| DEI Shares Outstanding |
|
9,088,986.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
| DEI Adjusted Shares Outstanding |
|
9,088,986.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
9,076,832.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.70 |
0.86 |
0.97 |
0.72 |
0.71 |
0.81 |
-0.61 |
4.96 |
0.38 |
-0.37 |
-1.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.21% |
7.37% |
19.39% |
4.21% |
8.34% |
4.87% |
21.45% |
10.59% |
-5.36% |
-11.12% |
3.28% |
| EBITDA Growth |
|
795.83% |
24.27% |
16.68% |
3.45% |
-24.25% |
-14.66% |
-94.45% |
11,413.48% |
-83.19% |
-80.42% |
-598.68% |
| EBIT Growth |
|
283.17% |
33.48% |
18.38% |
-0.12% |
-33.37% |
-37.73% |
-214.15% |
1,130.22% |
-91.88% |
-184.02% |
-316.07% |
| NOPAT Growth |
|
597.74% |
-49.68% |
13.63% |
-26.19% |
-0.51% |
-2.91% |
-191.61% |
921.67% |
-92.45% |
-222.62% |
-199.27% |
| Net Income Growth |
|
455.48% |
-49.68% |
13.63% |
-26.19% |
-0.51% |
12.94% |
-175.15% |
918.94% |
-92.29% |
-197.32% |
-295.12% |
| EPS 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 Growth |
|
285.53% |
-39.32% |
270.42% |
-50.71% |
-12.29% |
36.81% |
-160.42% |
-30.67% |
150.89% |
-112.47% |
-1,045.27% |
| Free Cash Flow Firm Growth |
|
452.99% |
-47.19% |
-156.22% |
-122.13% |
-80.98% |
6.85% |
-89.18% |
296.26% |
-98.13% |
-999.98% |
-19.94% |
| Invested Capital Growth |
|
18.94% |
7.12% |
37.60% |
30.90% |
33.48% |
23.70% |
17.62% |
2.90% |
2.40% |
2.58% |
-3.50% |
| Revenue Q/Q Growth |
|
0.60% |
0.23% |
8.83% |
0.15% |
1.49% |
3.78% |
5.28% |
1.37% |
-0.79% |
-3.49% |
1.59% |
| EBITDA Q/Q Growth |
|
64.24% |
-3.15% |
10.77% |
-8.77% |
-7.11% |
14.53% |
-91.10% |
10.02% |
3.33% |
-56.55% |
-311.41% |
| EBIT Q/Q Growth |
|
122.41% |
-4.40% |
11.68% |
-11.81% |
-10.47% |
8.27% |
-75,750.00% |
11.51% |
6.04% |
-198.32% |
-91.34% |
| NOPAT Q/Q Growth |
|
327.87% |
-51.75% |
5.15% |
-12.61% |
-10.71% |
-0.35% |
-240.74% |
16.26% |
-17.66% |
-94.93% |
-93.29% |
| Net Income Q/Q Growth |
|
327.87% |
-51.75% |
4.71% |
-12.36% |
-10.73% |
9.27% |
-3,074.59% |
16.67% |
-21.42% |
-231.15% |
-83.98% |
| 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 |
|
-29.94% |
-24.74% |
88.14% |
-0.79% |
-12.74% |
-2.08% |
-520.49% |
24.78% |
245.07% |
-107.01% |
38.58% |
| Free Cash Flow Firm Q/Q Growth |
|
-16.47% |
-22.75% |
-213.27% |
-25.69% |
44.52% |
-145.13% |
-184.55% |
33.21% |
106.49% |
-329.36% |
40.56% |
| Invested Capital Q/Q Growth |
|
51.18% |
11.99% |
28.83% |
21.91% |
-0.89% |
7.14% |
17.77% |
12.17% |
-1.54% |
5.86% |
-4.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.93% |
39.42% |
36.83% |
32.43% |
32.66% |
30.06% |
21.37% |
27.10% |
27.96% |
25.19% |
19.29% |
| EBITDA Margin |
|
8.56% |
9.91% |
9.68% |
9.61% |
6.72% |
5.47% |
0.25% |
26.02% |
4.62% |
1.02% |
-4.92% |
| Operating Margin |
|
6.22% |
7.74% |
7.67% |
7.35% |
4.52% |
2.23% |
-3.43% |
24.28% |
1.84% |
-2.80% |
-8.12% |
| EBIT Margin |
|
6.22% |
7.74% |
7.67% |
7.35% |
4.52% |
2.69% |
-2.52% |
23.51% |
2.02% |
-1.91% |
-7.68% |
| Profit (Net Income) Margin |
|
11.84% |
5.55% |
5.28% |
3.74% |
3.43% |
3.70% |
-2.29% |
16.95% |
1.38% |
-1.51% |
-5.78% |
| Tax Burden Percent |
|
190.22% |
71.71% |
68.83% |
50.86% |
75.95% |
142.75% |
75.57% |
73.39% |
77.29% |
72.06% |
74.01% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
96.50% |
120.01% |
98.23% |
88.59% |
110.06% |
101.77% |
| Effective Tax Rate |
|
-90.22% |
28.29% |
31.17% |
49.14% |
24.05% |
-42.75% |
0.00% |
26.61% |
22.71% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
56.30% |
25.18% |
23.28% |
12.85% |
9.66% |
7.33% |
-5.58% |
41.83% |
3.08% |
-3.68% |
-11.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
56.30% |
25.18% |
23.28% |
12.85% |
9.66% |
13.39% |
-4.71% |
23.45% |
3.97% |
-14.09% |
-4.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-5.58% |
-4.33% |
-4.68% |
-2.14% |
0.15% |
3.30% |
-1.94% |
2.94% |
-0.36% |
1.06% |
0.11% |
| Return on Equity (ROE) |
|
50.72% |
20.84% |
18.60% |
10.71% |
9.81% |
10.63% |
-7.53% |
44.77% |
2.72% |
-2.62% |
-10.96% |
| Cash Return on Invested Capital (CROIC) |
|
39.00% |
18.30% |
-8.37% |
-13.91% |
-19.02% |
-13.85% |
-21.78% |
38.98% |
0.71% |
-6.23% |
-7.51% |
| Operating Return on Assets (OROA) |
|
12.16% |
13.33% |
13.88% |
12.87% |
7.59% |
3.81% |
-3.89% |
37.53% |
2.96% |
-2.63% |
-11.65% |
| Return on Assets (ROA) |
|
23.14% |
9.56% |
9.56% |
6.55% |
5.76% |
5.25% |
-3.53% |
27.06% |
2.02% |
-2.08% |
-8.77% |
| Return on Common Equity (ROCE) |
|
50.72% |
20.84% |
18.60% |
10.71% |
9.81% |
10.63% |
-7.53% |
44.77% |
2.72% |
-2.62% |
-10.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
43.32% |
19.97% |
15.76% |
9.92% |
9.75% |
10.28% |
-7.34% |
35.67% |
2.68% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
15 |
7.77 |
8.83 |
6.52 |
6.48 |
6.30 |
-5.77 |
47 |
3.58 |
-4.39 |
-13 |
| NOPAT Margin |
|
11.84% |
5.55% |
5.28% |
3.74% |
3.43% |
3.18% |
-2.40% |
17.82% |
1.42% |
-1.96% |
-5.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.05% |
-0.88% |
18.37% |
-0.89% |
10.41% |
-7.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
2.68% |
-3.35% |
-11.19% |
| Cost of Revenue to Revenue |
|
64.07% |
60.58% |
63.17% |
67.57% |
67.34% |
69.94% |
78.63% |
72.90% |
72.04% |
74.81% |
80.71% |
| SG&A Expenses to Revenue |
|
29.71% |
31.68% |
29.19% |
28.65% |
27.99% |
27.87% |
25.01% |
24.53% |
26.06% |
27.92% |
27.47% |
| 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 |
|
29.71% |
31.68% |
29.16% |
25.07% |
28.14% |
27.84% |
24.80% |
2.82% |
26.12% |
27.99% |
27.41% |
| Earnings before Interest and Taxes (EBIT) |
|
8.12 |
11 |
13 |
13 |
8.54 |
5.32 |
-6.07 |
63 |
5.07 |
-4.26 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
14 |
16 |
17 |
13 |
11 |
0.60 |
69 |
12 |
2.28 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.32 |
2.75 |
2.12 |
2.39 |
3.44 |
2.33 |
1.42 |
0.89 |
0.74 |
0.63 |
0.63 |
| Price to Tangible Book Value (P/TBV) |
|
2.32 |
2.75 |
2.12 |
2.39 |
3.44 |
2.33 |
1.42 |
0.89 |
0.74 |
0.63 |
0.63 |
| Price to Revenue (P/Rev) |
|
0.63 |
0.76 |
0.71 |
0.90 |
1.21 |
0.84 |
0.44 |
0.42 |
0.38 |
0.36 |
0.31 |
| Price to Earnings (P/E) |
|
5.36 |
13.78 |
13.47 |
24.10 |
35.28 |
22.62 |
0.00 |
2.51 |
27.43 |
0.00 |
0.00 |
| 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 |
|
18.67% |
7.25% |
7.43% |
4.15% |
2.83% |
4.42% |
0.00% |
39.91% |
3.65% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.58 |
3.14 |
2.43 |
2.59 |
3.11 |
1.99 |
1.28 |
0.88 |
0.71 |
0.61 |
0.63 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.59 |
0.71 |
0.64 |
0.85 |
1.27 |
0.96 |
0.60 |
0.38 |
0.33 |
0.33 |
0.32 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.88 |
7.21 |
6.59 |
8.89 |
18.83 |
17.48 |
238.21 |
1.47 |
7.17 |
32.29 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.47 |
9.24 |
8.33 |
11.62 |
28.00 |
35.62 |
0.00 |
1.62 |
16.44 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
4.98 |
12.89 |
12.10 |
22.84 |
36.86 |
30.08 |
0.00 |
2.14 |
23.32 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.30 |
22.12 |
6.37 |
18.01 |
32.97 |
19.09 |
0.00 |
0.00 |
20.94 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.19 |
17.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.30 |
101.18 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
0.41 |
0.49 |
0.04 |
0.03 |
0.02 |
0.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.35 |
0.48 |
0.03 |
0.02 |
0.01 |
0.01 |
| Financial Leverage |
|
-0.10 |
-0.17 |
-0.20 |
-0.17 |
0.02 |
0.25 |
0.41 |
0.13 |
-0.09 |
-0.08 |
-0.03 |
| Leverage Ratio |
|
2.19 |
2.18 |
1.95 |
1.64 |
1.70 |
2.02 |
2.13 |
1.65 |
1.34 |
1.26 |
1.25 |
| Compound Leverage Factor |
|
2.19 |
2.18 |
1.95 |
1.64 |
1.70 |
1.95 |
2.56 |
1.63 |
1.19 |
1.39 |
1.27 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.13% |
29.02% |
33.08% |
3.74% |
2.87% |
2.13% |
1.53% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.42% |
4.41% |
0.95% |
0.83% |
0.78% |
0.83% |
0.96% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.71% |
24.60% |
32.13% |
2.91% |
2.09% |
1.30% |
0.57% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
82.87% |
70.98% |
66.92% |
96.26% |
97.13% |
97.87% |
98.47% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.08 |
2.69 |
61.68 |
0.07 |
0.33 |
1.22 |
-0.16 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.81 |
2.19 |
61.05 |
-0.17 |
-1.02 |
-3.27 |
-0.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.93 |
2.28 |
59.91 |
0.06 |
0.24 |
0.75 |
-0.06 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.12 |
4.63 |
-6.43 |
0.10 |
1.07 |
-0.64 |
-0.14 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.58 |
3.76 |
-6.36 |
-0.24 |
-3.32 |
1.70 |
-0.07 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.82 |
3.92 |
-6.24 |
0.08 |
0.78 |
-0.39 |
-0.05 |
| Altman Z-Score |
|
4.51 |
4.62 |
5.17 |
6.09 |
5.31 |
3.62 |
3.19 |
5.43 |
4.66 |
4.53 |
3.90 |
| 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 |
|
2.87 |
3.98 |
3.44 |
2.90 |
2.65 |
2.62 |
2.74 |
3.46 |
4.87 |
4.74 |
2.98 |
| Quick Ratio |
|
1.44 |
1.93 |
1.92 |
1.55 |
1.27 |
1.07 |
0.95 |
1.89 |
2.46 |
2.47 |
1.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
11 |
5.65 |
-3.18 |
-7.06 |
-13 |
-12 |
-22 |
44 |
0.82 |
-7.42 |
-8.90 |
| Operating Cash Flow to CapEx |
|
551.78% |
139.68% |
145.61% |
68.24% |
28.23% |
40.57% |
-104.77% |
0.00% |
167.72% |
-12.97% |
-167.81% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-63.94 |
-18.53 |
39.89 |
1.42 |
-17.30 |
-28.35 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
53.32 |
-4.94 |
-7.07 |
6.88 |
-1.16 |
-18.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-78.10 |
-9.65 |
43.83 |
2.78 |
-10.09 |
-28.93 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.95 |
1.72 |
1.81 |
1.75 |
1.68 |
1.42 |
1.54 |
1.60 |
1.47 |
1.38 |
1.52 |
| Accounts Receivable Turnover |
|
10.47 |
8.98 |
9.36 |
8.84 |
8.95 |
8.67 |
9.98 |
9.03 |
7.97 |
7.58 |
8.47 |
| Inventory Turnover |
|
4.05 |
3.85 |
4.49 |
5.07 |
5.11 |
4.97 |
5.72 |
5.01 |
4.47 |
4.53 |
5.30 |
| Fixed Asset Turnover |
|
11.60 |
13.60 |
11.56 |
6.81 |
4.34 |
3.10 |
3.29 |
3.67 |
3.61 |
3.39 |
3.65 |
| Accounts Payable Turnover |
|
14.09 |
16.68 |
22.36 |
18.09 |
16.25 |
14.97 |
16.52 |
14.88 |
17.38 |
26.00 |
25.79 |
| Days Sales Outstanding (DSO) |
|
34.87 |
40.65 |
38.99 |
41.31 |
40.76 |
42.12 |
36.59 |
40.44 |
45.79 |
48.14 |
43.09 |
| Days Inventory Outstanding (DIO) |
|
90.11 |
94.76 |
81.37 |
71.96 |
71.47 |
73.37 |
63.78 |
72.78 |
81.65 |
80.62 |
68.93 |
| Days Payable Outstanding (DPO) |
|
25.91 |
21.88 |
16.33 |
20.18 |
22.46 |
24.38 |
22.10 |
24.52 |
21.00 |
14.04 |
14.15 |
| Cash Conversion Cycle (CCC) |
|
99.07 |
113.54 |
104.03 |
93.09 |
89.77 |
91.12 |
78.27 |
88.70 |
106.44 |
114.72 |
97.87 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
30 |
32 |
44 |
58 |
77 |
95 |
112 |
115 |
118 |
121 |
116 |
| Invested Capital Turnover |
|
4.76 |
4.54 |
4.41 |
3.44 |
2.81 |
2.31 |
2.33 |
2.35 |
2.16 |
1.88 |
1.95 |
| Increase / (Decrease) in Invested Capital |
|
4.75 |
2.12 |
12 |
14 |
19 |
18 |
17 |
3.23 |
2.75 |
3.03 |
-4.23 |
| Enterprise Value (EV) |
|
77 |
100 |
107 |
149 |
239 |
189 |
143 |
101 |
83 |
74 |
74 |
| Market Capitalization |
|
83 |
107 |
119 |
157 |
229 |
166 |
106 |
113 |
95 |
81 |
73 |
| Book Value per Share |
|
$3.92 |
$4.29 |
$6.17 |
$7.24 |
$7.32 |
$7.85 |
$8.26 |
$13.92 |
$14.27 |
$14.12 |
$12.73 |
| Tangible Book Value per Share |
|
$3.92 |
$4.29 |
$6.17 |
$7.24 |
$7.32 |
$7.85 |
$8.26 |
$13.92 |
$14.27 |
$14.12 |
$12.73 |
| Total Capital |
|
36 |
39 |
56 |
66 |
80 |
100 |
112 |
131 |
133 |
131 |
117 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
14 |
29 |
37 |
4.91 |
3.83 |
2.79 |
1.79 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
12 |
25 |
36 |
3.82 |
2.79 |
1.70 |
0.67 |
| Net Debt |
|
-5.84 |
-6.99 |
-12 |
-8.18 |
10 |
24 |
37 |
-11 |
-12 |
-7.44 |
0.92 |
| Capital Expenditures (CapEx) |
|
1.35 |
3.24 |
12 |
12 |
26 |
24 |
5.72 |
-56 |
2.38 |
3.83 |
3.39 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
21 |
29 |
27 |
27 |
31 |
42 |
45 |
51 |
55 |
52 |
43 |
| Debt-free Net Working Capital (DFNWC) |
|
27 |
36 |
40 |
35 |
35 |
47 |
46 |
67 |
71 |
63 |
43 |
| Net Working Capital (NWC) |
|
27 |
36 |
40 |
35 |
33 |
43 |
45 |
66 |
69 |
62 |
42 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.03 |
-0.26 |
2.32 |
0.10 |
-1.01 |
0.23 |
| Net Nonoperating Obligations (NNO) |
|
-5.84 |
-6.99 |
-12 |
-8.18 |
10 |
24 |
37 |
-11 |
-12 |
-7.44 |
0.92 |
| Total Depreciation and Amortization (D&A) |
|
3.05 |
3.04 |
3.37 |
3.94 |
4.15 |
5.51 |
6.67 |
6.68 |
6.56 |
6.54 |
6.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
15.87% |
20.97% |
16.43% |
15.31% |
16.58% |
20.99% |
18.85% |
19.12% |
21.79% |
23.43% |
18.41% |
| Debt-free Net Working Capital to Revenue |
|
20.35% |
25.96% |
23.67% |
20.00% |
18.42% |
23.73% |
19.01% |
25.26% |
28.03% |
28.00% |
18.79% |
| Net Working Capital to Revenue |
|
20.35% |
25.96% |
23.67% |
20.00% |
17.39% |
21.49% |
18.57% |
24.85% |
27.62% |
27.52% |
18.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.70 |
$0.86 |
$0.97 |
$0.72 |
$0.71 |
$0.81 |
($0.61) |
$4.96 |
$0.38 |
($0.37) |
($1.47) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.10M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
| Adjusted 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 Diluted Shares Outstanding |
|
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
| 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 |
|
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
9.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.68 |
7.77 |
8.79 |
3.35 |
6.70 |
3.05 |
-6.12 |
5.01 |
3.70 |
-4.28 |
-13 |
| Normalized NOPAT Margin |
|
4.36% |
5.55% |
5.26% |
1.92% |
3.55% |
1.54% |
-2.55% |
1.88% |
1.47% |
-1.92% |
-5.73% |
| Pre Tax Income Margin |
|
6.22% |
7.74% |
7.67% |
7.35% |
4.52% |
2.59% |
-3.03% |
23.09% |
1.79% |
-2.10% |
-7.81% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.58 |
-5.00 |
56.47 |
8.76 |
-9.94 |
-56.49 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.85 |
-4.75 |
42.81 |
6.18 |
-10.23 |
-41.81 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-102.83 |
-9.71 |
107.37 |
4.66 |
-18.87 |
-67.29 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-97.57 |
-9.46 |
93.71 |
2.08 |
-19.16 |
-52.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
1.83% |
0.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |