
|
47 |
-17 |
-18 |
3.88 |
-14 |
-51 |
-7.78 |
20 |
-2.81 |
-6.18 |
-4.50 |
| Enterprise Value (EV) |
|
88 |
105 |
67 |
61 |
61 |
55 |
61 |
97 |
249 |
290 |
246 |
| Market Capitalization |
|
200 |
231 |
174 |
149 |
138 |
134 |
120 |
133 |
281 |
319 |
272 |
| Book Value per Share |
|
$15.69 |
$15.68 |
$14.54 |
$14.11 |
$13.26 |
$10.52 |
$8.92 |
$8.68 |
$8.20 |
$7.63 |
$7.11 |
| Tangible Book Value per Share |
|
$8.65 |
$8.68 |
$7.49 |
$7.00 |
$6.52 |
$4.76 |
$3.83 |
$3.65 |
$3.23 |
$2.74 |
$2.29 |
| Total Capital |
|
330 |
322 |
291 |
275 |
250 |
201 |
174 |
171 |
164 |
155 |
146 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-111 |
-126 |
-107 |
-87 |
-77 |
-79 |
-60 |
-36 |
-32 |
-29 |
-25 |
| Capital Expenditures (CapEx) |
|
5.57 |
6.25 |
9.21 |
5.92 |
4.84 |
15 |
15 |
3.78 |
3.42 |
3.21 |
3.75 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-17 |
-26 |
-11 |
-1.28 |
-11 |
-17 |
-21 |
-20 |
-16 |
-17 |
-17 |
| Debt-free Net Working Capital (DFNWC) |
|
94 |
100 |
96 |
86 |
66 |
61 |
39 |
16 |
16 |
13 |
8.78 |
| Net Working Capital (NWC) |
|
94 |
100 |
96 |
86 |
66 |
61 |
39 |
16 |
16 |
13 |
8.78 |
| Net Nonoperating Expense (NNE) |
|
-3.66 |
-0.50 |
1.13 |
-0.74 |
-0.30 |
28 |
2.78 |
-17 |
-0.77 |
-0.80 |
-1.28 |
| Net Nonoperating Obligations (NNO) |
|
-111 |
-121 |
-107 |
-87 |
-77 |
-79 |
-60 |
-37 |
-32 |
-29 |
-25 |
| Total Depreciation and Amortization (D&A) |
|
14 |
13 |
12 |
11 |
9.25 |
9.06 |
10 |
3.57 |
4.50 |
4.15 |
3.43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.90% |
-14.64% |
-6.54% |
-0.75% |
-6.72% |
-11.66% |
-14.44% |
-14.97% |
-11.58% |
-12.08% |
-11.81% |
| Debt-free Net Working Capital to Revenue |
|
49.81% |
55.43% |
56.06% |
50.76% |
41.48% |
41.47% |
27.47% |
11.61% |
11.43% |
9.10% |
6.28% |
| Net Working Capital to Revenue |
|
49.81% |
55.43% |
56.06% |
50.76% |
41.48% |
41.47% |
27.47% |
11.61% |
11.43% |
9.10% |
6.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.99 |
$0.68 |
($0.76) |
($0.08) |
($0.56) |
($2.32) |
($1.14) |
$1.11 |
$0.79 |
$0.74 |
$0.77 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
21.12M |
20.53M |
20.02M |
19.34M |
18.94M |
19.37M |
19.40M |
19.67M |
19.95M |
20.24M |
20.55M |
| Adjusted Diluted Earnings per Share |
|
$3.98 |
$0.68 |
($0.76) |
($0.08) |
($0.56) |
($2.32) |
($1.14) |
$1.09 |
$0.77 |
$0.73 |
$0.75 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
21.19M |
20.53M |
20.02M |
19.34M |
18.94M |
19.37M |
19.40M |
19.99M |
20.34M |
20.57M |
21.05M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.68 |
($0.76) |
($0.08) |
($0.56) |
($2.32) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.66M |
20.59M |
20.21M |
19.67M |
19.09M |
19.03M |
19.74M |
20.00M |
20.14M |
20.42M |
20.73M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
18 |
13 |
7.49 |
-2.22 |
-4.87 |
2.12 |
-8.21 |
5.30 |
15 |
15 |
15 |
| Normalized NOPAT Margin |
|
9.27% |
7.51% |
4.38% |
-1.31% |
-3.04% |
1.43% |
-5.78% |
3.94% |
11.00% |
10.89% |
10.69% |
| Pre Tax Income Margin |
|
13.87% |
12.79% |
6.75% |
-1.29% |
-8.37% |
-14.69% |
-19.23% |
0.74% |
16.06% |
14.55% |
15.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
17.42% |
73.59% |
-99.53% |
-680.46% |
-91.21% |
-22.09% |
-45.20% |
114.44% |
163.68% |
176.28% |
171.65% |
| Augmented Payout Ratio |
|
36.12% |
120.01% |
-165.01% |
-1,592.09% |
-152.29% |
-22.09% |
-45.20% |
114.44% |
163.68% |
176.28% |
171.65% |