| DEI Shares Outstanding |
|
7,379,473.00 |
8,668,485.00 |
8,759,376.00 |
10,157,877.00 |
10,242,114.00 |
10,317,018.00 |
10,403,869.00 |
10,499,827.00 |
10,876,620.00 |
11,024,013.00 |
11,199,787.00 |
| DEI Adjusted Shares Outstanding |
|
7,379,473.00 |
8,668,485.00 |
8,759,376.00 |
10,157,877.00 |
10,242,114.00 |
10,317,018.00 |
10,403,869.00 |
10,499,827.00 |
10,876,620.00 |
11,024,013.00 |
11,199,787.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.72 |
0.79 |
0.67 |
1.73 |
1.60 |
-0.12 |
1.36 |
2.42 |
-0.94 |
-0.30 |
-1.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
25.88% |
16.70% |
7.39% |
5.23% |
-23.39% |
-5.75% |
15.40% |
24.85% |
-58.09% |
-16.53% |
-10.62% |
| EBITDA Growth |
|
88.06% |
25.22% |
8.42% |
20.57% |
-32.51% |
-81.22% |
392.69% |
12.05% |
-77.66% |
-189.66% |
-54.11% |
| EBIT Growth |
|
163.15% |
27.87% |
14.32% |
36.59% |
-38.64% |
-108.26% |
1,282.35% |
12.06% |
-81.15% |
-291.11% |
-51.75% |
| NOPAT Growth |
|
378.93% |
30.31% |
-25.20% |
177.74% |
-25.15% |
-105.78% |
1,448.72% |
5.93% |
-82.51% |
-291.11% |
-51.75% |
| Net Income Growth |
|
1,346.88% |
28.71% |
-15.02% |
200.07% |
-24.52% |
-89.12% |
878.79% |
79.75% |
-140.31% |
67.35% |
-242.42% |
| EPS Growth |
|
1,012.50% |
12.33% |
-20.73% |
175.38% |
-28.49% |
-89.06% |
864.29% |
79.26% |
-139.26% |
67.37% |
-235.48% |
| Operating Cash Flow Growth |
|
107.56% |
-19.15% |
89.47% |
2.01% |
-2.57% |
23.97% |
-70.06% |
-206.89% |
386.24% |
19.59% |
-99.42% |
| Free Cash Flow Firm Growth |
|
-570.07% |
135.08% |
-321.36% |
249.24% |
-62.07% |
30.01% |
-83.63% |
-2,726.76% |
94.58% |
5,414.47% |
-104.15% |
| Invested Capital Growth |
|
59.95% |
5.82% |
29.65% |
0.65% |
8.55% |
-10.81% |
11.73% |
55.64% |
2.93% |
-79.61% |
-4.26% |
| Revenue Q/Q Growth |
|
12.26% |
-0.94% |
4.37% |
-1.27% |
-25.25% |
0.57% |
40.38% |
339.40% |
-58.09% |
-76.12% |
-64.36% |
| EBITDA Q/Q Growth |
|
18.75% |
2.65% |
2.47% |
2.88% |
-25.90% |
-24.37% |
71.84% |
193.94% |
-77.64% |
-2,955.16% |
-181.75% |
| EBIT Q/Q Growth |
|
20.60% |
5.78% |
2.46% |
7.57% |
-32.46% |
-224.46% |
108.61% |
165.68% |
-81.12% |
36.49% |
-409.62% |
| NOPAT Q/Q Growth |
|
23.14% |
5.72% |
-34.24% |
43.99% |
-13.46% |
-224.46% |
66.57% |
100.53% |
-86.78% |
36.49% |
-409.62% |
| Net Income Q/Q Growth |
|
23.48% |
13.11% |
-35.21% |
48.45% |
-13.74% |
-27.09% |
28.21% |
375.43% |
-140.37% |
73.44% |
-1.59% |
| EPS Q/Q Growth |
|
21.67% |
7.89% |
-36.89% |
49.17% |
-15.23% |
-22.22% |
26.17% |
-24.14% |
28.57% |
70.48% |
22.39% |
| Operating Cash Flow Q/Q Growth |
|
55.89% |
-26.71% |
25.58% |
5.40% |
-14.55% |
-0.09% |
5.36% |
-265.62% |
387.16% |
-41.32% |
-91.43% |
| Free Cash Flow Firm Q/Q Growth |
|
-398.59% |
220.62% |
25.06% |
31.74% |
-63.38% |
170.94% |
126.17% |
-714.94% |
-101.57% |
1,930.67% |
85.40% |
| Invested Capital Q/Q Growth |
|
29.21% |
6.79% |
-4.09% |
-2.56% |
9.14% |
-15.33% |
-16.11% |
18.93% |
98,138.96% |
23,663.59% |
-7.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
22.02% |
23.66% |
25.09% |
26.70% |
31.77% |
31.88% |
33.86% |
34.70% |
39.80% |
36.75% |
35.72% |
| EBITDA Margin |
|
8.23% |
8.83% |
8.92% |
10.22% |
9.00% |
1.79% |
7.66% |
6.87% |
3.66% |
-3.93% |
-6.78% |
| Operating Margin |
|
5.50% |
6.12% |
6.52% |
8.46% |
6.77% |
-0.59% |
6.08% |
5.46% |
2.45% |
-5.62% |
-9.54% |
| EBIT Margin |
|
5.59% |
6.12% |
6.52% |
8.46% |
6.77% |
-0.59% |
6.08% |
5.46% |
2.45% |
-5.62% |
-9.54% |
| Profit (Net Income) Margin |
|
2.46% |
2.71% |
2.15% |
6.12% |
6.03% |
0.70% |
5.90% |
8.50% |
-8.17% |
-3.20% |
-12.25% |
| Tax Burden Percent |
|
61.36% |
61.61% |
40.31% |
81.97% |
137.41% |
-51.25% |
107.73% |
169.98% |
351.79% |
30.94% |
85.21% |
| Interest Burden Percent |
|
71.73% |
71.90% |
81.68% |
88.25% |
64.77% |
228.86% |
90.14% |
91.63% |
-94.66% |
183.88% |
150.67% |
| Effective Tax Rate |
|
38.64% |
38.39% |
59.69% |
18.03% |
0.00% |
0.00% |
20.15% |
24.52% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
14.11% |
14.52% |
9.20% |
22.55% |
16.14% |
-0.95% |
12.80% |
10.05% |
1.42% |
-4.45% |
-20.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.65% |
6.30% |
5.75% |
16.02% |
9.64% |
8.68% |
25.56% |
41.74% |
-17.44% |
4.73% |
-5.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
11.18% |
6.20% |
5.49% |
10.93% |
3.62% |
3.10% |
7.07% |
21.24% |
-12.28% |
0.47% |
2.84% |
| Return on Equity (ROE) |
|
25.29% |
20.72% |
14.69% |
33.48% |
19.76% |
2.15% |
19.86% |
31.29% |
-10.86% |
-3.98% |
-17.53% |
| Cash Return on Invested Capital (CROIC) |
|
-32.01% |
8.87% |
-16.62% |
21.90% |
7.94% |
10.48% |
1.72% |
-33.48% |
-1.47% |
127.80% |
-16.01% |
| Operating Return on Assets (OROA) |
|
17.65% |
18.76% |
19.11% |
23.68% |
13.79% |
-1.00% |
10.76% |
10.23% |
1.65% |
-3.57% |
-8.56% |
| Return on Assets (ROA) |
|
7.77% |
8.31% |
6.29% |
17.13% |
12.27% |
1.17% |
10.45% |
15.93% |
-5.48% |
-2.03% |
-10.99% |
| Return on Common Equity (ROCE) |
|
25.29% |
20.72% |
14.69% |
33.48% |
19.76% |
2.15% |
19.86% |
31.29% |
-10.86% |
-3.98% |
-17.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
20.62% |
17.00% |
14.94% |
26.71% |
19.37% |
2.20% |
18.42% |
29.65% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
7.35 |
9.57 |
7.16 |
20 |
15 |
-0.86 |
12 |
12 |
2.15 |
-4.11 |
-6.23 |
| NOPAT Margin |
|
3.38% |
3.77% |
2.63% |
6.93% |
6.77% |
-0.42% |
4.85% |
4.12% |
1.72% |
-3.93% |
-6.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.47% |
8.22% |
3.45% |
6.53% |
6.50% |
-9.63% |
-12.76% |
-31.69% |
18.87% |
-9.18% |
-15.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
8.28% |
1.45% |
-3.31% |
-12.84% |
| Cost of Revenue to Revenue |
|
77.98% |
76.34% |
74.91% |
73.30% |
68.23% |
68.12% |
66.14% |
65.30% |
60.20% |
63.25% |
64.28% |
| SG&A Expenses to Revenue |
|
13.97% |
14.89% |
16.35% |
17.80% |
22.85% |
26.67% |
27.24% |
27.88% |
36.30% |
41.09% |
44.09% |
| 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 |
|
16.52% |
17.54% |
18.58% |
18.24% |
25.00% |
32.48% |
27.78% |
29.24% |
37.35% |
42.37% |
45.26% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
16 |
18 |
24 |
15 |
-1.23 |
15 |
16 |
3.07 |
-5.87 |
-8.90 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18 |
22 |
24 |
29 |
20 |
3.71 |
18 |
21 |
4.58 |
-4.11 |
-6.33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.53 |
2.31 |
2.64 |
2.44 |
2.61 |
1.69 |
1.68 |
1.75 |
0.85 |
0.59 |
1.11 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
11.99 |
0.00 |
10.91 |
19.05 |
17.68 |
9.25 |
0.00 |
0.00 |
0.63 |
1.21 |
| Price to Revenue (P/Rev) |
|
0.30 |
0.37 |
0.38 |
0.56 |
0.81 |
0.54 |
0.54 |
0.50 |
0.58 |
0.47 |
0.57 |
| Price to Earnings (P/E) |
|
12.29 |
13.58 |
17.65 |
9.13 |
10.91 |
0.00 |
9.09 |
5.91 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
10.11% |
11.60% |
8.48% |
7.29% |
6.88% |
4.65% |
3.57% |
5.25% |
9.02% |
13.60% |
42.02% |
| Earnings Yield |
|
8.14% |
7.37% |
5.66% |
10.96% |
9.17% |
0.00% |
11.00% |
16.91% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.61 |
1.78 |
1.73 |
2.06 |
2.15 |
1.70 |
1.76 |
1.43 |
0.88 |
2.90 |
1.16 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.47 |
0.48 |
0.56 |
0.64 |
0.94 |
0.70 |
0.71 |
0.71 |
1.08 |
0.87 |
0.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.77 |
5.38 |
6.24 |
6.23 |
10.42 |
39.18 |
9.22 |
10.38 |
29.53 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.50 |
7.76 |
8.54 |
7.53 |
13.85 |
0.00 |
11.61 |
13.08 |
44.08 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.05 |
12.60 |
21.18 |
9.18 |
13.85 |
0.00 |
14.54 |
17.32 |
62.97 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.75 |
12.65 |
8.40 |
9.91 |
11.48 |
6.54 |
25.32 |
0.00 |
6.64 |
3.71 |
244.66 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
20.64 |
0.00 |
9.46 |
28.15 |
15.28 |
108.21 |
0.00 |
0.00 |
0.77 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.45 |
0.67 |
1.24 |
0.34 |
0.40 |
0.53 |
0.53 |
0.74 |
0.74 |
0.51 |
0.01 |
| Long-Term Debt to Equity |
|
1.18 |
0.58 |
1.05 |
0.24 |
0.40 |
0.49 |
0.47 |
0.00 |
0.00 |
0.46 |
0.00 |
| Financial Leverage |
|
1.46 |
0.99 |
0.96 |
0.68 |
0.38 |
0.36 |
0.28 |
0.51 |
0.70 |
0.10 |
-0.53 |
| Leverage Ratio |
|
3.26 |
2.49 |
2.33 |
1.95 |
1.61 |
1.84 |
1.90 |
1.96 |
2.00 |
1.96 |
1.60 |
| Compound Leverage Factor |
|
2.34 |
1.79 |
1.91 |
1.72 |
1.04 |
4.20 |
1.71 |
1.80 |
-1.90 |
3.60 |
2.40 |
| Debt to Total Capital |
|
59.13% |
40.18% |
55.30% |
25.47% |
28.68% |
34.60% |
34.60% |
42.40% |
42.40% |
33.77% |
0.92% |
| Short-Term Debt to Total Capital |
|
10.81% |
5.29% |
8.25% |
7.49% |
0.39% |
2.62% |
3.96% |
42.40% |
42.40% |
3.06% |
0.92% |
| Long-Term Debt to Total Capital |
|
48.32% |
34.89% |
47.05% |
17.98% |
28.29% |
31.98% |
30.64% |
0.00% |
0.00% |
30.71% |
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 |
|
40.88% |
59.82% |
44.70% |
74.53% |
71.32% |
65.40% |
65.40% |
57.60% |
57.60% |
66.23% |
99.08% |
| Debt to EBITDA |
|
2.10 |
1.21 |
1.99 |
0.77 |
1.39 |
9.32 |
2.21 |
3.07 |
13.74 |
-10.21 |
-0.07 |
| Net Debt to EBITDA |
|
2.10 |
1.21 |
1.99 |
0.77 |
1.39 |
9.32 |
2.21 |
3.07 |
13.74 |
-10.20 |
2.93 |
| Long-Term Debt to EBITDA |
|
1.71 |
1.05 |
1.70 |
0.54 |
1.37 |
8.62 |
1.96 |
0.00 |
0.00 |
-9.29 |
0.00 |
| Debt to NOPAT |
|
5.11 |
2.84 |
6.76 |
1.13 |
1.85 |
-40.26 |
3.49 |
5.12 |
29.29 |
-10.22 |
-0.07 |
| Net Debt to NOPAT |
|
5.11 |
2.84 |
6.76 |
1.13 |
1.85 |
-40.26 |
3.48 |
5.12 |
29.29 |
-10.21 |
2.98 |
| Long-Term Debt to NOPAT |
|
4.17 |
2.47 |
5.75 |
0.80 |
1.82 |
-37.21 |
3.09 |
0.00 |
0.00 |
-9.29 |
0.00 |
| Altman Z-Score |
|
3.96 |
5.49 |
4.32 |
6.80 |
4.99 |
2.87 |
3.54 |
2.95 |
1.24 |
1.26 |
4.47 |
| 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 |
|
1.43 |
2.26 |
1.75 |
2.14 |
2.97 |
2.39 |
2.12 |
0.79 |
0.79 |
1.75 |
4.12 |
| Quick Ratio |
|
1.39 |
2.19 |
1.69 |
2.08 |
2.88 |
1.80 |
1.70 |
0.67 |
0.67 |
0.66 |
3.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
5.85 |
-13 |
19 |
7.32 |
9.52 |
1.56 |
-41 |
-2.22 |
118 |
-4.90 |
| Operating Cash Flow to CapEx |
|
2,098.54% |
1,023.65% |
1,579.82% |
1,994.22% |
864.65% |
1,072.00% |
208.28% |
-125.39% |
947.30% |
2,003.20% |
102.90% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.85 |
1.34 |
-3.98 |
6.77 |
3.47 |
0.00 |
1.09 |
-30.05 |
-0.37 |
23.96 |
-1.09 |
| Operating Cash Flow to Interest Expense |
|
3.43 |
2.18 |
5.55 |
6.46 |
8.51 |
0.00 |
4.65 |
-5.23 |
3.41 |
4.95 |
0.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.27 |
1.97 |
5.20 |
6.14 |
7.53 |
0.00 |
2.42 |
-9.39 |
3.05 |
4.71 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
3.16 |
3.07 |
2.93 |
2.80 |
2.04 |
1.68 |
1.77 |
1.87 |
0.67 |
0.64 |
0.90 |
| Accounts Receivable Turnover |
|
8.00 |
7.73 |
7.78 |
7.72 |
5.71 |
5.73 |
5.90 |
5.69 |
2.03 |
2.82 |
6.43 |
| 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 |
|
201.73 |
149.33 |
138.00 |
124.81 |
72.03 |
59.10 |
61.33 |
107.58 |
75.85 |
114.41 |
219.04 |
| Accounts Payable Turnover |
|
126.27 |
153.56 |
142.73 |
204.55 |
479.28 |
403.61 |
509.24 |
785.51 |
220.80 |
754.66 |
205.75 |
| Days Sales Outstanding (DSO) |
|
45.60 |
47.20 |
46.89 |
47.28 |
63.97 |
63.66 |
61.82 |
64.16 |
179.56 |
129.22 |
56.81 |
| 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) |
|
2.89 |
2.38 |
2.56 |
1.78 |
0.76 |
0.90 |
0.72 |
0.46 |
1.65 |
0.48 |
1.77 |
| Cash Conversion Cycle (CCC) |
|
42.71 |
44.82 |
44.33 |
45.49 |
63.21 |
62.76 |
61.10 |
63.69 |
177.91 |
128.74 |
55.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
64 |
68 |
88 |
88 |
96 |
86 |
96 |
149 |
153 |
31 |
30 |
| Invested Capital Turnover |
|
4.18 |
3.85 |
3.50 |
3.25 |
2.38 |
2.28 |
2.64 |
2.44 |
0.83 |
1.13 |
3.05 |
| Increase / (Decrease) in Invested Capital |
|
24 |
3.73 |
20 |
0.58 |
7.56 |
-10 |
10 |
53 |
4.37 |
-122 |
-1.33 |
| Enterprise Value (EV) |
|
103 |
121 |
152 |
183 |
206 |
146 |
169 |
213 |
135 |
91 |
35 |
| Market Capitalization |
|
66 |
93 |
103 |
160 |
179 |
111 |
128 |
150 |
72 |
49 |
53 |
| Book Value per Share |
|
$3.51 |
$4.67 |
$4.47 |
$6.47 |
$6.68 |
$6.34 |
$7.36 |
$8.15 |
$7.86 |
$7.46 |
$4.30 |
| Tangible Book Value per Share |
|
($1.76) |
$0.90 |
($1.84) |
$1.45 |
$0.92 |
$0.61 |
$1.33 |
($0.42) |
($0.41) |
$6.97 |
$3.93 |
| Total Capital |
|
63 |
68 |
88 |
88 |
96 |
100 |
117 |
148 |
148 |
124 |
49 |
| Total Debt |
|
38 |
27 |
48 |
22 |
27 |
35 |
41 |
63 |
63 |
42 |
0.45 |
| Total Long-Term Debt |
|
31 |
24 |
41 |
16 |
27 |
32 |
36 |
0.00 |
0.00 |
38 |
0.00 |
| Net Debt |
|
38 |
27 |
48 |
22 |
27 |
35 |
40 |
63 |
63 |
42 |
-19 |
| Capital Expenditures (CapEx) |
|
0.56 |
0.93 |
1.14 |
0.92 |
2.08 |
2.08 |
3.20 |
5.68 |
2.15 |
1.22 |
0.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
17 |
23 |
24 |
27 |
27 |
28 |
36 |
45 |
45 |
23 |
11 |
| Debt-free Net Working Capital (DFNWC) |
|
17 |
23 |
24 |
27 |
27 |
28 |
36 |
45 |
45 |
23 |
30 |
| Net Working Capital (NWC) |
|
10 |
19 |
16 |
21 |
27 |
25 |
32 |
-18 |
-18 |
19 |
29 |
| Net Nonoperating Expense (NNE) |
|
2.00 |
2.69 |
1.31 |
2.34 |
1.64 |
-2.30 |
-2.51 |
-13 |
12 |
-0.77 |
5.20 |
| Net Nonoperating Obligations (NNO) |
|
38 |
27 |
49 |
23 |
28 |
20 |
19 |
63 |
68 |
-51 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
5.75 |
6.88 |
6.54 |
5.04 |
4.89 |
4.94 |
3.77 |
4.23 |
1.51 |
1.76 |
2.57 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.76% |
8.97% |
8.64% |
9.47% |
12.47% |
13.52% |
15.19% |
15.02% |
35.83% |
22.22% |
11.30% |
| Debt-free Net Working Capital to Revenue |
|
7.76% |
8.97% |
8.64% |
9.47% |
12.47% |
13.52% |
15.24% |
15.02% |
35.83% |
22.25% |
31.68% |
| Net Working Capital to Revenue |
|
4.60% |
7.56% |
5.99% |
7.17% |
12.30% |
12.26% |
13.30% |
-6.08% |
-14.51% |
18.61% |
31.20% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.76 |
$0.85 |
$0.67 |
$1.83 |
$1.29 |
$0.14 |
$1.36 |
$0.00 |
$0.00 |
($0.62) |
($1.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.08M |
8.11M |
8.73M |
9.58M |
10.24M |
10.31M |
10.37M |
0.00 |
0.00 |
10.90M |
11.03M |
| Adjusted Diluted Earnings per Share |
|
$0.73 |
$0.82 |
$0.65 |
$1.79 |
$1.28 |
$0.14 |
$1.35 |
$0.00 |
$0.00 |
($0.62) |
($1.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.29M |
8.40M |
9.04M |
9.81M |
10.35M |
10.34M |
10.42M |
0.00 |
0.00 |
10.90M |
11.03M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.83 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.39M |
8.67M |
8.76M |
10.23M |
10.31M |
10.34M |
10.43M |
0.00 |
0.00 |
11.08M |
11.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.35 |
9.57 |
12 |
17 |
10 |
4.15 |
9.68 |
12 |
2.15 |
-4.11 |
-6.55 |
| Normalized NOPAT Margin |
|
3.38% |
3.77% |
4.50% |
5.85% |
4.74% |
2.01% |
4.05% |
4.12% |
1.72% |
-3.93% |
-7.02% |
| Pre Tax Income Margin |
|
4.01% |
4.40% |
5.32% |
7.46% |
4.39% |
-1.36% |
5.48% |
5.00% |
-2.32% |
-10.33% |
-14.38% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.54 |
3.56 |
5.46 |
8.51 |
7.06 |
0.00 |
10.14 |
11.95 |
0.51 |
-1.19 |
-1.97 |
| NOPAT to Interest Expense |
|
2.14 |
2.19 |
2.20 |
6.98 |
7.06 |
0.00 |
8.10 |
9.02 |
0.36 |
-0.83 |
-1.38 |
| EBIT Less CapEx to Interest Expense |
|
3.37 |
3.35 |
5.11 |
8.19 |
6.07 |
0.00 |
7.91 |
7.78 |
0.15 |
-1.44 |
-2.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.98 |
1.98 |
1.85 |
6.65 |
6.07 |
0.00 |
5.86 |
4.85 |
0.00 |
-1.08 |
-1.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
121.41% |
116.69% |
149.37% |
62.23% |
92.72% |
357.63% |
32.37% |
24.80% |
-63.65% |
-49.10% |
-195.98% |
| Augmented Payout Ratio |
|
121.41% |
116.69% |
149.37% |
62.23% |
92.72% |
357.63% |
32.37% |
24.80% |
-63.65% |
-49.10% |
-209.28% |