| DEI Shares Outstanding |
|
27,899,142.00 |
26,843,732.00 |
50,470,781.00 |
24,608,523.00 |
24,299,431.00 |
22,603,447.00 |
21,587,745.00 |
20,486,877.00 |
20,566,394.00 |
- |
19,740,506.00 |
| DEI Adjusted Shares Outstanding |
|
27,899,142.00 |
26,843,732.00 |
50,470,781.00 |
24,608,523.00 |
24,299,431.00 |
22,603,447.00 |
21,587,745.00 |
20,486,877.00 |
20,566,394.00 |
- |
19,740,506.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
2.40 |
1.72 |
0.17 |
1.24 |
1.54 |
-2.11 |
1.64 |
-0.05 |
-1.08 |
- |
-0.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.45% |
-5.39% |
-11.14% |
-2.39% |
-0.52% |
-30.32% |
33.76% |
-1.30% |
-6.74% |
-8.23% |
0.62% |
| EBITDA Growth |
|
4.79% |
-38.89% |
-45.67% |
24.29% |
21.17% |
-198.68% |
187.09% |
-73.61% |
-134.18% |
-59.97% |
122.98% |
| EBIT Growth |
|
8.37% |
-50.45% |
-67.48% |
107.52% |
30.44% |
-267.96% |
153.76% |
-95.24% |
-841.30% |
-16.62% |
54.00% |
| NOPAT Growth |
|
10.48% |
-29.37% |
-81.91% |
257.72% |
17.58% |
-241.51% |
172.61% |
-99.92% |
-31,771.56% |
-16.62% |
54.00% |
| Net Income Growth |
|
10.48% |
-29.37% |
-81.91% |
256.69% |
17.85% |
-232.28% |
177.59% |
-99.92% |
-82,655.17% |
24.58% |
67.28% |
| EPS Growth |
|
11.16% |
-28.03% |
-80.23% |
261.76% |
18.70% |
-237.67% |
182.09% |
-100.00% |
0.00% |
17.09% |
68.04% |
| Operating Cash Flow Growth |
|
-20.10% |
-23.15% |
-50.10% |
67.39% |
-11.37% |
-157.51% |
294.69% |
-77.64% |
-96.43% |
-4,239.41% |
92.60% |
| Free Cash Flow Firm Growth |
|
-29.94% |
-32.38% |
-64.64% |
247.92% |
-18.47% |
-219.03% |
204.01% |
-329.22% |
112.40% |
-127.32% |
-227.04% |
| Invested Capital Growth |
|
5.06% |
4.86% |
-4.55% |
-15.93% |
-5.03% |
-1.75% |
-14.33% |
138.47% |
-11.98% |
-4.10% |
4.58% |
| Revenue Q/Q Growth |
|
1.03% |
-3.04% |
-0.87% |
-2.42% |
-0.19% |
-5.81% |
2.78% |
0.37% |
-0.59% |
-2.55% |
-0.95% |
| EBITDA Q/Q Growth |
|
6.51% |
-35.28% |
52.00% |
3.43% |
5.54% |
-20.28% |
10.01% |
8.17% |
-207.94% |
-12.25% |
2,465.15% |
| EBIT Q/Q Growth |
|
5.81% |
-44.41% |
1,061.67% |
15.18% |
2.57% |
-12.98% |
13.07% |
1,067.19% |
-151.62% |
-8.20% |
20.07% |
| NOPAT Q/Q Growth |
|
4.20% |
-34.31% |
-24.00% |
67.97% |
-0.10% |
-12.98% |
4.79% |
122.64% |
-151.62% |
-8.20% |
20.07% |
| Net Income Q/Q Growth |
|
4.20% |
-34.31% |
-24.00% |
67.49% |
0.06% |
-11.94% |
5.17% |
100.84% |
-581.30% |
34.16% |
35.07% |
| EPS Q/Q Growth |
|
3.02% |
-33.33% |
-30.61% |
59.74% |
0.00% |
-13.56% |
5.77% |
100.00% |
-631.25% |
30.22% |
36.73% |
| Operating Cash Flow Q/Q Growth |
|
11.57% |
-12.43% |
-43.93% |
16.07% |
-3.48% |
-39.75% |
-20.03% |
4,226.54% |
-91.69% |
19.27% |
54.82% |
| Free Cash Flow Firm Q/Q Growth |
|
15.12% |
-18.79% |
-65.12% |
28.02% |
-8.74% |
-15.40% |
-26.35% |
-13.48% |
926.73% |
-218.74% |
78.18% |
| Invested Capital Q/Q Growth |
|
-12.16% |
-19.81% |
-6.05% |
-6.05% |
-2.80% |
-2.16% |
26.62% |
18.76% |
7.86% |
12.86% |
-12.66% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.03% |
37.07% |
34.93% |
37.02% |
38.34% |
24.68% |
41.10% |
32.87% |
34.42% |
32.84% |
33.99% |
| EBITDA Margin |
|
11.75% |
7.59% |
4.64% |
5.91% |
7.20% |
-10.19% |
6.64% |
1.77% |
-0.65% |
-1.13% |
0.26% |
| Operating Margin |
|
9.80% |
5.13% |
1.88% |
4.00% |
5.24% |
-12.63% |
5.07% |
0.24% |
-1.94% |
-2.47% |
-1.13% |
| EBIT Margin |
|
9.80% |
5.13% |
1.88% |
4.00% |
5.24% |
-12.63% |
5.07% |
0.24% |
-1.94% |
-2.47% |
-1.13% |
| Profit (Net Income) Margin |
|
6.61% |
4.94% |
1.00% |
3.67% |
4.35% |
-8.26% |
4.79% |
0.00% |
-3.38% |
-2.78% |
-0.90% |
| Tax Burden Percent |
|
67.43% |
96.13% |
53.47% |
92.16% |
83.08% |
65.22% |
94.56% |
1.64% |
173.47% |
112.06% |
78.79% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
99.71% |
99.93% |
100.26% |
99.82% |
95.32% |
100.25% |
100.37% |
101.56% |
| Effective Tax Rate |
|
32.57% |
3.87% |
46.53% |
7.84% |
16.92% |
0.00% |
5.44% |
98.36% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
54.51% |
36.69% |
6.63% |
26.40% |
34.85% |
-51.07% |
40.30% |
0.02% |
-5.09% |
-6.47% |
-2.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
54.51% |
36.69% |
6.63% |
26.44% |
34.86% |
-52.91% |
40.35% |
0.02% |
66.53% |
186.38% |
-8.17% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-37.65% |
-24.83% |
-4.23% |
-16.92% |
-23.52% |
34.21% |
-25.59% |
-0.01% |
-6.34% |
-3.72% |
-0.73% |
| Return on Equity (ROE) |
|
16.86% |
11.85% |
2.40% |
9.47% |
11.34% |
-16.87% |
14.72% |
0.01% |
-11.43% |
-10.18% |
-3.70% |
| Cash Return on Invested Capital (CROIC) |
|
49.58% |
31.94% |
11.29% |
43.70% |
40.01% |
-49.31% |
55.74% |
-81.80% |
7.66% |
-2.28% |
-7.45% |
| Operating Return on Assets (OROA) |
|
15.85% |
7.87% |
2.85% |
6.54% |
7.31% |
-11.38% |
6.37% |
0.31% |
-2.65% |
-3.42% |
-1.69% |
| Return on Assets (ROA) |
|
10.69% |
7.56% |
1.52% |
6.01% |
6.07% |
-7.44% |
6.01% |
0.00% |
-4.60% |
-3.85% |
-1.35% |
| Return on Common Equity (ROCE) |
|
16.84% |
11.84% |
2.40% |
9.47% |
11.34% |
-16.87% |
14.74% |
0.01% |
-11.43% |
-10.18% |
-3.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.20% |
12.30% |
2.62% |
9.61% |
11.34% |
-19.26% |
14.49% |
0.01% |
0.00% |
-11.13% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
67 |
47 |
8.54 |
31 |
36 |
-51 |
37 |
0.03 |
-9.64 |
-11 |
-5.17 |
| NOPAT Margin |
|
6.61% |
4.94% |
1.00% |
3.68% |
4.35% |
-8.84% |
4.80% |
0.00% |
-1.36% |
-1.73% |
-0.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-0.04% |
-0.01% |
1.84% |
-0.04% |
0.00% |
-71.62% |
-192.85% |
5.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
0.01% |
-3.39% |
-4.48% |
-2.03% |
| Cost of Revenue to Revenue |
|
60.97% |
62.93% |
65.07% |
62.98% |
61.66% |
75.32% |
58.90% |
67.13% |
65.58% |
67.16% |
66.01% |
| SG&A Expenses to Revenue |
|
27.27% |
30.28% |
31.33% |
31.64% |
31.96% |
35.90% |
34.70% |
31.95% |
35.70% |
35.62% |
34.62% |
| 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 |
|
29.22% |
31.93% |
33.05% |
33.02% |
33.10% |
37.30% |
36.03% |
32.63% |
36.37% |
35.31% |
35.12% |
| Earnings before Interest and Taxes (EBIT) |
|
99 |
49 |
16 |
33 |
43 |
-73 |
39 |
1.86 |
-14 |
-16 |
-7.39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
119 |
73 |
39 |
49 |
59 |
-59 |
51 |
13 |
-4.61 |
-7.37 |
1.69 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.59 |
1.10 |
0.57 |
0.81 |
0.00 |
0.84 |
1.13 |
0.78 |
0.67 |
0.42 |
0.38 |
| Price to Tangible Book Value (P/TBV) |
|
1.59 |
1.10 |
0.57 |
0.81 |
0.00 |
0.84 |
1.13 |
0.78 |
0.67 |
0.42 |
0.38 |
| Price to Revenue (P/Rev) |
|
0.65 |
0.44 |
0.22 |
0.31 |
0.00 |
0.36 |
0.38 |
0.23 |
0.18 |
0.11 |
0.09 |
| Price to Earnings (P/E) |
|
9.82 |
9.11 |
22.13 |
8.42 |
0.00 |
0.00 |
8.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
5.10% |
8.23% |
17.70% |
12.67% |
10.67% |
14.69% |
3.43% |
8.08% |
10.89% |
20.30% |
0.00% |
| Earnings Yield |
|
10.19% |
10.98% |
4.52% |
11.88% |
0.00% |
0.00% |
12.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.94 |
1.28 |
0.00 |
0.43 |
0.00 |
0.59 |
1.41 |
0.75 |
0.64 |
0.45 |
0.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.37 |
0.18 |
0.00 |
0.05 |
0.00 |
0.10 |
0.16 |
0.20 |
0.16 |
0.12 |
0.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.11 |
2.32 |
0.00 |
0.92 |
0.00 |
0.00 |
2.34 |
11.20 |
0.00 |
0.00 |
47.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
3.72 |
3.43 |
0.00 |
1.37 |
0.00 |
0.00 |
3.06 |
81.25 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.52 |
3.57 |
0.00 |
1.48 |
0.00 |
0.00 |
3.24 |
4,959.30 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.93 |
2.34 |
0.00 |
0.75 |
0.00 |
0.00 |
2.00 |
11.29 |
238.28 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.07 |
4.10 |
0.00 |
0.90 |
0.00 |
0.00 |
2.34 |
0.00 |
7.83 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.47 |
0.48 |
0.54 |
0.62 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.47 |
0.48 |
0.54 |
0.62 |
| Financial Leverage |
|
-0.69 |
-0.68 |
-0.64 |
-0.64 |
-0.67 |
-0.65 |
-0.63 |
-0.41 |
-0.10 |
-0.02 |
0.09 |
| Leverage Ratio |
|
1.58 |
1.57 |
1.58 |
1.58 |
1.87 |
2.27 |
2.45 |
2.47 |
2.48 |
2.65 |
2.73 |
| Compound Leverage Factor |
|
1.58 |
1.57 |
1.58 |
1.57 |
1.87 |
2.27 |
2.44 |
2.35 |
2.49 |
2.66 |
2.78 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
32.16% |
32.36% |
35.25% |
38.13% |
| 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% |
32.16% |
32.36% |
35.25% |
38.13% |
| 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 |
|
99.77% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.29% |
67.84% |
67.64% |
64.75% |
61.87% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.97 |
-19.98 |
-11.99 |
57.26 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.86 |
3.24 |
-1.06 |
12.18 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.97 |
-19.98 |
-11.99 |
57.26 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,530.17 |
-9.55 |
-7.86 |
-18.75 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-822.90 |
1.55 |
-0.70 |
-3.99 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,530.17 |
-9.55 |
-7.86 |
-18.75 |
| Altman Z-Score |
|
5.04 |
4.18 |
3.50 |
3.88 |
0.00 |
1.45 |
2.38 |
2.13 |
1.94 |
1.65 |
1.82 |
| Noncontrolling Interest Sharing Ratio |
|
0.12% |
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.15% |
-0.15% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.63 |
2.58 |
2.68 |
2.63 |
1.82 |
1.60 |
1.46 |
1.37 |
1.29 |
1.19 |
1.24 |
| Quick Ratio |
|
1.78 |
1.62 |
1.62 |
1.69 |
1.20 |
1.08 |
0.91 |
0.76 |
0.71 |
0.54 |
0.64 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
61 |
41 |
15 |
51 |
41 |
-49 |
51 |
-117 |
15 |
-3.96 |
-13 |
| Operating Cash Flow to CapEx |
|
291.61% |
261.46% |
306.22% |
1,295.01% |
552.58% |
-220.05% |
1,327.15% |
68.80% |
3.80% |
0.00% |
-50.45% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
526.85 |
1,421.87 |
-262.46 |
708.97 |
-1,344.89 |
414.59 |
-67.20 |
-112.75 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
627.54 |
1,841.24 |
-164.22 |
830.39 |
153.68 |
13.63 |
-334.66 |
-12.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
579.08 |
1,508.03 |
-238.86 |
767.82 |
-69.69 |
-344.66 |
-236.44 |
-37.89 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.62 |
1.53 |
1.51 |
1.64 |
1.40 |
0.90 |
1.26 |
1.28 |
1.36 |
1.38 |
1.50 |
| Accounts Receivable Turnover |
|
26.05 |
28.58 |
29.13 |
29.55 |
30.44 |
14.59 |
14.17 |
18.45 |
25.18 |
23.94 |
26.15 |
| Inventory Turnover |
|
4.42 |
4.20 |
4.14 |
4.33 |
4.33 |
4.34 |
4.33 |
4.30 |
4.41 |
4.17 |
4.44 |
| Fixed Asset Turnover |
|
7.39 |
7.23 |
7.21 |
8.15 |
9.02 |
7.13 |
11.34 |
11.38 |
10.54 |
10.45 |
11.46 |
| Accounts Payable Turnover |
|
5.48 |
5.51 |
5.89 |
6.26 |
6.66 |
6.09 |
4.94 |
5.06 |
5.17 |
4.95 |
5.62 |
| Days Sales Outstanding (DSO) |
|
14.01 |
12.77 |
12.53 |
12.35 |
11.99 |
25.02 |
25.75 |
19.78 |
14.50 |
15.25 |
13.96 |
| Days Inventory Outstanding (DIO) |
|
82.49 |
86.94 |
88.18 |
84.21 |
84.26 |
84.04 |
84.20 |
84.85 |
82.80 |
87.54 |
82.23 |
| Days Payable Outstanding (DPO) |
|
66.56 |
66.21 |
61.99 |
58.29 |
54.77 |
59.91 |
73.84 |
72.15 |
70.66 |
73.79 |
64.96 |
| Cash Conversion Cycle (CCC) |
|
29.95 |
33.50 |
38.72 |
38.28 |
41.48 |
49.15 |
36.11 |
32.48 |
26.64 |
29.00 |
31.23 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
126 |
132 |
126 |
106 |
100 |
99 |
85 |
202 |
177 |
170 |
178 |
| Invested Capital Turnover |
|
8.25 |
7.43 |
6.60 |
7.17 |
8.01 |
5.78 |
8.40 |
5.31 |
3.74 |
3.74 |
3.76 |
| Increase / (Decrease) in Invested Capital |
|
6.05 |
6.10 |
-6.00 |
-20 |
-5.31 |
-1.75 |
-14 |
117 |
-24 |
-7.27 |
7.80 |
| Enterprise Value (EV) |
|
369 |
169 |
-14 |
45 |
0.00 |
58 |
119 |
151 |
114 |
77 |
81 |
| Market Capitalization |
|
656 |
421 |
187 |
256 |
0.00 |
206 |
289 |
176 |
129 |
69 |
60 |
| Book Value per Share |
|
$14.76 |
$14.30 |
$13.04 |
$12.88 |
$13.03 |
$10.75 |
$11.57 |
$10.85 |
$9.34 |
$7.90 |
$7.97 |
| Tangible Book Value per Share |
|
$14.76 |
$14.30 |
$13.04 |
$12.88 |
$13.03 |
$10.75 |
$11.57 |
$10.85 |
$9.34 |
$7.90 |
$7.97 |
| Total Capital |
|
413 |
384 |
326 |
317 |
317 |
246 |
254 |
334 |
284 |
251 |
254 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
107 |
92 |
88 |
97 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
107 |
92 |
88 |
97 |
| Net Debt |
|
-287 |
-252 |
-201 |
-211 |
-216 |
-148 |
-170 |
-25 |
-15 |
7.84 |
21 |
| Capital Expenditures (CapEx) |
|
32 |
28 |
12 |
4.65 |
9.66 |
14 |
4.51 |
19 |
13 |
-5.80 |
2.90 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.59 |
20 |
33 |
18 |
-53 |
-39 |
-58 |
-58 |
-52 |
-46 |
-39 |
| Debt-free Net Working Capital (DFNWC) |
|
293 |
272 |
233 |
230 |
163 |
109 |
112 |
75 |
55 |
35 |
37 |
| Net Working Capital (NWC) |
|
293 |
272 |
233 |
230 |
163 |
109 |
112 |
75 |
55 |
35 |
37 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.02 |
-3.35 |
0.07 |
0.00 |
14 |
6.82 |
0.74 |
| Net Nonoperating Obligations (NNO) |
|
-287 |
-252 |
-201 |
-211 |
-216 |
-148 |
-170 |
-25 |
-15 |
7.84 |
21 |
| Total Depreciation and Amortization (D&A) |
|
20 |
23 |
23 |
16 |
16 |
14 |
12 |
12 |
9.16 |
8.69 |
9.08 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.55% |
2.06% |
3.86% |
2.22% |
-6.37% |
-6.82% |
-7.56% |
-7.60% |
-7.33% |
-7.01% |
-5.96% |
| Debt-free Net Working Capital to Revenue |
|
28.94% |
28.42% |
27.46% |
27.66% |
19.81% |
18.89% |
14.50% |
9.84% |
7.78% |
5.38% |
5.72% |
| Net Working Capital to Revenue |
|
28.94% |
28.42% |
27.46% |
27.66% |
19.81% |
18.89% |
14.50% |
9.84% |
7.78% |
5.38% |
5.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.39 |
$1.72 |
$0.34 |
$1.23 |
$1.46 |
($2.01) |
$1.65 |
$0.00 |
($1.17) |
($0.97) |
($0.31) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.37M |
26.84M |
24.91M |
24.00M |
24.30M |
22.60M |
21.59M |
20.49M |
20.57M |
20.08M |
19.74M |
| Adjusted Diluted Earnings per Share |
|
$2.39 |
$1.72 |
$0.34 |
$1.23 |
$1.46 |
($2.01) |
$1.65 |
$0.00 |
($1.17) |
($0.97) |
($0.31) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.37M |
26.84M |
24.91M |
24.00M |
24.30M |
22.60M |
21.59M |
20.49M |
20.57M |
20.08M |
19.74M |
| 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 |
|
27.37M |
26.84M |
24.91M |
24.00M |
24.30M |
22.60M |
21.59M |
20.49M |
20.57M |
20.08M |
19.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
67 |
47 |
8.54 |
31 |
36 |
-51 |
37 |
1.30 |
-9.64 |
-11 |
-5.17 |
| Normalized NOPAT Margin |
|
6.61% |
4.94% |
1.00% |
3.68% |
4.35% |
-8.84% |
4.80% |
0.17% |
-1.36% |
-1.73% |
-0.79% |
| Pre Tax Income Margin |
|
9.80% |
5.13% |
1.88% |
3.98% |
5.24% |
-12.66% |
5.07% |
0.23% |
-1.95% |
-2.48% |
-1.15% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
345.28 |
1,490.90 |
-388.34 |
542.18 |
21.34 |
-393.31 |
-272.10 |
-64.22 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
318.22 |
1,238.66 |
-271.84 |
512.67 |
0.35 |
-275.32 |
-190.47 |
-44.95 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
296.82 |
1,157.69 |
-462.97 |
479.61 |
-202.02 |
-751.60 |
-173.88 |
-89.40 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
269.77 |
905.45 |
-346.47 |
450.10 |
-223.02 |
-633.61 |
-92.25 |
-70.13 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
50.23% |
75.05% |
394.98% |
106.95% |
90.79% |
-16.66% |
27.07% |
49,548.28% |
-58.29% |
-58.24% |
0.00% |
| Augmented Payout Ratio |
|
59.42% |
165.20% |
850.22% |
150.75% |
117.55% |
-58.05% |
86.87% |
102,017.24% |
-68.99% |
-79.71% |
-16.84% |