| DEI Shares Outstanding |
|
4,353,189.00 |
4,470,965.00 |
5,454,952.00 |
10,983,736.00 |
11,033,165.00 |
11,379,749.00 |
11,438,013.00 |
11,617,709.00 |
11,599,138.00 |
11,705,973.00 |
11,697,331.00 |
| DEI Adjusted Shares Outstanding |
|
8,706,378.00 |
8,941,930.00 |
10,909,904.00 |
10,983,736.00 |
11,033,165.00 |
11,379,749.00 |
11,438,013.00 |
11,617,709.00 |
11,599,138.00 |
11,705,973.00 |
11,697,331.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.32 |
0.28 |
0.15 |
0.61 |
1.01 |
0.87 |
1.07 |
0.75 |
-0.62 |
0.29 |
0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.76% |
6.92% |
12.03% |
19.80% |
9.26% |
0.27% |
14.38% |
9.11% |
-16.98% |
-1.07% |
-3.81% |
| EBITDA Growth |
|
-6.18% |
2.39% |
10.55% |
142.92% |
38.13% |
-15.41% |
24.46% |
-20.84% |
-131.68% |
254.91% |
-50.76% |
| EBIT Growth |
|
-15.63% |
-5.00% |
-8.99% |
184.02% |
46.72% |
-20.58% |
30.09% |
-26.83% |
-172.77% |
140.83% |
-94.29% |
| NOPAT Growth |
|
-15.39% |
-3.01% |
-20.33% |
267.07% |
50.56% |
-15.90% |
21.82% |
-33.24% |
-176.31% |
144.90% |
-99.98% |
| Net Income Growth |
|
-19.57% |
-8.46% |
-35.48% |
311.50% |
66.57% |
-11.52% |
23.93% |
-28.71% |
-181.93% |
147.66% |
-82.10% |
| EPS Growth |
|
-19.48% |
-8.46% |
-35.48% |
275.00% |
65.00% |
-16.16% |
22.89% |
-29.41% |
-184.72% |
145.90% |
-82.14% |
| Operating Cash Flow Growth |
|
-6.95% |
-24.28% |
46.03% |
-114.07% |
3,514.86% |
32.00% |
-75.43% |
141.85% |
26.66% |
-54.99% |
54.82% |
| Free Cash Flow Firm Growth |
|
-747.37% |
114.82% |
-1,644.58% |
98.16% |
2,710.04% |
-36.50% |
-86.49% |
595.77% |
42.52% |
-74.14% |
99.22% |
| Invested Capital Growth |
|
165.98% |
2.64% |
123.42% |
14.10% |
-4.37% |
0.84% |
16.50% |
-0.98% |
-24.75% |
-0.85% |
-11.47% |
| Revenue Q/Q Growth |
|
3.34% |
-0.10% |
5.77% |
2.41% |
3.04% |
-0.84% |
4.88% |
-0.75% |
-5.26% |
2.42% |
-2.69% |
| EBITDA Q/Q Growth |
|
26.72% |
-16.65% |
44.07% |
-1.81% |
7.37% |
-0.36% |
11.26% |
-15.94% |
-239.53% |
2,299.71% |
33.51% |
| EBIT Q/Q Growth |
|
24.55% |
-19.72% |
49.74% |
-3.02% |
8.93% |
-2.70% |
15.59% |
-19.89% |
-12,535.14% |
214.97% |
130.19% |
| NOPAT Q/Q Growth |
|
24.17% |
-18.72% |
16.44% |
2.40% |
10.58% |
-3.29% |
16.48% |
-23.57% |
-1,017.70% |
229.98% |
-99.99% |
| Net Income Q/Q Growth |
|
22.57% |
-20.48% |
16.06% |
0.13% |
14.37% |
-2.46% |
17.93% |
-21.21% |
-2,766.67% |
251.47% |
1,022.73% |
| EPS Q/Q Growth |
|
19.23% |
-20.48% |
16.06% |
-1.64% |
12.50% |
654.55% |
18.60% |
-21.74% |
-1,933.33% |
255.56% |
350.00% |
| Operating Cash Flow Q/Q Growth |
|
662.64% |
690.34% |
-24.05% |
-128.19% |
1.38% |
6.37% |
-15.90% |
14.15% |
3.65% |
-16.25% |
2.96% |
| Free Cash Flow Firm Q/Q Growth |
|
21.96% |
950.76% |
-4.75% |
-151.93% |
0.11% |
-42.90% |
125.01% |
32.46% |
-1.87% |
-36.68% |
-54.66% |
| Invested Capital Q/Q Growth |
|
-9.18% |
-15.91% |
-5.32% |
-2.17% |
-0.61% |
10.65% |
2.26% |
-3.77% |
-14.37% |
-4.69% |
-4.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.28% |
19.92% |
21.39% |
24.00% |
24.79% |
26.55% |
26.78% |
26.08% |
25.38% |
27.95% |
27.72% |
| EBITDA Margin |
|
4.38% |
4.19% |
4.14% |
8.39% |
10.61% |
8.95% |
9.74% |
7.07% |
-2.70% |
4.22% |
2.16% |
| Operating Margin |
|
3.79% |
3.41% |
2.76% |
6.56% |
8.78% |
6.91% |
7.93% |
5.04% |
-4.61% |
1.91% |
0.00% |
| EBIT Margin |
|
3.82% |
3.40% |
2.76% |
6.54% |
8.78% |
6.95% |
7.91% |
5.30% |
-4.65% |
1.92% |
0.11% |
| Profit (Net Income) Margin |
|
2.23% |
1.91% |
1.10% |
3.78% |
5.76% |
5.08% |
5.50% |
3.60% |
-3.55% |
1.71% |
0.32% |
| Tax Burden Percent |
|
62.21% |
62.69% |
55.16% |
71.08% |
73.23% |
78.06% |
72.37% |
69.75% |
79.04% |
76.90% |
57.34% |
| Interest Burden Percent |
|
93.79% |
89.69% |
72.27% |
81.26% |
89.53% |
93.58% |
96.16% |
97.21% |
96.59% |
115.87% |
487.16% |
| Effective Tax Rate |
|
37.79% |
37.31% |
44.84% |
28.93% |
26.77% |
21.94% |
27.63% |
30.25% |
0.00% |
23.10% |
42.66% |
| Return on Invested Capital (ROIC) |
|
15.45% |
10.18% |
4.95% |
12.29% |
17.74% |
15.20% |
17.03% |
10.62% |
-9.29% |
4.88% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.91% |
7.22% |
2.16% |
7.98% |
13.40% |
11.43% |
10.36% |
-284.54% |
-4.63% |
2.91% |
-1.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.75% |
4.27% |
2.09% |
9.50% |
9.93% |
3.44% |
1.21% |
0.24% |
0.76% |
-0.85% |
0.69% |
| Return on Equity (ROE) |
|
19.20% |
14.45% |
7.04% |
21.78% |
27.67% |
18.64% |
18.25% |
10.86% |
-8.53% |
4.03% |
0.69% |
| Cash Return on Invested Capital (CROIC) |
|
-75.25% |
7.57% |
-71.37% |
-0.89% |
22.20% |
14.36% |
1.79% |
11.60% |
18.96% |
5.73% |
12.17% |
| Operating Return on Assets (OROA) |
|
16.12% |
11.51% |
5.91% |
12.12% |
18.56% |
14.02% |
16.25% |
11.53% |
-8.73% |
3.52% |
0.20% |
| Return on Assets (ROA) |
|
9.41% |
6.47% |
2.36% |
7.00% |
12.17% |
10.24% |
11.31% |
7.82% |
-6.67% |
3.14% |
0.55% |
| Return on Common Equity (ROCE) |
|
19.20% |
14.45% |
7.04% |
21.78% |
27.67% |
18.64% |
18.25% |
10.86% |
-8.53% |
4.03% |
0.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.42% |
13.21% |
5.99% |
19.52% |
24.08% |
16.56% |
16.42% |
10.13% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.91 |
2.83 |
2.25 |
8.26 |
12 |
10 |
13 |
8.51 |
-6.49 |
2.92 |
0.00 |
| NOPAT Margin |
|
2.36% |
2.14% |
1.52% |
4.66% |
6.43% |
5.39% |
5.74% |
3.51% |
-3.23% |
1.47% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.54% |
2.96% |
2.79% |
4.30% |
4.34% |
3.77% |
6.67% |
295.16% |
-4.66% |
1.97% |
1.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
9.77% |
-7.97% |
3.33% |
0.00% |
| Cost of Revenue to Revenue |
|
80.72% |
80.08% |
78.61% |
76.00% |
75.21% |
73.45% |
73.22% |
73.92% |
74.62% |
72.05% |
72.28% |
| SG&A Expenses to Revenue |
|
15.48% |
16.51% |
18.63% |
18.19% |
19.15% |
19.65% |
20.14% |
21.05% |
25.81% |
26.04% |
27.72% |
| 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 |
|
15.48% |
16.51% |
18.63% |
17.44% |
16.01% |
19.65% |
18.84% |
21.05% |
29.99% |
26.04% |
27.72% |
| Earnings before Interest and Taxes (EBIT) |
|
4.72 |
4.48 |
4.08 |
12 |
17 |
13 |
18 |
13 |
-9.35 |
3.82 |
0.22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.41 |
5.54 |
6.12 |
15 |
21 |
17 |
22 |
17 |
-5.42 |
8.40 |
4.14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.01 |
1.60 |
2.02 |
2.02 |
2.64 |
3.04 |
2.62 |
1.49 |
1.20 |
1.99 |
0.91 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
9.14 |
0.00 |
0.00 |
984.98 |
35.53 |
8.43 |
3.39 |
2.37 |
3.49 |
1.50 |
| Price to Revenue (P/Rev) |
|
0.26 |
0.23 |
0.37 |
0.39 |
0.63 |
0.93 |
0.88 |
0.53 |
0.49 |
0.88 |
0.43 |
| Price to Earnings (P/E) |
|
11.56 |
12.08 |
33.75 |
10.34 |
10.96 |
18.35 |
15.98 |
14.68 |
0.00 |
51.27 |
134.07 |
| 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 |
|
8.65% |
8.28% |
2.96% |
9.67% |
9.13% |
5.45% |
6.26% |
6.81% |
0.00% |
1.95% |
0.75% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.59 |
1.40 |
1.44 |
1.49 |
2.11 |
2.76 |
2.50 |
1.53 |
1.28 |
2.47 |
0.86 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.35 |
0.30 |
0.61 |
0.60 |
0.75 |
0.98 |
0.91 |
0.50 |
0.38 |
0.74 |
0.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.05 |
7.13 |
14.80 |
7.17 |
7.03 |
10.97 |
9.33 |
7.12 |
0.00 |
17.46 |
10.91 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.22 |
8.81 |
22.20 |
9.20 |
8.50 |
14.11 |
11.49 |
9.49 |
0.00 |
38.42 |
206.95 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.94 |
13.98 |
40.23 |
12.90 |
11.61 |
18.21 |
15.83 |
14.33 |
0.00 |
50.31 |
78,672.35 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.37 |
17.23 |
27.05 |
0.00 |
8.98 |
8.97 |
38.67 |
9.67 |
4.79 |
20.39 |
4.05 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
18.80 |
0.00 |
0.00 |
9.28 |
19.27 |
150.99 |
13.12 |
5.78 |
42.82 |
6.61 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.79 |
0.52 |
1.41 |
1.13 |
0.55 |
0.29 |
0.18 |
0.01 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.68 |
0.42 |
1.26 |
1.00 |
0.45 |
0.22 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.31 |
0.59 |
0.97 |
1.19 |
0.74 |
0.30 |
0.12 |
0.00 |
-0.17 |
-0.29 |
-0.37 |
| Leverage Ratio |
|
2.04 |
2.23 |
2.99 |
3.11 |
2.27 |
1.82 |
1.61 |
1.39 |
1.28 |
1.28 |
1.26 |
| Compound Leverage Factor |
|
1.91 |
2.00 |
2.16 |
2.53 |
2.04 |
1.70 |
1.55 |
1.35 |
1.24 |
1.49 |
6.16 |
| Debt to Total Capital |
|
44.24% |
34.12% |
58.42% |
53.03% |
35.31% |
22.49% |
14.97% |
1.26% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
6.35% |
6.22% |
6.13% |
6.27% |
6.40% |
5.73% |
5.03% |
1.26% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
37.89% |
27.90% |
52.29% |
46.76% |
28.91% |
16.76% |
9.94% |
0.00% |
0.00% |
0.00% |
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 |
|
55.76% |
65.88% |
41.58% |
46.97% |
64.69% |
77.51% |
85.03% |
98.74% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
2.32 |
1.78 |
6.23 |
2.60 |
1.23 |
0.99 |
0.61 |
0.06 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
2.16 |
1.63 |
5.83 |
2.52 |
1.08 |
0.55 |
0.30 |
-0.35 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
1.99 |
1.46 |
5.58 |
2.30 |
1.01 |
0.74 |
0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
4.30 |
3.50 |
16.95 |
4.68 |
2.03 |
1.65 |
1.03 |
0.13 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
4.01 |
3.20 |
15.85 |
4.53 |
1.79 |
0.92 |
0.51 |
-0.70 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
3.69 |
2.86 |
15.17 |
4.13 |
1.66 |
1.23 |
0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
4.98 |
5.27 |
2.43 |
3.60 |
5.09 |
5.65 |
6.32 |
7.11 |
5.20 |
7.44 |
5.11 |
| 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 |
|
1.75 |
1.85 |
1.72 |
2.27 |
1.93 |
1.87 |
2.01 |
2.72 |
2.84 |
3.22 |
3.26 |
| Quick Ratio |
|
1.68 |
1.79 |
1.65 |
2.20 |
1.85 |
1.81 |
1.86 |
2.52 |
2.56 |
2.88 |
2.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14 |
2.10 |
-32 |
-0.60 |
16 |
9.89 |
1.34 |
9.30 |
13 |
3.43 |
6.82 |
| Operating Cash Flow to CapEx |
|
1,801.79% |
2,182.86% |
296.98% |
-61.09% |
1,586.19% |
7,124.50% |
276.71% |
1,510.78% |
4,769.55% |
764.29% |
2,961.44% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
4.22 |
3.39 |
2.14 |
1.85 |
2.11 |
2.02 |
2.05 |
2.17 |
1.88 |
1.84 |
1.71 |
| Accounts Receivable Turnover |
|
7.18 |
6.55 |
5.71 |
5.15 |
5.50 |
6.02 |
5.88 |
5.65 |
5.58 |
6.50 |
6.62 |
| 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 |
|
181.97 |
217.48 |
120.38 |
86.27 |
82.65 |
87.30 |
88.65 |
84.95 |
87.85 |
101.74 |
107.66 |
| Accounts Payable Turnover |
|
53.49 |
50.63 |
33.26 |
29.41 |
35.71 |
43.10 |
43.10 |
37.98 |
32.86 |
30.69 |
34.01 |
| Days Sales Outstanding (DSO) |
|
50.87 |
55.70 |
63.88 |
70.81 |
66.40 |
60.63 |
62.09 |
64.58 |
65.47 |
56.19 |
55.16 |
| 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) |
|
6.82 |
7.21 |
10.97 |
12.41 |
10.22 |
8.47 |
8.47 |
9.61 |
11.11 |
11.89 |
10.73 |
| Cash Conversion Cycle (CCC) |
|
44.05 |
48.49 |
52.91 |
58.40 |
56.18 |
52.16 |
53.62 |
54.97 |
54.36 |
44.30 |
44.43 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
27 |
28 |
63 |
72 |
69 |
69 |
81 |
80 |
60 |
60 |
53 |
| Invested Capital Turnover |
|
6.55 |
4.76 |
3.25 |
2.63 |
2.76 |
2.82 |
2.97 |
3.02 |
2.88 |
3.33 |
3.41 |
| Increase / (Decrease) in Invested Capital |
|
17 |
0.72 |
35 |
8.86 |
-3.13 |
0.58 |
11 |
-0.79 |
-20 |
-0.51 |
-6.82 |
| Enterprise Value (EV) |
|
44 |
39 |
91 |
107 |
144 |
191 |
202 |
122 |
77 |
147 |
45 |
| Market Capitalization |
|
32 |
30 |
55 |
69 |
122 |
181 |
195 |
128 |
98 |
174 |
82 |
| Book Value per Share |
|
$3.63 |
$4.27 |
$4.98 |
$3.12 |
$4.19 |
$5.23 |
$6.51 |
$7.40 |
$7.02 |
$7.47 |
$7.63 |
| Tangible Book Value per Share |
|
($0.17) |
$0.75 |
($6.26) |
($1.33) |
$0.01 |
$0.45 |
$2.02 |
$3.25 |
$3.55 |
$4.26 |
$4.65 |
| Total Capital |
|
28 |
29 |
65 |
73 |
72 |
77 |
88 |
87 |
81 |
87 |
89 |
| Total Debt |
|
13 |
9.88 |
38 |
39 |
25 |
17 |
13 |
1.10 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
11 |
8.08 |
34 |
34 |
21 |
13 |
8.70 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
12 |
9.05 |
36 |
37 |
22 |
9.60 |
6.48 |
-5.96 |
-21 |
-28 |
-37 |
| Capital Expenditures (CapEx) |
|
0.17 |
0.11 |
1.13 |
0.77 |
1.01 |
0.30 |
1.89 |
0.84 |
0.34 |
0.94 |
0.38 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
9.86 |
11 |
16 |
26 |
19 |
16 |
25 |
28 |
15 |
18 |
11 |
| Debt-free Net Working Capital (DFNWC) |
|
11 |
12 |
19 |
27 |
22 |
24 |
31 |
35 |
37 |
46 |
48 |
| Net Working Capital (NWC) |
|
8.91 |
10 |
15 |
23 |
18 |
19 |
27 |
34 |
37 |
46 |
48 |
| Net Nonoperating Expense (NNE) |
|
0.16 |
0.31 |
0.62 |
1.57 |
1.29 |
0.60 |
0.52 |
-0.20 |
0.65 |
-0.49 |
-0.61 |
| Net Nonoperating Obligations (NNO) |
|
12 |
9.05 |
36 |
37 |
22 |
9.60 |
6.11 |
-6.25 |
-21 |
-28 |
-37 |
| Total Depreciation and Amortization (D&A) |
|
0.69 |
1.05 |
2.04 |
3.28 |
3.54 |
3.87 |
4.06 |
4.27 |
3.93 |
4.58 |
3.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.98% |
8.63% |
10.88% |
14.72% |
10.04% |
8.20% |
11.19% |
11.42% |
7.68% |
8.99% |
5.74% |
| Debt-free Net Working Capital to Revenue |
|
8.67% |
9.26% |
12.56% |
15.45% |
11.58% |
12.15% |
14.17% |
14.33% |
18.20% |
22.94% |
24.83% |
| Net Working Capital to Revenue |
|
7.21% |
7.90% |
9.85% |
12.86% |
9.22% |
9.88% |
12.19% |
13.88% |
18.20% |
22.94% |
24.83% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.32 |
$0.29 |
$0.17 |
$0.61 |
$1.01 |
$0.87 |
$1.07 |
$0.75 |
($0.61) |
$0.29 |
$0.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.68M |
8.79M |
9.92M |
10.95M |
11.03M |
11.29M |
11.44M |
11.59M |
11.61M |
11.67M |
11.75M |
| Adjusted Diluted Earnings per Share |
|
$0.31 |
$0.28 |
$0.17 |
$0.60 |
$0.99 |
$0.83 |
$1.02 |
$0.72 |
($0.61) |
$0.28 |
$0.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.88M |
8.96M |
10.00M |
11.16M |
11.23M |
11.95M |
12.01M |
12.08M |
11.61M |
12.01M |
11.95M |
| 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 |
|
8.71M |
9.00M |
10.92M |
11.00M |
11.20M |
11.42M |
11.53M |
11.64M |
11.61M |
11.74M |
11.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.91 |
2.83 |
2.25 |
7.33 |
8.00 |
10 |
11 |
8.51 |
-2.78 |
2.92 |
0.00 |
| Normalized NOPAT Margin |
|
2.36% |
2.14% |
1.52% |
4.14% |
4.13% |
5.39% |
4.80% |
3.51% |
-1.38% |
1.47% |
0.00% |
| Pre Tax Income Margin |
|
3.58% |
3.05% |
1.99% |
5.31% |
7.86% |
6.51% |
7.61% |
5.16% |
-4.49% |
2.22% |
0.55% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
7.48% |
0.52% |
1.23% |
0.30% |
0.12% |
0.00% |
0.00% |
0.00% |
-8.66% |
2.35% |
368.80% |