| DEI Shares Outstanding |
|
20,253,471.00 |
20,234,671.00 |
20,237,446.00 |
20,279,408.00 |
20,518,548.00 |
20,381,426.00 |
20,458,210.00 |
20,471,210.00 |
- |
19,925,243.00 |
19,925,798.00 |
| DEI Adjusted Shares Outstanding |
|
20,253,471.00 |
20,234,671.00 |
20,237,446.00 |
20,279,408.00 |
20,518,548.00 |
20,381,426.00 |
20,458,210.00 |
20,471,210.00 |
- |
19,925,243.00 |
19,925,798.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.89 |
0.46 |
1.02 |
5.60 |
0.47 |
0.24 |
0.41 |
0.52 |
- |
0.30 |
0.57 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-10.01% |
-78.17% |
26.36% |
27.06% |
17.41% |
-22.89% |
15.78% |
0.89% |
3.61% |
10.75% |
18.18% |
| EBITDA Growth |
|
-8.99% |
-98.91% |
1,136.36% |
163.18% |
37.60% |
-41.51% |
87.49% |
-17.55% |
-9.30% |
1.76% |
49.49% |
| EBIT Growth |
|
-10.23% |
-109.57% |
163.68% |
463.75% |
48.85% |
-48.72% |
107.14% |
-12.75% |
-15.81% |
-0.98% |
62.69% |
| NOPAT Growth |
|
-10.23% |
-107.62% |
5,520.86% |
-92.63% |
38.61% |
-49.61% |
108.75% |
18.16% |
-31.43% |
-12.43% |
74.01% |
| Net Income Growth |
|
-10.05% |
-48.51% |
121.86% |
451.32% |
-91.59% |
-49.08% |
74.01% |
26.78% |
-30.36% |
-21.29% |
91.64% |
| EPS Growth |
|
-7.29% |
-48.31% |
121.74% |
446.08% |
-91.56% |
-48.94% |
70.83% |
26.83% |
-28.85% |
-21.62% |
93.10% |
| Operating Cash Flow Growth |
|
-51.92% |
-5.60% |
-74.63% |
125.77% |
-30.82% |
149.37% |
-25.20% |
-33.31% |
162.05% |
7.01% |
143.78% |
| Free Cash Flow Firm Growth |
|
-48.67% |
-94.08% |
9,441.86% |
-94.10% |
-192.05% |
192.84% |
-39.62% |
71.72% |
-52.34% |
68.16% |
145.71% |
| Invested Capital Growth |
|
143.57% |
-26.13% |
0.51% |
17.85% |
161.54% |
0.41% |
30.27% |
22.53% |
15.30% |
7.33% |
5.90% |
| Revenue Q/Q Growth |
|
-0.33% |
-74.07% |
751.81% |
99.00% |
-1.90% |
-2.22% |
-3.94% |
9.99% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.34% |
-98.34% |
151.48% |
62.13% |
-1.85% |
-16.61% |
12.94% |
3.52% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.66% |
-115.67% |
116.52% |
94.87% |
-2.26% |
-21.69% |
9.22% |
18.87% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
-0.97% |
-112.30% |
1,505.93% |
-75.01% |
3.65% |
-23.42% |
12.22% |
54.66% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
-1.46% |
-18.43% |
303.27% |
312.53% |
-91.41% |
-21.75% |
7.25% |
66.04% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
-19.30% |
0.00% |
0.00% |
-91.38% |
-25.00% |
10.81% |
62.50% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-5.99% |
-26.14% |
-55.33% |
-19.05% |
564.23% |
16.06% |
41.80% |
-3.31% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-4.76% |
-94.79% |
1,380.69% |
-82.37% |
33.37% |
102.95% |
193.69% |
379.77% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
-15.35% |
2.52% |
-5.19% |
107.27% |
11.69% |
-5.50% |
-16.62% |
-18.50% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.31% |
26.07% |
28.06% |
31.66% |
31.11% |
28.51% |
33.44% |
30.47% |
29.52% |
28.44% |
30.93% |
| EBITDA Margin |
|
17.32% |
0.86% |
8.45% |
17.51% |
20.52% |
15.56% |
25.20% |
20.59% |
18.03% |
16.57% |
20.95% |
| Operating Margin |
|
14.40% |
-6.31% |
3.18% |
14.12% |
17.90% |
11.90% |
21.29% |
18.41% |
14.96% |
15.15% |
18.42% |
| EBIT Margin |
|
14.40% |
-6.31% |
3.18% |
14.12% |
17.90% |
11.90% |
21.29% |
18.41% |
14.96% |
13.38% |
18.42% |
| Profit (Net Income) Margin |
|
12.36% |
29.16% |
51.19% |
222.13% |
15.92% |
10.51% |
15.80% |
19.85% |
13.34% |
9.48% |
15.38% |
| Tax Burden Percent |
|
87.95% |
-514.29% |
6,643.55% |
1,402.31% |
67.88% |
66.77% |
71.83% |
97.27% |
79.22% |
61.87% |
74.93% |
| Interest Burden Percent |
|
97.58% |
89.80% |
24.22% |
112.21% |
131.00% |
132.26% |
103.29% |
110.83% |
112.57% |
114.57% |
111.43% |
| Effective Tax Rate |
|
12.05% |
0.00% |
-5,858.71% |
22.12% |
27.47% |
28.73% |
28.17% |
2.73% |
20.78% |
38.13% |
25.07% |
| Return on Invested Capital (ROIC) |
|
310.31% |
-19.17% |
1,219.95% |
82.31% |
58.34% |
20.28% |
36.69% |
34.43% |
19.92% |
15.71% |
25.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
310.56% |
-25.30% |
1,256.39% |
5.39% |
57.05% |
19.49% |
36.45% |
33.36% |
18.89% |
15.61% |
24.18% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-300.36% |
24.28% |
-1,207.00% |
-5.14% |
-51.98% |
-16.77% |
-30.46% |
-25.90% |
-13.39% |
-10.36% |
-16.13% |
| Return on Equity (ROE) |
|
9.95% |
5.10% |
12.95% |
77.17% |
6.35% |
3.50% |
6.23% |
8.53% |
6.53% |
5.35% |
9.51% |
| Cash Return on Invested Capital (CROIC) |
|
226.74% |
10.89% |
1,219.44% |
65.92% |
-31.03% |
19.87% |
10.40% |
14.18% |
5.70% |
8.64% |
19.91% |
| Operating Return on Assets (OROA) |
|
6.31% |
-0.64% |
0.53% |
4.02% |
5.96% |
3.29% |
7.03% |
6.22% |
5.75% |
6.52% |
10.21% |
| Return on Assets (ROA) |
|
5.42% |
2.98% |
8.60% |
63.26% |
5.30% |
2.90% |
5.22% |
6.70% |
5.12% |
4.62% |
8.53% |
| Return on Common Equity (ROCE) |
|
9.95% |
5.32% |
13.56% |
77.17% |
6.35% |
3.50% |
6.23% |
8.84% |
7.13% |
6.00% |
10.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.97% |
5.08% |
15.23% |
71.41% |
6.74% |
3.58% |
6.24% |
9.26% |
6.62% |
5.49% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
18 |
-1.41 |
76 |
5.62 |
7.79 |
3.93 |
8.19 |
9.68 |
6.64 |
5.81 |
10 |
| NOPAT Margin |
|
12.67% |
-4.42% |
189.59% |
10.99% |
12.98% |
8.48% |
15.29% |
17.91% |
11.85% |
9.37% |
13.80% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.25% |
6.13% |
-36.44% |
76.92% |
1.29% |
0.79% |
0.24% |
1.07% |
1.03% |
0.09% |
1.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
8.35% |
- |
5.43% |
7.78% |
| Cost of Revenue to Revenue |
|
70.69% |
73.93% |
71.94% |
68.34% |
68.89% |
71.49% |
66.56% |
69.53% |
70.48% |
71.56% |
69.07% |
| SG&A Expenses to Revenue |
|
14.54% |
32.38% |
24.51% |
17.54% |
13.22% |
13.21% |
11.66% |
12.06% |
14.56% |
13.29% |
12.51% |
| 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 |
|
14.91% |
32.38% |
24.88% |
17.54% |
13.22% |
16.60% |
12.15% |
12.06% |
14.56% |
13.29% |
12.51% |
| Earnings before Interest and Taxes (EBIT) |
|
21 |
-2.01 |
1.28 |
7.22 |
11 |
5.51 |
11 |
9.95 |
8.38 |
8.30 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
25 |
0.28 |
3.40 |
8.95 |
12 |
7.20 |
14 |
11 |
10 |
10 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.78 |
0.99 |
1.52 |
1.65 |
1.62 |
1.74 |
1.76 |
2.26 |
2.38 |
2.24 |
3.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.82 |
1.04 |
1.64 |
1.75 |
1.75 |
1.87 |
1.90 |
2.45 |
2.59 |
2.43 |
4.31 |
| Price to Revenue (P/Rev) |
|
0.96 |
6.14 |
5.11 |
5.12 |
3.83 |
5.10 |
4.46 |
5.23 |
5.32 |
4.40 |
7.15 |
| Price to Earnings (P/E) |
|
7.79 |
21.04 |
9.98 |
2.31 |
24.09 |
48.53 |
28.26 |
26.34 |
39.85 |
46.41 |
46.50 |
| Dividend Yield |
|
27.39% |
4.14% |
33.46% |
36.02% |
50.38% |
12.09% |
3.42% |
2.90% |
10.20% |
3.65% |
1.90% |
| Earnings Yield |
|
12.83% |
4.75% |
10.02% |
43.37% |
4.15% |
2.06% |
3.54% |
3.80% |
2.51% |
2.15% |
2.15% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
4.61 |
15.54 |
14.92 |
5.58 |
6.16 |
5.10 |
5.72 |
6.18 |
5.33 |
10.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.90 |
2.42 |
2.16 |
1.80 |
2.58 |
2.40 |
3.28 |
3.94 |
3.29 |
5.93 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
104.57 |
28.64 |
12.32 |
8.75 |
16.60 |
9.54 |
15.92 |
21.84 |
19.87 |
28.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
76.08 |
15.27 |
10.03 |
21.70 |
11.29 |
17.81 |
26.32 |
24.61 |
32.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
1.28 |
19.61 |
13.84 |
30.45 |
15.72 |
18.31 |
33.22 |
35.12 |
42.98 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.18 |
29.15 |
14.61 |
20.65 |
9.18 |
13.24 |
27.31 |
34.09 |
43.29 |
37.81 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
35.99 |
1.28 |
24.48 |
0.00 |
31.07 |
55.47 |
44.44 |
116.03 |
63.88 |
55.35 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.41 |
0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.40 |
0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.97 |
-0.96 |
-0.96 |
-0.95 |
-0.91 |
-0.86 |
-0.84 |
-0.78 |
-0.71 |
-0.66 |
-0.67 |
| Leverage Ratio |
|
1.84 |
1.71 |
1.51 |
1.22 |
1.20 |
1.21 |
1.19 |
1.27 |
1.27 |
1.16 |
1.11 |
| Compound Leverage Factor |
|
1.79 |
1.54 |
0.36 |
1.37 |
1.57 |
1.60 |
1.23 |
1.41 |
1.43 |
1.32 |
1.24 |
| Debt to Total Capital |
|
29.31% |
28.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
1.17% |
1.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
28.14% |
26.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
70.69% |
77.64% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
107.90% |
110.61% |
113.99% |
101.02% |
| Debt to EBITDA |
|
2.97 |
261.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-6.43 |
-605.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
2.85 |
249.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
4.06 |
-51.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-8.79 |
118.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
3.90 |
-48.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.40 |
2.13 |
4.53 |
6.64 |
5.92 |
6.23 |
6.93 |
4.80 |
10.17 |
11.91 |
26.83 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-4.13% |
-4.72% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.64% |
-9.24% |
-12.26% |
-6.88% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
16.32 |
19.06 |
11.55 |
15.05 |
16.68 |
16.56 |
20.10 |
4.37 |
10.23 |
9.75 |
18.24 |
| Quick Ratio |
|
15.59 |
18.11 |
9.42 |
14.43 |
15.31 |
15.54 |
18.87 |
4.04 |
9.28 |
8.83 |
16.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
13 |
0.80 |
76 |
4.50 |
-4.14 |
3.85 |
2.32 |
3.99 |
1.90 |
3.20 |
7.85 |
| Operating Cash Flow to CapEx |
|
0.00% |
19,363.24% |
585.11% |
272.90% |
76.22% |
173.66% |
223.34% |
624.74% |
1,003.10% |
544.06% |
564.23% |
| Free Cash Flow to Firm to Interest Expense |
|
8.15 |
0.56 |
33.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
8.42 |
9.19 |
1.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.42 |
9.15 |
1.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.44 |
0.10 |
0.17 |
0.28 |
0.33 |
0.28 |
0.33 |
0.34 |
0.38 |
0.49 |
0.55 |
| Accounts Receivable Turnover |
|
6.63 |
1.60 |
3.32 |
6.27 |
5.92 |
4.99 |
6.71 |
5.90 |
5.01 |
4.91 |
6.14 |
| Inventory Turnover |
|
8.36 |
2.21 |
3.84 |
7.58 |
7.10 |
5.92 |
7.55 |
6.58 |
5.99 |
6.52 |
6.92 |
| Fixed Asset Turnover |
|
6.07 |
1.59 |
2.83 |
4.96 |
4.46 |
2.49 |
2.36 |
2.23 |
2.35 |
2.75 |
3.37 |
| Accounts Payable Turnover |
|
15.82 |
4.55 |
9.63 |
13.99 |
10.46 |
8.24 |
12.23 |
10.62 |
9.80 |
14.73 |
16.35 |
| Days Sales Outstanding (DSO) |
|
55.07 |
228.27 |
109.78 |
58.24 |
61.66 |
73.19 |
54.40 |
61.88 |
72.90 |
74.39 |
59.45 |
| Days Inventory Outstanding (DIO) |
|
43.64 |
165.30 |
94.96 |
48.18 |
51.41 |
61.63 |
48.37 |
55.48 |
60.90 |
55.99 |
52.71 |
| Days Payable Outstanding (DPO) |
|
23.08 |
80.15 |
37.88 |
26.09 |
34.89 |
44.32 |
29.86 |
34.38 |
37.26 |
24.78 |
22.33 |
| Cash Conversion Cycle (CCC) |
|
75.63 |
313.41 |
166.86 |
80.33 |
78.18 |
90.50 |
72.92 |
82.98 |
96.54 |
105.60 |
89.83 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
8.44 |
6.24 |
6.27 |
7.39 |
19 |
19 |
25 |
31 |
36 |
38 |
41 |
| Invested Capital Turnover |
|
24.50 |
4.34 |
6.43 |
7.49 |
4.49 |
2.39 |
2.40 |
1.92 |
1.68 |
1.68 |
1.86 |
| Increase / (Decrease) in Invested Capital |
|
4.98 |
-2.21 |
0.03 |
1.12 |
12 |
0.08 |
5.87 |
5.69 |
4.74 |
2.62 |
2.26 |
| Enterprise Value (EV) |
|
-22 |
29 |
97 |
110 |
108 |
120 |
129 |
177 |
221 |
204 |
435 |
| Market Capitalization |
|
140 |
195 |
206 |
262 |
230 |
236 |
239 |
283 |
298 |
273 |
524 |
| Book Value per Share |
|
$8.93 |
$9.78 |
$6.68 |
$7.84 |
$6.90 |
$6.67 |
$6.63 |
$6.11 |
$6.17 |
$6.13 |
$6.59 |
| Tangible Book Value per Share |
|
$8.44 |
$9.29 |
$6.20 |
$7.36 |
$6.43 |
$6.19 |
$6.15 |
$5.63 |
$5.68 |
$5.64 |
$6.10 |
| Total Capital |
|
256 |
255 |
135 |
159 |
142 |
136 |
136 |
116 |
113 |
107 |
130 |
| Total Debt |
|
75 |
72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
72 |
69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-162 |
-167 |
-108 |
-152 |
-122 |
-117 |
-110 |
-105 |
-77 |
-69 |
-89 |
| Capital Expenditures (CapEx) |
|
-1.66 |
0.07 |
0.57 |
2.76 |
6.85 |
7.49 |
4.36 |
1.04 |
0.65 |
0.87 |
2.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
21 |
20 |
21 |
5.15 |
14 |
7.81 |
9.79 |
-8.99 |
12 |
12 |
13 |
| Debt-free Net Working Capital (DFNWC) |
|
259 |
259 |
129 |
157 |
136 |
124 |
120 |
96 |
89 |
81 |
103 |
| Net Working Capital (NWC) |
|
256 |
255 |
129 |
157 |
136 |
124 |
120 |
96 |
89 |
81 |
103 |
| Net Nonoperating Expense (NNE) |
|
0.45 |
-11 |
56 |
-108 |
-1.76 |
-0.94 |
-0.27 |
-1.05 |
-0.83 |
-0.07 |
-1.16 |
| Net Nonoperating Obligations (NNO) |
|
-172 |
-177 |
-129 |
-152 |
-122 |
-117 |
-110 |
-85 |
-77 |
-69 |
-89 |
| Total Depreciation and Amortization (D&A) |
|
4.26 |
2.29 |
2.12 |
1.73 |
1.57 |
1.69 |
2.09 |
1.18 |
1.72 |
1.98 |
1.86 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.45% |
62.56% |
51.73% |
10.08% |
23.55% |
16.87% |
18.27% |
-16.62% |
21.38% |
19.67% |
18.21% |
| Debt-free Net Working Capital to Revenue |
|
177.24% |
811.97% |
320.76% |
306.71% |
227.43% |
268.71% |
224.25% |
178.44% |
159.25% |
130.64% |
140.13% |
| Net Working Capital to Revenue |
|
175.18% |
800.98% |
320.76% |
306.71% |
227.43% |
268.71% |
224.25% |
178.44% |
159.25% |
130.64% |
140.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.89 |
$0.46 |
$1.02 |
$5.60 |
$0.47 |
$0.24 |
$0.41 |
$0.52 |
$0.37 |
$0.29 |
$0.56 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.35M |
20.24M |
20.24M |
20.29M |
20.51M |
20.39M |
20.42M |
20.47M |
20.30M |
20.10M |
19.97M |
| Adjusted Diluted Earnings per Share |
|
$0.89 |
$0.46 |
$1.02 |
$5.57 |
$0.47 |
$0.24 |
$0.41 |
$0.52 |
$0.37 |
$0.29 |
$0.56 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.35M |
20.24M |
20.27M |
20.39M |
20.60M |
20.48M |
20.55M |
20.51M |
20.39M |
20.19M |
20.12M |
| 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 |
|
20.23M |
20.23M |
20.24M |
20.49M |
20.52M |
20.38M |
20.46M |
20.47M |
20.25M |
19.85M |
20.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
-1.41 |
1.00 |
5.62 |
7.79 |
5.04 |
8.38 |
9.68 |
6.64 |
5.81 |
10 |
| Normalized NOPAT Margin |
|
12.99% |
-4.42% |
2.48% |
10.99% |
12.98% |
10.90% |
15.64% |
17.91% |
11.85% |
9.37% |
13.80% |
| Pre Tax Income Margin |
|
14.05% |
-5.67% |
0.77% |
15.84% |
23.45% |
15.74% |
21.99% |
20.41% |
16.84% |
15.33% |
20.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.68 |
-1.40 |
0.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
11.15 |
-0.98 |
33.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
13.68 |
-1.45 |
0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
12.15 |
-1.03 |
33.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
45.23% |
87.18% |
334.09% |
89.52% |
300.68% |
167.62% |
96.50% |
76.28% |
409.80% |
171.00% |
88.36% |
| Augmented Payout Ratio |
|
112.83% |
87.18% |
334.09% |
89.52% |
300.68% |
201.42% |
96.50% |
76.28% |
448.33% |
243.28% |
107.57% |