| DEI Shares Outstanding |
|
11,540,240.00 |
11,789,606.00 |
11,968,798.00 |
12,827,755.00 |
12,999,152.00 |
13,122,650.00 |
13,335,464.00 |
- |
- |
- |
13,670,696.00 |
| DEI Adjusted Shares Outstanding |
|
11,540,240.00 |
11,789,606.00 |
11,968,798.00 |
12,827,755.00 |
12,999,152.00 |
13,122,650.00 |
13,335,464.00 |
- |
- |
- |
13,670,696.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
4.16 |
2.33 |
1.30 |
7.52 |
1.37 |
-3.68 |
5.18 |
- |
- |
- |
11.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
51.91% |
51.21% |
60.70% |
23.82% |
44.68% |
-17.77% |
20.72% |
-10.33% |
-31.73% |
33.86% |
24.12% |
| EBITDA Growth |
|
1,215.01% |
84.65% |
5.36% |
63.42% |
30.39% |
-36.04% |
171.88% |
-89.33% |
-578.51% |
114.70% |
433.83% |
| EBIT Growth |
|
3,042.62% |
82.84% |
-37.21% |
71.61% |
-8.77% |
-112.15% |
2,208.61% |
-122.02% |
-406.95% |
93.50% |
811.18% |
| NOPAT Growth |
|
7,711.03% |
-38.92% |
-20.64% |
461.13% |
-53.99% |
-107.15% |
250.50% |
-429.67% |
-23.96% |
209.89% |
1,393.18% |
| Net Income Growth |
|
413.21% |
-42.78% |
-43.34% |
519.46% |
-81.53% |
-370.67% |
243.23% |
-371.94% |
34.87% |
65.93% |
462.81% |
| EPS Growth |
|
355.95% |
-43.86% |
-46.98% |
500.88% |
-82.19% |
-404.10% |
236.12% |
-390.89% |
35.60% |
66.81% |
443.31% |
| Operating Cash Flow Growth |
|
309.75% |
72.69% |
61.24% |
19.71% |
26.81% |
-29.19% |
17.93% |
-67.26% |
57.26% |
-7.86% |
17.42% |
| Free Cash Flow Firm Growth |
|
686.19% |
-517.01% |
34.25% |
-467.39% |
97.67% |
200.34% |
552.24% |
121.76% |
-59.74% |
10.25% |
698.82% |
| Invested Capital Growth |
|
996.90% |
291.69% |
51.94% |
193.24% |
11.09% |
-1.57% |
-5.14% |
-17.78% |
-12.21% |
-2.32% |
27.21% |
| Revenue Q/Q Growth |
|
15.69% |
6.22% |
10.78% |
5.77% |
4.98% |
-3.49% |
3.38% |
-5.40% |
-9.15% |
16.45% |
5.49% |
| EBITDA Q/Q Growth |
|
26.97% |
13.05% |
-10.38% |
29.51% |
24.48% |
-9.10% |
53.05% |
-79.75% |
3.41% |
9,990.00% |
3.28% |
| EBIT Q/Q Growth |
|
29.74% |
11.02% |
-29.91% |
5.40% |
15.50% |
-195.90% |
148.61% |
-156.08% |
5.01% |
63.60% |
5.90% |
| NOPAT Q/Q Growth |
|
141.17% |
-43.59% |
-33.21% |
7.36% |
-4.94% |
-208.16% |
-62.59% |
-108.81% |
14.94% |
68.63% |
808.55% |
| Net Income Q/Q Growth |
|
43.10% |
-45.32% |
-49.14% |
4.81% |
40.71% |
-26.52% |
434.37% |
-45.00% |
15.89% |
-14.29% |
968.71% |
| EPS Q/Q Growth |
|
41.33% |
-47.69% |
-50.00% |
6.70% |
31.18% |
-23.26% |
437.23% |
-41.93% |
15.38% |
-14.60% |
978.00% |
| Operating Cash Flow Q/Q Growth |
|
-5.14% |
70.09% |
6.05% |
37.10% |
26.81% |
0.00% |
26.24% |
-37.44% |
6.68% |
-11.19% |
0.40% |
| Free Cash Flow Firm Q/Q Growth |
|
-26.72% |
-998.19% |
63.11% |
-855.30% |
97.74% |
-83.84% |
330.58% |
-76.78% |
14.79% |
-6.81% |
429.82% |
| Invested Capital Q/Q Growth |
|
1,578.11% |
190.30% |
-1.45% |
67.85% |
-3.75% |
-0.34% |
-6.61% |
-2.58% |
-2.92% |
0.29% |
31.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
96.31% |
96.42% |
97.21% |
95.24% |
93.82% |
94.01% |
94.78% |
94.14% |
94.24% |
95.99% |
96.19% |
| EBITDA Margin |
|
12.48% |
15.24% |
9.99% |
13.18% |
11.88% |
9.24% |
20.81% |
2.48% |
-17.35% |
1.91% |
8.20% |
| Operating Margin |
|
11.22% |
13.56% |
5.36% |
7.35% |
4.58% |
-0.73% |
0.73% |
-3.33% |
-6.04% |
4.96% |
5.80% |
| EBIT Margin |
|
11.22% |
13.56% |
5.30% |
7.35% |
4.63% |
-0.68% |
11.95% |
-2.94% |
-21.80% |
-1.06% |
6.07% |
| Profit (Net Income) Margin |
|
18.90% |
7.15% |
2.52% |
12.62% |
1.61% |
-5.30% |
6.29% |
-19.08% |
-18.20% |
-4.63% |
13.54% |
| Tax Burden Percent |
|
169.52% |
53.31% |
60.59% |
220.60% |
57.54% |
113.47% |
81.85% |
342.15% |
97.99% |
111.56% |
719.69% |
| Interest Burden Percent |
|
99.40% |
98.92% |
78.53% |
77.86% |
60.45% |
682.95% |
64.31% |
189.95% |
85.21% |
392.07% |
31.00% |
| Effective Tax Rate |
|
-81.05% |
39.49% |
24.47% |
-149.91% |
-27.37% |
0.00% |
13.38% |
0.00% |
0.00% |
0.00% |
-619.69% |
| Return on Invested Capital (ROIC) |
|
257.13% |
34.85% |
13.78% |
32.61% |
9.53% |
-0.65% |
1.02% |
-3.78% |
-5.53% |
6.57% |
87.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
259.53% |
37.62% |
25.32% |
-7.40% |
-5.88% |
-14.11% |
23.40% |
-62.95% |
-32.52% |
-13.76% |
-6.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-228.65% |
-23.22% |
-7.87% |
-2.53% |
-4.77% |
-11.93% |
15.99% |
-53.53% |
-68.19% |
-42.38% |
-10.95% |
| Return on Equity (ROE) |
|
28.47% |
11.64% |
5.91% |
30.08% |
4.76% |
-12.58% |
17.01% |
-57.31% |
-73.72% |
-35.80% |
76.49% |
| Cash Return on Invested Capital (CROIC) |
|
90.54% |
-83.79% |
-27.45% |
-65.67% |
-0.97% |
0.93% |
6.30% |
15.74% |
7.48% |
8.92% |
63.49% |
| Operating Return on Assets (OROA) |
|
13.09% |
16.84% |
6.44% |
7.07% |
5.56% |
-0.58% |
10.55% |
-2.31% |
-14.65% |
-1.21% |
8.35% |
| Return on Assets (ROA) |
|
22.06% |
8.88% |
3.06% |
12.14% |
1.93% |
-4.52% |
5.56% |
-15.04% |
-12.23% |
-5.31% |
18.64% |
| Return on Common Equity (ROCE) |
|
28.47% |
11.64% |
5.90% |
30.02% |
4.76% |
-12.58% |
17.01% |
-57.31% |
-73.72% |
-35.80% |
76.49% |
| Return on Equity Simple (ROE_SIMPLE) |
|
19.92% |
11.88% |
5.28% |
27.87% |
4.43% |
-13.23% |
15.43% |
-90.39% |
-98.61% |
-38.32% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
52 |
32 |
25 |
140 |
65 |
-4.62 |
6.96 |
-23 |
-28 |
31 |
466 |
| NOPAT Margin |
|
20.31% |
8.20% |
4.05% |
18.36% |
5.84% |
-0.51% |
0.63% |
-2.33% |
-4.23% |
3.47% |
41.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.41% |
-2.77% |
-11.54% |
40.01% |
15.41% |
13.46% |
-22.38% |
59.17% |
26.99% |
20.34% |
93.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-2.24% |
-4.35% |
5.41% |
68.76% |
| Cost of Revenue to Revenue |
|
3.69% |
3.58% |
2.79% |
4.76% |
6.18% |
5.99% |
5.22% |
5.86% |
5.76% |
4.01% |
3.81% |
| SG&A Expenses to Revenue |
|
11.81% |
9.68% |
11.58% |
13.23% |
10.56% |
14.19% |
13.97% |
15.47% |
17.50% |
12.08% |
10.10% |
| R&D to Revenue |
|
4.12% |
3.58% |
2.90% |
3.52% |
3.61% |
4.80% |
4.81% |
5.64% |
7.02% |
5.15% |
4.05% |
| Operating Expenses to Revenue |
|
85.10% |
82.86% |
91.85% |
87.89% |
89.24% |
94.74% |
94.05% |
97.46% |
100.28% |
91.04% |
90.39% |
| Earnings before Interest and Taxes (EBIT) |
|
29 |
52 |
33 |
56 |
51 |
-6.23 |
131 |
-29 |
-147 |
-9.54 |
68 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
32 |
59 |
62 |
101 |
131 |
84 |
229 |
24 |
-117 |
17 |
92 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.27 |
5.16 |
13.85 |
8.14 |
9.80 |
9.85 |
3.65 |
1.31 |
3.18 |
4.76 |
2.53 |
| Price to Tangible Book Value (P/TBV) |
|
4.55 |
11.57 |
40.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
4.05 |
3.11 |
6.60 |
3.68 |
3.56 |
3.95 |
1.49 |
0.28 |
0.59 |
0.58 |
0.65 |
| Price to Earnings (P/E) |
|
21.44 |
43.46 |
261.57 |
29.19 |
221.25 |
0.00 |
23.66 |
0.00 |
0.00 |
0.00 |
4.80 |
| 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 |
|
4.66% |
2.30% |
0.38% |
3.43% |
0.45% |
0.00% |
4.23% |
0.00% |
0.00% |
0.00% |
20.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
22.20 |
7.63 |
18.21 |
4.82 |
5.93 |
5.63 |
2.81 |
1.12 |
1.56 |
1.87 |
1.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.21 |
2.86 |
6.46 |
4.05 |
3.82 |
4.35 |
1.70 |
0.62 |
1.12 |
0.98 |
0.93 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
25.75 |
18.78 |
64.62 |
30.73 |
32.19 |
47.02 |
8.18 |
25.22 |
0.00 |
51.22 |
11.32 |
| Enterprise Value to EBIT (EV/EBIT) |
|
28.65 |
21.09 |
121.80 |
55.15 |
82.58 |
0.00 |
14.24 |
0.00 |
0.00 |
0.00 |
15.28 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.82 |
34.87 |
159.34 |
22.06 |
65.51 |
0.00 |
268.76 |
0.00 |
0.00 |
28.12 |
2.22 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.97 |
17.12 |
38.51 |
25.00 |
26.93 |
35.53 |
14.24 |
14.32 |
11.11 |
14.11 |
14.18 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
44.93 |
0.00 |
0.00 |
0.00 |
0.00 |
598.77 |
43.41 |
6.44 |
19.52 |
20.72 |
3.06 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.96 |
1.12 |
0.87 |
1.68 |
1.44 |
3.92 |
4.26 |
4.31 |
1.37 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.81 |
0.72 |
0.66 |
1.68 |
1.07 |
3.91 |
4.23 |
3.16 |
1.35 |
| Financial Leverage |
|
-0.88 |
-0.62 |
-0.31 |
0.34 |
0.81 |
0.85 |
0.68 |
0.85 |
2.10 |
3.08 |
1.70 |
| Leverage Ratio |
|
1.29 |
1.31 |
1.93 |
2.48 |
2.46 |
2.79 |
3.06 |
3.81 |
6.03 |
6.74 |
4.10 |
| Compound Leverage Factor |
|
1.28 |
1.30 |
1.52 |
1.93 |
1.49 |
19.03 |
1.97 |
7.24 |
5.14 |
26.43 |
1.27 |
| Debt to Total Capital |
|
0.00% |
0.00% |
49.08% |
52.78% |
46.41% |
62.63% |
58.98% |
79.69% |
80.99% |
81.17% |
57.73% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
8.03% |
18.56% |
11.19% |
0.00% |
15.20% |
0.24% |
0.48% |
21.62% |
0.58% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
41.05% |
34.22% |
35.22% |
62.63% |
43.78% |
79.45% |
80.51% |
59.55% |
57.15% |
| 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% |
0.10% |
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% |
50.72% |
47.22% |
53.59% |
37.37% |
41.02% |
20.31% |
19.01% |
18.83% |
42.27% |
| Debt to EBITDA |
|
0.00 |
0.00 |
4.62 |
3.84 |
2.65 |
7.27 |
2.82 |
33.46 |
-4.53 |
27.35 |
4.28 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-1.42 |
2.80 |
2.19 |
4.30 |
1.03 |
14.04 |
-3.06 |
21.03 |
3.39 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
3.86 |
2.49 |
2.01 |
7.27 |
2.09 |
33.36 |
-4.50 |
20.06 |
4.23 |
| Debt to NOPAT |
|
0.00 |
0.00 |
11.38 |
2.76 |
5.39 |
-132.28 |
92.60 |
-35.58 |
-18.60 |
15.02 |
0.84 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-3.51 |
2.01 |
4.46 |
-78.18 |
33.74 |
-14.93 |
-12.54 |
11.55 |
0.67 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
9.52 |
1.79 |
4.09 |
-132.28 |
68.74 |
-35.47 |
-18.49 |
11.02 |
0.83 |
| Altman Z-Score |
|
9.72 |
6.66 |
6.25 |
3.14 |
4.76 |
2.80 |
1.81 |
0.40 |
-0.70 |
0.00 |
1.27 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.22% |
0.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.55 |
2.11 |
2.97 |
0.89 |
0.82 |
2.65 |
1.36 |
5.02 |
2.60 |
0.99 |
1.67 |
| Quick Ratio |
|
4.38 |
1.99 |
2.86 |
0.75 |
0.75 |
2.32 |
1.27 |
4.63 |
2.21 |
0.85 |
1.39 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
18 |
-76 |
-50 |
-283 |
-6.58 |
6.60 |
43 |
96 |
38 |
42 |
339 |
| Operating Cash Flow to CapEx |
|
513.82% |
200.95% |
1,287.79% |
831.48% |
0.00% |
264.06% |
374.32% |
375.49% |
539.36% |
554.88% |
736.48% |
| Free Cash Flow to Firm to Interest Expense |
|
106.31 |
-135.13 |
-7.09 |
-22.74 |
-0.32 |
0.18 |
0.92 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
217.46 |
114.46 |
14.73 |
9.97 |
7.75 |
3.07 |
2.80 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
175.13 |
57.50 |
13.59 |
8.77 |
7.95 |
1.91 |
2.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.17 |
1.24 |
1.22 |
0.96 |
1.20 |
0.85 |
0.88 |
0.79 |
0.67 |
1.15 |
1.38 |
| Accounts Receivable Turnover |
|
11.69 |
10.79 |
13.03 |
10.59 |
10.82 |
8.95 |
11.72 |
10.90 |
9.75 |
11.79 |
10.72 |
| 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 |
|
34.65 |
17.13 |
17.18 |
25.66 |
40.58 |
19.41 |
16.29 |
14.97 |
12.27 |
19.31 |
29.55 |
| Accounts Payable Turnover |
|
2.76 |
2.43 |
2.32 |
2.99 |
7.62 |
8.39 |
9.71 |
31.04 |
19.43 |
6.99 |
5.63 |
| Days Sales Outstanding (DSO) |
|
31.22 |
33.83 |
28.01 |
34.48 |
33.74 |
40.78 |
31.15 |
33.48 |
37.45 |
30.97 |
34.03 |
| 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) |
|
132.46 |
150.28 |
157.28 |
121.96 |
47.90 |
43.48 |
37.59 |
11.76 |
18.79 |
52.21 |
64.78 |
| Cash Conversion Cycle (CCC) |
|
-101.25 |
-116.45 |
-129.27 |
-87.48 |
-14.16 |
-2.71 |
-6.44 |
21.73 |
18.67 |
-21.25 |
-30.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
37 |
144 |
219 |
642 |
713 |
702 |
666 |
548 |
481 |
470 |
597 |
| Invested Capital Turnover |
|
12.66 |
4.25 |
3.40 |
1.78 |
1.63 |
1.29 |
1.61 |
1.62 |
1.31 |
1.89 |
2.09 |
| Increase / (Decrease) in Invested Capital |
|
33 |
107 |
75 |
423 |
71 |
-11 |
-36 |
-118 |
-67 |
-11 |
128 |
| Enterprise Value (EV) |
|
817 |
1,100 |
3,988 |
3,098 |
4,233 |
3,954 |
1,870 |
615 |
751 |
879 |
1,036 |
| Market Capitalization |
|
1,030 |
1,195 |
4,075 |
2,817 |
3,944 |
3,593 |
1,635 |
273 |
394 |
518 |
726 |
| Book Value per Share |
|
$20.90 |
$19.63 |
$24.59 |
$26.99 |
$30.95 |
$27.80 |
$33.59 |
$16.26 |
$9.55 |
$8.14 |
$20.98 |
| Tangible Book Value per Share |
|
$19.63 |
$8.76 |
$8.34 |
($16.20) |
($15.34) |
($14.01) |
($4.34) |
($21.16) |
($23.69) |
($23.65) |
($9.72) |
| Total Capital |
|
241 |
231 |
580 |
733 |
751 |
976 |
1,092 |
1,024 |
653 |
578 |
678 |
| Total Debt |
|
0.00 |
0.00 |
285 |
387 |
348 |
611 |
644 |
816 |
529 |
469 |
392 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
238 |
251 |
264 |
611 |
478 |
814 |
526 |
344 |
388 |
| Net Debt |
|
-214 |
-95 |
-88 |
282 |
288 |
361 |
235 |
342 |
357 |
361 |
311 |
| Capital Expenditures (CapEx) |
|
7.24 |
32 |
8.04 |
15 |
-4.04 |
42 |
35 |
11 |
13 |
11 |
9.93 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-22 |
-21 |
-36 |
3.14 |
-18 |
15 |
15 |
35 |
12 |
16 |
15 |
| Debt-free Net Working Capital (DFNWC) |
|
192 |
74 |
337 |
108 |
43 |
185 |
266 |
334 |
124 |
123 |
96 |
| Net Working Capital (NWC) |
|
192 |
74 |
291 |
-28 |
-41 |
185 |
100 |
331 |
121 |
-2.01 |
92 |
| Net Nonoperating Expense (NNE) |
|
3.58 |
4.04 |
9.45 |
44 |
47 |
44 |
-62 |
165 |
94 |
73 |
315 |
| Net Nonoperating Obligations (NNO) |
|
-204 |
-87 |
-76 |
296 |
311 |
337 |
218 |
340 |
357 |
361 |
311 |
| Total Depreciation and Amortization (D&A) |
|
3.20 |
6.43 |
29 |
45 |
80 |
90 |
97 |
53 |
30 |
27 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.64% |
-5.54% |
-5.75% |
0.41% |
-1.59% |
1.60% |
1.33% |
3.55% |
1.77% |
1.81% |
1.35% |
| Debt-free Net Working Capital to Revenue |
|
75.35% |
19.23% |
54.57% |
14.16% |
3.86% |
20.28% |
24.21% |
33.90% |
18.44% |
13.65% |
8.61% |
| Net Working Capital to Revenue |
|
75.35% |
19.23% |
47.03% |
-3.63% |
-3.73% |
20.28% |
9.10% |
33.65% |
17.97% |
-0.22% |
8.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.17 |
$2.33 |
$1.30 |
$7.72 |
$1.39 |
($3.71) |
$5.24 |
($14.69) |
($9.46) |
($3.14) |
$11.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
11.52M |
11.81M |
11.95M |
12.50M |
12.83M |
13.01M |
13.20M |
12.79M |
12.94M |
13.27M |
13.58M |
| Adjusted Diluted Earnings per Share |
|
$3.83 |
$2.15 |
$1.14 |
$6.85 |
$1.22 |
($3.71) |
$5.05 |
($14.69) |
($9.46) |
($3.14) |
$10.78 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.54M |
12.77M |
13.68M |
14.10M |
14.62M |
13.01M |
13.70M |
12.79M |
12.94M |
13.27M |
14.06M |
| 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 |
|
11.88M |
11.84M |
12.24M |
12.83M |
13.05M |
13.13M |
12.97M |
12.81M |
12.94M |
13.39M |
13.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
32 |
44 |
48 |
56 |
-1.35 |
0.20 |
-20 |
5.95 |
34 |
57 |
| Normalized NOPAT Margin |
|
7.80% |
8.24% |
7.11% |
6.33% |
5.06% |
-0.15% |
0.02% |
-2.01% |
0.88% |
3.80% |
5.14% |
| Pre Tax Income Margin |
|
11.15% |
13.42% |
4.16% |
5.72% |
2.80% |
-4.67% |
7.69% |
-5.58% |
-18.58% |
-4.15% |
1.88% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
166.75 |
92.93 |
4.66 |
4.52 |
2.53 |
-0.17 |
2.80 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
301.90 |
56.21 |
3.56 |
11.29 |
3.19 |
-0.13 |
0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
124.43 |
35.97 |
3.51 |
3.32 |
2.73 |
-1.33 |
2.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
259.58 |
-0.75 |
2.42 |
10.09 |
3.39 |
-1.29 |
-0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.27% |
0.00% |
0.00% |
0.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
16.57% |
191.35% |
127.75% |
97.62% |
30.68% |
0.00% |
57.89% |
-22.88% |
0.00% |
0.00% |
0.00% |