| DEI Shares Outstanding |
|
8,281,352.00 |
8,315,535.00 |
8,253,591.00 |
8,199,957.00 |
7,476,513.00 |
7,491,642.00 |
7,526,004.00 |
7,586,995.00 |
7,610,551.00 |
- |
7,645,360.00 |
| DEI Adjusted Shares Outstanding |
|
8,281,352.00 |
8,315,535.00 |
8,253,591.00 |
8,199,957.00 |
7,476,513.00 |
7,491,642.00 |
7,526,004.00 |
7,586,995.00 |
7,610,551.00 |
- |
7,645,360.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.60 |
0.84 |
-1.15 |
1.59 |
5.06 |
3.16 |
4.63 |
1.64 |
0.24 |
- |
-19.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
47.23% |
-5.83% |
-9.96% |
-37.39% |
50.41% |
-24.33% |
17.36% |
-15.31% |
-56.66% |
17.06% |
-5.52% |
| EBITDA Growth |
|
47.27% |
-21.73% |
-70.41% |
217.44% |
100.09% |
-27.37% |
27.03% |
-51.91% |
-27.59% |
27.70% |
-117.99% |
| EBIT Growth |
|
44.94% |
-33.22% |
-118.12% |
635.70% |
164.20% |
-35.05% |
35.13% |
-67.71% |
-55.03% |
92.90% |
-1,389.44% |
| NOPAT Growth |
|
143.22% |
17.37% |
-135.02% |
339.66% |
229.71% |
-84.48% |
107.22% |
-310.29% |
87.59% |
-1,283.14% |
-264.66% |
| Net Income Growth |
|
38.84% |
-47.21% |
-236.46% |
234.79% |
192.58% |
-36.68% |
46.83% |
-65.86% |
-86.05% |
283.29% |
-2,421.13% |
| EPS Growth |
|
27.13% |
-48.78% |
-235.71% |
237.72% |
221.66% |
-37.43% |
46.84% |
-64.44% |
-85.45% |
279.17% |
-2,219.78% |
| Operating Cash Flow Growth |
|
34.56% |
-9.99% |
-9.47% |
-32.40% |
162.85% |
-97.85% |
1,473.31% |
-60.48% |
-195.88% |
-387.64% |
165.99% |
| Free Cash Flow Firm Growth |
|
-1,487.02% |
105.36% |
60.73% |
38.39% |
43.31% |
-146.51% |
125.17% |
-219.87% |
-257.48% |
70.91% |
837.40% |
| Invested Capital Growth |
|
195.82% |
-0.39% |
-6.57% |
-5.43% |
-2.85% |
7.44% |
1.54% |
-4.43% |
5.33% |
-8.66% |
-54.99% |
| Revenue Q/Q Growth |
|
-7.34% |
1.75% |
-0.14% |
-3.60% |
-0.20% |
3.91% |
-0.79% |
-3.13% |
-0.87% |
0.55% |
-0.30% |
| EBITDA Q/Q Growth |
|
-4.55% |
72.74% |
-68.26% |
456.19% |
42.49% |
1.72% |
-26.89% |
-42.94% |
686.09% |
-46.62% |
75.49% |
| EBIT Q/Q Growth |
|
-33.70% |
2.36% |
-119.89% |
383.93% |
59.63% |
1.63% |
-32.65% |
-59.29% |
137.83% |
-64.22% |
7.14% |
| NOPAT Q/Q Growth |
|
-19.95% |
44.72% |
-141.69% |
185.61% |
27.12% |
-66.15% |
4.37% |
-714.47% |
85.04% |
-18.78% |
6.27% |
| Net Income Q/Q Growth |
|
-42.88% |
40.59% |
-253.24% |
287.99% |
72.80% |
3.88% |
-38.73% |
-58.31% |
108.00% |
-75.00% |
6.15% |
| EPS Q/Q Growth |
|
-44.22% |
50.00% |
-254.05% |
291.46% |
71.19% |
2.93% |
-34.28% |
-61.72% |
109.02% |
-73.31% |
6.18% |
| Operating Cash Flow Q/Q Growth |
|
34.56% |
-55.30% |
9.61% |
26.38% |
10.62% |
-96.29% |
21.93% |
203.34% |
-27.97% |
-25.21% |
81.91% |
| Free Cash Flow Firm Q/Q Growth |
|
-1.00% |
-46.75% |
39.46% |
12.32% |
36.85% |
-193.65% |
343.28% |
72.43% |
-20.95% |
43.61% |
27.02% |
| Invested Capital Q/Q Growth |
|
-2.66% |
1.22% |
-4.08% |
0.82% |
-0.49% |
8.89% |
6.65% |
-3.43% |
1.93% |
-1.14% |
-2.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.16% |
24.31% |
6.88% |
31.49% |
100.00% |
19.37% |
22.01% |
-16.06% |
16.18% |
-120.88% |
-436.15% |
| EBITDA Margin |
|
31.50% |
26.18% |
8.61% |
43.64% |
58.05% |
55.72% |
60.31% |
34.24% |
57.22% |
62.42% |
-11.88% |
| Operating Margin |
|
12.38% |
15.15% |
-4.69% |
12.96% |
36.98% |
7.48% |
13.30% |
-27.02% |
-10.53% |
-144.62% |
-462.72% |
| EBIT Margin |
|
21.88% |
15.52% |
-3.12% |
26.71% |
46.92% |
40.28% |
46.38% |
17.68% |
18.35% |
30.24% |
-412.74% |
| Profit (Net Income) Margin |
|
8.61% |
4.83% |
-7.31% |
15.75% |
30.63% |
25.63% |
32.07% |
12.93% |
4.16% |
13.62% |
-334.74% |
| Tax Burden Percent |
|
54.73% |
55.76% |
71.17% |
97.04% |
74.55% |
75.58% |
75.06% |
91.75% |
67.43% |
58.03% |
79.33% |
| Interest Burden Percent |
|
71.90% |
55.78% |
329.19% |
60.75% |
87.57% |
84.21% |
92.13% |
79.68% |
33.63% |
77.65% |
102.23% |
| Effective Tax Rate |
|
45.27% |
44.24% |
0.00% |
2.96% |
25.45% |
24.42% |
24.94% |
8.25% |
32.57% |
41.97% |
0.00% |
| Return on Invested Capital (ROIC) |
|
3.85% |
3.03% |
-1.10% |
2.81% |
9.65% |
1.47% |
2.91% |
-6.21% |
-0.77% |
-10.82% |
-57.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.64% |
0.71% |
-3.52% |
4.14% |
11.98% |
14.09% |
20.45% |
23.25% |
3.01% |
31.19% |
-64.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.96% |
0.90% |
-4.43% |
4.66% |
10.22% |
9.80% |
11.85% |
10.97% |
1.43% |
13.33% |
-23.97% |
| Return on Equity (ROE) |
|
7.82% |
3.93% |
-5.53% |
7.46% |
19.87% |
11.26% |
14.76% |
4.76% |
0.66% |
2.51% |
-80.98% |
| Cash Return on Invested Capital (CROIC) |
|
-95.09% |
3.42% |
5.69% |
8.38% |
12.54% |
-5.70% |
1.38% |
-1.67% |
-5.96% |
-1.77% |
18.82% |
| Operating Return on Assets (OROA) |
|
9.34% |
4.89% |
-0.93% |
5.15% |
13.64% |
8.86% |
11.75% |
3.86% |
1.75% |
3.41% |
-60.60% |
| Return on Assets (ROA) |
|
3.67% |
1.52% |
-2.17% |
3.04% |
8.91% |
5.64% |
8.12% |
2.82% |
0.40% |
1.54% |
-49.15% |
| Return on Common Equity (ROCE) |
|
7.70% |
3.83% |
-5.37% |
7.24% |
19.31% |
10.98% |
14.42% |
4.66% |
0.65% |
2.46% |
-78.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.72% |
4.01% |
-5.91% |
7.44% |
19.27% |
10.96% |
14.23% |
4.88% |
0.68% |
2.53% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
10 |
12 |
-4.27 |
10 |
34 |
5.23 |
11 |
-23 |
-2.83 |
-39 |
-143 |
| NOPAT Margin |
|
6.78% |
8.45% |
-3.29% |
12.58% |
27.57% |
5.65% |
9.98% |
-24.79% |
-7.10% |
-83.92% |
-323.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.79% |
2.32% |
2.42% |
-1.34% |
-2.33% |
-12.62% |
-17.54% |
-29.46% |
-3.78% |
-42.01% |
7.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-73.75% |
| Cost of Revenue to Revenue |
|
76.84% |
75.69% |
93.12% |
68.51% |
0.00% |
80.63% |
77.99% |
116.06% |
83.82% |
220.88% |
536.15% |
| SG&A Expenses to Revenue |
|
10.77% |
9.16% |
11.57% |
18.53% |
12.39% |
11.89% |
8.71% |
10.96% |
26.71% |
23.74% |
26.57% |
| 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 |
|
10.77% |
9.16% |
11.57% |
18.53% |
63.02% |
11.89% |
8.71% |
10.96% |
26.71% |
23.74% |
26.57% |
| Earnings before Interest and Taxes (EBIT) |
|
34 |
22 |
-4.05 |
22 |
57 |
37 |
50 |
16 |
7.31 |
14 |
-182 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
48 |
38 |
11 |
35 |
71 |
52 |
65 |
31 |
23 |
29 |
-5.24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.69 |
1.11 |
1.53 |
1.41 |
1.16 |
0.89 |
0.98 |
0.87 |
0.77 |
0.85 |
2.57 |
| Price to Tangible Book Value (P/TBV) |
|
1.71 |
1.13 |
1.55 |
1.43 |
1.17 |
0.90 |
0.99 |
0.88 |
0.78 |
0.86 |
2.63 |
| Price to Revenue (P/Rev) |
|
1.88 |
1.34 |
1.89 |
2.99 |
1.84 |
2.07 |
2.21 |
2.30 |
4.73 |
4.57 |
6.01 |
| Price to Earnings (P/E) |
|
21.79 |
27.59 |
0.00 |
18.64 |
5.95 |
8.11 |
6.89 |
16.97 |
102.79 |
30.60 |
0.00 |
| Dividend Yield |
|
0.69% |
1.03% |
0.81% |
0.81% |
0.80% |
1.41% |
4.26% |
7.18% |
0.81% |
0.72% |
0.58% |
| Earnings Yield |
|
4.59% |
3.62% |
0.00% |
5.37% |
16.81% |
12.33% |
14.51% |
5.89% |
0.97% |
3.27% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.23 |
0.98 |
1.16 |
1.13 |
1.09 |
0.93 |
0.99 |
0.91 |
0.85 |
0.89 |
2.04 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.22 |
2.73 |
3.34 |
4.93 |
3.07 |
3.73 |
3.42 |
3.55 |
8.07 |
6.59 |
7.20 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.23 |
10.43 |
38.78 |
11.29 |
5.28 |
6.70 |
5.67 |
10.37 |
14.11 |
10.56 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.74 |
17.59 |
0.00 |
18.45 |
6.54 |
9.27 |
7.37 |
20.08 |
43.99 |
21.80 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
47.57 |
32.31 |
0.00 |
39.17 |
11.12 |
66.03 |
34.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.64 |
12.97 |
15.77 |
21.56 |
7.68 |
329.27 |
22.48 |
50.06 |
0.00 |
0.00 |
15.77 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
28.65 |
19.62 |
13.11 |
8.56 |
0.00 |
72.38 |
0.00 |
0.00 |
0.00 |
6.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.18 |
1.14 |
1.13 |
1.00 |
0.82 |
0.68 |
0.50 |
0.45 |
0.51 |
0.36 |
0.79 |
| Long-Term Debt to Equity |
|
1.15 |
1.11 |
1.10 |
0.97 |
0.79 |
0.64 |
0.49 |
0.43 |
0.50 |
0.35 |
0.79 |
| Financial Leverage |
|
0.60 |
1.27 |
1.26 |
1.13 |
0.85 |
0.70 |
0.58 |
0.47 |
0.48 |
0.43 |
0.37 |
| Leverage Ratio |
|
2.13 |
2.59 |
2.55 |
2.46 |
2.23 |
2.00 |
1.82 |
1.69 |
1.68 |
1.63 |
1.65 |
| Compound Leverage Factor |
|
1.53 |
1.44 |
8.38 |
1.49 |
1.95 |
1.68 |
1.67 |
1.35 |
0.56 |
1.27 |
1.68 |
| Debt to Total Capital |
|
54.04% |
53.19% |
53.00% |
49.92% |
45.05% |
40.54% |
33.55% |
30.82% |
33.95% |
26.44% |
44.20% |
| Short-Term Debt to Total Capital |
|
1.25% |
1.18% |
1.29% |
1.49% |
1.47% |
2.45% |
1.14% |
0.84% |
0.68% |
0.40% |
0.13% |
| Long-Term Debt to Total Capital |
|
52.78% |
52.01% |
51.71% |
48.43% |
43.58% |
38.09% |
32.41% |
29.98% |
33.27% |
26.03% |
44.07% |
| 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 |
|
1.26% |
1.25% |
1.34% |
1.54% |
1.40% |
1.46% |
1.44% |
1.42% |
1.42% |
1.47% |
2.56% |
| Common Equity to Total Capital |
|
44.70% |
45.56% |
45.66% |
48.53% |
53.55% |
58.00% |
65.01% |
67.75% |
64.63% |
72.09% |
53.24% |
| Debt to EBITDA |
|
4.28 |
5.36 |
16.69 |
4.99 |
2.30 |
2.93 |
1.93 |
3.52 |
5.64 |
3.16 |
-16.34 |
| Net Debt to EBITDA |
|
4.16 |
5.19 |
16.39 |
4.28 |
2.04 |
2.87 |
1.92 |
3.49 |
5.60 |
3.06 |
-9.05 |
| Long-Term Debt to EBITDA |
|
4.18 |
5.25 |
16.28 |
4.84 |
2.23 |
2.76 |
1.86 |
3.42 |
5.53 |
3.12 |
-16.29 |
| Debt to NOPAT |
|
19.88 |
16.63 |
-43.71 |
17.32 |
4.85 |
28.90 |
11.65 |
-4.86 |
-45.48 |
-2.35 |
-0.60 |
| Net Debt to NOPAT |
|
19.35 |
16.08 |
-42.92 |
14.85 |
4.30 |
28.30 |
11.57 |
-4.83 |
-45.10 |
-2.27 |
-0.33 |
| Long-Term Debt to NOPAT |
|
19.42 |
16.26 |
-42.65 |
16.80 |
4.69 |
27.16 |
11.26 |
-4.73 |
-44.57 |
-2.32 |
-0.60 |
| Altman Z-Score |
|
1.75 |
1.50 |
1.47 |
1.60 |
2.13 |
1.89 |
2.31 |
2.02 |
1.70 |
2.10 |
-0.07 |
| Noncontrolling Interest Sharing Ratio |
|
1.42% |
2.71% |
2.76% |
2.98% |
2.80% |
2.50% |
2.30% |
2.11% |
2.11% |
2.08% |
2.77% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.93 |
3.85 |
4.16 |
3.31 |
2.14 |
2.45 |
2.46 |
1.91 |
3.90 |
3.81 |
9.56 |
| Quick Ratio |
|
0.36 |
0.61 |
0.48 |
1.29 |
0.67 |
0.35 |
0.31 |
0.07 |
0.12 |
0.37 |
6.82 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-256 |
14 |
22 |
31 |
44 |
-20 |
5.13 |
-6.14 |
-22 |
-6.39 |
47 |
| Operating Cash Flow to CapEx |
|
0.00% |
224.77% |
264.01% |
0.00% |
1,416.24% |
0.00% |
0.00% |
0.00% |
-118.07% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-27.19 |
1.39 |
2.42 |
3.57 |
6.10 |
-3.40 |
1.29 |
-1.85 |
-4.47 |
-1.81 |
9.72 |
| Operating Cash Flow to Interest Expense |
|
3.58 |
3.07 |
3.01 |
2.17 |
6.80 |
0.18 |
4.14 |
1.96 |
-1.27 |
-8.62 |
4.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
12.88 |
1.70 |
1.87 |
4.91 |
6.32 |
2.31 |
7.90 |
8.71 |
-2.35 |
10.76 |
9.01 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.43 |
0.32 |
0.30 |
0.19 |
0.29 |
0.22 |
0.25 |
0.22 |
0.10 |
0.11 |
0.15 |
| Accounts Receivable Turnover |
|
26.45 |
36.61 |
28.77 |
23.80 |
75.07 |
36.56 |
20.77 |
28.60 |
76.92 |
62.90 |
49.37 |
| Inventory Turnover |
|
2.81 |
1.87 |
2.55 |
1.44 |
0.00 |
1.84 |
2.01 |
3.00 |
0.83 |
2.50 |
13.77 |
| Fixed Asset Turnover |
|
0.60 |
0.38 |
0.36 |
0.24 |
0.36 |
0.27 |
0.30 |
0.25 |
0.11 |
0.13 |
0.18 |
| Accounts Payable Turnover |
|
36.43 |
21.02 |
26.38 |
16.01 |
0.00 |
19.38 |
15.67 |
20.06 |
6.90 |
21.30 |
125.50 |
| Days Sales Outstanding (DSO) |
|
13.80 |
9.97 |
12.69 |
15.34 |
4.86 |
9.98 |
17.57 |
12.76 |
4.75 |
5.80 |
7.39 |
| Days Inventory Outstanding (DIO) |
|
129.88 |
195.22 |
142.91 |
253.12 |
0.00 |
198.18 |
181.55 |
121.53 |
438.02 |
146.26 |
26.50 |
| Days Payable Outstanding (DPO) |
|
10.02 |
17.36 |
13.84 |
22.80 |
0.00 |
18.83 |
23.29 |
18.20 |
52.88 |
17.13 |
2.91 |
| Cash Conversion Cycle (CCC) |
|
133.66 |
187.83 |
141.76 |
245.66 |
4.86 |
189.34 |
175.83 |
116.09 |
389.89 |
134.92 |
30.98 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
403 |
401 |
375 |
354 |
344 |
370 |
376 |
359 |
378 |
345 |
155 |
| Invested Capital Turnover |
|
0.57 |
0.36 |
0.33 |
0.22 |
0.35 |
0.26 |
0.29 |
0.25 |
0.11 |
0.13 |
0.18 |
| Increase / (Decrease) in Invested Capital |
|
266 |
-1.56 |
-26 |
-20 |
-10 |
26 |
5.71 |
-17 |
19 |
-33 |
-190 |
| Enterprise Value (EV) |
|
494 |
394 |
433 |
400 |
375 |
345 |
371 |
327 |
322 |
307 |
317 |
| Market Capitalization |
|
288 |
193 |
245 |
243 |
225 |
192 |
240 |
211 |
189 |
213 |
265 |
| Book Value per Share |
|
$20.61 |
$20.86 |
$19.46 |
$20.99 |
$25.99 |
$28.88 |
$32.52 |
$32.13 |
$32.19 |
$32.92 |
$13.48 |
| Tangible Book Value per Share |
|
$20.34 |
$20.59 |
$19.19 |
$20.72 |
$25.69 |
$28.58 |
$32.22 |
$31.83 |
$31.90 |
$32.63 |
$13.18 |
| Total Capital |
|
382 |
381 |
352 |
355 |
363 |
373 |
376 |
360 |
379 |
348 |
194 |
| Total Debt |
|
206 |
203 |
186 |
177 |
163 |
151 |
126 |
111 |
129 |
92 |
86 |
| Total Long-Term Debt |
|
202 |
198 |
182 |
172 |
158 |
142 |
122 |
108 |
126 |
91 |
85 |
| Net Debt |
|
201 |
196 |
183 |
152 |
145 |
148 |
125 |
110 |
128 |
89 |
47 |
| Capital Expenditures (CapEx) |
|
-88 |
14 |
10 |
-23 |
3.45 |
-13 |
-15 |
-22 |
5.30 |
-69 |
-24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
46 |
51 |
52 |
30 |
20 |
37 |
36 |
17 |
45 |
28 |
11 |
| Debt-free Net Working Capital (DFNWC) |
|
51 |
58 |
55 |
55 |
38 |
40 |
37 |
18 |
46 |
31 |
49 |
| Net Working Capital (NWC) |
|
47 |
53 |
51 |
50 |
33 |
31 |
33 |
15 |
44 |
30 |
49 |
| Net Nonoperating Expense (NNE) |
|
-2.80 |
5.22 |
5.23 |
-2.58 |
-3.74 |
-18 |
-24 |
-35 |
-4.49 |
-45 |
4.78 |
| Net Nonoperating Obligations (NNO) |
|
227 |
223 |
209 |
177 |
145 |
148 |
125 |
110 |
128 |
89 |
47 |
| Total Depreciation and Amortization (D&A) |
|
15 |
15 |
15 |
14 |
14 |
14 |
15 |
15 |
15 |
15 |
177 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
30.00% |
35.41% |
39.79% |
36.42% |
16.14% |
39.70% |
33.17% |
18.77% |
113.55% |
60.54% |
25.64% |
| Debt-free Net Working Capital to Revenue |
|
33.58% |
40.01% |
42.41% |
67.49% |
31.38% |
43.12% |
33.98% |
19.71% |
116.21% |
67.29% |
112.16% |
| Net Working Capital to Revenue |
|
30.45% |
36.89% |
38.90% |
61.00% |
27.01% |
33.23% |
30.03% |
16.41% |
109.77% |
64.27% |
111.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.96 |
$0.84 |
($1.14) |
$1.59 |
$5.06 |
$3.16 |
$4.64 |
$0.00 |
$0.24 |
$0.91 |
($19.29) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.06M |
8.30M |
8.30M |
8.23M |
7.47M |
7.48M |
7.52M |
0.00 |
7.60M |
7.62M |
7.64M |
| Adjusted Diluted Earnings per Share |
|
$1.96 |
$0.84 |
($1.14) |
$1.57 |
$5.05 |
$3.16 |
$4.64 |
$0.00 |
$0.24 |
$0.91 |
($19.29) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.06M |
8.31M |
8.30M |
8.30M |
7.49M |
7.50M |
7.52M |
0.00 |
7.60M |
7.62M |
7.64M |
| 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 |
|
8.29M |
8.32M |
8.24M |
7.45M |
7.48M |
7.51M |
7.54M |
0.00 |
7.62M |
7.63M |
7.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
12 |
-4.27 |
10 |
34 |
5.23 |
11 |
-23 |
-2.83 |
-39 |
-143 |
| Normalized NOPAT Margin |
|
6.78% |
8.45% |
-3.29% |
12.58% |
27.57% |
5.65% |
9.98% |
-24.79% |
-7.10% |
-83.92% |
-323.90% |
| Pre Tax Income Margin |
|
15.73% |
8.65% |
-10.28% |
16.23% |
41.09% |
33.92% |
42.73% |
14.09% |
6.17% |
23.48% |
-421.94% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.56 |
2.26 |
-0.44 |
2.54 |
7.99 |
6.23 |
12.63 |
4.89 |
1.49 |
3.99 |
-37.52 |
| NOPAT to Interest Expense |
|
1.10 |
1.23 |
-0.47 |
1.19 |
4.69 |
0.87 |
2.72 |
-6.86 |
-0.58 |
-11.06 |
-29.44 |
| EBIT Less CapEx to Interest Expense |
|
12.86 |
0.90 |
-1.58 |
5.27 |
7.51 |
8.36 |
16.39 |
11.64 |
0.41 |
23.37 |
-32.65 |
| NOPAT Less CapEx to Interest Expense |
|
10.40 |
-0.13 |
-1.61 |
3.93 |
4.21 |
3.01 |
6.48 |
-0.11 |
-1.65 |
8.32 |
-24.58 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
14.24% |
28.64% |
-27.03% |
15.47% |
4.89% |
10.40% |
20.50% |
127.05% |
297.53% |
23.98% |
-1.04% |
| Augmented Payout Ratio |
|
44.68% |
73.78% |
-59.30% |
32.77% |
73.19% |
11.40% |
20.50% |
127.05% |
297.53% |
23.98% |
-1.04% |