| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
3,470,181.00 |
3,498,907.00 |
3,502,407.00 |
3,551,556.00 |
3,600,407.00 |
3,604,157.00 |
3,604,157.00 |
3,606,157.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
3,470,181.00 |
3,498,907.00 |
3,502,407.00 |
3,551,556.00 |
3,600,407.00 |
3,604,157.00 |
3,604,157.00 |
3,606,157.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
1.34 |
0.76 |
-1.34 |
3.63 |
2.58 |
-1.64 |
-1.08 |
-3.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.67% |
3.24% |
2.19% |
3.97% |
1.48% |
-34.41% |
23.83% |
39.28% |
0.61% |
-0.68% |
-9.69% |
| EBITDA Growth |
|
6.75% |
-8.64% |
-9.94% |
-9.47% |
-15.93% |
-135.44% |
832.68% |
-18.92% |
-97.97% |
64.84% |
-101.17% |
| EBIT Growth |
|
13.10% |
-14.76% |
-10.43% |
-28.20% |
-35.49% |
-337.46% |
315.45% |
-23.50% |
-135.55% |
11.80% |
12.88% |
| NOPAT Growth |
|
7.28% |
-10.97% |
-8.34% |
25.31% |
-34.30% |
-227.75% |
205.03% |
50.65% |
-139.24% |
11.28% |
5.36% |
| Net Income Growth |
|
3.35% |
-14.11% |
-13.35% |
6.64% |
-51.49% |
-287.65% |
408.51% |
-28.59% |
-152.66% |
30.10% |
-144.67% |
| EPS Growth |
|
7.69% |
-25.32% |
-0.87% |
14.91% |
-41.98% |
-276.32% |
367.16% |
-27.93% |
-163.95% |
34.55% |
-194.44% |
| Operating Cash Flow Growth |
|
-5.07% |
-32.63% |
35.95% |
-7.49% |
10.86% |
-142.66% |
305.26% |
118.93% |
-58.79% |
-44.50% |
-62.36% |
| Free Cash Flow Firm Growth |
|
654.57% |
-109.34% |
-525.32% |
231.59% |
-68.57% |
-517.54% |
-499.36% |
251.18% |
-221.26% |
212.20% |
-87.93% |
| Invested Capital Growth |
|
-3.57% |
17.24% |
22.36% |
1.05% |
4.48% |
4.18% |
89.84% |
-55.94% |
168.45% |
-75.59% |
-45.13% |
| Revenue Q/Q Growth |
|
2.47% |
-1.63% |
38.45% |
-20.10% |
0.69% |
-15.75% |
19.01% |
2.25% |
-1.33% |
-0.54% |
-3.54% |
| EBITDA Q/Q Growth |
|
3.91% |
-11.15% |
-7.87% |
-5.22% |
-21.73% |
-64.50% |
515.74% |
-27.77% |
-97.16% |
113.20% |
99.81% |
| EBIT Q/Q Growth |
|
7.50% |
-17.53% |
-8.62% |
-15.43% |
-46.26% |
-10.26% |
802.50% |
-37.17% |
-159.24% |
56.43% |
53.55% |
| NOPAT Q/Q Growth |
|
-0.84% |
-9.63% |
-4.17% |
2.39% |
-25.45% |
-11.51% |
279.54% |
-30.20% |
-150.02% |
54.70% |
48.31% |
| Net Income Q/Q Growth |
|
-2.25% |
-14.38% |
-2.80% |
-3.39% |
-45.31% |
-21.72% |
178.42% |
-38.48% |
-187.71% |
59.20% |
25.50% |
| EPS Q/Q Growth |
|
-4.94% |
-20.14% |
7.55% |
-5.76% |
-36.67% |
-41.05% |
219.64% |
-39.72% |
-214.58% |
60.15% |
18.25% |
| Operating Cash Flow Q/Q Growth |
|
6.27% |
-31.14% |
7.10% |
-0.11% |
21.29% |
-434.66% |
100.73% |
10.09% |
-26.33% |
-14.45% |
-5.14% |
| Free Cash Flow Firm Q/Q Growth |
|
13.47% |
-107.92% |
74.21% |
54.96% |
-73.49% |
-182.92% |
-3,057.27% |
305.00% |
-1,211.63% |
220.20% |
-88.29% |
| Invested Capital Q/Q Growth |
|
-4.31% |
21.12% |
-9.62% |
-12.42% |
-6.48% |
1.02% |
97.63% |
-4.26% |
161.80% |
-74.07% |
-7.01% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
61.45% |
62.77% |
61.85% |
61.49% |
62.52% |
58.71% |
59.28% |
59.30% |
60.44% |
59.61% |
58.40% |
| EBITDA Margin |
|
9.32% |
8.25% |
7.27% |
6.33% |
5.24% |
-2.83% |
16.76% |
9.76% |
0.20% |
0.33% |
0.00% |
| Operating Margin |
|
6.13% |
5.20% |
4.55% |
3.15% |
2.00% |
-7.32% |
4.71% |
5.37% |
-2.62% |
-2.34% |
-2.45% |
| EBIT Margin |
|
6.29% |
5.20% |
4.55% |
3.15% |
2.00% |
-7.24% |
12.59% |
6.92% |
-2.44% |
-2.17% |
-2.09% |
| Profit (Net Income) Margin |
|
4.38% |
3.65% |
3.09% |
3.17% |
1.52% |
-4.34% |
10.80% |
5.54% |
-2.90% |
-2.04% |
-5.53% |
| Tax Burden Percent |
|
71.12% |
72.35% |
74.04% |
129.22% |
131.60% |
51.29% |
92.35% |
87.54% |
98.82% |
82.13% |
238.68% |
| Interest Burden Percent |
|
97.92% |
96.98% |
91.68% |
78.02% |
57.61% |
116.80% |
92.90% |
91.48% |
120.06% |
114.49% |
110.63% |
| Effective Tax Rate |
|
28.88% |
27.65% |
25.96% |
-29.22% |
-31.60% |
0.00% |
7.65% |
12.46% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
16.86% |
14.08% |
10.75% |
12.18% |
7.79% |
-9.53% |
6.77% |
10.81% |
-3.76% |
-3.68% |
-11.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.44% |
23.80% |
3.16% |
-1.70% |
-7.76% |
-4.69% |
27.87% |
17.20% |
-9.54% |
-5.86% |
36.79% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.91% |
-1.00% |
0.42% |
-0.41% |
-2.09% |
-2.03% |
25.39% |
7.43% |
-5.82% |
-4.17% |
-12.71% |
| Return on Equity (ROE) |
|
15.96% |
13.08% |
11.17% |
11.77% |
5.69% |
-11.57% |
32.16% |
18.24% |
-9.58% |
-7.85% |
-24.19% |
| Cash Return on Invested Capital (CROIC) |
|
20.50% |
-1.80% |
-9.36% |
11.13% |
3.40% |
-13.63% |
-55.22% |
88.47% |
-95.20% |
117.84% |
46.81% |
| Operating Return on Assets (OROA) |
|
13.92% |
11.61% |
9.45% |
6.11% |
3.62% |
-6.22% |
10.56% |
6.85% |
-2.34% |
-2.39% |
-2.40% |
| Return on Assets (ROA) |
|
9.69% |
8.14% |
6.41% |
6.16% |
2.74% |
-3.72% |
9.06% |
5.49% |
-2.77% |
-2.25% |
-6.33% |
| Return on Common Equity (ROCE) |
|
15.06% |
12.34% |
10.57% |
11.30% |
5.54% |
-11.35% |
31.55% |
18.02% |
-9.43% |
-7.78% |
-24.55% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.37% |
13.68% |
11.76% |
11.99% |
5.88% |
-12.64% |
28.26% |
17.01% |
-10.65% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.36 |
5.66 |
5.19 |
6.50 |
4.27 |
-5.46 |
5.73 |
8.64 |
-3.39 |
-3.01 |
-2.84 |
| NOPAT Margin |
|
4.36% |
3.76% |
3.37% |
4.06% |
2.63% |
-5.12% |
4.35% |
4.70% |
-1.83% |
-1.64% |
-1.72% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.42% |
-9.72% |
7.59% |
13.88% |
15.55% |
-4.85% |
-21.10% |
-6.39% |
5.78% |
2.18% |
-48.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-2.24% |
-6.16% |
-7.98% |
| Cost of Revenue to Revenue |
|
38.55% |
37.23% |
38.15% |
38.51% |
37.48% |
41.29% |
40.72% |
40.70% |
39.56% |
40.39% |
41.60% |
| SG&A Expenses to Revenue |
|
20.14% |
20.87% |
20.92% |
20.41% |
19.95% |
23.40% |
20.15% |
18.92% |
19.43% |
19.83% |
20.90% |
| 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 |
|
55.32% |
57.58% |
57.30% |
58.34% |
60.52% |
66.03% |
54.57% |
53.93% |
63.06% |
61.95% |
60.85% |
| Earnings before Interest and Taxes (EBIT) |
|
9.18 |
7.82 |
7.01 |
5.03 |
3.25 |
-7.71 |
17 |
13 |
-4.52 |
-3.98 |
-3.47 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
12 |
11 |
10 |
8.51 |
-3.02 |
22 |
18 |
0.36 |
0.60 |
-0.01 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.62 |
1.52 |
1.01 |
1.00 |
1.04 |
1.05 |
0.95 |
0.80 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.36 |
2.81 |
2.14 |
1.78 |
1.64 |
1.38 |
1.15 |
0.92 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.43 |
0.39 |
0.35 |
0.38 |
0.34 |
0.29 |
0.23 |
0.16 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
14.73 |
23.72 |
0.00 |
3.91 |
6.70 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
5.82% |
5.70% |
5.03% |
5.06% |
5.51% |
9.48% |
0.00% |
1.45% |
4.26% |
6.42% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
6.79% |
4.22% |
0.00% |
25.55% |
14.92% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.47 |
1.37 |
1.01 |
1.00 |
1.05 |
1.02 |
0.94 |
0.64 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.49 |
0.47 |
0.55 |
0.84 |
0.28 |
0.72 |
0.16 |
0.07 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
7.81 |
9.02 |
0.00 |
5.02 |
2.86 |
367.50 |
49.97 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
15.72 |
23.66 |
0.00 |
6.68 |
4.04 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
12.16 |
17.98 |
0.00 |
19.36 |
5.94 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
8.26 |
7.24 |
0.00 |
11.94 |
2.52 |
15.95 |
6.44 |
6.37 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
13.31 |
41.12 |
0.00 |
0.00 |
0.73 |
0.00 |
0.31 |
0.96 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.13 |
0.19 |
0.43 |
0.48 |
0.62 |
1.21 |
1.65 |
0.39 |
1.92 |
0.12 |
0.11 |
| Long-Term Debt to Equity |
|
0.09 |
0.12 |
0.18 |
0.45 |
0.56 |
0.97 |
1.52 |
0.28 |
1.88 |
0.00 |
0.06 |
| Financial Leverage |
|
-0.06 |
-0.04 |
0.13 |
0.24 |
0.27 |
0.43 |
0.91 |
0.43 |
0.61 |
0.71 |
-0.35 |
| Leverage Ratio |
|
1.65 |
1.61 |
1.74 |
1.91 |
2.08 |
3.11 |
3.55 |
3.32 |
3.46 |
3.49 |
3.82 |
| Compound Leverage Factor |
|
1.61 |
1.56 |
1.60 |
1.49 |
1.20 |
3.63 |
3.30 |
3.04 |
4.15 |
4.00 |
4.23 |
| Debt to Total Capital |
|
11.81% |
15.67% |
30.01% |
32.56% |
38.28% |
54.81% |
62.30% |
28.24% |
65.77% |
10.63% |
9.87% |
| Short-Term Debt to Total Capital |
|
3.46% |
5.17% |
17.11% |
1.93% |
3.90% |
10.95% |
5.11% |
7.85% |
1.32% |
10.63% |
4.19% |
| Long-Term Debt to Total Capital |
|
8.36% |
10.51% |
12.90% |
30.63% |
34.38% |
43.87% |
57.19% |
20.40% |
64.45% |
0.00% |
5.68% |
| 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 |
|
4.65% |
5.07% |
3.29% |
2.22% |
1.22% |
0.76% |
0.76% |
0.38% |
0.95% |
-1.02% |
-1.72% |
| Common Equity to Total Capital |
|
83.54% |
79.25% |
66.70% |
65.22% |
60.50% |
44.42% |
36.94% |
71.38% |
33.29% |
90.38% |
91.85% |
| Debt to EBITDA |
|
0.41 |
0.64 |
1.63 |
2.08 |
3.11 |
-14.94 |
3.85 |
1.32 |
272.96 |
8.66 |
-502.43 |
| Net Debt to EBITDA |
|
-0.31 |
0.06 |
0.88 |
0.89 |
1.47 |
-7.06 |
2.69 |
-0.63 |
218.23 |
-19.38 |
2,078.57 |
| Long-Term Debt to EBITDA |
|
0.29 |
0.43 |
0.70 |
1.96 |
2.79 |
-11.95 |
3.53 |
0.95 |
267.51 |
0.00 |
-289.14 |
| Debt to NOPAT |
|
0.87 |
1.40 |
3.51 |
3.25 |
6.20 |
-8.26 |
14.84 |
2.74 |
-29.33 |
-1.73 |
-1.24 |
| Net Debt to NOPAT |
|
-0.66 |
0.12 |
1.89 |
1.39 |
2.92 |
-3.90 |
10.37 |
-1.30 |
-23.45 |
3.87 |
5.11 |
| Long-Term Debt to NOPAT |
|
0.61 |
0.94 |
1.51 |
3.05 |
5.57 |
-6.61 |
13.62 |
1.98 |
-28.74 |
0.00 |
-0.71 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
3.51 |
2.93 |
0.90 |
1.76 |
1.65 |
1.46 |
1.51 |
1.46 |
| Noncontrolling Interest Sharing Ratio |
|
5.64% |
5.65% |
5.36% |
3.99% |
2.64% |
1.84% |
1.88% |
1.22% |
1.57% |
0.98% |
-1.46% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.01 |
0.96 |
0.39 |
0.74 |
0.76 |
0.89 |
1.08 |
1.12 |
0.79 |
0.63 |
0.77 |
| Quick Ratio |
|
0.73 |
0.66 |
0.18 |
0.47 |
0.54 |
0.62 |
0.73 |
0.92 |
0.61 |
0.49 |
0.58 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
7.73 |
-0.72 |
-4.52 |
5.94 |
1.87 |
-7.80 |
-47 |
71 |
-86 |
96 |
12 |
| Operating Cash Flow to CapEx |
|
352.72% |
352.45% |
90.55% |
189.12% |
310.47% |
-182.14% |
434.71% |
753.31% |
217.42% |
188.80% |
85.71% |
| Free Cash Flow to Firm to Interest Expense |
|
32.48 |
-1.74 |
-6.00 |
5.11 |
1.30 |
-5.49 |
-38.00 |
59.29 |
-69.16 |
154.82 |
28.02 |
| Operating Cash Flow to Interest Expense |
|
47.48 |
18.30 |
13.75 |
8.23 |
7.39 |
-3.19 |
7.56 |
17.07 |
6.77 |
7.49 |
4.23 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
34.02 |
13.11 |
-1.43 |
3.88 |
5.01 |
-4.94 |
5.82 |
14.80 |
3.66 |
3.53 |
-0.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.21 |
2.23 |
2.07 |
1.94 |
1.81 |
0.86 |
0.84 |
0.99 |
0.96 |
1.10 |
1.14 |
| Accounts Receivable Turnover |
|
46.77 |
43.20 |
43.33 |
47.02 |
53.47 |
48.86 |
45.08 |
47.47 |
50.87 |
49.53 |
56.22 |
| Inventory Turnover |
|
29.69 |
29.14 |
30.23 |
30.16 |
28.20 |
18.42 |
17.71 |
20.72 |
21.50 |
27.55 |
32.03 |
| Fixed Asset Turnover |
|
5.13 |
5.25 |
4.12 |
3.54 |
3.49 |
2.49 |
3.57 |
5.18 |
5.36 |
5.57 |
5.46 |
| Accounts Payable Turnover |
|
19.39 |
18.43 |
15.39 |
12.61 |
14.20 |
14.96 |
14.88 |
15.99 |
17.15 |
17.23 |
15.27 |
| Days Sales Outstanding (DSO) |
|
7.80 |
8.45 |
8.42 |
7.76 |
6.83 |
7.47 |
8.10 |
7.69 |
7.18 |
7.37 |
6.49 |
| Days Inventory Outstanding (DIO) |
|
12.30 |
12.53 |
12.08 |
12.10 |
12.94 |
19.82 |
20.61 |
17.62 |
16.98 |
13.25 |
11.39 |
| Days Payable Outstanding (DPO) |
|
18.82 |
19.80 |
23.71 |
28.94 |
25.70 |
24.39 |
24.52 |
22.83 |
21.28 |
21.18 |
23.90 |
| Cash Conversion Cycle (CCC) |
|
1.28 |
1.17 |
-3.21 |
-9.07 |
-5.93 |
2.89 |
4.18 |
2.48 |
2.87 |
-0.56 |
-6.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
37 |
43 |
53 |
54 |
56 |
58 |
111 |
49 |
131 |
32 |
18 |
| Invested Capital Turnover |
|
3.87 |
3.74 |
3.19 |
3.00 |
2.96 |
1.86 |
1.56 |
2.30 |
2.05 |
2.25 |
6.69 |
| Increase / (Decrease) in Invested Capital |
|
-1.37 |
6.38 |
9.71 |
0.56 |
2.40 |
2.34 |
52 |
-62 |
82 |
-99 |
-14 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
79 |
77 |
59 |
111 |
51 |
134 |
30 |
11 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
69 |
63 |
37 |
50 |
62 |
53 |
42 |
26 |
| Book Value per Share |
|
$11.51 |
$11.74 |
$11.81 |
$12.19 |
$11.96 |
$10.43 |
$14.19 |
$16.61 |
$13.95 |
$12.25 |
$9.08 |
| Tangible Book Value per Share |
|
$9.14 |
$8.96 |
$7.95 |
$8.38 |
$6.45 |
$4.92 |
$7.99 |
$10.52 |
$10.67 |
$10.12 |
$7.90 |
| Total Capital |
|
47 |
51 |
61 |
65 |
69 |
82 |
136 |
84 |
151 |
49 |
36 |
| Total Debt |
|
5.52 |
7.94 |
18 |
21 |
26 |
45 |
85 |
24 |
99 |
5.19 |
3.52 |
| Total Long-Term Debt |
|
3.91 |
5.32 |
7.82 |
20 |
24 |
36 |
78 |
17 |
97 |
0.00 |
2.02 |
| Net Debt |
|
-4.21 |
0.70 |
9.81 |
9.06 |
12 |
21 |
59 |
-11 |
79 |
-12 |
-15 |
| Capital Expenditures (CapEx) |
|
3.20 |
2.16 |
11 |
5.06 |
3.42 |
2.49 |
2.14 |
2.70 |
3.86 |
2.47 |
2.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7.99 |
-5.28 |
-7.11 |
-8.39 |
-8.85 |
-11 |
-9.63 |
-18 |
-17 |
-16 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
1.75 |
1.96 |
-5.70 |
-3.38 |
-1.67 |
5.77 |
9.55 |
11 |
-3.95 |
-5.47 |
-3.88 |
| Net Working Capital (NWC) |
|
0.13 |
-0.66 |
-16 |
-4.63 |
-4.37 |
-3.23 |
2.57 |
4.21 |
-5.93 |
-11 |
-5.38 |
| Net Nonoperating Expense (NNE) |
|
-0.03 |
0.17 |
0.43 |
1.43 |
1.81 |
-0.84 |
-8.52 |
-1.54 |
1.97 |
0.74 |
6.32 |
| Net Nonoperating Obligations (NNO) |
|
-4.21 |
0.70 |
11 |
9.93 |
13 |
21 |
59 |
-11 |
79 |
-12 |
-15 |
| Total Depreciation and Amortization (D&A) |
|
4.42 |
4.60 |
4.18 |
5.10 |
5.27 |
4.69 |
5.50 |
5.22 |
4.88 |
4.58 |
3.46 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.48% |
-3.51% |
-4.62% |
-5.24% |
-5.45% |
-10.44% |
-7.30% |
-9.62% |
-9.39% |
-8.58% |
-9.18% |
| Debt-free Net Working Capital to Revenue |
|
1.20% |
1.30% |
-3.70% |
-2.11% |
-1.03% |
5.42% |
7.24% |
5.87% |
-2.13% |
-2.98% |
-2.34% |
| Net Working Capital to Revenue |
|
0.09% |
-0.44% |
-10.44% |
-2.89% |
-2.69% |
-3.04% |
1.95% |
2.29% |
-3.21% |
-5.81% |
-3.24% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.59 |
$1.18 |
$1.18 |
$1.35 |
$0.77 |
($1.34) |
$3.67 |
$2.61 |
($1.65) |
($1.08) |
($3.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
3.39M |
3.42M |
3.42M |
3.44M |
3.48M |
3.50M |
3.52M |
3.56M |
3.60M |
3.60M |
3.61M |
| Adjusted Diluted Earnings per Share |
|
$1.54 |
$1.15 |
$1.14 |
$1.31 |
$0.76 |
($1.34) |
$3.58 |
$2.58 |
($1.65) |
($1.08) |
($3.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
3.51M |
3.51M |
3.53M |
3.55M |
3.53M |
3.50M |
3.60M |
3.60M |
3.60M |
3.60M |
3.61M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.42M |
3.42M |
3.43M |
3.47M |
3.50M |
3.50M |
3.55M |
3.60M |
3.60M |
3.60M |
3.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.36 |
5.66 |
3.98 |
3.52 |
4.27 |
-5.20 |
4.98 |
8.64 |
3.61 |
1.54 |
-0.81 |
| Normalized NOPAT Margin |
|
4.36% |
3.76% |
2.58% |
2.20% |
2.63% |
-4.89% |
3.78% |
4.70% |
1.95% |
0.84% |
-0.49% |
| Pre Tax Income Margin |
|
6.16% |
5.04% |
4.18% |
2.45% |
1.15% |
-8.45% |
11.70% |
6.33% |
-2.93% |
-2.48% |
-2.32% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
38.57 |
18.81 |
9.31 |
4.33 |
2.26 |
-5.42 |
13.50 |
10.66 |
-3.64 |
-6.41 |
-8.38 |
| NOPAT to Interest Expense |
|
26.72 |
13.61 |
6.89 |
5.59 |
2.97 |
-3.84 |
4.66 |
7.24 |
-2.73 |
-4.84 |
-6.87 |
| EBIT Less CapEx to Interest Expense |
|
25.11 |
13.62 |
-5.87 |
-0.03 |
-0.12 |
-7.17 |
11.76 |
8.39 |
-6.76 |
-10.38 |
-13.32 |
| NOPAT Less CapEx to Interest Expense |
|
13.25 |
8.42 |
-8.29 |
1.24 |
0.59 |
-5.59 |
2.92 |
4.98 |
-5.85 |
-8.81 |
-11.81 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
84.68% |
81.66% |
81.16% |
87.07% |
156.97% |
-40.86% |
6.58% |
24.66% |
-63.29% |
-91.24% |
-26.40% |
| Augmented Payout Ratio |
|
84.68% |
81.66% |
81.16% |
87.07% |
156.97% |
-40.86% |
6.58% |
24.66% |
-63.29% |
-91.24% |
-26.40% |