| DEI Shares Outstanding |
|
11,302,688.00 |
13,533,097.00 |
13,756,189.00 |
14,085,989.00 |
14,355,656.00 |
14,512,105.00 |
14,648,442.00 |
- |
- |
- |
15,008,986.00 |
| DEI Adjusted Shares Outstanding |
|
11,302,688.00 |
13,533,097.00 |
13,756,189.00 |
14,085,989.00 |
14,355,656.00 |
14,512,105.00 |
14,648,442.00 |
- |
- |
- |
15,008,986.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.62 |
0.29 |
-1.27 |
1.25 |
1.43 |
0.98 |
1.26 |
- |
- |
- |
0.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-11.02% |
46.71% |
3.61% |
1.26% |
-2.06% |
-3.69% |
6.10% |
16.40% |
2.85% |
1.99% |
1.35% |
| EBITDA Growth |
|
-46.32% |
-0.53% |
-68.02% |
320.23% |
12.62% |
-16.12% |
19.91% |
10.74% |
-138.52% |
291.45% |
23.59% |
| EBIT Growth |
|
-48.75% |
-42.74% |
-130.20% |
682.82% |
18.32% |
-25.80% |
16.36% |
-6.99% |
-285.81% |
113.16% |
183.90% |
| NOPAT Growth |
|
-45.00% |
-60.78% |
-147.60% |
818.97% |
-12.36% |
-24.80% |
23.58% |
1.32% |
-261.35% |
114.40% |
425.67% |
| Net Income Growth |
|
-44.28% |
-78.56% |
-542.82% |
201.24% |
16.08% |
-30.40% |
29.37% |
-13.91% |
-405.25% |
57.80% |
120.79% |
| EPS Growth |
|
-44.90% |
-82.10% |
-537.93% |
199.21% |
13.49% |
-31.47% |
28.57% |
-14.29% |
-409.26% |
58.68% |
120.57% |
| Operating Cash Flow Growth |
|
-20.73% |
-93.18% |
1,023.18% |
1.21% |
82.21% |
12.71% |
-2.84% |
-32.19% |
-96.73% |
2,934.47% |
18.71% |
| Free Cash Flow Firm Growth |
|
-25.43% |
-1,158.27% |
110.38% |
-37.07% |
25.68% |
70.57% |
-172.59% |
-26.94% |
36.36% |
243.39% |
-1.26% |
| Invested Capital Growth |
|
-14.46% |
679.36% |
-9.90% |
2.56% |
-0.09% |
-7.27% |
17.55% |
17.32% |
-2.95% |
-7.41% |
-2.59% |
| Revenue Q/Q Growth |
|
-1.11% |
8.23% |
5.13% |
-2.00% |
-0.61% |
2.49% |
-1.08% |
2.91% |
-0.25% |
2.53% |
0.00% |
| EBITDA Q/Q Growth |
|
-14.86% |
8.59% |
-71.01% |
259.00% |
11.77% |
-10.07% |
-1.92% |
-4.23% |
-162.99% |
317.36% |
-9.64% |
| EBIT Q/Q Growth |
|
-15.67% |
-3.21% |
-124.85% |
1,308.14% |
16.60% |
-15.61% |
-7.48% |
-13.44% |
-1,278.25% |
112.83% |
-22.59% |
| NOPAT Q/Q Growth |
|
-15.70% |
-8.45% |
-132.11% |
1,300.12% |
-6.16% |
-13.18% |
1.40% |
-4.87% |
-1,438.87% |
113.88% |
161.93% |
| Net Income Q/Q Growth |
|
-15.45% |
-26.14% |
-384.48% |
253.42% |
21.62% |
-28.85% |
-0.27% |
-15.38% |
-5,969.42% |
67.29% |
41.09% |
| EPS Q/Q Growth |
|
-16.06% |
-34.09% |
-382.22% |
248.24% |
20.17% |
-28.99% |
-0.79% |
-15.63% |
-5,466.67% |
67.76% |
52.63% |
| Operating Cash Flow Q/Q Growth |
|
-21.25% |
6.42% |
2.82% |
18.59% |
26.05% |
-3.78% |
-5.71% |
-25.54% |
-93.16% |
235.47% |
-1.18% |
| Free Cash Flow Firm Q/Q Growth |
|
-24.27% |
-0.27% |
48.10% |
15.34% |
25.32% |
10.48% |
-30.34% |
-49.52% |
-159.90% |
1,158.58% |
41.83% |
| Invested Capital Q/Q Growth |
|
0.61% |
0.10% |
-7.45% |
0.56% |
-1.44% |
-3.67% |
-1.14% |
1.84% |
-4.03% |
-3.11% |
-2.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
51.85% |
50.04% |
53.18% |
53.40% |
52.49% |
51.51% |
51.62% |
49.02% |
47.65% |
50.81% |
53.01% |
| EBITDA Margin |
|
15.74% |
10.67% |
3.29% |
13.66% |
15.71% |
13.68% |
15.47% |
14.71% |
-5.51% |
10.34% |
12.39% |
| Operating Margin |
|
13.77% |
5.38% |
-1.74% |
8.87% |
8.95% |
7.96% |
8.80% |
6.97% |
-13.72% |
1.94% |
6.01% |
| EBIT Margin |
|
13.99% |
5.46% |
-1.59% |
9.16% |
11.07% |
8.53% |
9.35% |
7.47% |
-13.50% |
1.74% |
4.67% |
| Profit (Net Income) Margin |
|
10.07% |
1.47% |
-6.29% |
6.29% |
7.45% |
5.39% |
6.57% |
4.86% |
-14.42% |
-5.97% |
1.26% |
| Tax Burden Percent |
|
71.96% |
49.25% |
129.17% |
97.37% |
86.38% |
75.84% |
79.87% |
87.76% |
83.71% |
200.30% |
112.54% |
| Interest Burden Percent |
|
100.00% |
54.72% |
305.95% |
70.50% |
77.97% |
83.31% |
87.96% |
74.10% |
127.62% |
-171.06% |
23.90% |
| Effective Tax Rate |
|
28.04% |
50.75% |
0.00% |
2.63% |
13.62% |
24.16% |
20.13% |
12.24% |
0.00% |
0.00% |
-12.54% |
| Return on Invested Capital (ROIC) |
|
42.04% |
4.07% |
-1.15% |
8.60% |
7.45% |
5.82% |
6.87% |
5.93% |
-8.99% |
1.36% |
7.29% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
41.21% |
-1.41% |
-10.75% |
3.67% |
6.77% |
3.73% |
5.15% |
2.18% |
-19.70% |
-13.92% |
-5.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-18.55% |
-0.70% |
-10.70% |
3.31% |
4.44% |
1.60% |
1.86% |
1.06% |
-14.32% |
-12.96% |
-4.77% |
| Return on Equity (ROE) |
|
23.49% |
3.37% |
-11.85% |
11.92% |
11.90% |
7.41% |
8.72% |
6.99% |
-23.30% |
-11.59% |
2.52% |
| Cash Return on Invested Capital (CROIC) |
|
57.63% |
-150.45% |
9.27% |
6.08% |
7.54% |
13.36% |
-9.27% |
-10.02% |
-5.99% |
9.06% |
9.91% |
| Operating Return on Assets (OROA) |
|
26.54% |
6.76% |
-1.34% |
7.95% |
9.11% |
6.77% |
7.39% |
5.99% |
-10.51% |
1.44% |
4.05% |
| Return on Assets (ROA) |
|
19.10% |
1.82% |
-5.30% |
5.46% |
6.13% |
4.28% |
5.19% |
3.90% |
-11.23% |
-4.95% |
1.09% |
| Return on Common Equity (ROCE) |
|
23.49% |
3.37% |
-11.85% |
11.92% |
11.90% |
7.41% |
8.72% |
6.99% |
-23.30% |
-11.59% |
2.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.85% |
-26.33% |
-12.12% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
18 |
7.08 |
-3.37 |
24 |
21 |
16 |
20 |
20 |
-32 |
4.64 |
23 |
| NOPAT Margin |
|
9.91% |
2.65% |
-1.22% |
8.64% |
7.73% |
6.04% |
7.03% |
6.12% |
-9.60% |
1.36% |
6.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.83% |
5.48% |
9.60% |
4.94% |
0.68% |
2.09% |
1.71% |
3.74% |
10.71% |
15.29% |
12.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
23.95% |
2.28% |
-1.21% |
8.33% |
7.27% |
5.77% |
6.13% |
5.39% |
-8.44% |
1.36% |
6.84% |
| Cost of Revenue to Revenue |
|
48.15% |
49.96% |
46.82% |
46.60% |
47.51% |
48.49% |
48.38% |
50.98% |
52.35% |
49.19% |
46.99% |
| SG&A Expenses to Revenue |
|
20.21% |
19.79% |
16.94% |
16.86% |
16.46% |
17.95% |
17.28% |
16.83% |
22.67% |
22.47% |
23.26% |
| R&D to Revenue |
|
7.81% |
10.89% |
12.18% |
12.97% |
13.42% |
12.65% |
11.69% |
9.77% |
11.09% |
10.06% |
9.39% |
| Operating Expenses to Revenue |
|
38.08% |
44.66% |
54.92% |
44.52% |
43.54% |
43.55% |
42.81% |
42.04% |
61.37% |
48.88% |
47.00% |
| Earnings before Interest and Taxes (EBIT) |
|
25 |
15 |
-4.41 |
26 |
30 |
23 |
26 |
24 |
-45 |
5.97 |
16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
29 |
9.12 |
38 |
43 |
36 |
43 |
48 |
-19 |
35 |
43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.64 |
1.89 |
2.92 |
2.15 |
2.03 |
1.95 |
1.93 |
1.71 |
0.89 |
1.74 |
1.86 |
| Price to Tangible Book Value (P/TBV) |
|
6.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.75 |
1.11 |
1.43 |
1.23 |
1.36 |
1.47 |
1.53 |
1.21 |
0.49 |
0.86 |
0.96 |
| Price to Earnings (P/E) |
|
27.28 |
75.73 |
0.00 |
19.53 |
18.31 |
27.34 |
23.29 |
24.90 |
0.00 |
0.00 |
76.08 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
3.67% |
1.32% |
0.00% |
5.12% |
5.46% |
3.66% |
4.29% |
4.02% |
0.00% |
0.00% |
1.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
11.73 |
1.45 |
1.94 |
1.65 |
1.67 |
1.72 |
1.67 |
1.45 |
1.01 |
1.39 |
1.48 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.55 |
1.68 |
1.95 |
1.67 |
1.73 |
1.72 |
1.84 |
1.62 |
1.06 |
1.32 |
1.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.21 |
15.73 |
59.11 |
12.26 |
11.01 |
12.53 |
11.91 |
10.98 |
0.00 |
12.80 |
10.96 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.23 |
30.73 |
0.00 |
18.28 |
15.64 |
20.12 |
19.71 |
21.62 |
0.00 |
76.04 |
29.10 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.74 |
63.34 |
0.00 |
19.38 |
22.38 |
28.41 |
26.21 |
26.39 |
0.00 |
97.66 |
20.09 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.05 |
213.04 |
22.79 |
19.63 |
10.90 |
9.23 |
10.83 |
16.30 |
337.59 |
14.11 |
12.74 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.77 |
0.00 |
19.82 |
27.45 |
22.10 |
12.37 |
0.00 |
0.00 |
0.00 |
14.71 |
14.78 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.97 |
1.05 |
0.82 |
0.59 |
0.38 |
0.45 |
0.60 |
1.08 |
1.02 |
0.93 |
| Long-Term Debt to Equity |
|
0.00 |
0.93 |
1.00 |
0.78 |
0.54 |
0.37 |
0.43 |
0.59 |
1.06 |
1.00 |
0.91 |
| Financial Leverage |
|
-0.45 |
0.49 |
0.99 |
0.90 |
0.66 |
0.43 |
0.36 |
0.49 |
0.73 |
0.93 |
0.86 |
| Leverage Ratio |
|
1.23 |
1.85 |
2.24 |
2.18 |
1.94 |
1.73 |
1.68 |
1.79 |
2.08 |
2.34 |
2.31 |
| Compound Leverage Factor |
|
1.23 |
1.01 |
6.84 |
1.54 |
1.51 |
1.44 |
1.48 |
1.33 |
2.65 |
-4.01 |
0.55 |
| Debt to Total Capital |
|
0.00% |
49.17% |
51.14% |
45.06% |
36.91% |
27.75% |
30.86% |
37.58% |
51.89% |
50.42% |
48.05% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.87% |
2.09% |
2.23% |
2.88% |
1.25% |
1.36% |
0.85% |
0.82% |
0.88% |
0.99% |
| Long-Term Debt to Total Capital |
|
0.00% |
47.30% |
49.05% |
42.83% |
34.03% |
26.50% |
29.50% |
36.74% |
51.07% |
49.55% |
47.07% |
| 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% |
50.83% |
48.86% |
54.94% |
63.09% |
72.25% |
69.14% |
62.42% |
48.11% |
49.58% |
51.95% |
| Debt to EBITDA |
|
0.00 |
5.36 |
15.62 |
3.42 |
2.50 |
2.12 |
2.29 |
2.90 |
-10.72 |
4.84 |
3.83 |
| Net Debt to EBITDA |
|
0.00 |
5.28 |
15.57 |
3.27 |
2.33 |
1.77 |
2.03 |
2.76 |
-10.51 |
4.49 |
3.25 |
| Long-Term Debt to EBITDA |
|
0.00 |
5.16 |
14.98 |
3.25 |
2.30 |
2.03 |
2.19 |
2.84 |
-10.55 |
4.76 |
3.75 |
| Debt to NOPAT |
|
0.00 |
21.58 |
-42.27 |
5.41 |
5.08 |
4.81 |
5.04 |
6.98 |
-6.15 |
36.94 |
7.02 |
| Net Debt to NOPAT |
|
0.00 |
21.27 |
-42.11 |
5.17 |
4.73 |
4.02 |
4.46 |
6.63 |
-6.03 |
34.29 |
5.96 |
| Long-Term Debt to NOPAT |
|
0.00 |
20.76 |
-40.54 |
5.14 |
4.68 |
4.59 |
4.81 |
6.82 |
-6.05 |
36.30 |
6.88 |
| Altman Z-Score |
|
21.31 |
2.01 |
2.11 |
2.44 |
2.68 |
3.08 |
2.77 |
2.39 |
1.01 |
1.76 |
1.98 |
| 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 |
|
4.28 |
1.44 |
1.42 |
1.82 |
1.59 |
1.79 |
1.49 |
1.68 |
2.26 |
1.70 |
1.81 |
| Quick Ratio |
|
3.96 |
1.28 |
1.31 |
1.59 |
1.39 |
1.49 |
1.13 |
1.41 |
1.33 |
1.34 |
1.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
25 |
-262 |
27 |
17 |
22 |
37 |
-27 |
-34 |
-22 |
31 |
32 |
| Operating Cash Flow to CapEx |
|
6,891.96% |
5,397.44% |
3,256.61% |
2,446.73% |
2,477.39% |
737.43% |
464.21% |
167.17% |
4.52% |
193.29% |
219.68% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-39.63 |
3.00 |
2.26 |
3.21 |
9.74 |
-8.42 |
-5.35 |
-1.72 |
1.91 |
2.59 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.32 |
2.61 |
3.16 |
6.51 |
13.06 |
15.11 |
5.12 |
0.08 |
1.99 |
3.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.31 |
2.53 |
3.03 |
6.25 |
11.29 |
11.85 |
2.06 |
-1.78 |
0.96 |
1.64 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.90 |
1.24 |
0.84 |
0.87 |
0.82 |
0.79 |
0.79 |
0.80 |
0.78 |
0.83 |
0.87 |
| Accounts Receivable Turnover |
|
7.97 |
9.83 |
7.93 |
7.14 |
6.93 |
7.43 |
8.40 |
7.62 |
6.25 |
6.23 |
6.43 |
| Inventory Turnover |
|
59.94 |
83.67 |
83.27 |
89.66 |
89.25 |
102.18 |
140.05 |
203.22 |
279.38 |
271.39 |
234.50 |
| Fixed Asset Turnover |
|
11.61 |
19.24 |
22.04 |
24.85 |
24.45 |
21.39 |
22.70 |
30.42 |
35.63 |
60.82 |
145.42 |
| Accounts Payable Turnover |
|
20.44 |
23.36 |
17.93 |
19.67 |
18.03 |
15.53 |
17.19 |
22.04 |
20.49 |
13.39 |
9.42 |
| Days Sales Outstanding (DSO) |
|
45.78 |
37.15 |
46.05 |
51.11 |
52.69 |
49.15 |
43.47 |
47.90 |
58.43 |
58.59 |
56.79 |
| Days Inventory Outstanding (DIO) |
|
6.09 |
4.36 |
4.38 |
4.07 |
4.09 |
3.57 |
2.61 |
1.80 |
1.31 |
1.34 |
1.56 |
| Days Payable Outstanding (DPO) |
|
17.85 |
15.62 |
20.36 |
18.56 |
20.24 |
23.51 |
21.23 |
16.56 |
17.82 |
27.26 |
38.74 |
| Cash Conversion Cycle (CCC) |
|
34.01 |
25.89 |
30.08 |
36.63 |
36.54 |
29.21 |
24.85 |
33.14 |
41.92 |
32.67 |
19.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
40 |
309 |
278 |
285 |
285 |
264 |
311 |
364 |
354 |
327 |
317 |
| Invested Capital Turnover |
|
4.24 |
1.54 |
0.94 |
1.00 |
0.96 |
0.96 |
0.98 |
0.97 |
0.94 |
1.01 |
1.08 |
| Increase / (Decrease) in Invested Capital |
|
-6.70 |
269 |
-31 |
7.12 |
-0.27 |
-21 |
46 |
54 |
-11 |
-26 |
-8.43 |
| Enterprise Value (EV) |
|
465 |
448 |
539 |
470 |
475 |
454 |
517 |
528 |
358 |
454 |
471 |
| Market Capitalization |
|
500 |
298 |
397 |
344 |
375 |
390 |
429 |
395 |
163 |
294 |
331 |
| Book Value per Share |
|
$6.67 |
$11.67 |
$9.89 |
$11.34 |
$12.84 |
$13.78 |
$15.19 |
$15.96 |
$12.65 |
$11.30 |
$11.86 |
| Tangible Book Value per Share |
|
$6.67 |
($8.69) |
($7.35) |
($4.75) |
($3.41) |
($1.73) |
($4.23) |
($6.60) |
($7.99) |
($8.18) |
($6.76) |
| Total Capital |
|
75 |
311 |
279 |
291 |
292 |
277 |
322 |
371 |
382 |
340 |
343 |
| Total Debt |
|
0.00 |
153 |
142 |
131 |
108 |
77 |
99 |
140 |
198 |
172 |
165 |
| Total Long-Term Debt |
|
0.00 |
147 |
137 |
125 |
99 |
73 |
95 |
136 |
195 |
169 |
161 |
| Net Debt |
|
-36 |
151 |
142 |
125 |
101 |
64 |
88 |
133 |
195 |
159 |
140 |
| Capital Expenditures (CapEx) |
|
0.45 |
0.04 |
0.73 |
0.98 |
1.76 |
6.66 |
10 |
19 |
23 |
17 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
21 |
17 |
22 |
32 |
26 |
20 |
16 |
26 |
60 |
28 |
25 |
| Debt-free Net Working Capital (DFNWC) |
|
57 |
19 |
23 |
38 |
33 |
33 |
27 |
33 |
64 |
40 |
50 |
| Net Working Capital (NWC) |
|
57 |
14 |
17 |
31 |
25 |
30 |
23 |
30 |
61 |
37 |
47 |
| Net Nonoperating Expense (NNE) |
|
-0.29 |
3.15 |
14 |
6.60 |
0.77 |
1.72 |
1.30 |
4.13 |
16 |
25 |
19 |
| Net Nonoperating Obligations (NNO) |
|
-36 |
151 |
142 |
125 |
101 |
64 |
88 |
133 |
170 |
159 |
139 |
| Total Depreciation and Amortization (D&A) |
|
3.17 |
14 |
14 |
13 |
13 |
14 |
17 |
24 |
27 |
29 |
27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.73% |
6.44% |
8.06% |
11.48% |
9.46% |
7.75% |
5.54% |
8.05% |
17.82% |
8.16% |
7.27% |
| Debt-free Net Working Capital to Revenue |
|
31.36% |
7.27% |
8.25% |
13.52% |
12.14% |
12.54% |
9.61% |
10.18% |
18.97% |
11.76% |
14.44% |
| Net Working Capital to Revenue |
|
31.36% |
5.09% |
6.15% |
11.21% |
9.07% |
11.23% |
8.04% |
9.22% |
18.03% |
10.89% |
13.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.43 |
$0.98 |
$1.26 |
$0.00 |
($3.15) |
($1.38) |
$0.29 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
11.08M |
13.26M |
13.42M |
13.56M |
13.78M |
14.04M |
14.29M |
14.36M |
14.19M |
14.30M |
14.49M |
| Adjusted Diluted Earnings per Share |
|
$1.62 |
$0.29 |
($1.27) |
$1.26 |
$1.43 |
$0.98 |
$1.26 |
$1.08 |
($3.15) |
($1.38) |
$0.29 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
11.08M |
13.26M |
13.42M |
13.57M |
13.78M |
14.04M |
14.32M |
14.36M |
14.19M |
14.30M |
14.49M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.43 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.43M |
13.53M |
14.09M |
14.34M |
14.36M |
14.66M |
14.62M |
14.53M |
14.51M |
14.87M |
14.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
18 |
10 |
16 |
24 |
21 |
16 |
20 |
20 |
-5.48 |
4.64 |
15 |
| Normalized NOPAT Margin |
|
9.91% |
3.76% |
5.86% |
8.64% |
7.73% |
6.04% |
7.03% |
6.12% |
-1.63% |
1.36% |
4.20% |
| Pre Tax Income Margin |
|
13.99% |
2.99% |
-4.87% |
6.46% |
8.63% |
7.10% |
8.22% |
5.54% |
-17.22% |
-2.98% |
1.12% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
2.21 |
-0.49 |
3.39 |
4.54 |
5.99 |
8.30 |
3.86 |
-3.62 |
0.37 |
1.31 |
| NOPAT to Interest Expense |
|
0.00 |
1.07 |
-0.37 |
3.20 |
3.17 |
4.24 |
6.24 |
3.16 |
-2.58 |
0.29 |
1.90 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
2.20 |
-0.57 |
3.26 |
4.28 |
4.22 |
5.05 |
0.80 |
-5.49 |
-0.66 |
-0.05 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.07 |
-0.45 |
3.07 |
2.91 |
2.47 |
2.99 |
0.10 |
-4.45 |
-0.74 |
0.54 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
157.79% |
637.99% |
-66.81% |
31.87% |
27.99% |
30.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
157.79% |
637.99% |
-66.81% |
31.87% |
27.99% |
39.30% |
7.14% |
75.15% |
-5.32% |
-1.98% |
44.69% |