| DEI Shares Outstanding |
|
13,828,869.00 |
13,828,869.00 |
13,819,669.00 |
13,819,669.00 |
13,819,669.00 |
13,819,669.00 |
13,819,669.00 |
20,616,227.00 |
20,616,227.00 |
20,616,227.00 |
20,616,227.00 |
| DEI Adjusted Shares Outstanding |
|
13,828,869.00 |
13,828,869.00 |
13,819,669.00 |
13,819,669.00 |
13,819,669.00 |
13,819,669.00 |
13,819,669.00 |
20,616,227.00 |
20,616,227.00 |
20,616,227.00 |
20,616,227.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.76 |
0.67 |
0.63 |
0.74 |
-0.08 |
0.53 |
-0.62 |
0.27 |
0.01 |
0.32 |
0.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-1.30% |
10.57% |
0.17% |
-20.40% |
-7.24% |
50.42% |
-8.03% |
-1.95% |
11.07% |
3.52% |
| EBITDA Growth |
|
0.00% |
695.00% |
141.07% |
-47.39% |
-59.31% |
108.81% |
-133.34% |
407.13% |
-55.25% |
144.16% |
-17.25% |
| EBIT Growth |
|
0.00% |
185.21% |
267.51% |
-56.97% |
-90.95% |
714.85% |
-228.28% |
176.75% |
-102.84% |
4,078.60% |
-39.28% |
| NOPAT Growth |
|
0.00% |
164.90% |
588.43% |
-52.61% |
-96.83% |
1,929.91% |
-283.85% |
175.27% |
-43.25% |
122.21% |
-35.31% |
| Net Income Growth |
|
0.00% |
166.13% |
124.53% |
-44.96% |
-112.77% |
427.66% |
-373.17% |
155.89% |
-93.65% |
2,074.83% |
-20.62% |
| EPS Growth |
|
0.00% |
137.50% |
200.00% |
0.00% |
0.00% |
0.00% |
-375.00% |
200.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
2.58% |
-93.14% |
6,477.51% |
-109.32% |
662.22% |
-295.29% |
121.99% |
-166.56% |
434.45% |
-98.69% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
81.12% |
209.77% |
-109.21% |
-21.71% |
-922.95% |
146.39% |
-155.40% |
364.78% |
-212.40% |
| Invested Capital Growth |
|
0.00% |
0.00% |
25.79% |
-13.62% |
1.84% |
4.04% |
16.97% |
-5.88% |
6.11% |
-9.09% |
16.72% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
6.03% |
8.22% |
9.33% |
8.51% |
7.31% |
10.77% |
4.47% |
7.48% |
7.09% |
7.41% |
7.02% |
| EBITDA Margin |
|
-0.52% |
3.16% |
6.88% |
3.62% |
1.85% |
4.16% |
-0.92% |
3.08% |
1.41% |
3.09% |
2.47% |
| Operating Margin |
|
-0.99% |
0.49% |
3.91% |
2.04% |
-0.05% |
2.44% |
-2.04% |
1.86% |
1.04% |
1.93% |
1.09% |
| EBIT Margin |
|
-1.98% |
1.71% |
5.70% |
2.45% |
0.28% |
2.44% |
-2.08% |
1.74% |
-0.05% |
1.81% |
1.06% |
| Profit (Net Income) Margin |
|
-2.34% |
1.57% |
3.18% |
1.75% |
-0.28% |
0.99% |
-1.80% |
1.09% |
0.07% |
1.39% |
1.06% |
| Tax Burden Percent |
|
105.39% |
92.20% |
72.47% |
65.71% |
-100.85% |
40.55% |
86.35% |
62.88% |
65.09% |
70.04% |
77.62% |
| Interest Burden Percent |
|
111.78% |
99.17% |
77.08% |
108.73% |
100.00% |
100.00% |
100.00% |
100.00% |
-215.81% |
109.62% |
129.32% |
| Effective Tax Rate |
|
0.00% |
7.80% |
27.53% |
34.29% |
218.13% |
52.26% |
0.00% |
37.12% |
34.91% |
29.96% |
22.38% |
| Return on Invested Capital (ROIC) |
|
0.00% |
2.06% |
6.30% |
2.87% |
0.10% |
1.92% |
-3.19% |
2.29% |
1.30% |
2.94% |
1.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-28.73% |
-1.64% |
-4.45% |
2.97% |
3.29% |
13.57% |
-0.61% |
-30.04% |
9.65% |
-59.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.05% |
0.15% |
0.48% |
-0.52% |
-0.57% |
-0.64% |
-0.03% |
-1.16% |
0.11% |
0.46% |
| Return on Equity (ROE) |
|
0.00% |
6.11% |
6.44% |
3.35% |
-0.42% |
1.35% |
-3.83% |
2.26% |
0.14% |
3.06% |
2.31% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-197.94% |
-16.55% |
17.49% |
-1.72% |
-2.04% |
-18.83% |
8.35% |
-4.63% |
12.47% |
-13.58% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.24% |
7.71% |
3.25% |
0.31% |
2.41% |
-2.71% |
1.99% |
-0.06% |
2.42% |
1.44% |
| Return on Assets (ROA) |
|
0.00% |
2.05% |
4.31% |
2.32% |
-0.31% |
0.98% |
-2.34% |
1.25% |
0.08% |
1.86% |
1.45% |
| Return on Common Equity (ROCE) |
|
0.00% |
4.21% |
4.44% |
2.29% |
-0.29% |
0.91% |
-2.63% |
1.61% |
0.10% |
2.22% |
1.66% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
4.43% |
3.60% |
4.96% |
-0.62% |
1.97% |
-5.77% |
3.14% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.70 |
1.75 |
12 |
5.71 |
0.18 |
3.67 |
-6.75 |
5.08 |
2.88 |
6.40 |
4.14 |
| NOPAT Margin |
|
-0.69% |
0.45% |
2.83% |
1.34% |
0.05% |
1.17% |
-1.43% |
1.17% |
0.68% |
1.35% |
0.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
30.79% |
7.93% |
7.33% |
-2.87% |
-1.37% |
-16.75% |
2.90% |
31.35% |
-6.71% |
61.36% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
1.87% |
1.07% |
2.61% |
1.48% |
| Cost of Revenue to Revenue |
|
93.97% |
91.78% |
90.67% |
91.49% |
92.43% |
89.21% |
96.56% |
92.64% |
93.33% |
92.90% |
93.22% |
| SG&A Expenses to Revenue |
|
6.93% |
6.85% |
6.41% |
6.32% |
7.39% |
8.59% |
5.60% |
5.74% |
5.74% |
5.46% |
5.81% |
| 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 |
|
7.02% |
7.73% |
6.62% |
6.47% |
7.62% |
8.33% |
5.47% |
5.51% |
5.64% |
5.17% |
5.69% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.73 |
6.59 |
24 |
10 |
0.94 |
7.68 |
-9.86 |
7.57 |
-0.22 |
8.55 |
5.19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.04 |
12 |
29 |
15 |
6.27 |
13 |
-4.36 |
13 |
6.00 |
15 |
12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.27 |
0.24 |
0.18 |
0.12 |
0.19 |
0.19 |
0.13 |
0.16 |
0.19 |
0.23 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.27 |
0.24 |
0.18 |
0.12 |
0.19 |
0.19 |
0.13 |
0.16 |
0.19 |
0.23 |
| Price to Revenue (P/Rev) |
|
0.05 |
0.09 |
0.09 |
0.06 |
0.06 |
0.10 |
0.06 |
0.05 |
0.06 |
0.06 |
0.08 |
| Price to Earnings (P/E) |
|
0.00 |
3.95 |
4.23 |
2.64 |
0.00 |
4.16 |
0.00 |
3.53 |
83.32 |
4.50 |
7.37 |
| Dividend Yield |
|
0.00% |
0.00% |
3.75% |
9.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.41% |
| Earnings Yield |
|
0.00% |
25.31% |
23.62% |
37.89% |
0.00% |
24.05% |
0.00% |
28.34% |
1.20% |
22.22% |
13.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.44 |
0.47 |
0.34 |
0.28 |
0.36 |
0.49 |
0.39 |
0.43 |
0.41 |
0.48 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.19 |
0.24 |
0.15 |
0.16 |
0.22 |
0.24 |
0.19 |
0.23 |
0.18 |
0.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
6.10 |
3.44 |
4.01 |
8.40 |
5.36 |
0.00 |
6.31 |
16.48 |
5.84 |
9.48 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
11.24 |
4.16 |
5.93 |
55.84 |
9.12 |
0.00 |
11.18 |
0.00 |
10.00 |
22.11 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
42.34 |
8.36 |
10.83 |
291.32 |
19.10 |
0.00 |
16.65 |
34.30 |
13.36 |
27.72 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.22 |
162.87 |
1.52 |
0.00 |
3.29 |
0.00 |
9.24 |
0.00 |
4.20 |
430.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.78 |
0.00 |
0.00 |
0.00 |
4.57 |
0.00 |
3.15 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.14 |
0.18 |
0.11 |
0.06 |
0.07 |
0.32 |
0.28 |
0.26 |
0.14 |
0.18 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.02 |
0.07 |
0.01 |
0.03 |
0.01 |
| Financial Leverage |
|
0.00 |
-0.14 |
-0.09 |
-0.11 |
-0.17 |
-0.17 |
-0.05 |
0.05 |
0.04 |
0.01 |
-0.01 |
| Leverage Ratio |
|
0.00 |
1.49 |
1.50 |
1.44 |
1.34 |
1.38 |
1.64 |
1.81 |
1.73 |
1.64 |
1.60 |
| Compound Leverage Factor |
|
0.00 |
1.48 |
1.15 |
1.57 |
1.34 |
1.38 |
1.64 |
1.81 |
-3.74 |
1.80 |
2.06 |
| Debt to Total Capital |
|
0.00% |
12.54% |
15.60% |
10.08% |
5.62% |
6.21% |
24.33% |
22.01% |
20.45% |
12.37% |
15.60% |
| Short-Term Debt to Total Capital |
|
0.00% |
12.52% |
15.59% |
10.06% |
4.69% |
4.05% |
22.44% |
16.81% |
19.92% |
9.81% |
14.90% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.02% |
0.02% |
0.02% |
0.93% |
2.17% |
1.89% |
5.20% |
0.54% |
2.56% |
0.71% |
| 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% |
27.16% |
26.32% |
29.10% |
30.81% |
30.75% |
22.35% |
22.07% |
21.33% |
24.58% |
23.74% |
| Common Equity to Total Capital |
|
0.00% |
60.30% |
58.07% |
60.82% |
63.56% |
63.03% |
53.32% |
55.92% |
58.21% |
63.05% |
60.65% |
| Debt to EBITDA |
|
0.00 |
2.33 |
1.41 |
1.61 |
2.17 |
1.19 |
-15.43 |
4.45 |
9.20 |
2.08 |
3.62 |
| Net Debt to EBITDA |
|
0.00 |
-1.94 |
-0.20 |
-2.39 |
-6.54 |
-2.87 |
-4.98 |
0.36 |
2.68 |
-0.30 |
0.80 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.36 |
0.42 |
-1.20 |
1.05 |
0.24 |
0.43 |
0.16 |
| Debt to NOPAT |
|
0.00 |
16.17 |
3.42 |
4.36 |
75.30 |
4.24 |
-9.98 |
11.75 |
19.15 |
4.75 |
10.58 |
| Net Debt to NOPAT |
|
0.00 |
-13.44 |
-0.48 |
-6.45 |
-226.83 |
-10.25 |
-3.22 |
0.95 |
5.59 |
-0.69 |
2.34 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.03 |
0.00 |
0.01 |
12.47 |
1.48 |
-0.77 |
2.78 |
0.50 |
0.98 |
0.48 |
| Altman Z-Score |
|
0.00 |
2.46 |
2.58 |
2.66 |
2.31 |
2.04 |
1.87 |
2.06 |
1.99 |
2.45 |
2.29 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
31.05% |
31.12% |
31.78% |
32.51% |
32.72% |
31.26% |
28.91% |
27.55% |
27.44% |
28.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.69 |
2.79 |
3.54 |
4.51 |
3.16 |
1.92 |
2.24 |
2.10 |
2.51 |
2.34 |
| Quick Ratio |
|
0.00 |
1.73 |
1.79 |
2.30 |
2.75 |
1.82 |
1.02 |
1.12 |
1.04 |
1.28 |
1.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-168 |
-32 |
35 |
-3.20 |
-3.90 |
-40 |
18 |
-10 |
27 |
-30 |
| Operating Cash Flow to CapEx |
|
119.16% |
190.93% |
0.00% |
922.16% |
0.00% |
0.00% |
-510.45% |
0.00% |
-147.60% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-146.17 |
-25.92 |
25.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
5.68 |
7.86 |
0.51 |
29.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.91 |
3.74 |
7.07 |
26.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.31 |
1.35 |
1.33 |
1.12 |
0.99 |
1.30 |
1.14 |
1.16 |
1.34 |
1.36 |
| Accounts Receivable Turnover |
|
0.00 |
3.53 |
3.48 |
3.56 |
3.45 |
3.28 |
4.31 |
4.04 |
4.19 |
4.46 |
4.60 |
| Inventory Turnover |
|
0.00 |
4.56 |
4.42 |
4.30 |
3.71 |
3.09 |
4.06 |
3.11 |
3.08 |
3.45 |
3.29 |
| Fixed Asset Turnover |
|
0.00 |
9.70 |
10.38 |
10.17 |
8.15 |
6.52 |
8.67 |
8.28 |
8.48 |
9.27 |
9.26 |
| Accounts Payable Turnover |
|
0.00 |
8.98 |
11.32 |
14.71 |
14.15 |
9.65 |
9.65 |
8.35 |
8.00 |
6.95 |
7.31 |
| Days Sales Outstanding (DSO) |
|
0.00 |
103.42 |
104.82 |
102.56 |
105.83 |
111.28 |
84.66 |
90.43 |
87.02 |
81.92 |
79.28 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
80.05 |
82.66 |
84.83 |
98.49 |
118.10 |
89.97 |
117.47 |
118.66 |
105.75 |
111.11 |
| Days Payable Outstanding (DPO) |
|
0.00 |
40.63 |
32.26 |
24.81 |
25.79 |
37.83 |
37.81 |
43.72 |
45.65 |
52.50 |
49.95 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
142.84 |
155.22 |
162.58 |
178.53 |
191.55 |
136.81 |
164.18 |
160.04 |
135.17 |
140.44 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
169 |
213 |
184 |
187 |
195 |
228 |
215 |
228 |
207 |
242 |
| Invested Capital Turnover |
|
0.00 |
4.54 |
2.22 |
2.15 |
1.83 |
1.64 |
2.24 |
1.97 |
1.93 |
2.18 |
2.19 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
169 |
44 |
-29 |
3.38 |
7.56 |
33 |
-13 |
13 |
-21 |
35 |
| Enterprise Value (EV) |
|
0.00 |
74 |
101 |
62 |
53 |
70 |
112 |
85 |
99 |
86 |
115 |
| Market Capitalization |
|
20 |
36 |
37 |
27 |
19 |
31 |
28 |
20 |
25 |
30 |
38 |
| Book Value per Share |
|
$0.00 |
$9.83 |
$11.09 |
$10.86 |
$11.13 |
$11.42 |
$10.67 |
$10.97 |
$7.62 |
$7.52 |
$8.26 |
| Tangible Book Value per Share |
|
$0.00 |
$9.82 |
$11.08 |
$10.84 |
$11.12 |
$11.41 |
$10.66 |
$10.96 |
$7.61 |
$7.51 |
$8.26 |
| Total Capital |
|
0.00 |
225 |
264 |
247 |
242 |
250 |
277 |
271 |
270 |
246 |
281 |
| Total Debt |
|
0.00 |
28 |
41 |
25 |
14 |
16 |
67 |
60 |
55 |
30 |
44 |
| Total Long-Term Debt |
|
0.00 |
0.05 |
0.04 |
0.05 |
2.25 |
5.43 |
5.22 |
14 |
1.45 |
6.30 |
1.98 |
| Net Debt |
|
0.00 |
-24 |
-5.76 |
-37 |
-41 |
-38 |
22 |
4.82 |
16 |
-4.45 |
9.71 |
| Capital Expenditures (CapEx) |
|
7.37 |
4.72 |
-8.01 |
4.41 |
0.00 |
0.00 |
8.15 |
-0.20 |
4.13 |
-0.96 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
134 |
177 |
146 |
144 |
138 |
167 |
157 |
170 |
154 |
186 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
182 |
223 |
207 |
198 |
190 |
212 |
212 |
208 |
188 |
219 |
| Net Working Capital (NWC) |
|
0.00 |
154 |
182 |
182 |
186 |
180 |
150 |
166 |
154 |
164 |
177 |
| Net Nonoperating Expense (NNE) |
|
6.42 |
-4.28 |
-1.49 |
-1.74 |
1.13 |
0.55 |
1.77 |
0.32 |
2.58 |
-0.17 |
-1.07 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-28 |
-9.74 |
-38 |
-41 |
-40 |
19 |
3.26 |
13 |
-8.26 |
4.77 |
| Total Depreciation and Amortization (D&A) |
|
5.69 |
5.55 |
5.06 |
4.98 |
5.32 |
5.40 |
5.49 |
5.84 |
6.21 |
6.09 |
6.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
34.76% |
41.58% |
34.39% |
42.51% |
43.95% |
35.33% |
36.19% |
39.82% |
32.44% |
37.90% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
47.30% |
52.42% |
48.66% |
58.34% |
60.56% |
44.80% |
48.62% |
48.79% |
39.63% |
44.68% |
| Net Working Capital to Revenue |
|
0.00% |
39.96% |
42.74% |
42.84% |
54.99% |
57.34% |
31.67% |
38.14% |
36.19% |
34.54% |
36.15% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.19 |
$0.19 |
$0.17 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
13.82M |
13.82M |
13.82M |
13.82M |
13.82M |
20.62M |
20.62M |
20.62M |
20.62M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.19 |
$0.19 |
$0.17 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.82M |
13.82M |
13.82M |
13.82M |
13.82M |
20.62M |
20.62M |
20.62M |
20.62M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.82M |
13.82M |
13.82M |
13.82M |
13.82M |
20.62M |
20.62M |
20.62M |
20.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.70 |
1.75 |
12 |
5.71 |
-0.11 |
5.38 |
-6.75 |
5.08 |
2.88 |
6.40 |
4.14 |
| Normalized NOPAT Margin |
|
-0.69% |
0.45% |
2.83% |
1.34% |
-0.03% |
1.71% |
-1.43% |
1.17% |
0.68% |
1.35% |
0.84% |
| Pre Tax Income Margin |
|
-2.22% |
1.70% |
4.39% |
2.66% |
0.28% |
2.44% |
-2.08% |
1.74% |
0.11% |
1.98% |
1.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.00 |
5.75 |
19.84 |
7.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-1.74 |
1.52 |
9.86 |
4.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-9.77 |
1.63 |
26.40 |
4.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-6.51 |
-2.59 |
16.42 |
0.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-22.34% |
19.24% |
24.58% |
44.48% |
-290.54% |
38.77% |
-33.09% |
11.88% |
118.21% |
0.02% |
8.34% |
| Augmented Payout Ratio |
|
-22.34% |
19.24% |
24.58% |
44.48% |
-290.54% |
38.77% |
-33.09% |
11.88% |
118.21% |
0.02% |
8.34% |