| DEI Shares Outstanding |
|
14,128,830.00 |
14,178,226.00 |
14,405,031.00 |
17,669,314.00 |
17,772,753.00 |
17,815,607.00 |
17,685,400.00 |
- |
- |
- |
18,048,294.00 |
| DEI Adjusted Shares Outstanding |
|
14,128,830.00 |
14,178,226.00 |
14,405,031.00 |
17,669,314.00 |
17,772,753.00 |
17,815,607.00 |
17,685,400.00 |
- |
- |
- |
18,048,294.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.46 |
0.52 |
0.42 |
1.11 |
-0.36 |
-0.95 |
-0.22 |
- |
- |
- |
-0.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.05% |
11.44% |
8.52% |
6.66% |
32.46% |
-3.99% |
0.89% |
11.19% |
-2.55% |
6.45% |
-16.60% |
| EBITDA Growth |
|
10.08% |
28.28% |
-2.96% |
12.61% |
-94.69% |
-1,425.46% |
123.80% |
209.53% |
51.65% |
-85.62% |
-561.09% |
| EBIT Growth |
|
7.03% |
28.64% |
-12.38% |
13.49% |
-153.50% |
-234.42% |
75.11% |
119.96% |
555.86% |
-173.01% |
-240.46% |
| NOPAT Growth |
|
-55.16% |
89.27% |
31.59% |
94.49% |
-127.14% |
-244.72% |
66.68% |
32.57% |
346.08% |
-152.18% |
-272.13% |
| Net Income Growth |
|
1.30% |
13.78% |
-18.73% |
208.63% |
-127.04% |
-228.23% |
78.28% |
87.84% |
2,023.42% |
-21.31% |
-327.99% |
| EPS Growth |
|
0.00% |
13.04% |
-19.23% |
197.62% |
-129.60% |
-159.46% |
76.04% |
82.61% |
1,350.00% |
-20.00% |
-332.50% |
| Operating Cash Flow Growth |
|
-52.18% |
85.89% |
29.21% |
-0.46% |
-92.58% |
-929.08% |
184.87% |
54.40% |
-207.01% |
212.50% |
-133.66% |
| Free Cash Flow Firm Growth |
|
-229.14% |
106.57% |
-285.66% |
-972.14% |
777.97% |
-208.71% |
99.52% |
3,250.23% |
77.93% |
-104.61% |
-851.19% |
| Invested Capital Growth |
|
17.90% |
1.85% |
5.20% |
23.34% |
-93.58% |
1,481.76% |
-1.16% |
-16.30% |
-28.98% |
-0.32% |
10.96% |
| Revenue Q/Q Growth |
|
-2.04% |
5.00% |
-26.62% |
-46.01% |
95,121.11% |
-3.91% |
2.29% |
3.45% |
1.00% |
1.28% |
-0.65% |
| EBITDA Q/Q Growth |
|
63.09% |
-3.39% |
-17.59% |
-3.43% |
309.06% |
-56.58% |
422.40% |
47.19% |
-29.55% |
153.06% |
-231.43% |
| EBIT Q/Q Growth |
|
103.58% |
-6.65% |
-25.79% |
-7.75% |
16.02% |
-29.09% |
33.21% |
155.35% |
-45.15% |
53.67% |
-68.45% |
| NOPAT Q/Q Growth |
|
-7.21% |
75.60% |
-20.31% |
-36.02% |
52.00% |
-45.19% |
32.66% |
-80.72% |
-40.51% |
56.20% |
-69.03% |
| Net Income Q/Q Growth |
|
97.11% |
-7.30% |
-29.02% |
-2.69% |
0.07% |
-31.70% |
42.39% |
80.03% |
-7.81% |
29.10% |
-76.40% |
| EPS Q/Q Growth |
|
119.05% |
-3.70% |
-32.26% |
-6.72% |
19.57% |
-33.33% |
37.84% |
77.78% |
-5.66% |
25.00% |
-75.47% |
| Operating Cash Flow Q/Q Growth |
|
-9.50% |
70.71% |
-21.54% |
-14.68% |
356.58% |
20.88% |
-43.10% |
298.44% |
-82.90% |
123.61% |
-1,550.82% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.89% |
115.27% |
-186.33% |
-20.54% |
1,753.10% |
-1,252.84% |
-110.32% |
1,830.94% |
-35.98% |
68.88% |
-279.08% |
| Invested Capital Q/Q Growth |
|
5.10% |
-0.75% |
1.83% |
0.77% |
-93.69% |
-3.95% |
1.83% |
-14.99% |
-2.38% |
-3.83% |
6.77% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.05% |
23.37% |
24.62% |
24.20% |
11.10% |
4.42% |
10.56% |
12.98% |
5.97% |
13.94% |
3.08% |
| EBITDA Margin |
|
15.14% |
17.43% |
15.59% |
16.46% |
0.66% |
-9.11% |
2.15% |
5.98% |
9.31% |
1.26% |
-6.95% |
| Operating Margin |
|
4.57% |
8.22% |
9.78% |
7.33% |
-3.22% |
-11.55% |
-3.81% |
1.19% |
5.99% |
-3.23% |
-12.78% |
| EBIT Margin |
|
10.93% |
12.61% |
10.18% |
10.84% |
-4.38% |
-15.25% |
-3.76% |
0.68% |
4.54% |
-3.12% |
-12.72% |
| Profit (Net Income) Margin |
|
7.06% |
7.21% |
5.40% |
15.62% |
-3.19% |
-10.90% |
-2.35% |
-0.26% |
5.07% |
3.75% |
-10.24% |
| Tax Burden Percent |
|
64.06% |
60.47% |
61.63% |
149.91% |
83.29% |
67.87% |
93.61% |
-135.82% |
68.22% |
62.13% |
77.87% |
| Interest Burden Percent |
|
100.87% |
94.50% |
86.01% |
96.16% |
87.48% |
105.37% |
66.67% |
28.01% |
163.53% |
-193.55% |
103.41% |
| Effective Tax Rate |
|
35.94% |
39.53% |
38.37% |
-49.91% |
0.00% |
0.00% |
0.00% |
235.82% |
31.78% |
37.87% |
0.00% |
| Return on Invested Capital (ROIC) |
|
1.58% |
2.73% |
3.47% |
5.89% |
-2.72% |
-9.25% |
-1.65% |
-1.22% |
3.84% |
-2.42% |
-8.54% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.22% |
6.44% |
2.34% |
17.37% |
-0.81% |
-2.64% |
-0.84% |
3.79% |
-33.85% |
-28.21% |
-1.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.79% |
3.19% |
1.10% |
4.80% |
0.30% |
0.87% |
-0.27% |
0.97% |
0.81% |
5.98% |
0.22% |
| Return on Equity (ROE) |
|
5.36% |
5.92% |
4.57% |
10.69% |
-2.42% |
-8.38% |
-1.92% |
-0.24% |
4.65% |
3.56% |
-8.32% |
| Cash Return on Invested Capital (CROIC) |
|
-14.85% |
0.89% |
-1.60% |
-15.01% |
173.14% |
-185.46% |
-0.48% |
16.52% |
37.73% |
-2.10% |
-18.93% |
| Operating Return on Assets (OROA) |
|
4.25% |
4.91% |
3.83% |
3.69% |
-1.83% |
-6.36% |
-1.60% |
0.33% |
2.44% |
-1.99% |
-6.66% |
| Return on Assets (ROA) |
|
2.74% |
2.80% |
2.03% |
5.32% |
-1.33% |
-4.55% |
-1.00% |
-0.12% |
2.72% |
2.39% |
-5.36% |
| Return on Common Equity (ROCE) |
|
4.86% |
5.39% |
4.18% |
10.03% |
-1.17% |
-3.56% |
-1.70% |
-0.21% |
4.12% |
3.18% |
-7.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.84% |
6.37% |
4.79% |
9.25% |
0.00% |
-9.86% |
-2.21% |
-0.28% |
5.11% |
3.96% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.94 |
5.56 |
7.31 |
14 |
-3.86 |
-13 |
-4.43 |
-2.99 |
7.36 |
-3.84 |
-14 |
| NOPAT Margin |
|
2.93% |
4.97% |
6.03% |
10.99% |
-2.25% |
-8.09% |
-2.67% |
-1.62% |
4.09% |
-2.00% |
-8.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
-7.65% |
-3.71% |
1.13% |
-11.48% |
-1.91% |
-6.60% |
-0.81% |
-5.01% |
37.70% |
25.79% |
-7.04% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-1.04% |
3.19% |
-1.65% |
-5.66% |
| Cost of Revenue to Revenue |
|
76.95% |
76.63% |
75.38% |
75.80% |
88.90% |
95.58% |
89.44% |
87.02% |
94.03% |
86.06% |
96.92% |
| SG&A Expenses to Revenue |
|
13.73% |
11.91% |
11.50% |
12.41% |
12.35% |
12.93% |
11.70% |
11.82% |
14.71% |
14.34% |
15.32% |
| 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 |
|
18.48% |
15.15% |
14.84% |
16.87% |
14.32% |
15.97% |
14.38% |
11.78% |
-0.03% |
17.17% |
15.85% |
| Earnings before Interest and Taxes (EBIT) |
|
11 |
14 |
12 |
14 |
-7.50 |
-25 |
-6.24 |
1.25 |
8.17 |
-5.97 |
-20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
19 |
19 |
21 |
1.13 |
-15 |
3.57 |
11 |
17 |
2.41 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.61 |
1.94 |
2.20 |
1.79 |
1.49 |
1.26 |
1.53 |
1.21 |
1.42 |
2.56 |
1.59 |
| Price to Tangible Book Value (P/TBV) |
|
1.61 |
1.94 |
2.20 |
1.86 |
1.60 |
1.36 |
1.62 |
1.27 |
1.49 |
2.65 |
1.63 |
| Price to Revenue (P/Rev) |
|
1.94 |
2.20 |
2.47 |
3.03 |
1.79 |
1.39 |
1.63 |
1.11 |
1.41 |
2.42 |
1.60 |
| Price to Earnings (P/E) |
|
30.25 |
33.10 |
49.61 |
19.89 |
0.00 |
0.00 |
0.00 |
0.00 |
28.47 |
64.15 |
0.00 |
| Dividend Yield |
|
1.30% |
1.15% |
1.06% |
1.13% |
1.74% |
2.33% |
1.96% |
2.60% |
2.13% |
1.17% |
2.12% |
| Earnings Yield |
|
3.31% |
3.02% |
2.02% |
5.03% |
0.00% |
0.00% |
0.00% |
0.00% |
3.51% |
1.56% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.37 |
1.58 |
1.76 |
1.65 |
20.75 |
1.18 |
1.35 |
1.16 |
1.47 |
2.78 |
1.61 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.75 |
2.91 |
3.13 |
3.40 |
2.07 |
1.93 |
2.18 |
1.40 |
1.30 |
2.30 |
1.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
18.13 |
16.67 |
20.05 |
20.64 |
313.99 |
0.00 |
101.34 |
23.43 |
13.97 |
182.83 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
25.12 |
23.04 |
30.69 |
31.35 |
0.00 |
0.00 |
0.00 |
207.68 |
28.62 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
93.81 |
58.46 |
51.87 |
30.91 |
0.00 |
0.00 |
0.00 |
0.00 |
31.80 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
35.79 |
22.71 |
20.52 |
23.89 |
260.16 |
0.00 |
37.65 |
17.45 |
0.00 |
24.66 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
178.55 |
0.00 |
0.00 |
1.45 |
0.00 |
0.00 |
6.37 |
3.24 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.67 |
0.65 |
0.71 |
0.35 |
0.49 |
0.61 |
0.67 |
0.55 |
0.20 |
0.20 |
0.38 |
| Long-Term Debt to Equity |
|
0.67 |
0.64 |
0.69 |
0.33 |
0.48 |
0.59 |
0.65 |
0.54 |
0.20 |
0.20 |
0.38 |
| Financial Leverage |
|
0.41 |
0.49 |
0.47 |
0.28 |
-0.37 |
-0.33 |
0.33 |
0.26 |
-0.02 |
-0.21 |
-0.15 |
| Leverage Ratio |
|
1.95 |
2.11 |
2.25 |
2.01 |
1.82 |
1.84 |
1.93 |
1.95 |
1.71 |
1.49 |
1.55 |
| Compound Leverage Factor |
|
1.97 |
2.00 |
1.93 |
1.93 |
1.59 |
1.94 |
1.28 |
0.54 |
2.79 |
-2.88 |
1.60 |
| Debt to Total Capital |
|
40.17% |
39.53% |
41.50% |
25.83% |
32.94% |
37.86% |
40.00% |
35.55% |
16.98% |
16.70% |
27.53% |
| Short-Term Debt to Total Capital |
|
0.26% |
1.09% |
1.20% |
1.01% |
0.91% |
0.99% |
0.74% |
0.58% |
0.16% |
0.23% |
0.01% |
| Long-Term Debt to Total Capital |
|
39.91% |
38.43% |
40.30% |
24.82% |
32.03% |
36.87% |
39.25% |
34.96% |
16.82% |
16.47% |
27.51% |
| 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 |
|
5.50% |
5.33% |
4.50% |
3.67% |
4.66% |
7.39% |
6.86% |
7.53% |
9.12% |
8.79% |
11.44% |
| Common Equity to Total Capital |
|
54.33% |
55.14% |
53.77% |
70.50% |
0.00% |
54.76% |
53.14% |
56.92% |
73.90% |
74.52% |
61.03% |
| Debt to EBITDA |
|
5.90 |
4.65 |
5.56 |
3.76 |
96.30 |
-8.39 |
37.23 |
9.58 |
2.45 |
16.86 |
-6.53 |
| Net Debt to EBITDA |
|
4.48 |
3.42 |
3.62 |
1.72 |
28.94 |
-4.28 |
19.15 |
2.91 |
-2.47 |
-18.25 |
0.11 |
| Long-Term Debt to EBITDA |
|
5.86 |
4.52 |
5.40 |
3.61 |
93.63 |
-8.18 |
36.53 |
9.42 |
2.43 |
16.62 |
-6.53 |
| Debt to NOPAT |
|
30.54 |
16.32 |
14.38 |
5.63 |
-28.22 |
-9.46 |
-29.96 |
-35.40 |
5.57 |
-10.58 |
-5.07 |
| Net Debt to NOPAT |
|
23.19 |
11.99 |
9.36 |
2.57 |
-8.48 |
-4.82 |
-15.41 |
-10.74 |
-5.63 |
11.45 |
0.08 |
| Long-Term Debt to NOPAT |
|
30.34 |
15.87 |
13.96 |
5.41 |
-27.43 |
-9.21 |
-29.40 |
-34.82 |
5.52 |
-10.43 |
-5.07 |
| Altman Z-Score |
|
1.48 |
1.53 |
1.56 |
1.82 |
1.66 |
1.11 |
1.31 |
1.26 |
2.27 |
3.52 |
1.61 |
| Noncontrolling Interest Sharing Ratio |
|
9.32% |
9.00% |
8.44% |
6.18% |
51.61% |
57.50% |
11.66% |
11.56% |
11.33% |
10.76% |
13.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.70 |
0.78 |
0.98 |
1.15 |
1.11 |
1.35 |
1.19 |
0.96 |
0.91 |
0.74 |
1.35 |
| Quick Ratio |
|
0.38 |
0.39 |
0.48 |
0.54 |
0.59 |
0.61 |
0.68 |
0.52 |
0.67 |
0.58 |
0.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-28 |
1.82 |
-3.38 |
-36 |
246 |
-267 |
-1.29 |
41 |
72 |
-3.33 |
-32 |
| Operating Cash Flow to CapEx |
|
26.96% |
88.01% |
143.26% |
149.21% |
15.16% |
-260.88% |
98.87% |
0.00% |
0.00% |
213.30% |
-45.78% |
| Free Cash Flow to Firm to Interest Expense |
|
-187.01 |
1.29 |
-1.90 |
-27.37 |
104.87 |
-130.32 |
-0.86 |
17.73 |
146.27 |
-3.46 |
-20.39 |
| Operating Cash Flow to Interest Expense |
|
51.99 |
10.15 |
10.39 |
13.91 |
0.58 |
-5.53 |
6.40 |
6.47 |
-32.13 |
18.58 |
-3.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-140.86 |
-1.38 |
3.14 |
4.59 |
-3.26 |
-7.64 |
-0.07 |
13.94 |
151.71 |
9.87 |
-12.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.39 |
0.39 |
0.38 |
0.34 |
0.42 |
0.42 |
0.42 |
0.49 |
0.54 |
0.64 |
0.52 |
| Accounts Receivable Turnover |
|
13.69 |
13.37 |
11.98 |
10.32 |
10.64 |
8.98 |
7.91 |
8.59 |
9.42 |
10.70 |
8.99 |
| Inventory Turnover |
|
20.29 |
22.08 |
22.95 |
20.57 |
24.12 |
22.33 |
20.67 |
19.90 |
30.82 |
78.27 |
72.29 |
| Fixed Asset Turnover |
|
0.85 |
0.73 |
0.66 |
0.63 |
0.00 |
0.00 |
0.68 |
0.79 |
0.94 |
1.19 |
0.95 |
| Accounts Payable Turnover |
|
11.90 |
14.08 |
15.41 |
15.76 |
25.37 |
17.48 |
10.59 |
12.08 |
16.46 |
19.22 |
20.43 |
| Days Sales Outstanding (DSO) |
|
26.66 |
27.29 |
30.47 |
35.36 |
34.30 |
40.65 |
46.16 |
42.49 |
38.76 |
34.11 |
40.60 |
| Days Inventory Outstanding (DIO) |
|
17.99 |
16.53 |
15.90 |
17.75 |
15.13 |
16.35 |
17.65 |
18.34 |
11.84 |
4.66 |
5.05 |
| Days Payable Outstanding (DPO) |
|
30.68 |
25.92 |
23.68 |
23.16 |
14.39 |
20.88 |
34.47 |
30.22 |
22.17 |
18.99 |
17.87 |
| Cash Conversion Cycle (CCC) |
|
13.97 |
17.91 |
22.69 |
29.95 |
35.05 |
36.12 |
29.34 |
30.61 |
28.43 |
19.78 |
27.78 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
202 |
205 |
216 |
266 |
17 |
271 |
268 |
224 |
159 |
159 |
176 |
| Invested Capital Turnover |
|
0.54 |
0.55 |
0.58 |
0.54 |
1.21 |
1.14 |
0.62 |
0.75 |
0.94 |
1.21 |
0.96 |
| Increase / (Decrease) in Invested Capital |
|
31 |
3.74 |
11 |
50 |
-249 |
254 |
-3.14 |
-44 |
-65 |
-0.51 |
17 |
| Enterprise Value (EV) |
|
275 |
325 |
379 |
440 |
355 |
318 |
362 |
259 |
234 |
440 |
284 |
| Market Capitalization |
|
195 |
246 |
299 |
392 |
307 |
230 |
270 |
204 |
253 |
463 |
255 |
| Book Value per Share |
|
$8.58 |
$8.92 |
$9.46 |
$12.37 |
$0.00 |
$10.22 |
$9.98 |
$9.56 |
$9.93 |
$10.03 |
$8.90 |
| Tangible Book Value per Share |
|
$8.58 |
$8.92 |
$9.46 |
$11.94 |
$0.00 |
$9.50 |
$9.42 |
$9.06 |
$9.47 |
$9.66 |
$8.68 |
| Total Capital |
|
223 |
229 |
253 |
310 |
331 |
332 |
332 |
298 |
242 |
243 |
263 |
| Total Debt |
|
90 |
91 |
105 |
80 |
109 |
126 |
133 |
106 |
41 |
41 |
72 |
| Total Long-Term Debt |
|
89 |
88 |
102 |
77 |
106 |
123 |
130 |
104 |
41 |
40 |
72 |
| Net Debt |
|
68 |
67 |
68 |
37 |
33 |
64 |
68 |
32 |
-41 |
-44 |
-1.20 |
| Capital Expenditures (CapEx) |
|
29 |
16 |
13 |
12 |
9.00 |
4.34 |
9.72 |
-17 |
-91 |
8.37 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.36 |
-2.78 |
2.04 |
6.49 |
5.81 |
14 |
8.80 |
-0.86 |
-6.38 |
-11 |
8.91 |
| Debt-free Net Working Capital (DFNWC) |
|
-5.32 |
-2.74 |
2.54 |
7.10 |
6.43 |
14 |
9.24 |
-0.01 |
-2.75 |
-8.40 |
10 |
| Net Working Capital (NWC) |
|
-5.91 |
-5.25 |
-0.49 |
3.97 |
3.41 |
11 |
6.77 |
-1.74 |
-3.13 |
-8.96 |
10 |
| Net Nonoperating Expense (NNE) |
|
-4.15 |
-2.50 |
0.76 |
-5.99 |
1.61 |
4.64 |
-0.54 |
-2.52 |
-1.76 |
-11 |
2.07 |
| Net Nonoperating Obligations (NNO) |
|
68 |
67 |
68 |
37 |
-205 |
64 |
68 |
32 |
-41 |
-44 |
-15 |
| Total Depreciation and Amortization (D&A) |
|
4.23 |
5.39 |
6.56 |
7.28 |
8.63 |
10 |
9.81 |
9.80 |
8.58 |
8.37 |
9.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.34% |
-2.49% |
1.69% |
5.01% |
3.39% |
8.41% |
5.30% |
-0.47% |
-3.55% |
-5.95% |
5.58% |
| Debt-free Net Working Capital to Revenue |
|
-5.30% |
-2.45% |
2.09% |
5.48% |
3.75% |
8.71% |
5.56% |
0.00% |
-1.53% |
-4.39% |
6.53% |
| Net Working Capital to Revenue |
|
-5.89% |
-4.70% |
-0.41% |
3.07% |
1.99% |
6.72% |
4.07% |
-0.94% |
-1.74% |
-4.68% |
6.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.46 |
$0.52 |
$0.42 |
$1.26 |
($0.37) |
($0.96) |
($0.23) |
($0.04) |
$0.50 |
$0.40 |
($0.93) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.12M |
14.17M |
14.32M |
15.58M |
17.58M |
17.67M |
17.56M |
17.51M |
17.60M |
17.72M |
17.83M |
| Adjusted Diluted Earnings per Share |
|
$0.46 |
$0.52 |
$0.42 |
$1.25 |
($0.37) |
($0.96) |
($0.23) |
($0.04) |
$0.50 |
$0.40 |
($0.93) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.12M |
14.17M |
14.32M |
16.21M |
17.58M |
17.67M |
17.56M |
17.51M |
17.60M |
17.72M |
17.83M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.26 |
($0.37) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.15M |
14.22M |
14.52M |
17.76M |
17.84M |
17.65M |
17.70M |
17.68M |
17.99M |
18.08M |
18.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.94 |
5.56 |
7.39 |
7.73 |
-4.61 |
-13 |
-4.36 |
-1.61 |
-14 |
-3.75 |
-14 |
| Normalized NOPAT Margin |
|
2.93% |
4.97% |
6.09% |
5.97% |
-2.69% |
-7.87% |
-2.62% |
-0.87% |
-7.71% |
-1.96% |
-8.63% |
| Pre Tax Income Margin |
|
11.02% |
11.92% |
8.76% |
10.42% |
-3.83% |
-16.06% |
-2.51% |
0.19% |
7.43% |
6.03% |
-13.15% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
74.06 |
10.01 |
6.95 |
10.60 |
-3.20 |
-12.25 |
-4.16 |
0.54 |
16.54 |
-6.21 |
-13.08 |
| NOPAT to Interest Expense |
|
19.84 |
3.94 |
4.11 |
10.75 |
-1.65 |
-6.50 |
-2.95 |
-1.30 |
14.89 |
-3.99 |
-9.20 |
| EBIT Less CapEx to Interest Expense |
|
-118.79 |
-1.53 |
-0.31 |
1.28 |
-7.05 |
-14.37 |
-10.63 |
8.01 |
200.38 |
-14.92 |
-21.53 |
| NOPAT Less CapEx to Interest Expense |
|
-173.02 |
-7.59 |
-3.14 |
1.43 |
-5.49 |
-8.62 |
-9.43 |
6.16 |
198.73 |
-12.70 |
-17.65 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
44.82% |
42.96% |
56.73% |
22.39% |
-106.70% |
-32.65% |
-148.94% |
-1,227.00% |
64.53% |
82.34% |
-36.16% |
| Augmented Payout Ratio |
|
44.82% |
42.96% |
56.73% |
22.39% |
-106.70% |
-52.12% |
-148.94% |
-1,227.00% |
64.53% |
82.34% |
-36.16% |