| DEI Shares Outstanding |
|
29,160,234.00 |
29,360,039.00 |
29,794,607.00 |
30,320,010.00 |
30,186,844.00 |
30,287,577.00 |
30,933,517.00 |
29,581,627.00 |
28,750,439.00 |
28,787,829.00 |
28,468,140.00 |
| DEI Adjusted Shares Outstanding |
|
29,160,234.00 |
29,360,039.00 |
29,794,607.00 |
30,320,010.00 |
30,186,844.00 |
30,287,577.00 |
30,933,517.00 |
29,581,627.00 |
28,750,439.00 |
28,787,829.00 |
28,468,140.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.23 |
0.44 |
0.68 |
0.80 |
0.45 |
5.58 |
0.60 |
0.93 |
0.26 |
-4.39 |
-1.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.10% |
7.86% |
13.76% |
27.95% |
3.06% |
-2.03% |
21.58% |
9.31% |
-4.96% |
-5.53% |
-5.88% |
| EBITDA Growth |
|
14.52% |
25.96% |
16.63% |
25.08% |
-20.07% |
5.40% |
12.42% |
14.62% |
-29.36% |
-266.67% |
90.28% |
| EBIT Growth |
|
71.74% |
78.24% |
30.45% |
40.40% |
-30.30% |
5.13% |
14.70% |
28.57% |
-42.70% |
-535.95% |
72.14% |
| NOPAT Growth |
|
18.57% |
62.46% |
51.49% |
29.06% |
-32.93% |
0.19% |
13.37% |
43.17% |
-45.08% |
-517.91% |
72.14% |
| Net Income Growth |
|
55.36% |
106.17% |
56.33% |
18.18% |
-43.48% |
12.07% |
21.95% |
47.44% |
-72.56% |
-1,780.28% |
60.52% |
| EPS Growth |
|
35.29% |
91.30% |
54.55% |
19.12% |
-43.21% |
10.87% |
19.61% |
50.82% |
-71.74% |
-1,830.77% |
61.11% |
| Operating Cash Flow Growth |
|
330.44% |
-40.94% |
27.14% |
-80.24% |
-17.54% |
839.60% |
-4.39% |
-33.88% |
-202.88% |
106.68% |
-640.17% |
| Free Cash Flow Firm Growth |
|
173.34% |
-7.04% |
-212.41% |
41.59% |
-139.35% |
211.79% |
22.62% |
-40.89% |
-305.91% |
155.62% |
-107.10% |
| Invested Capital Growth |
|
-6.66% |
-4.75% |
17.76% |
12.99% |
15.87% |
-7.01% |
-9.63% |
-1.85% |
24.02% |
-23.16% |
-4.36% |
| Revenue Q/Q Growth |
|
2.20% |
1.19% |
8.90% |
3.38% |
-0.17% |
2.28% |
3.50% |
-0.01% |
2.23% |
-1.18% |
-2.82% |
| EBITDA Q/Q Growth |
|
9.82% |
2.60% |
6.82% |
1.97% |
-9.31% |
21.58% |
-8.72% |
-7.26% |
18.90% |
-2,365.98% |
86.22% |
| EBIT Q/Q Growth |
|
39.96% |
7.54% |
9.99% |
4.17% |
-16.51% |
44.84% |
-14.53% |
-11.97% |
54.73% |
-422.29% |
63.00% |
| NOPAT Q/Q Growth |
|
2.06% |
4.89% |
28.97% |
-1.97% |
-17.17% |
27.81% |
-11.45% |
-2.14% |
24.16% |
-422.29% |
63.00% |
| Net Income Q/Q Growth |
|
29.39% |
7.75% |
28.74% |
-3.97% |
-22.58% |
41.52% |
-19.04% |
1.33% |
69.42% |
-336.68% |
55.50% |
| EPS Q/Q Growth |
|
27.78% |
4.76% |
25.93% |
-3.57% |
-22.03% |
41.67% |
-14.08% |
-3.16% |
73.33% |
-336.89% |
56.14% |
| Operating Cash Flow Q/Q Growth |
|
52.42% |
-26.29% |
107.38% |
-54.58% |
68.80% |
76.79% |
23.86% |
39.77% |
-36.40% |
-94.02% |
-1,115.78% |
| Free Cash Flow Firm Q/Q Growth |
|
441.62% |
-40.00% |
-186.82% |
53.27% |
17.35% |
93.60% |
209.64% |
30.96% |
-29.46% |
-22.27% |
-107.35% |
| Invested Capital Q/Q Growth |
|
-6.11% |
-0.23% |
7.65% |
0.76% |
-2.17% |
-6.67% |
-16.24% |
-18.17% |
-11.97% |
-22.74% |
-8.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.67% |
41.10% |
41.51% |
40.20% |
37.88% |
37.63% |
30.61% |
31.56% |
30.92% |
21.98% |
28.65% |
| EBITDA Margin |
|
11.55% |
13.48% |
13.82% |
13.52% |
10.48% |
11.28% |
10.43% |
10.93% |
8.13% |
-14.34% |
-1.48% |
| Operating Margin |
|
3.98% |
6.58% |
7.55% |
8.59% |
5.60% |
4.99% |
5.55% |
6.67% |
4.02% |
-18.56% |
-5.49% |
| EBIT Margin |
|
3.98% |
6.58% |
7.55% |
8.28% |
5.60% |
6.01% |
5.67% |
6.67% |
4.02% |
-18.56% |
-5.49% |
| Profit (Net Income) Margin |
|
2.18% |
4.17% |
5.73% |
5.30% |
2.91% |
3.32% |
3.33% |
4.50% |
1.30% |
-23.08% |
-9.68% |
| Tax Burden Percent |
|
70.49% |
68.85% |
81.93% |
71.62% |
71.54% |
82.63% |
68.48% |
76.20% |
73.02% |
104.88% |
105.68% |
| Interest Burden Percent |
|
77.77% |
92.10% |
92.76% |
89.30% |
72.51% |
66.92% |
85.84% |
88.47% |
44.20% |
118.61% |
166.82% |
| Effective Tax Rate |
|
22.42% |
29.29% |
17.88% |
27.22% |
27.36% |
16.70% |
30.09% |
23.80% |
26.98% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
2.61% |
4.49% |
6.41% |
7.18% |
4.20% |
4.07% |
5.03% |
7.65% |
3.79% |
-16.16% |
-5.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.74% |
1.36% |
3.10% |
1.64% |
-0.48% |
0.78% |
0.24% |
-2.99% |
-8.18% |
-56.11% |
-23.96% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.22% |
0.24% |
0.52% |
0.41% |
-0.16% |
0.26% |
0.04% |
-0.27% |
-1.75% |
-25.73% |
-18.15% |
| Return on Equity (ROE) |
|
2.39% |
4.73% |
6.93% |
7.58% |
4.04% |
4.32% |
5.07% |
7.38% |
2.03% |
-41.90% |
-23.45% |
| Cash Return on Invested Capital (CROIC) |
|
9.49% |
9.36% |
-9.91% |
-5.02% |
-10.50% |
11.33% |
15.15% |
9.52% |
-17.66% |
10.03% |
-0.84% |
| Operating Return on Assets (OROA) |
|
2.54% |
4.75% |
5.55% |
6.66% |
4.15% |
4.08% |
4.60% |
5.72% |
3.12% |
-14.46% |
-4.59% |
| Return on Assets (ROA) |
|
1.39% |
3.01% |
4.22% |
4.26% |
2.15% |
2.26% |
2.70% |
3.86% |
1.01% |
-17.99% |
-8.09% |
| Return on Common Equity (ROCE) |
|
2.39% |
4.73% |
6.92% |
7.58% |
4.04% |
4.32% |
5.07% |
7.38% |
2.03% |
-41.90% |
-23.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.35% |
4.62% |
6.67% |
7.31% |
3.95% |
4.23% |
4.99% |
7.41% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.94 |
15 |
22 |
28 |
19 |
19 |
22 |
31 |
17 |
-71 |
-20 |
| NOPAT Margin |
|
3.09% |
4.65% |
6.20% |
6.25% |
4.07% |
4.16% |
3.88% |
5.08% |
2.94% |
-12.99% |
-3.85% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.35% |
3.13% |
3.31% |
5.54% |
4.68% |
3.29% |
4.78% |
10.64% |
11.97% |
39.94% |
18.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
7.35% |
3.34% |
-18.01% |
-5.24% |
| Cost of Revenue to Revenue |
|
61.33% |
58.90% |
58.49% |
59.80% |
62.12% |
62.37% |
69.39% |
68.44% |
69.08% |
78.02% |
71.35% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.92% |
19.67% |
20.17% |
21.86% |
21.48% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.17% |
5.22% |
6.56% |
5.97% |
4.50% |
| Operating Expenses to Revenue |
|
34.69% |
34.52% |
33.97% |
31.61% |
32.28% |
0.00% |
25.06% |
24.89% |
26.90% |
40.54% |
34.14% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
21 |
27 |
38 |
26 |
28 |
32 |
41 |
23 |
-102 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
42 |
49 |
61 |
49 |
52 |
58 |
67 |
47 |
-78 |
-7.63 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.46 |
1.92 |
1.85 |
1.36 |
1.66 |
1.27 |
1.33 |
1.71 |
0.85 |
0.57 |
0.57 |
| Price to Tangible Book Value (P/TBV) |
|
2.82 |
3.36 |
5.54 |
3.82 |
5.77 |
4.13 |
3.87 |
4.58 |
2.14 |
2.12 |
2.03 |
| Price to Revenue (P/Rev) |
|
1.35 |
1.73 |
1.59 |
0.98 |
1.22 |
1.00 |
0.89 |
1.04 |
0.54 |
0.24 |
0.21 |
| Price to Earnings (P/E) |
|
59.48 |
42.27 |
27.85 |
18.44 |
42.06 |
2.72 |
26.76 |
23.11 |
41.70 |
0.00 |
0.00 |
| Dividend Yield |
|
1.04% |
0.16% |
0.32% |
0.54% |
0.42% |
0.26% |
0.50% |
0.49% |
1.10% |
2.59% |
0.00% |
| Earnings Yield |
|
1.68% |
2.37% |
3.59% |
5.42% |
2.38% |
36.82% |
3.74% |
4.33% |
2.40% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.37 |
1.82 |
1.70 |
1.28 |
1.47 |
1.22 |
1.30 |
1.66 |
0.89 |
0.74 |
0.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.57 |
1.84 |
1.78 |
1.18 |
1.53 |
1.20 |
0.96 |
1.09 |
0.76 |
0.52 |
0.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.61 |
13.63 |
12.86 |
8.74 |
14.56 |
10.64 |
9.17 |
9.97 |
9.37 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
39.47 |
27.94 |
23.55 |
14.26 |
27.24 |
19.97 |
16.87 |
16.34 |
18.93 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
50.87 |
39.51 |
28.68 |
18.90 |
37.50 |
28.84 |
24.65 |
21.45 |
25.93 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.79 |
12.37 |
10.70 |
46.03 |
74.31 |
6.09 |
6.18 |
11.63 |
0.00 |
72.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.97 |
18.96 |
0.00 |
0.00 |
0.00 |
10.35 |
8.18 |
17.24 |
0.00 |
6.40 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.25 |
0.15 |
0.25 |
0.29 |
0.43 |
0.30 |
0.14 |
0.14 |
0.38 |
0.69 |
0.96 |
| Long-Term Debt to Equity |
|
0.25 |
0.15 |
0.25 |
0.29 |
0.43 |
0.30 |
0.14 |
0.14 |
0.38 |
0.69 |
0.96 |
| Financial Leverage |
|
0.30 |
0.17 |
0.17 |
0.25 |
0.35 |
0.33 |
0.17 |
0.09 |
0.21 |
0.46 |
0.76 |
| Leverage Ratio |
|
1.71 |
1.57 |
1.64 |
1.78 |
1.88 |
1.92 |
1.87 |
1.91 |
2.02 |
2.33 |
2.90 |
| Compound Leverage Factor |
|
1.33 |
1.45 |
1.52 |
1.59 |
1.36 |
1.28 |
1.61 |
1.69 |
0.89 |
2.76 |
4.83 |
| Debt to Total Capital |
|
20.31% |
12.67% |
20.24% |
22.70% |
30.18% |
22.95% |
12.29% |
12.21% |
27.29% |
40.95% |
49.10% |
| Short-Term Debt to Total Capital |
|
0.02% |
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 |
|
20.29% |
12.67% |
20.24% |
22.70% |
30.18% |
22.95% |
12.29% |
12.21% |
27.29% |
40.95% |
49.10% |
| 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 |
|
-0.02% |
0.05% |
0.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
79.71% |
87.28% |
79.69% |
77.30% |
69.82% |
77.05% |
87.71% |
87.79% |
72.71% |
59.05% |
50.90% |
| Debt to EBITDA |
|
2.05 |
0.97 |
1.58 |
1.57 |
3.03 |
2.08 |
0.90 |
0.77 |
2.95 |
-2.06 |
-24.34 |
| Net Debt to EBITDA |
|
1.88 |
0.79 |
1.35 |
1.47 |
2.90 |
1.77 |
0.62 |
0.47 |
2.71 |
-1.90 |
-22.71 |
| Long-Term Debt to EBITDA |
|
2.04 |
0.97 |
1.58 |
1.57 |
3.03 |
2.08 |
0.90 |
0.77 |
2.95 |
-2.06 |
-24.34 |
| Debt to NOPAT |
|
7.65 |
2.82 |
3.52 |
3.40 |
7.81 |
5.63 |
2.41 |
1.66 |
8.17 |
-2.27 |
-9.37 |
| Net Debt to NOPAT |
|
7.03 |
2.28 |
3.01 |
3.19 |
7.47 |
4.80 |
1.66 |
1.01 |
7.49 |
-2.10 |
-8.74 |
| Long-Term Debt to NOPAT |
|
7.64 |
2.82 |
3.52 |
3.40 |
7.81 |
5.63 |
2.41 |
1.66 |
8.17 |
-2.27 |
-9.37 |
| Altman Z-Score |
|
3.22 |
4.16 |
3.21 |
2.94 |
2.81 |
2.54 |
2.70 |
2.93 |
2.25 |
1.26 |
1.56 |
| Noncontrolling Interest Sharing Ratio |
|
-0.13% |
0.02% |
0.07% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.58 |
2.34 |
2.02 |
2.13 |
2.43 |
1.93 |
1.53 |
1.46 |
1.87 |
1.63 |
1.77 |
| Quick Ratio |
|
0.91 |
0.98 |
0.96 |
0.96 |
1.15 |
0.89 |
0.79 |
0.70 |
0.88 |
0.80 |
0.86 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
33 |
30 |
-34 |
-20 |
-48 |
53 |
65 |
39 |
-79 |
44 |
-3.13 |
| Operating Cash Flow to CapEx |
|
1,138.83% |
436.56% |
885.10% |
144.82% |
74.03% |
802.95% |
907.34% |
433.37% |
-504.88% |
63.13% |
-615.66% |
| Free Cash Flow to Firm to Interest Expense |
|
12.71 |
18.65 |
-17.53 |
-4.94 |
-6.60 |
10.27 |
17.68 |
9.75 |
-6.28 |
2.67 |
-0.17 |
| Operating Cash Flow to Interest Expense |
|
30.67 |
28.59 |
30.40 |
2.90 |
1.33 |
17.44 |
23.42 |
14.44 |
-4.65 |
0.24 |
-1.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
27.97 |
22.04 |
26.96 |
0.90 |
-0.47 |
15.27 |
20.84 |
11.11 |
-5.57 |
-0.14 |
-1.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.64 |
0.72 |
0.74 |
0.80 |
0.74 |
0.68 |
0.81 |
0.86 |
0.78 |
0.78 |
0.84 |
| Accounts Receivable Turnover |
|
3.53 |
3.84 |
3.61 |
3.73 |
3.26 |
3.16 |
3.77 |
3.75 |
3.24 |
3.00 |
3.01 |
| Inventory Turnover |
|
1.17 |
1.43 |
1.70 |
1.92 |
1.80 |
1.75 |
2.43 |
2.47 |
1.98 |
2.14 |
2.07 |
| Fixed Asset Turnover |
|
5.91 |
6.35 |
7.13 |
9.22 |
8.85 |
7.53 |
8.48 |
8.90 |
7.97 |
8.25 |
9.26 |
| Accounts Payable Turnover |
|
7.27 |
6.24 |
4.06 |
3.66 |
3.63 |
3.74 |
4.74 |
4.69 |
4.57 |
4.58 |
3.39 |
| Days Sales Outstanding (DSO) |
|
103.31 |
95.07 |
101.16 |
97.88 |
111.89 |
115.39 |
96.84 |
97.36 |
112.54 |
121.85 |
121.25 |
| Days Inventory Outstanding (DIO) |
|
310.65 |
255.20 |
214.18 |
190.14 |
202.82 |
208.64 |
150.02 |
148.06 |
184.11 |
170.47 |
176.43 |
| Days Payable Outstanding (DPO) |
|
50.21 |
58.46 |
89.85 |
99.64 |
100.52 |
97.68 |
77.03 |
77.80 |
79.88 |
79.64 |
107.70 |
| Cash Conversion Cycle (CCC) |
|
363.75 |
291.81 |
225.49 |
188.38 |
214.19 |
226.35 |
169.83 |
167.62 |
216.77 |
212.68 |
189.97 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
331 |
315 |
371 |
420 |
486 |
452 |
409 |
401 |
497 |
382 |
366 |
| Invested Capital Turnover |
|
0.84 |
0.97 |
1.03 |
1.15 |
1.03 |
0.98 |
1.30 |
1.51 |
1.29 |
1.24 |
1.38 |
| Increase / (Decrease) in Invested Capital |
|
-24 |
-16 |
56 |
48 |
67 |
-34 |
-44 |
-7.57 |
96 |
-115 |
-17 |
| Enterprise Value (EV) |
|
455 |
574 |
631 |
537 |
714 |
550 |
533 |
664 |
441 |
282 |
282 |
| Market Capitalization |
|
392 |
541 |
565 |
446 |
572 |
459 |
497 |
633 |
314 |
133 |
109 |
| Book Value per Share |
|
$9.20 |
$9.61 |
$10.24 |
$10.86 |
$11.40 |
$11.91 |
$12.05 |
$12.51 |
$12.87 |
$8.10 |
$6.76 |
| Tangible Book Value per Share |
|
$4.77 |
$5.48 |
$3.42 |
$3.85 |
$3.29 |
$3.67 |
$4.16 |
$4.68 |
$5.09 |
$2.19 |
$1.88 |
| Total Capital |
|
337 |
323 |
383 |
426 |
493 |
468 |
425 |
421 |
509 |
395 |
378 |
| Total Debt |
|
68 |
41 |
77 |
97 |
149 |
107 |
52 |
51 |
139 |
162 |
186 |
| Total Long-Term Debt |
|
68 |
41 |
77 |
97 |
149 |
107 |
52 |
51 |
139 |
162 |
186 |
| Net Debt |
|
63 |
33 |
66 |
91 |
142 |
92 |
36 |
31 |
127 |
149 |
173 |
| Capital Expenditures (CapEx) |
|
6.90 |
11 |
6.67 |
8.05 |
13 |
11 |
9.52 |
13 |
12 |
6.21 |
3.44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
134 |
122 |
117 |
158 |
191 |
143 |
103 |
102 |
190 |
134 |
149 |
| Debt-free Net Working Capital (DFNWC) |
|
140 |
130 |
129 |
165 |
198 |
159 |
119 |
122 |
202 |
147 |
161 |
| Net Working Capital (NWC) |
|
140 |
130 |
129 |
165 |
198 |
159 |
119 |
122 |
202 |
147 |
161 |
| Net Nonoperating Expense (NNE) |
|
2.62 |
1.50 |
1.64 |
4.34 |
5.45 |
3.84 |
3.05 |
3.57 |
9.49 |
55 |
30 |
| Net Nonoperating Obligations (NNO) |
|
63 |
33 |
66 |
91 |
142 |
92 |
36 |
31 |
127 |
149 |
173 |
| Total Depreciation and Amortization (D&A) |
|
22 |
22 |
22 |
24 |
23 |
24 |
27 |
26 |
24 |
23 |
21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
46.44% |
39.13% |
33.05% |
34.89% |
40.79% |
31.18% |
18.41% |
16.67% |
32.81% |
24.49% |
28.86% |
| Debt-free Net Working Capital to Revenue |
|
48.35% |
41.65% |
36.24% |
36.25% |
42.20% |
34.65% |
21.33% |
20.01% |
34.78% |
26.78% |
31.27% |
| Net Working Capital to Revenue |
|
48.33% |
41.65% |
36.24% |
36.25% |
42.20% |
34.65% |
21.33% |
20.01% |
34.78% |
26.78% |
31.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.23 |
$0.44 |
$0.70 |
$0.83 |
$0.47 |
$0.52 |
$0.62 |
$0.94 |
$0.27 |
($4.50) |
($1.75) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
28.67M |
28.86M |
29.10M |
29.33M |
29.03M |
29.45M |
29.81M |
29.23M |
28.13M |
28.06M |
28.43M |
| Adjusted Diluted Earnings per Share |
|
$0.23 |
$0.44 |
$0.68 |
$0.81 |
$0.46 |
$0.51 |
$0.61 |
$0.92 |
$0.26 |
($4.50) |
($1.75) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
29.24M |
29.39M |
29.70M |
30.05M |
29.66M |
29.99M |
30.41M |
29.87M |
28.53M |
28.06M |
28.43M |
| 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 |
|
29.21M |
29.39M |
29.85M |
29.69M |
30.16M |
30.90M |
30.94M |
29.48M |
28.80M |
28.27M |
28.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.94 |
15 |
22 |
28 |
19 |
19 |
22 |
31 |
17 |
-36 |
-2.21 |
| Normalized NOPAT Margin |
|
3.09% |
4.65% |
6.20% |
6.25% |
4.07% |
4.16% |
3.88% |
5.08% |
2.94% |
-6.67% |
-0.43% |
| Pre Tax Income Margin |
|
3.10% |
6.06% |
7.00% |
7.40% |
4.06% |
4.02% |
4.87% |
5.90% |
1.78% |
-22.01% |
-9.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.50 |
12.66 |
13.80 |
9.35 |
3.64 |
5.32 |
8.58 |
10.28 |
1.84 |
-6.14 |
-1.53 |
| NOPAT to Interest Expense |
|
3.49 |
8.95 |
11.34 |
7.06 |
2.64 |
3.69 |
5.87 |
7.83 |
1.35 |
-4.30 |
-1.07 |
| EBIT Less CapEx to Interest Expense |
|
1.81 |
6.11 |
10.37 |
7.35 |
1.84 |
3.15 |
5.99 |
6.95 |
0.92 |
-6.51 |
-1.72 |
| NOPAT Less CapEx to Interest Expense |
|
0.80 |
2.40 |
7.90 |
5.06 |
0.84 |
1.51 |
3.29 |
4.50 |
0.43 |
-4.67 |
-1.26 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
18.06% |
4.44% |
7.86% |
9.44% |
17.08% |
7.66% |
12.82% |
10.17% |
45.01% |
-1.99% |
0.00% |
| Augmented Payout Ratio |
|
18.06% |
4.44% |
11.36% |
39.73% |
44.41% |
25.67% |
53.35% |
141.79% |
277.83% |
-3.12% |
0.00% |