In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
Revenues [+] | 195.8 | 186.1 | 163.6 | 146.6 | 129.6 | 112.6 | 99.2 | 81.5 |
Homebuilding | | | | | | | | 6.8 |
Lease / rental | | | | | 113.8 | 101.8 | 90.7 | 74.8 |
Net interest income | -26.4 | -19.2 | -18.3 | -17.8 | -16.0 | -15.9 | -15.4 | -14.1 |
Revenue growth | 5.2% | 13.8% | 11.6% | 13.1% | 15.0% | 13.5% | 21.7% | 14.1% |
Cost of goods sold [+] | 75.7 | 68.0 | 63.2 | 61.7 | 64.7 | 56.3 | 49.1 | 42.1 |
Homebuilding costs | | | | | | | | 5.1 |
Other direct costs | | | | | 52.9 | 47.8 | 42.6 | 37.0 |
Gross profit | 120.1 | 118.1 | 100.4 | 84.9 | 64.9 | 56.3 | 50.1 | 39.4 |
Gross margin | 61.4% | 63.4% | 61.4% | 57.9% | 50.1% | 50.0% | 50.5% | 48.3% |
Selling, general and administrative [+] | 28.0 | 21.5 | 16.0 | 15.1 | 14.7 | 12.7 | 10.9 | 10.1 |
Sales and marketing | 5.3 | 4.8 | 4.9 | 5.1 | 3.8 | 3.1 | 2.9 | 2.8 |
General and administrative [+] | 22.7 | 16.7 | 11.1 | 10.0 | 10.9 | 9.6 | 8.0 | 7.3 |
Wages and related expenses | 3.7 | 2.6 | | | | | | |
General and administrative expenses | 19.0 | 14.1 | 11.1 | 10.0 | 10.9 | 9.6 | 8.0 | 7.3 |
Other operating expenses | 60.7 | 12.8 | 50.0 | 18.6 | 41.1 | -9.6 | 17.0 | 16.1 |
EBITDA [+] | 31.5 | 83.8 | 34.5 | 51.2 | 9.2 | 53.2 | 45.5 | 32.0 |
EBITDA growth | -62.4% | 142.9% | -32.7% | 455.9% | -82.7% | 16.9% | 42.1% | 101.2% |
EBITDA margin | 16.1% | 45.0% | 21.1% | 34.9% | 7.1% | 47.2% | 45.9% | 39.3% |
Depreciation and amortization | 48.8 | 45.1 | 41.7 | 36.8 | 31.7 | 27.6 | 23.2 | 18.9 |
EBIT [+] | -17.3 | 38.6 | -7.2 | 14.4 | -22.5 | 25.7 | 22.3 | 13.1 |
EBIT growth | -144.7% | -634.7% | -150.2% | -164.0% | -187.6% | 15.1% | 69.7% | 1649.9% |
EBIT margin | -8.8% | 20.8% | -4.4% | 9.8% | -17.3% | 22.8% | 22.5% | 16.1% |
Non-recurring items | | | | | | | 0.1 | 1.0 |
Interest expense, net [+] | -4.1 | -3.4 | -2.9 | -2.6 | 14.1 | 13.7 | 13.5 | 10.7 |
Interest expense | | | | | 16.4 | 15.7 | 15.1 | 12.5 |
Interest income | 4.1 | 3.4 | 2.9 | 2.6 | 2.3 | 2.0 | 1.6 | 1.8 |
Other income (expense), net [+] | 8.2 | 9.1 | 9.4 | 10.7 | 0.4 | 0.7 | 2.8 | 0.6 |
Unrealized gain (loss) on marketable securities | 6.4 | 2.3 | | | 0.0 | 1.7 | | |
Realized gain (loss) on investments | | | | | | | 2.3 | 0.2 |
Other non-operating income | 1.2 | 0.6 | 0.7 | 0.6 | 0.4 | 0.7 | 0.5 | 0.4 |
Other | 1.2 | 0.6 | 0.7 | 0.6 | 0.4 | 0.7 | 2.8 | 0.6 |
Pre-tax income | -5.0 | 51.1 | 5.1 | 27.8 | -36.2 | 12.7 | 11.5 | 2.1 |
Income taxes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Tax rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Minority interest | 0.1 | | | | | | | |
Earnings from continuing ops | -36.3 | 21.2 | -29.8 | 2.6 | -56.5 | -7.7 | -2.6 | -6.1 |
Earnings from discontinued ops | | | | 0.0 | 0.0 | 0.0 | | |
Net income | -36.3 | 21.2 | -29.8 | 2.6 | -56.5 | -7.7 | -2.6 | -6.1 |
Net margin | -18.5% | 11.4% | -18.2% | 1.8% | -43.6% | -6.8% | -2.6% | -7.5% |
|
Basic EPS [+] | ($0.67) | $0.46 | ($0.72) | $0.06 | ($1.53) | ($0.24) | ($0.09) | ($0.24) |
Growth | -245.3% | -163.8% | -1217.9% | -104.2% | 552.4% | 154.4% | -60.9% | 60.0% |
Diluted EPS [+] | ($0.67) | $0.45 | ($0.72) | $0.06 | ($1.53) | ($0.23) | ($0.09) | ($0.24) |
Growth | -248.8% | -162.3% | -1226.2% | -104.2% | 552.4% | 154.2% | -60.9% | 60.0% |
|
Dividends per share [+] | $0.80 | $0.76 | $0.72 | $0.72 | $0.72 | $0.72 | $0.72 | $0.72 |
Growth | 5.3% | 5.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 12.3% |
|
Shares outstanding (basic) [+] | 54.4 | 46.3 | 41.4 | 39.9 | 36.9 | 32.7 | 27.8 | 25.9 |
Growth | 17.5% | 11.8% | 3.7% | 8.2% | 12.8% | 17.5% | 7.2% | 15.3% |
Shares outstanding (diluted) [+] | 54.4 | 47.4 | 41.4 | 40.2 | 36.9 | 32.7 | 27.8 | 25.9 |
Growth | 14.7% | 14.6% | 3.0% | 9.0% | 12.8% | 17.6% | 7.2% | 15.3% |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |