| DEI Shares Outstanding |
|
0.00 |
9,895,000.00 |
11,325,000.00 |
11,325,000.00 |
11,325,000.00 |
12,334,318.00 |
12,377,725.00 |
12,294,840.00 |
12,294,840.00 |
12,294,840.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
9,895,000.00 |
11,325,000.00 |
11,325,000.00 |
11,325,000.00 |
12,334,318.00 |
12,377,725.00 |
12,294,840.00 |
12,294,840.00 |
12,294,840.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
1.05 |
0.45 |
0.57 |
-0.61 |
0.64 |
0.20 |
-0.16 |
-0.07 |
0.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
11.69% |
22.64% |
9.46% |
-14.87% |
81.03% |
-3.69% |
-15.12% |
24.43% |
14.03% |
| EBITDA Growth |
|
0.00% |
8.77% |
-41.23% |
25.95% |
-16.49% |
69.08% |
-41.64% |
-60.54% |
64.17% |
95.08% |
| EBIT Growth |
|
0.00% |
10.85% |
-45.81% |
19.51% |
-28.11% |
93.88% |
-57.57% |
-103.67% |
1,228.20% |
240.62% |
| NOPAT Growth |
|
0.00% |
-2.50% |
-51.18% |
27.40% |
-37.30% |
95.52% |
-67.11% |
-117.79% |
-1,626.82% |
160.15% |
| Net Income Growth |
|
0.00% |
-2.30% |
-50.87% |
26.57% |
-35.86% |
90.85% |
-69.45% |
-184.39% |
58.87% |
531.87% |
| EPS Growth |
|
0.00% |
-12.30% |
-57.94% |
26.67% |
0.00% |
0.00% |
0.00% |
0.00% |
56.25% |
485.71% |
| Operating Cash Flow Growth |
|
0.00% |
-32.74% |
89.31% |
-29.28% |
-121.68% |
698.11% |
20.57% |
-77.01% |
-45.08% |
82.78% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
231.32% |
-79.56% |
-255.19% |
79.39% |
-1,010.29% |
39.80% |
-174.59% |
62.83% |
| Invested Capital Growth |
|
0.00% |
43.98% |
-10.25% |
20.62% |
22.86% |
24.07% |
18.98% |
5.67% |
2.42% |
14.80% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
2.05% |
4.35% |
-14.00% |
25.79% |
-5.78% |
-0.76% |
5.56% |
8.94% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-0.45% |
-5.64% |
-7.23% |
2.84% |
-7.59% |
-39.19% |
168.37% |
22.59% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-0.19% |
-13.22% |
14.55% |
3.17% |
-12.77% |
-109.27% |
242.21% |
38.43% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
33.74% |
-13.90% |
9.09% |
2.25% |
-20.70% |
-207.17% |
-472.06% |
79.95% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
34.79% |
-14.27% |
7.86% |
4.05% |
-20.57% |
-703.82% |
78.09% |
99.82% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
60.71% |
-14.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
80.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-56.28% |
52.44% |
80.56% |
-132.31% |
-4.34% |
154.40% |
-71.82% |
122.88% |
261.38% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-95.64% |
90.66% |
-146.11% |
46.71% |
-427.19% |
-39.74% |
33.06% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-18.30% |
0.00% |
16.26% |
18.17% |
2.09% |
9.18% |
1.16% |
1.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
24.83% |
25.91% |
22.09% |
19.33% |
20.20% |
19.07% |
15.78% |
14.42% |
15.31% |
16.11% |
| EBITDA Margin |
|
19.30% |
18.79% |
9.00% |
10.36% |
10.16% |
9.49% |
5.75% |
2.67% |
3.53% |
6.04% |
| Operating Margin |
|
17.24% |
17.08% |
7.47% |
8.24% |
6.80% |
7.32% |
3.20% |
-0.57% |
0.99% |
3.81% |
| EBIT Margin |
|
17.16% |
17.03% |
7.53% |
8.22% |
6.94% |
7.43% |
3.27% |
-0.14% |
1.28% |
3.83% |
| Profit (Net Income) Margin |
|
17.16% |
15.01% |
6.01% |
6.95% |
5.24% |
5.52% |
1.75% |
-1.74% |
-0.58% |
2.18% |
| Tax Burden Percent |
|
100.00% |
88.14% |
80.21% |
84.63% |
75.51% |
75.83% |
59.25% |
149.11% |
-555.54% |
76.41% |
| Interest Burden Percent |
|
100.00% |
100.00% |
99.63% |
100.00% |
100.00% |
98.02% |
90.33% |
825.78% |
8.08% |
74.50% |
| Effective Tax Rate |
|
0.00% |
11.86% |
19.79% |
15.37% |
24.49% |
24.17% |
40.75% |
0.00% |
655.54% |
23.59% |
| Return on Invested Capital (ROIC) |
|
58.26% |
46.56% |
20.30% |
24.79% |
12.75% |
20.19% |
5.48% |
-0.87% |
-14.48% |
8.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
59.63% |
47.05% |
20.19% |
24.85% |
12.41% |
20.33% |
6.41% |
11.30% |
-103.01% |
42.04% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-9.90% |
-9.46% |
-8.18% |
-12.46% |
-5.29% |
-7.59% |
-1.96% |
-2.21% |
13.16% |
-2.33% |
| Return on Equity (ROE) |
|
48.36% |
37.11% |
12.12% |
12.32% |
7.47% |
12.60% |
3.52% |
-3.08% |
-1.32% |
5.68% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
10.51% |
31.11% |
6.09% |
-7.76% |
-1.30% |
-11.86% |
-6.39% |
-16.87% |
-5.77% |
| Operating Return on Assets (OROA) |
|
31.41% |
30.59% |
12.48% |
12.06% |
7.81% |
13.44% |
5.35% |
-0.20% |
2.29% |
7.37% |
| Return on Assets (ROA) |
|
31.41% |
26.96% |
9.97% |
10.21% |
5.90% |
9.99% |
2.86% |
-2.49% |
-1.03% |
4.20% |
| Return on Common Equity (ROCE) |
|
47.66% |
36.69% |
12.04% |
12.25% |
7.45% |
12.60% |
3.52% |
-3.08% |
-1.32% |
5.67% |
| Return on Equity Simple (ROE_SIMPLE) |
|
49.07% |
30.83% |
10.23% |
11.88% |
7.36% |
11.43% |
3.55% |
-3.17% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
10 |
5.09 |
6.49 |
4.07 |
7.95 |
2.62 |
-0.47 |
-8.04 |
4.83 |
| NOPAT Margin |
|
17.24% |
15.05% |
5.99% |
6.97% |
5.14% |
5.55% |
1.89% |
-0.40% |
-5.51% |
2.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.38% |
-0.49% |
0.11% |
-0.07% |
0.35% |
-0.14% |
-0.93% |
-12.17% |
88.53% |
-34.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-0.69% |
-11.56% |
6.42% |
| Cost of Revenue to Revenue |
|
75.17% |
74.09% |
77.91% |
80.67% |
93.72% |
80.93% |
84.22% |
85.58% |
84.69% |
83.89% |
| SG&A Expenses to Revenue |
|
7.58% |
8.66% |
10.40% |
10.79% |
13.32% |
11.09% |
12.28% |
14.15% |
13.11% |
11.76% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
7.58% |
8.83% |
14.62% |
11.09% |
13.40% |
11.75% |
12.58% |
14.99% |
14.31% |
12.30% |
| Earnings before Interest and Taxes (EBIT) |
|
11 |
12 |
6.40 |
7.64 |
5.50 |
11 |
4.52 |
-0.17 |
1.87 |
6.37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
13 |
7.65 |
9.64 |
8.05 |
14 |
7.94 |
3.13 |
5.14 |
10 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.40 |
0.92 |
1.13 |
1.01 |
0.81 |
0.54 |
0.62 |
0.58 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.40 |
0.92 |
1.13 |
1.02 |
0.82 |
0.54 |
0.62 |
0.58 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.82 |
0.54 |
0.81 |
0.49 |
0.40 |
0.30 |
0.27 |
0.23 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
13.63 |
7.73 |
0.00 |
8.88 |
22.84 |
0.00 |
0.00 |
10.61 |
| Dividend Yield |
|
0.00% |
0.00% |
1.63% |
4.58% |
3.55% |
3.38% |
4.59% |
7.06% |
6.35% |
7.03% |
| Earnings Yield |
|
0.00% |
0.00% |
7.34% |
12.94% |
0.00% |
11.26% |
4.38% |
0.00% |
0.00% |
9.42% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.83 |
0.85 |
1.21 |
1.02 |
0.75 |
0.46 |
0.57 |
0.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.51 |
0.26 |
0.54 |
0.31 |
0.28 |
0.22 |
0.22 |
0.22 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
5.68 |
2.51 |
5.29 |
3.28 |
4.90 |
8.07 |
6.25 |
3.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
6.80 |
3.17 |
7.75 |
4.19 |
8.61 |
0.00 |
17.20 |
5.85 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
8.54 |
3.73 |
10.47 |
5.61 |
14.89 |
0.00 |
0.00 |
7.71 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
4.45 |
3.50 |
0.00 |
4.98 |
3.60 |
10.17 |
23.58 |
14.94 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
5.57 |
15.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.03 |
0.01 |
0.00 |
0.01 |
0.00 |
0.02 |
0.04 |
0.11 |
0.16 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.05 |
| Financial Leverage |
|
-0.17 |
-0.20 |
-0.41 |
-0.50 |
-0.43 |
-0.37 |
-0.31 |
-0.20 |
-0.13 |
-0.06 |
| Leverage Ratio |
|
1.54 |
1.38 |
1.22 |
1.21 |
1.27 |
1.26 |
1.23 |
1.24 |
1.28 |
1.35 |
| Compound Leverage Factor |
|
1.54 |
1.38 |
1.21 |
1.21 |
1.27 |
1.24 |
1.11 |
10.21 |
0.10 |
1.01 |
| Debt to Total Capital |
|
0.00% |
2.80% |
1.27% |
0.00% |
1.07% |
0.00% |
2.12% |
4.24% |
9.58% |
13.76% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.80% |
1.27% |
0.00% |
1.07% |
0.00% |
2.12% |
3.32% |
9.58% |
9.37% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.92% |
0.00% |
4.39% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
1.44% |
0.88% |
0.61% |
0.55% |
0.00% |
0.00% |
0.00% |
0.07% |
0.08% |
0.19% |
| Common Equity to Total Capital |
|
98.56% |
96.32% |
98.12% |
99.45% |
98.93% |
100.00% |
97.88% |
95.69% |
90.34% |
86.05% |
| Debt to EBITDA |
|
0.00 |
0.08 |
0.08 |
0.00 |
0.08 |
0.00 |
0.19 |
0.91 |
1.29 |
1.03 |
| Net Debt to EBITDA |
|
0.00 |
-0.59 |
-3.47 |
-2.71 |
-2.64 |
0.00 |
-2.06 |
-3.06 |
-1.30 |
-0.04 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.00 |
0.33 |
| Debt to NOPAT |
|
0.00 |
0.09 |
0.13 |
0.00 |
0.15 |
0.00 |
0.56 |
-6.13 |
-0.83 |
2.14 |
| Net Debt to NOPAT |
|
0.00 |
-0.73 |
-5.21 |
-4.03 |
-5.22 |
0.00 |
-6.24 |
20.57 |
0.83 |
-0.08 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.33 |
0.00 |
0.68 |
| Altman Z-Score |
|
0.00 |
0.00 |
8.23 |
5.78 |
5.20 |
6.27 |
5.35 |
4.04 |
4.14 |
4.09 |
| Noncontrolling Interest Sharing Ratio |
|
1.44% |
1.12% |
0.73% |
0.58% |
0.27% |
0.00% |
0.00% |
0.03% |
0.08% |
0.15% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.55 |
4.65 |
7.30 |
5.44 |
4.36 |
4.94 |
3.97 |
3.45 |
2.75 |
2.70 |
| Quick Ratio |
|
0.74 |
1.75 |
4.11 |
2.90 |
2.24 |
2.60 |
1.39 |
1.21 |
0.83 |
0.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
2.36 |
7.80 |
1.60 |
-2.48 |
-0.51 |
-5.67 |
-3.41 |
-9.37 |
-3.48 |
| Operating Cash Flow to CapEx |
|
1,561.58% |
588.15% |
1,235.81% |
147.76% |
-168.30% |
303.30% |
1,495.24% |
200.17% |
143.48% |
48.64% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.42 |
0.00 |
-2.83 |
-5.45 |
-2.14 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.57 |
0.00 |
2.06 |
0.79 |
1.53 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.53 |
0.00 |
1.03 |
0.24 |
-1.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.83 |
1.80 |
1.66 |
1.47 |
1.13 |
1.81 |
1.63 |
1.43 |
1.79 |
1.92 |
| Accounts Receivable Turnover |
|
12.12 |
13.30 |
18.24 |
19.89 |
9.12 |
12.42 |
20.64 |
30.26 |
34.33 |
37.99 |
| Inventory Turnover |
|
2.44 |
2.53 |
3.08 |
3.24 |
2.81 |
4.03 |
3.65 |
3.11 |
3.82 |
3.82 |
| Fixed Asset Turnover |
|
19.63 |
23.18 |
32.84 |
21.81 |
13.34 |
17.24 |
8.29 |
4.95 |
5.83 |
6.34 |
| Accounts Payable Turnover |
|
4.55 |
6.83 |
16.24 |
15.39 |
10.17 |
17.76 |
21.89 |
16.54 |
19.22 |
20.40 |
| Days Sales Outstanding (DSO) |
|
30.12 |
27.44 |
20.01 |
18.36 |
40.03 |
29.39 |
17.68 |
12.06 |
10.63 |
9.61 |
| Days Inventory Outstanding (DIO) |
|
149.89 |
144.22 |
118.36 |
112.52 |
129.90 |
90.62 |
100.03 |
117.41 |
95.58 |
95.44 |
| Days Payable Outstanding (DPO) |
|
80.24 |
53.43 |
22.48 |
23.72 |
35.91 |
20.55 |
16.67 |
22.06 |
18.99 |
17.89 |
| Cash Conversion Cycle (CCC) |
|
99.77 |
118.23 |
115.89 |
107.16 |
134.02 |
99.46 |
101.04 |
107.41 |
87.23 |
87.16 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18 |
26 |
24 |
29 |
35 |
44 |
52 |
55 |
56 |
64 |
| Invested Capital Turnover |
|
3.38 |
3.09 |
3.39 |
3.55 |
2.48 |
3.64 |
2.89 |
2.20 |
2.63 |
2.76 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
8.08 |
-2.71 |
4.89 |
6.54 |
8.46 |
8.28 |
2.95 |
1.33 |
8.32 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
43 |
24 |
43 |
45 |
39 |
25 |
32 |
37 |
| Market Capitalization |
|
0.00 |
0.00 |
70 |
50 |
64 |
70 |
55 |
35 |
39 |
38 |
| Book Value per Share |
|
$2.47 |
$3.41 |
$4.41 |
$4.81 |
$4.98 |
$5.62 |
$5.51 |
$5.24 |
$5.10 |
$5.10 |
| Tangible Book Value per Share |
|
$2.47 |
$3.41 |
$4.41 |
$4.81 |
$4.98 |
$5.58 |
$5.47 |
$5.20 |
$5.05 |
$5.06 |
| Total Capital |
|
22 |
35 |
51 |
55 |
57 |
69 |
70 |
67 |
70 |
75 |
| Total Debt |
|
0.00 |
0.98 |
0.65 |
0.00 |
0.61 |
0.00 |
1.48 |
2.85 |
6.66 |
10 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.62 |
0.00 |
3.30 |
| Net Debt |
|
-3.65 |
-7.62 |
-27 |
-26 |
-21 |
-26 |
-16 |
-9.58 |
-6.69 |
-0.41 |
| Capital Expenditures (CapEx) |
|
0.49 |
0.88 |
0.79 |
4.68 |
0.89 |
2.96 |
0.72 |
1.24 |
0.95 |
5.13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
15 |
21 |
21 |
22 |
29 |
30 |
27 |
26 |
28 |
33 |
| Debt-free Net Working Capital (DFNWC) |
|
18 |
30 |
48 |
48 |
50 |
56 |
44 |
38 |
41 |
44 |
| Net Working Capital (NWC) |
|
18 |
29 |
48 |
48 |
50 |
56 |
43 |
36 |
35 |
37 |
| Net Nonoperating Expense (NNE) |
|
0.05 |
0.03 |
-0.02 |
0.02 |
-0.08 |
0.03 |
0.20 |
1.58 |
-7.20 |
1.21 |
| Net Nonoperating Obligations (NNO) |
|
-3.65 |
-7.62 |
-27 |
-26 |
-21 |
-26 |
-16 |
-9.58 |
-6.69 |
-0.41 |
| Total Depreciation and Amortization (D&A) |
|
1.32 |
1.22 |
1.26 |
1.99 |
2.55 |
2.95 |
3.42 |
3.30 |
3.27 |
3.66 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
23.73% |
30.75% |
24.98% |
23.65% |
36.12% |
20.97% |
19.20% |
22.14% |
19.15% |
19.87% |
| Debt-free Net Working Capital to Revenue |
|
29.62% |
43.16% |
56.97% |
51.74% |
63.69% |
38.88% |
32.10% |
32.75% |
28.30% |
26.34% |
| Net Working Capital to Revenue |
|
29.62% |
41.74% |
56.20% |
51.74% |
62.92% |
38.88% |
31.03% |
30.84% |
23.73% |
22.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.22 |
$1.07 |
$0.46 |
$0.57 |
$0.37 |
$0.67 |
$0.00 |
($0.16) |
($0.07) |
$0.28 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.79M |
11.33M |
11.20M |
11.33M |
11.33M |
11.82M |
0.00 |
12.29M |
12.33M |
12.70M |
| Adjusted Diluted Earnings per Share |
|
$1.22 |
$1.07 |
$0.45 |
$0.57 |
$0.37 |
$0.00 |
$0.00 |
$0.00 |
($0.07) |
$0.27 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.79M |
11.33M |
11.33M |
11.44M |
11.33M |
11.90M |
0.00 |
12.29M |
12.33M |
13.19M |
| Adjusted Basic & Diluted Earnings per Share |
|
$1.22 |
$1.07 |
$0.46 |
$0.57 |
$0.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.79M |
9.74M |
11.33M |
11.33M |
11.33M |
12.33M |
0.00 |
12.29M |
0.00 |
12.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.49 |
11 |
7.98 |
6.72 |
4.12 |
8.67 |
2.86 |
0.22 |
2.24 |
5.53 |
| Normalized NOPAT Margin |
|
12.07% |
15.20% |
9.38% |
7.23% |
5.20% |
6.05% |
2.07% |
0.19% |
1.54% |
3.32% |
| Pre Tax Income Margin |
|
17.16% |
17.03% |
7.50% |
8.22% |
6.94% |
7.29% |
2.96% |
-1.17% |
0.10% |
2.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50.60 |
0.00 |
-0.14 |
1.09 |
3.92 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.77 |
0.00 |
-0.39 |
-4.67 |
2.97 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.56 |
0.00 |
-1.17 |
0.53 |
0.77 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.74 |
0.00 |
-1.42 |
-5.23 |
-0.18 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
49.85% |
0.00% |
22.16% |
35.01% |
54.62% |
29.89% |
102.67% |
-120.42% |
-292.76% |
70.02% |
| Augmented Payout Ratio |
|
49.85% |
0.00% |
22.16% |
35.01% |
54.62% |
29.89% |
150.98% |
-120.42% |
-292.76% |
70.02% |