| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
55,020,506.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
55,020,506.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
53.92% |
45.57% |
12.43% |
15.77% |
15.30% |
15.30% |
12.64% |
15.12% |
13.28% |
9.64% |
6.73% |
| EBITDA Growth |
|
93.44% |
90.65% |
27.48% |
59.38% |
78.62% |
52.21% |
28.37% |
41.43% |
1.65% |
-24.67% |
-48.09% |
| EBIT Growth |
|
205.74% |
202.64% |
86.19% |
892.82% |
154.47% |
89.98% |
49.08% |
91.55% |
-3.96% |
-43.02% |
-98.13% |
| NOPAT Growth |
|
131.81% |
286.61% |
109.13% |
1,083.65% |
157.76% |
102.64% |
38.77% |
91.40% |
-5.12% |
-43.87% |
-96.66% |
| Net Income Growth |
|
136.94% |
292.33% |
123.76% |
1,079.37% |
181.07% |
113.24% |
46.99% |
113.90% |
-0.45% |
-42.10% |
-96.22% |
| EPS Growth |
|
300.00% |
750.00% |
250.00% |
280.00% |
191.67% |
135.29% |
50.00% |
111.11% |
-5.71% |
-42.50% |
-95.24% |
| Operating Cash Flow Growth |
|
41.33% |
285.35% |
65.05% |
2,496.17% |
25.34% |
111.90% |
68.33% |
80.24% |
-15.44% |
-86.57% |
605.07% |
| Free Cash Flow Firm Growth |
|
63.13% |
91.22% |
119.76% |
128.80% |
180.78% |
477.02% |
26.46% |
-54.67% |
-107.80% |
-203.48% |
-410.55% |
| Invested Capital Growth |
|
25.62% |
9.37% |
-2.09% |
-4.60% |
-5.49% |
-5.36% |
-2.31% |
0.93% |
9.54% |
21.74% |
21.82% |
| Revenue Q/Q Growth |
|
11.10% |
2.58% |
5.43% |
-3.65% |
10.65% |
2.58% |
2.99% |
-1.52% |
8.88% |
-0.72% |
0.25% |
| EBITDA Q/Q Growth |
|
72.34% |
22.47% |
-11.22% |
-14.94% |
93.14% |
4.36% |
-25.13% |
-6.29% |
38.82% |
-22.66% |
-48.41% |
| EBIT Q/Q Growth |
|
1,267.29% |
40.49% |
-21.70% |
-33.99% |
250.46% |
4.88% |
-38.56% |
-15.19% |
75.71% |
-37.77% |
-97.98% |
| NOPAT Q/Q Growth |
|
1,515.39% |
45.55% |
-24.32% |
-33.48% |
251.78% |
14.43% |
-48.18% |
-8.24% |
74.38% |
-32.31% |
-96.91% |
| Net Income Q/Q Growth |
|
1,416.90% |
54.99% |
-25.05% |
-35.98% |
277.93% |
17.58% |
-48.33% |
-6.84% |
75.90% |
-31.61% |
-96.62% |
| EPS Q/Q Growth |
|
340.00% |
41.67% |
-17.65% |
-35.71% |
288.89% |
14.29% |
-47.50% |
-9.52% |
73.68% |
-30.30% |
-95.65% |
| Operating Cash Flow Q/Q Growth |
|
12,990.19% |
-79.89% |
-122.99% |
502.09% |
574.26% |
-66.00% |
-103.44% |
2,388.09% |
216.31% |
-94.60% |
29.22% |
| Free Cash Flow Firm Q/Q Growth |
|
36.25% |
76.78% |
248.73% |
30.81% |
78.79% |
8.39% |
-50.12% |
-53.11% |
-130.75% |
-1,338.76% |
-49.70% |
| Invested Capital Q/Q Growth |
|
-14.39% |
1.61% |
8.13% |
1.42% |
-15.19% |
1.75% |
11.63% |
4.78% |
-7.96% |
13.09% |
11.70% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
12.93% |
15.43% |
13.00% |
11.47% |
20.02% |
20.37% |
14.81% |
14.09% |
17.97% |
14.00% |
7.20% |
| Operating Margin |
|
6.07% |
8.15% |
6.08% |
4.20% |
13.25% |
13.64% |
8.12% |
6.93% |
11.23% |
7.10% |
0.15% |
| EBIT Margin |
|
6.04% |
8.27% |
6.14% |
4.21% |
13.33% |
13.62% |
8.13% |
7.00% |
11.30% |
7.08% |
0.14% |
| Profit (Net Income) Margin |
|
3.94% |
5.95% |
4.23% |
2.81% |
9.59% |
11.00% |
5.52% |
5.22% |
8.43% |
5.81% |
0.20% |
| Tax Burden Percent |
|
72.51% |
76.68% |
73.78% |
73.78% |
74.26% |
80.47% |
67.99% |
74.30% |
73.38% |
79.12% |
113.05% |
| Interest Burden Percent |
|
89.90% |
93.80% |
93.31% |
90.50% |
96.96% |
100.31% |
99.83% |
100.36% |
101.72% |
103.68% |
121.20% |
| Effective Tax Rate |
|
27.49% |
23.32% |
26.22% |
26.22% |
25.74% |
19.53% |
32.01% |
25.70% |
26.62% |
20.88% |
-13.05% |
| Return on Invested Capital (ROIC) |
|
12.88% |
18.40% |
11.92% |
8.29% |
32.07% |
36.47% |
17.22% |
16.10% |
30.09% |
19.50% |
0.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.95% |
8.12% |
10.35% |
6.80% |
34.72% |
36.29% |
17.33% |
15.06% |
29.45% |
18.82% |
0.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.12% |
0.19% |
1.37% |
1.01% |
-2.61% |
-3.25% |
-0.80% |
-0.79% |
-6.54% |
-3.76% |
-0.06% |
| Return on Equity (ROE) |
|
11.76% |
18.58% |
13.29% |
9.30% |
29.46% |
33.22% |
16.42% |
15.31% |
23.56% |
15.74% |
0.49% |
| Cash Return on Invested Capital (CROIC) |
|
-15.69% |
1.18% |
12.67% |
16.90% |
25.21% |
29.68% |
25.60% |
23.58% |
18.17% |
1.79% |
-4.54% |
| Operating Return on Assets (OROA) |
|
5.67% |
7.40% |
5.92% |
4.21% |
13.15% |
13.92% |
8.94% |
7.83% |
12.02% |
7.63% |
0.16% |
| Return on Assets (ROA) |
|
3.70% |
5.32% |
4.08% |
2.81% |
9.47% |
11.24% |
6.07% |
5.84% |
8.97% |
6.26% |
0.22% |
| Return on Common Equity (ROCE) |
|
11.76% |
18.58% |
13.29% |
9.30% |
29.46% |
33.22% |
16.42% |
15.31% |
23.56% |
15.74% |
0.49% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.03% |
10.48% |
12.48% |
0.00% |
19.20% |
19.54% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
7.50 |
11 |
8.26 |
5.49 |
19 |
22 |
11 |
11 |
18 |
12 |
0.38 |
| NOPAT Margin |
|
4.40% |
6.25% |
4.48% |
3.10% |
9.84% |
10.98% |
5.52% |
5.15% |
8.24% |
5.62% |
0.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.07% |
10.27% |
1.57% |
1.49% |
-2.65% |
0.18% |
-0.11% |
1.04% |
0.64% |
0.68% |
0.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.84% |
- |
- |
- |
5.53% |
2.95% |
2.76% |
4.42% |
2.84% |
0.08% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
39.23% |
38.96% |
40.99% |
42.11% |
36.15% |
36.64% |
42.47% |
41.38% |
38.30% |
42.89% |
46.81% |
| 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 |
|
93.93% |
91.85% |
93.92% |
95.80% |
86.75% |
86.36% |
91.88% |
93.07% |
88.77% |
92.90% |
99.85% |
| Earnings before Interest and Taxes (EBIT) |
|
10 |
14 |
11 |
7.47 |
26 |
27 |
17 |
14 |
25 |
16 |
0.32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
22 |
27 |
24 |
20 |
39 |
41 |
31 |
29 |
40 |
31 |
16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.26 |
1.92 |
3.68 |
3.54 |
3.36 |
4.96 |
4.75 |
6.01 |
5.40 |
4.23 |
5.84 |
| Price to Tangible Book Value (P/TBV) |
|
1.60 |
2.44 |
4.62 |
4.40 |
4.10 |
5.95 |
5.64 |
7.07 |
6.28 |
4.97 |
6.85 |
| Price to Revenue (P/Rev) |
|
0.47 |
0.64 |
1.26 |
1.20 |
1.19 |
1.83 |
1.78 |
2.28 |
2.12 |
1.66 |
2.29 |
| Price to Earnings (P/E) |
|
62.87 |
42.14 |
51.87 |
36.37 |
23.00 |
25.84 |
24.32 |
29.22 |
28.11 |
26.49 |
46.54 |
| 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 |
|
1.59% |
2.37% |
1.93% |
2.75% |
4.35% |
3.87% |
4.11% |
3.42% |
3.56% |
3.78% |
2.15% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.26 |
1.87 |
3.46 |
3.36 |
3.81 |
5.99 |
5.44 |
6.91 |
7.03 |
5.01 |
6.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.48 |
0.66 |
1.29 |
1.22 |
1.14 |
1.75 |
1.73 |
2.22 |
2.01 |
1.59 |
2.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.29 |
5.46 |
10.25 |
9.27 |
7.54 |
10.68 |
10.27 |
12.85 |
11.97 |
10.41 |
16.85 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.28 |
13.92 |
23.86 |
19.87 |
14.03 |
18.39 |
17.33 |
21.20 |
20.10 |
18.87 |
35.19 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.94 |
19.28 |
32.41 |
26.87 |
18.94 |
24.10 |
23.12 |
28.34 |
26.96 |
25.72 |
46.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.91 |
7.68 |
14.20 |
11.97 |
9.70 |
13.58 |
13.54 |
16.68 |
17.29 |
17.52 |
23.70 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
165.01 |
27.00 |
19.39 |
14.70 |
19.63 |
21.02 |
29.45 |
40.46 |
306.95 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.72 |
0.73 |
0.61 |
0.57 |
0.48 |
0.43 |
0.32 |
0.24 |
0.27 |
0.30 |
0.38 |
| Long-Term Debt to Equity |
|
0.71 |
0.72 |
0.60 |
0.56 |
0.47 |
0.42 |
0.31 |
0.23 |
0.26 |
0.29 |
0.38 |
| Financial Leverage |
|
-0.06 |
0.02 |
0.13 |
0.15 |
-0.08 |
-0.09 |
-0.05 |
-0.05 |
-0.22 |
-0.20 |
-0.13 |
| Leverage Ratio |
|
2.93 |
3.37 |
3.12 |
3.07 |
3.05 |
2.96 |
2.70 |
2.65 |
2.67 |
2.58 |
2.48 |
| Compound Leverage Factor |
|
2.64 |
3.16 |
2.91 |
2.78 |
2.96 |
2.97 |
2.70 |
2.66 |
2.72 |
2.67 |
3.01 |
| Debt to Total Capital |
|
41.77% |
42.10% |
37.89% |
36.45% |
32.57% |
30.01% |
24.31% |
19.38% |
20.98% |
23.19% |
27.78% |
| Short-Term Debt to Total Capital |
|
0.65% |
0.67% |
0.69% |
0.71% |
0.70% |
0.68% |
0.72% |
0.74% |
0.69% |
0.66% |
0.63% |
| Long-Term Debt to Total Capital |
|
41.13% |
41.43% |
37.20% |
35.75% |
31.87% |
29.33% |
23.60% |
18.64% |
20.29% |
22.53% |
27.15% |
| 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 |
|
58.23% |
57.90% |
62.11% |
63.55% |
67.43% |
69.99% |
75.69% |
80.62% |
79.02% |
76.81% |
72.22% |
| Debt to EBITDA |
|
2.39 |
2.01 |
1.66 |
1.47 |
1.14 |
0.96 |
0.72 |
0.53 |
0.62 |
0.78 |
1.13 |
| Net Debt to EBITDA |
|
0.08 |
0.16 |
0.25 |
0.20 |
-0.38 |
-0.46 |
-0.35 |
-0.33 |
-0.63 |
-0.50 |
-0.33 |
| Long-Term Debt to EBITDA |
|
2.36 |
1.97 |
1.63 |
1.44 |
1.11 |
0.94 |
0.70 |
0.51 |
0.60 |
0.76 |
1.11 |
| Debt to NOPAT |
|
11.12 |
7.09 |
5.24 |
4.27 |
2.86 |
2.17 |
1.62 |
1.16 |
1.40 |
1.92 |
3.14 |
| Net Debt to NOPAT |
|
0.36 |
0.56 |
0.79 |
0.57 |
-0.95 |
-1.04 |
-0.78 |
-0.74 |
-1.42 |
-1.24 |
-0.90 |
| Long-Term Debt to NOPAT |
|
10.95 |
6.98 |
5.14 |
4.19 |
2.80 |
2.12 |
1.57 |
1.12 |
1.35 |
1.87 |
3.07 |
| Altman Z-Score |
|
1.24 |
1.51 |
2.16 |
2.17 |
2.28 |
3.04 |
3.29 |
3.86 |
3.44 |
3.04 |
3.59 |
| 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 |
|
1.11 |
1.09 |
1.02 |
1.02 |
1.08 |
1.14 |
1.07 |
1.00 |
1.07 |
1.14 |
1.17 |
| Quick Ratio |
|
0.99 |
0.95 |
0.88 |
0.87 |
0.97 |
1.02 |
0.94 |
0.87 |
0.97 |
0.98 |
1.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-40 |
-9.21 |
14 |
18 |
32 |
35 |
17 |
8.12 |
-2.50 |
-36 |
-54 |
| Operating Cash Flow to CapEx |
|
687.43% |
281.60% |
-42.14% |
142.88% |
896.99% |
686.46% |
-7.21% |
161.09% |
346.53% |
13.87% |
13.10% |
| Free Cash Flow to Firm to Interest Expense |
|
-15.02 |
-3.21 |
6.27 |
8.33 |
14.12 |
20.75 |
10.45 |
5.82 |
-2.75 |
-36.99 |
-54.15 |
| Operating Cash Flow to Interest Expense |
|
20.42 |
3.77 |
-1.14 |
4.66 |
29.79 |
13.73 |
-0.48 |
12.95 |
62.82 |
3.18 |
4.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
17.45 |
2.43 |
-3.85 |
1.40 |
26.47 |
11.73 |
-7.08 |
4.91 |
44.69 |
-19.73 |
-26.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.94 |
0.89 |
0.96 |
1.00 |
0.99 |
1.02 |
1.10 |
1.12 |
1.06 |
1.08 |
1.11 |
| Accounts Receivable Turnover |
|
29.19 |
29.44 |
27.45 |
25.61 |
26.05 |
29.98 |
28.19 |
24.08 |
21.66 |
23.45 |
22.91 |
| 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 |
|
2.53 |
2.62 |
2.59 |
2.67 |
2.76 |
2.89 |
2.97 |
3.05 |
3.04 |
3.04 |
2.95 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
12.50 |
12.40 |
13.30 |
14.25 |
14.01 |
12.17 |
12.95 |
15.16 |
16.85 |
15.56 |
15.93 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
12.50 |
12.40 |
13.30 |
14.25 |
14.01 |
12.17 |
12.95 |
15.16 |
16.85 |
15.56 |
15.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
231 |
235 |
254 |
258 |
218 |
222 |
248 |
260 |
239 |
271 |
302 |
| Invested Capital Turnover |
|
2.93 |
2.95 |
2.66 |
2.68 |
3.26 |
3.32 |
3.12 |
3.13 |
3.65 |
3.47 |
3.16 |
| Increase / (Decrease) in Invested Capital |
|
47 |
20 |
-5.43 |
-12 |
-13 |
-13 |
-5.86 |
2.40 |
21 |
48 |
54 |
| Enterprise Value (EV) |
|
291 |
439 |
878 |
865 |
833 |
1,331 |
1,350 |
1,797 |
1,683 |
1,357 |
1,949 |
| Market Capitalization |
|
285 |
427 |
856 |
846 |
875 |
1,389 |
1,396 |
1,844 |
1,771 |
1,422 |
1,986 |
| Book Value per Share |
|
$6.63 |
$6.10 |
$4.33 |
$4.45 |
$4.84 |
$5.18 |
$5.41 |
$5.64 |
$6.03 |
$6.17 |
$6.18 |
| Tangible Book Value per Share |
|
$5.24 |
$4.80 |
$3.45 |
$3.58 |
$3.97 |
$4.32 |
$4.56 |
$4.79 |
$5.19 |
$5.26 |
$5.27 |
| Total Capital |
|
388 |
384 |
375 |
377 |
386 |
400 |
388 |
381 |
415 |
437 |
471 |
| Total Debt |
|
162 |
162 |
142 |
137 |
126 |
120 |
94 |
74 |
87 |
101 |
131 |
| Total Long-Term Debt |
|
160 |
159 |
139 |
135 |
123 |
117 |
92 |
71 |
84 |
99 |
128 |
| Net Debt |
|
5.19 |
13 |
21 |
18 |
-42 |
-58 |
-46 |
-47 |
-89 |
-65 |
-38 |
| Capital Expenditures (CapEx) |
|
7.84 |
3.85 |
5.91 |
7.01 |
7.53 |
3.35 |
11 |
11 |
16 |
22 |
30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-134 |
-131 |
-114 |
-114 |
-148 |
-146 |
-124 |
-118 |
-156 |
-133 |
-130 |
| Debt-free Net Working Capital (DFNWC) |
|
23 |
18 |
6.39 |
5.46 |
20 |
31 |
16 |
2.98 |
20 |
34 |
39 |
| Net Working Capital (NWC) |
|
20 |
16 |
3.79 |
2.80 |
17 |
29 |
13 |
0.16 |
17 |
31 |
36 |
| Net Nonoperating Expense (NNE) |
|
0.79 |
0.52 |
0.47 |
0.51 |
0.48 |
-0.04 |
0.01 |
-0.15 |
-0.42 |
-0.42 |
-0.05 |
| Net Nonoperating Obligations (NNO) |
|
5.19 |
13 |
21 |
18 |
-42 |
-58 |
-46 |
-47 |
-89 |
-65 |
-38 |
| Total Depreciation and Amortization (D&A) |
|
12 |
13 |
13 |
13 |
13 |
14 |
14 |
14 |
15 |
15 |
16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.08% |
-19.75% |
-16.73% |
-16.08% |
-20.17% |
-19.29% |
-15.85% |
-14.52% |
-18.68% |
-15.56% |
-14.91% |
| Debt-free Net Working Capital to Revenue |
|
3.75% |
2.73% |
0.94% |
0.77% |
2.69% |
4.12% |
2.06% |
0.37% |
2.37% |
3.94% |
4.47% |
| Net Working Capital to Revenue |
|
3.34% |
2.34% |
0.56% |
0.40% |
2.32% |
3.76% |
1.71% |
0.02% |
2.03% |
3.60% |
4.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.11 |
$0.18 |
$0.14 |
$0.09 |
$0.36 |
$0.41 |
$0.21 |
$0.20 |
$0.34 |
$0.24 |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.99M |
36.43M |
53.76M |
53.81M |
49.43M |
53.99M |
54.38M |
54.41M |
54.30M |
54.57M |
55.03M |
| Adjusted Diluted Earnings per Share |
|
$0.12 |
$0.17 |
$0.14 |
$0.09 |
$0.35 |
$0.40 |
$0.21 |
$0.19 |
$0.33 |
$0.23 |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.48M |
37.44M |
54.77M |
54.95M |
50.85M |
55.41M |
55.44M |
55.64M |
55.62M |
55.74M |
55.73M |
| 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 |
|
34.07M |
53.73M |
53.80M |
53.81M |
54.03M |
54.37M |
54.41M |
54.42M |
54.43M |
55.02M |
55.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.50 |
11 |
8.26 |
5.49 |
19 |
22 |
11 |
11 |
18 |
12 |
0.24 |
| Normalized NOPAT Margin |
|
4.40% |
6.25% |
4.48% |
3.10% |
9.84% |
10.98% |
5.52% |
5.15% |
8.24% |
5.62% |
0.11% |
| Pre Tax Income Margin |
|
5.43% |
7.76% |
5.73% |
3.81% |
12.92% |
13.67% |
8.11% |
7.03% |
11.49% |
7.34% |
0.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.90 |
5.03 |
5.18 |
3.47 |
11.54 |
16.40 |
10.18 |
10.26 |
27.64 |
16.10 |
0.32 |
| NOPAT to Interest Expense |
|
2.84 |
3.80 |
3.78 |
2.56 |
8.52 |
13.22 |
6.92 |
7.54 |
20.17 |
12.78 |
0.39 |
| EBIT Less CapEx to Interest Expense |
|
0.93 |
3.69 |
2.47 |
0.21 |
8.22 |
14.40 |
3.57 |
2.22 |
9.51 |
-6.80 |
-30.32 |
| NOPAT Less CapEx to Interest Expense |
|
-0.13 |
2.46 |
1.07 |
-0.71 |
5.20 |
11.22 |
0.31 |
-0.50 |
2.04 |
-10.12 |
-30.25 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
41.14% |
30.73% |
14.93% |
12.18% |
2.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
41.14% |
30.73% |
14.93% |
12.18% |
2.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |