| DEI Shares Outstanding |
|
10,360,334.00 |
10,360,334.00 |
10,340,576.00 |
10,562,832.00 |
10,579,259.00 |
10,745,856.00 |
10,834,105.00 |
10,929,296.00 |
11,076,168.00 |
- |
10,393,009.00 |
| DEI Adjusted Shares Outstanding |
|
10,360,334.00 |
10,360,334.00 |
10,340,576.00 |
10,562,832.00 |
10,579,259.00 |
10,745,856.00 |
10,834,105.00 |
10,929,296.00 |
11,076,168.00 |
- |
10,393,009.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-4.29 |
-13.67 |
104.26 |
-2.95 |
4.02 |
0.71 |
0.33 |
-4.17 |
0.13 |
- |
0.73 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.85% |
-22.58% |
232.80% |
-63.89% |
6.09% |
-19.31% |
3.26% |
-3.14% |
9.30% |
-2.39% |
1.74% |
| EBITDA Growth |
|
-146.29% |
-417.41% |
991.55% |
-100.31% |
1,376.49% |
-27.89% |
-31.57% |
-57.43% |
138.24% |
54.21% |
3.71% |
| EBIT Growth |
|
-229.49% |
-190.98% |
835.76% |
-101.70% |
257.58% |
-38.92% |
-57.47% |
-174.95% |
214.43% |
200.32% |
14.76% |
| NOPAT Growth |
|
-237.99% |
-190.98% |
660.62% |
-102.38% |
562.07% |
-54.56% |
-88.29% |
-249.19% |
348.44% |
385.49% |
-84.68% |
| Net Income Growth |
|
-273.23% |
-218.73% |
103.78% |
-681.38% |
236.58% |
-82.19% |
-52.18% |
-1,359.71% |
102.84% |
3,198.15% |
-82.68% |
| EPS Growth |
|
-274.60% |
-218.48% |
103.70% |
-690.20% |
232.89% |
-82.25% |
-52.11% |
-1,350.00% |
103.06% |
2,892.31% |
-82.26% |
| Operating Cash Flow Growth |
|
-15.83% |
-67.23% |
113.92% |
-34.05% |
12.84% |
-42.25% |
-106.28% |
-894.92% |
449.43% |
-38.76% |
57.38% |
| Free Cash Flow Firm Growth |
|
-346.93% |
135.80% |
1,043.77% |
-92.16% |
42.92% |
-102.19% |
1,035.86% |
-300.93% |
260.51% |
-24.53% |
-44.00% |
| Invested Capital Growth |
|
35.63% |
-37.42% |
-4.50% |
-24.30% |
-1.35% |
16.45% |
-4.72% |
10.81% |
-13.70% |
14.29% |
-4.07% |
| Revenue Q/Q Growth |
|
-3.40% |
-6.31% |
220.79% |
-65.34% |
0.25% |
-0.92% |
-0.51% |
5.11% |
-0.42% |
-1.25% |
6.34% |
| EBITDA Q/Q Growth |
|
-3.08% |
-10.20% |
5,341.14% |
-100.31% |
1,019.56% |
-13.23% |
-13.38% |
-34.47% |
18.21% |
4.84% |
19.73% |
| EBIT Q/Q Growth |
|
-9.80% |
-6.80% |
375,873.96% |
-101.69% |
459.66% |
-21.25% |
-30.32% |
-9,822.81% |
151.14% |
9.74% |
39.32% |
| NOPAT Q/Q Growth |
|
-9.80% |
-6.80% |
1,659.84% |
-101.84% |
1,223.74% |
-62.81% |
-47.58% |
-387.88% |
594.70% |
6.99% |
26.93% |
| Net Income Q/Q Growth |
|
-6.47% |
-45.32% |
114.48% |
-370.53% |
271.41% |
-84.31% |
134.36% |
-2,166.85% |
103.08% |
0.48% |
55.53% |
| EPS Q/Q Growth |
|
-5.87% |
-45.46% |
114.17% |
-376.15% |
265.29% |
-76.09% |
-40.35% |
-2,025.00% |
103.32% |
0.00% |
60.47% |
| Operating Cash Flow Q/Q Growth |
|
83.04% |
-66.14% |
15.65% |
-24.26% |
74.16% |
-42.25% |
68.96% |
17.61% |
56.79% |
13.20% |
-5.60% |
| Free Cash Flow Firm Q/Q Growth |
|
39.85% |
4.92% |
2,789.29% |
-94.02% |
232.53% |
-102.40% |
14.54% |
56.41% |
-28.13% |
65.52% |
-24.22% |
| Invested Capital Q/Q Growth |
|
-8.22% |
-15.09% |
-0.07% |
-15.78% |
-6.11% |
0.40% |
-1.89% |
-15.98% |
-7.26% |
-9.82% |
-7.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.40% |
18.69% |
6.54% |
19.53% |
19.62% |
19.10% |
16.80% |
18.01% |
20.61% |
22.24% |
21.06% |
| EBITDA Margin |
|
-3.83% |
-25.58% |
68.52% |
-0.59% |
7.05% |
6.30% |
4.17% |
1.83% |
4.00% |
6.31% |
6.44% |
| Operating Margin |
|
-8.10% |
-30.44% |
67.29% |
-3.38% |
5.19% |
3.14% |
0.87% |
-1.45% |
1.67% |
3.86% |
4.05% |
| EBIT Margin |
|
-8.10% |
-30.44% |
67.29% |
-3.17% |
4.71% |
3.57% |
1.47% |
-1.14% |
1.19% |
3.66% |
4.13% |
| Profit (Net Income) Margin |
|
-7.12% |
-29.30% |
0.33% |
-5.36% |
6.91% |
1.52% |
0.71% |
-9.18% |
0.24% |
8.07% |
1.37% |
| Tax Burden Percent |
|
87.88% |
96.26% |
53.34% |
126.86% |
176.35% |
54.23% |
79.00% |
507.75% |
137.61% |
296.59% |
42.60% |
| Interest Burden Percent |
|
100.00% |
100.00% |
0.93% |
133.27% |
83.09% |
78.80% |
60.83% |
159.05% |
14.59% |
74.32% |
78.08% |
| Effective Tax Rate |
|
0.00% |
0.00% |
46.66% |
0.00% |
-98.74% |
-84.69% |
24.38% |
0.00% |
-37.61% |
-196.59% |
57.40% |
| Return on Invested Capital (ROIC) |
|
-9.87% |
-30.69% |
228.64% |
-6.34% |
34.24% |
14.48% |
1.61% |
-2.34% |
5.94% |
29.04% |
4.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-28.19% |
-60.96% |
-297.61% |
-28.53% |
-18.75% |
-67.05% |
2.45% |
-76.30% |
-9.92% |
-7.99% |
-0.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.50% |
-37.40% |
-224.91% |
-16.19% |
-5.08% |
-10.10% |
0.40% |
-26.10% |
-5.01% |
-2.41% |
-0.08% |
| Return on Equity (ROE) |
|
-14.37% |
-68.09% |
3.73% |
-22.54% |
29.16% |
4.37% |
2.01% |
-28.44% |
0.93% |
26.62% |
4.18% |
| Cash Return on Invested Capital (CROIC) |
|
-40.11% |
15.35% |
233.25% |
21.32% |
35.59% |
-0.72% |
6.45% |
-12.60% |
20.65% |
15.70% |
8.41% |
| Operating Return on Assets (OROA) |
|
-9.56% |
-30.67% |
272.48% |
-4.70% |
7.37% |
4.58% |
2.12% |
-1.60% |
1.91% |
6.01% |
6.71% |
| Return on Assets (ROA) |
|
-8.40% |
-29.52% |
1.35% |
-7.94% |
10.80% |
1.96% |
1.02% |
-12.90% |
0.38% |
13.24% |
2.23% |
| Return on Common Equity (ROCE) |
|
-14.37% |
-68.09% |
3.73% |
-22.54% |
29.16% |
4.37% |
2.01% |
-28.36% |
0.92% |
26.51% |
4.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-15.71% |
-106.31% |
3.47% |
-25.52% |
25.06% |
4.29% |
1.98% |
-33.30% |
0.91% |
24.03% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-35 |
-103 |
578 |
-14 |
64 |
29 |
3.38 |
-5.04 |
13 |
61 |
9.32 |
| NOPAT Margin |
|
-5.67% |
-21.31% |
35.89% |
-2.37% |
10.31% |
5.80% |
0.66% |
-1.01% |
2.30% |
11.46% |
1.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
18.32% |
30.27% |
526.25% |
22.19% |
52.99% |
81.52% |
-0.84% |
73.96% |
15.85% |
37.03% |
4.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
6.33% |
26.93% |
4.26% |
| Cost of Revenue to Revenue |
|
78.60% |
81.31% |
26.79% |
80.47% |
80.38% |
80.90% |
83.20% |
81.99% |
79.39% |
77.76% |
78.94% |
| SG&A Expenses to Revenue |
|
14.84% |
17.78% |
5.00% |
14.24% |
13.39% |
14.81% |
14.80% |
16.61% |
17.95% |
18.16% |
16.40% |
| 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 |
|
29.50% |
49.12% |
5.92% |
22.91% |
14.43% |
15.96% |
15.93% |
19.46% |
18.93% |
18.38% |
17.01% |
| Earnings before Interest and Taxes (EBIT) |
|
-51 |
-147 |
1,083 |
-18 |
29 |
18 |
7.55 |
-5.66 |
6.47 |
19 |
22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
-124 |
1,103 |
-3.40 |
43 |
31 |
21 |
9.12 |
22 |
34 |
35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.82 |
1.38 |
1.21 |
0.91 |
0.81 |
0.77 |
1.71 |
1.63 |
1.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.63 |
3.17 |
1.90 |
1.35 |
1.13 |
1.28 |
2.69 |
2.21 |
2.14 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.17 |
0.29 |
0.33 |
0.33 |
0.29 |
0.21 |
0.45 |
0.55 |
0.52 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.26 |
0.00 |
4.82 |
21.33 |
41.08 |
0.00 |
166.37 |
6.78 |
37.12 |
| Dividend Yield |
|
1.18% |
1.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
384.02% |
0.00% |
20.76% |
4.69% |
2.43% |
0.00% |
0.60% |
14.74% |
2.69% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.51 |
1.25 |
1.35 |
0.93 |
0.83 |
0.86 |
1.52 |
1.51 |
1.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.23 |
0.40 |
0.40 |
0.40 |
0.33 |
0.39 |
0.55 |
0.63 |
0.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.34 |
0.00 |
5.73 |
6.36 |
7.95 |
21.40 |
13.66 |
10.04 |
9.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.34 |
0.00 |
8.57 |
11.23 |
22.58 |
0.00 |
45.89 |
17.31 |
14.31 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.65 |
0.00 |
3.92 |
6.90 |
50.39 |
0.00 |
23.70 |
5.53 |
34.24 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
9.47 |
8.96 |
8.50 |
11.77 |
0.00 |
0.00 |
8.04 |
14.87 |
8.96 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.63 |
5.03 |
3.77 |
0.00 |
12.61 |
0.00 |
6.82 |
10.23 |
17.33 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.60 |
1.20 |
0.84 |
0.61 |
0.34 |
0.25 |
0.17 |
0.67 |
0.39 |
0.26 |
0.24 |
| Long-Term Debt to Equity |
|
0.59 |
1.12 |
0.84 |
0.61 |
0.33 |
0.25 |
0.17 |
0.67 |
0.39 |
0.26 |
0.24 |
| Financial Leverage |
|
0.16 |
0.61 |
0.76 |
0.57 |
0.27 |
0.15 |
0.16 |
0.34 |
0.51 |
0.30 |
0.23 |
| Leverage Ratio |
|
1.71 |
2.31 |
2.76 |
2.84 |
2.70 |
2.24 |
1.98 |
2.20 |
2.42 |
2.01 |
1.87 |
| Compound Leverage Factor |
|
1.71 |
2.31 |
0.03 |
3.78 |
2.24 |
1.76 |
1.20 |
3.51 |
0.35 |
1.49 |
1.46 |
| Debt to Total Capital |
|
37.37% |
54.49% |
45.69% |
38.04% |
25.50% |
20.29% |
14.54% |
40.04% |
27.90% |
20.77% |
19.55% |
| Short-Term Debt to Total Capital |
|
0.30% |
3.55% |
0.23% |
0.32% |
1.26% |
0.05% |
0.05% |
0.06% |
0.05% |
0.07% |
0.07% |
| Long-Term Debt to Total Capital |
|
37.07% |
50.95% |
45.46% |
37.72% |
24.24% |
20.24% |
14.50% |
39.98% |
27.85% |
20.70% |
19.48% |
| 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% |
0.24% |
0.18% |
0.37% |
0.31% |
0.33% |
| Common Equity to Total Capital |
|
62.63% |
45.51% |
54.31% |
61.96% |
74.50% |
79.71% |
85.21% |
59.78% |
71.73% |
78.92% |
80.12% |
| Debt to EBITDA |
|
-7.06 |
-1.29 |
0.12 |
-22.03 |
1.34 |
1.44 |
1.46 |
10.07 |
2.54 |
1.40 |
1.23 |
| Net Debt to EBITDA |
|
-5.44 |
-1.01 |
0.08 |
-19.01 |
1.01 |
1.20 |
0.97 |
9.76 |
2.43 |
1.33 |
1.11 |
| Long-Term Debt to EBITDA |
|
-7.00 |
-1.21 |
0.12 |
-21.85 |
1.27 |
1.43 |
1.45 |
10.06 |
2.54 |
1.40 |
1.23 |
| Debt to NOPAT |
|
-4.77 |
-1.55 |
0.23 |
-5.45 |
0.92 |
1.56 |
9.24 |
-18.21 |
4.41 |
0.77 |
4.59 |
| Net Debt to NOPAT |
|
-3.68 |
-1.22 |
0.16 |
-4.71 |
0.69 |
1.30 |
6.18 |
-17.64 |
4.21 |
0.73 |
4.12 |
| Long-Term Debt to NOPAT |
|
-4.73 |
-1.45 |
0.22 |
-5.41 |
0.87 |
1.56 |
9.21 |
-18.19 |
4.40 |
0.77 |
4.57 |
| Altman Z-Score |
|
0.00 |
0.00 |
14.49 |
2.48 |
3.12 |
2.95 |
3.15 |
2.40 |
3.51 |
3.87 |
3.95 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.14% |
0.29% |
0.41% |
0.44% |
0.40% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.34 |
2.42 |
2.42 |
1.83 |
1.86 |
2.05 |
2.08 |
2.00 |
1.77 |
1.83 |
1.87 |
| Quick Ratio |
|
1.22 |
1.18 |
1.22 |
0.78 |
0.75 |
0.69 |
0.77 |
0.83 |
0.59 |
0.76 |
1.01 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-144 |
52 |
589 |
46 |
66 |
-1.44 |
14 |
-27 |
44 |
33 |
18 |
| Operating Cash Flow to CapEx |
|
586.71% |
274.91% |
840.03% |
1,924.69% |
574.90% |
184.63% |
-23.16% |
-143.58% |
929.94% |
383.85% |
343.38% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
7.53 |
13.45 |
-0.38 |
4.57 |
-8.13 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
4.23 |
5.97 |
4.50 |
-0.36 |
-3.17 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
4.01 |
4.93 |
2.06 |
-1.91 |
-5.37 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.18 |
1.01 |
4.05 |
1.48 |
1.56 |
1.28 |
1.44 |
1.41 |
1.60 |
1.64 |
1.62 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
5.13 |
4.38 |
4.64 |
4.12 |
4.08 |
4.08 |
6.04 |
5.89 |
5.80 |
5.75 |
6.52 |
| Fixed Asset Turnover |
|
6.20 |
4.19 |
16.09 |
6.35 |
0.00 |
0.00 |
8.54 |
6.93 |
6.76 |
7.03 |
7.08 |
| Accounts Payable Turnover |
|
7.98 |
8.41 |
9.56 |
7.16 |
7.01 |
6.83 |
8.88 |
9.04 |
9.78 |
9.21 |
8.31 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
71.19 |
83.39 |
78.73 |
88.69 |
89.49 |
89.38 |
60.43 |
62.01 |
62.92 |
63.51 |
55.97 |
| Days Payable Outstanding (DPO) |
|
45.72 |
43.42 |
38.16 |
51.00 |
52.04 |
53.43 |
41.08 |
40.36 |
37.32 |
39.61 |
43.93 |
| Cash Conversion Cycle (CCC) |
|
25.47 |
39.96 |
40.56 |
37.69 |
37.45 |
35.95 |
19.34 |
21.66 |
25.60 |
23.89 |
12.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
413 |
258 |
247 |
187 |
184 |
215 |
204 |
227 |
196 |
224 |
214 |
| Invested Capital Turnover |
|
1.74 |
1.44 |
6.37 |
2.68 |
3.32 |
2.49 |
2.45 |
2.31 |
2.58 |
2.53 |
2.47 |
| Increase / (Decrease) in Invested Capital |
|
108 |
-155 |
-12 |
-60 |
-2.52 |
30 |
-10 |
22 |
-31 |
28 |
-9.09 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
373 |
233 |
249 |
199 |
170 |
195 |
297 |
337 |
319 |
| Market Capitalization |
|
0.00 |
0.00 |
281 |
168 |
205 |
162 |
149 |
106 |
244 |
291 |
280 |
| Book Value per Share |
|
$27.58 |
$12.91 |
$14.94 |
$11.56 |
$16.06 |
$16.46 |
$16.90 |
$12.55 |
$12.83 |
$16.46 |
$16.86 |
| Tangible Book Value per Share |
|
$6.45 |
$4.92 |
$7.47 |
$5.02 |
$10.23 |
$11.13 |
$12.18 |
$7.56 |
$8.17 |
$12.15 |
$12.57 |
| Total Capital |
|
452 |
293 |
284 |
197 |
228 |
222 |
215 |
229 |
198 |
226 |
219 |
| Total Debt |
|
169 |
160 |
130 |
75 |
58 |
45 |
31 |
92 |
55 |
47 |
43 |
| Total Long-Term Debt |
|
167 |
149 |
129 |
74 |
55 |
45 |
31 |
92 |
55 |
47 |
43 |
| Net Debt |
|
130 |
125 |
92 |
65 |
44 |
37 |
21 |
89 |
53 |
44 |
38 |
| Capital Expenditures (CapEx) |
|
9.57 |
6.70 |
4.69 |
1.35 |
5.10 |
9.16 |
4.59 |
7.37 |
3.97 |
5.90 |
10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
91 |
97 |
96 |
93 |
89 |
93 |
83 |
100 |
70 |
71 |
69 |
| Debt-free Net Working Capital (DFNWC) |
|
124 |
128 |
133 |
103 |
103 |
100 |
93 |
103 |
73 |
73 |
73 |
| Net Working Capital (NWC) |
|
123 |
117 |
133 |
102 |
100 |
100 |
93 |
103 |
73 |
73 |
73 |
| Net Nonoperating Expense (NNE) |
|
9.04 |
39 |
572 |
17 |
21 |
21 |
-0.24 |
41 |
11 |
18 |
1.90 |
| Net Nonoperating Obligations (NNO) |
|
130 |
125 |
92 |
65 |
14 |
38 |
21 |
89 |
53 |
44 |
38 |
| Total Depreciation and Amortization (D&A) |
|
27 |
23 |
20 |
15 |
14 |
14 |
14 |
15 |
15 |
14 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.55% |
20.12% |
5.95% |
15.98% |
14.38% |
18.61% |
16.16% |
20.07% |
12.95% |
13.38% |
12.73% |
| Debt-free Net Working Capital to Revenue |
|
19.88% |
26.40% |
8.29% |
17.75% |
16.68% |
20.13% |
18.18% |
20.65% |
13.42% |
13.84% |
13.54% |
| Net Working Capital to Revenue |
|
19.67% |
24.25% |
8.25% |
17.64% |
16.21% |
20.11% |
18.16% |
20.63% |
13.40% |
13.81% |
13.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($4.33) |
($13.79) |
$0.40 |
($3.01) |
$4.09 |
$0.72 |
$0.34 |
($4.25) |
$0.00 |
$4.01 |
$0.73 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.23M |
10.32M |
10.35M |
10.58M |
10.57M |
10.74M |
10.83M |
10.96M |
0.00 |
10.72M |
10.37M |
| Adjusted Diluted Earnings per Share |
|
($4.33) |
($13.79) |
$0.39 |
($3.01) |
$4.00 |
$0.71 |
$0.34 |
($4.25) |
$0.00 |
$3.89 |
$0.69 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.23M |
10.32M |
10.35M |
10.58M |
10.57M |
10.74M |
10.83M |
10.96M |
0.00 |
11.05M |
10.88M |
| 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 |
|
10.23M |
10.32M |
10.35M |
10.58M |
10.57M |
10.74M |
10.83M |
10.96M |
0.00 |
10.75M |
10.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
21 |
-7.90 |
578 |
17 |
22 |
11 |
3.38 |
0.57 |
6.37 |
12 |
15 |
| Normalized NOPAT Margin |
|
3.34% |
-1.63% |
35.89% |
2.86% |
3.63% |
2.20% |
0.66% |
0.11% |
1.17% |
2.25% |
2.84% |
| Pre Tax Income Margin |
|
-8.10% |
-30.44% |
0.62% |
-4.23% |
3.92% |
2.81% |
0.89% |
-1.81% |
0.17% |
2.72% |
3.23% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.01 |
5.92 |
4.72 |
2.55 |
-1.69 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.24 |
12.94 |
7.68 |
1.14 |
-1.51 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.23 |
4.88 |
2.28 |
1.00 |
-3.90 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.46 |
11.90 |
5.24 |
-0.41 |
-3.72 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-3.73% |
-0.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-9.80% |
-1.12% |
1.92% |
-1.01% |
1.46% |
21.96% |
20.19% |
-0.90% |
202.08% |
19.23% |
222.55% |