| DEI Shares Outstanding |
|
5,839,396.00 |
5,854,372.00 |
5,903,436.00 |
5,948,660.00 |
5,999,932.00 |
6,074,293.00 |
6,179,840.00 |
6,250,297.00 |
6,315,259.00 |
7,687,302.00 |
9,332,822.00 |
| DEI Adjusted Shares Outstanding |
|
5,839,396.00 |
5,854,372.00 |
5,903,436.00 |
5,948,660.00 |
5,999,932.00 |
6,074,293.00 |
6,179,840.00 |
6,250,297.00 |
6,315,259.00 |
7,687,302.00 |
9,332,822.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.76 |
1.35 |
0.50 |
0.38 |
0.17 |
-0.15 |
-0.06 |
-0.91 |
-0.66 |
-0.80 |
-0.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.53% |
-5.34% |
-0.58% |
-9.27% |
-7.80% |
-31.67% |
35.50% |
3.20% |
-8.15% |
5.82% |
-7.04% |
| EBITDA Growth |
|
-30.68% |
32.73% |
-4.01% |
-27.90% |
-38.61% |
-160.10% |
112.23% |
-2,031.26% |
2.29% |
-18.01% |
54.39% |
| EBIT Growth |
|
-37.75% |
48.79% |
-5.50% |
-42.42% |
-53.35% |
-279.60% |
79.06% |
-824.26% |
-0.56% |
-16.18% |
37.01% |
| NOPAT Growth |
|
3.22% |
-11.40% |
-14.51% |
-24.60% |
-54.94% |
-286.20% |
74.55% |
-604.23% |
-0.22% |
-21.22% |
39.63% |
| Net Income Growth |
|
1.70% |
-9.36% |
-14.09% |
-24.46% |
-53.82% |
-187.03% |
62.02% |
-1,562.52% |
26.56% |
-46.74% |
25.51% |
| EPS Growth |
|
19.67% |
-20.55% |
-13.79% |
-26.00% |
-54.05% |
-188.24% |
60.00% |
-1,416.67% |
27.47% |
-30.30% |
34.88% |
| Operating Cash Flow Growth |
|
15.61% |
-21.61% |
-10.59% |
-15.61% |
10.91% |
-98.49% |
4,143.98% |
-173.56% |
-15.82% |
-170.84% |
72.56% |
| Free Cash Flow Firm Growth |
|
3.29% |
-27.09% |
-3.39% |
-45.87% |
26.94% |
-99.58% |
33,159.47% |
-166.17% |
-106.16% |
-29.58% |
86.63% |
| Invested Capital Growth |
|
-7.78% |
-2.69% |
-4.90% |
1.05% |
-9.71% |
-12.60% |
-31.51% |
-10.57% |
20.04% |
24.56% |
-13.37% |
| Revenue Q/Q Growth |
|
-0.38% |
-1.66% |
0.36% |
-3.01% |
-3.93% |
-6.93% |
-5.18% |
11.97% |
-3.08% |
5.87% |
-7.22% |
| EBITDA Q/Q Growth |
|
-30.66% |
35.61% |
1.05% |
-12.05% |
-29.85% |
47.56% |
-61.11% |
-185.35% |
9.55% |
-23.71% |
-9.42% |
| EBIT Q/Q Growth |
|
-38.07% |
49.10% |
1.05% |
-19.38% |
-46.00% |
46.43% |
-300.42% |
-164.53% |
7.10% |
-18.20% |
-10.71% |
| NOPAT Q/Q Growth |
|
0.11% |
-5.04% |
-8.25% |
-3.73% |
-47.25% |
45.56% |
-576.25% |
-165.43% |
7.10% |
-23.33% |
-10.71% |
| Net Income Q/Q Growth |
|
-1.61% |
-3.57% |
-8.09% |
-3.67% |
-46.81% |
74.95% |
69.09% |
-448.10% |
2.79% |
-27.01% |
-12.98% |
| EPS Q/Q Growth |
|
37.74% |
-32.56% |
-10.71% |
-5.13% |
-43.33% |
75.00% |
62.50% |
-435.29% |
2.94% |
-17.81% |
-5.66% |
| Operating Cash Flow Q/Q Growth |
|
13.32% |
2.72% |
19.79% |
-16.51% |
-29.85% |
104.23% |
-2.68% |
-32.87% |
-124.82% |
13.90% |
-883.70% |
| Free Cash Flow Firm Q/Q Growth |
|
-21.17% |
17.50% |
9.66% |
-28.10% |
-45.21% |
100.52% |
116.32% |
-121.57% |
65.97% |
5.07% |
-33.42% |
| Invested Capital Q/Q Growth |
|
-5.45% |
-9.41% |
-12.73% |
-9.18% |
-2.71% |
-6.77% |
-28.02% |
0.00% |
-12.46% |
-17.18% |
-19.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.06% |
45.85% |
32.60% |
29.03% |
31.28% |
18.57% |
28.34% |
25.02% |
14.46% |
8.56% |
11.94% |
| EBITDA Margin |
|
12.69% |
17.79% |
17.18% |
13.65% |
9.09% |
-8.00% |
0.72% |
-13.50% |
-14.36% |
-16.02% |
-7.86% |
| Operating Margin |
|
9.18% |
14.43% |
13.71% |
8.70% |
4.37% |
-12.54% |
-2.36% |
-16.07% |
-17.54% |
-20.09% |
-13.05% |
| EBIT Margin |
|
9.18% |
14.43% |
13.71% |
8.70% |
4.40% |
-11.57% |
-1.79% |
-16.02% |
-17.54% |
-19.25% |
-13.05% |
| Profit (Net Income) Margin |
|
9.41% |
9.01% |
7.78% |
6.48% |
3.25% |
-4.13% |
-1.16% |
-18.67% |
-14.93% |
-20.70% |
-16.58% |
| Tax Burden Percent |
|
107.37% |
63.94% |
57.84% |
75.75% |
73.72% |
77.89% |
66.15% |
116.54% |
85.56% |
100.00% |
104.28% |
| Interest Burden Percent |
|
95.48% |
97.67% |
98.15% |
98.33% |
100.00% |
45.87% |
97.94% |
100.00% |
99.47% |
107.50% |
121.91% |
| Effective Tax Rate |
|
-7.37% |
36.06% |
42.16% |
24.25% |
26.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
21.17% |
19.82% |
17.61% |
13.55% |
6.38% |
-13.36% |
-4.33% |
-39.58% |
-38.19% |
-37.79% |
-22.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
86.41% |
29.77% |
20.35% |
14.75% |
6.17% |
-34.13% |
-6.15% |
-12.17% |
-17.13% |
-126.89% |
-60.74% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.25% |
-1.32% |
-2.16% |
-2.34% |
-1.18% |
8.67% |
2.55% |
5.94% |
4.82% |
-31.74% |
-52.70% |
| Return on Equity (ROE) |
|
19.92% |
18.50% |
15.44% |
11.21% |
5.20% |
-4.70% |
-1.78% |
-33.64% |
-33.37% |
-69.52% |
-74.73% |
| Cash Return on Invested Capital (CROIC) |
|
29.27% |
22.54% |
22.63% |
12.50% |
16.59% |
0.08% |
33.07% |
-28.42% |
-56.40% |
-59.66% |
-7.70% |
| Operating Return on Assets (OROA) |
|
11.52% |
18.50% |
17.89% |
10.90% |
5.19% |
-9.55% |
-2.04% |
-19.95% |
-23.03% |
-27.28% |
-17.33% |
| Return on Assets (ROA) |
|
11.81% |
11.55% |
10.16% |
8.12% |
3.83% |
-3.41% |
-1.32% |
-23.25% |
-19.60% |
-29.33% |
-22.04% |
| Return on Common Equity (ROCE) |
|
19.47% |
18.50% |
15.44% |
11.21% |
5.20% |
-4.70% |
-1.78% |
-33.64% |
-33.37% |
-69.52% |
-74.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.99 |
3.53 |
3.02 |
2.28 |
1.03 |
-1.91 |
-0.49 |
-3.42 |
-3.43 |
-4.16 |
-2.51 |
| NOPAT Margin |
|
9.85% |
9.22% |
7.93% |
6.59% |
3.22% |
-8.78% |
-1.65% |
-11.25% |
-12.28% |
-14.06% |
-9.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
-65.24% |
-9.96% |
-2.74% |
-1.20% |
0.21% |
20.77% |
1.82% |
-27.41% |
-21.06% |
89.11% |
38.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
16.92% |
15.59% |
13.67% |
10.56% |
5.30% |
-10.07% |
-2.51% |
-23.83% |
-28.87% |
-32.16% |
-21.28% |
| Cost of Revenue to Revenue |
|
64.94% |
54.15% |
67.40% |
70.97% |
68.73% |
81.43% |
71.66% |
74.98% |
85.54% |
91.44% |
88.06% |
| SG&A Expenses to Revenue |
|
11.53% |
10.46% |
10.26% |
9.94% |
18.01% |
22.69% |
25.29% |
33.93% |
23.88% |
21.32% |
19.77% |
| 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 |
|
25.89% |
19.75% |
18.88% |
20.33% |
26.91% |
31.11% |
30.69% |
41.09% |
32.00% |
28.65% |
24.98% |
| Earnings before Interest and Taxes (EBIT) |
|
3.71 |
5.52 |
5.22 |
3.01 |
1.40 |
-2.52 |
-0.53 |
-4.87 |
-4.90 |
-5.70 |
-3.59 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.13 |
6.81 |
6.54 |
4.72 |
2.90 |
-1.74 |
0.21 |
-4.11 |
-4.02 |
-4.74 |
-2.16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.70 |
2.93 |
3.29 |
2.59 |
2.37 |
1.69 |
2.50 |
2.18 |
2.40 |
1.75 |
4.55 |
| Price to Tangible Book Value (P/TBV) |
|
4.20 |
4.48 |
4.77 |
3.48 |
3.11 |
2.10 |
2.64 |
2.31 |
2.60 |
1.97 |
6.07 |
| Price to Revenue (P/Rev) |
|
1.23 |
1.44 |
1.69 |
1.53 |
1.44 |
1.48 |
1.65 |
1.03 |
0.92 |
0.41 |
0.87 |
| Price to Earnings (P/E) |
|
11.26 |
6.96 |
21.70 |
23.56 |
44.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
5.62% |
5.10% |
4.41% |
5.41% |
6.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
8.88% |
14.36% |
4.61% |
4.24% |
2.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.70 |
3.03 |
3.63 |
2.87 |
2.70 |
1.99 |
4.48 |
3.26 |
2.52 |
1.43 |
2.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.20 |
1.39 |
1.60 |
1.41 |
1.29 |
1.22 |
1.39 |
0.87 |
0.89 |
0.59 |
1.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.49 |
7.81 |
9.29 |
10.29 |
14.21 |
0.00 |
192.34 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.13 |
9.63 |
11.64 |
16.15 |
29.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.22 |
15.06 |
20.13 |
21.32 |
40.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.18 |
10.00 |
12.78 |
12.09 |
9.24 |
393.49 |
14.32 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.84 |
13.24 |
15.66 |
23.10 |
15.42 |
2,372.21 |
11.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.28 |
0.20 |
0.13 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.85 |
1.26 |
| Long-Term Debt to Equity |
|
0.21 |
0.13 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.85 |
1.26 |
| Financial Leverage |
|
-0.01 |
-0.04 |
-0.11 |
-0.16 |
-0.19 |
-0.25 |
-0.41 |
-0.49 |
-0.28 |
0.25 |
0.87 |
| Leverage Ratio |
|
1.69 |
1.60 |
1.52 |
1.38 |
1.36 |
1.38 |
1.35 |
1.45 |
1.70 |
2.37 |
3.39 |
| Compound Leverage Factor |
|
1.61 |
1.56 |
1.49 |
1.36 |
1.36 |
0.63 |
1.32 |
1.45 |
1.69 |
2.55 |
4.13 |
| Debt to Total Capital |
|
21.58% |
16.91% |
11.45% |
5.46% |
0.00% |
0.00% |
0.00% |
0.00% |
10.52% |
46.06% |
55.68% |
| Short-Term Debt to Total Capital |
|
5.32% |
5.75% |
6.13% |
5.46% |
0.00% |
0.00% |
0.00% |
0.00% |
10.52% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
16.26% |
11.16% |
5.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
46.06% |
55.68% |
| 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 |
|
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 |
|
78.42% |
83.09% |
88.55% |
94.54% |
100.00% |
100.00% |
100.00% |
100.00% |
89.48% |
53.94% |
44.32% |
| Debt to EBITDA |
|
0.99 |
0.56 |
0.39 |
0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.31 |
-1.26 |
-3.04 |
| Net Debt to EBITDA |
|
-0.22 |
-0.29 |
-0.54 |
-0.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
-1.11 |
-2.48 |
| Long-Term Debt to EBITDA |
|
0.75 |
0.37 |
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.26 |
-3.04 |
| Debt to NOPAT |
|
1.28 |
1.08 |
0.84 |
0.52 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.36 |
-1.43 |
-2.62 |
| Net Debt to NOPAT |
|
-0.28 |
-0.55 |
-1.17 |
-1.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
-1.26 |
-2.13 |
| Long-Term Debt to NOPAT |
|
0.96 |
0.72 |
0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.43 |
-2.62 |
| Altman Z-Score |
|
5.17 |
5.97 |
6.98 |
8.29 |
5.51 |
4.81 |
5.91 |
3.77 |
2.26 |
0.80 |
1.16 |
| Noncontrolling Interest Sharing Ratio |
|
2.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.93 |
1.88 |
1.90 |
3.01 |
2.43 |
3.38 |
2.82 |
2.24 |
1.19 |
1.34 |
1.29 |
| Quick Ratio |
|
1.29 |
1.22 |
1.23 |
2.00 |
1.61 |
2.04 |
1.79 |
1.36 |
0.59 |
0.60 |
0.56 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
5.51 |
4.02 |
3.88 |
2.10 |
2.67 |
0.01 |
3.72 |
-2.46 |
-5.07 |
-6.57 |
-0.88 |
| Operating Cash Flow to CapEx |
|
943.37% |
429.64% |
860.51% |
668.85% |
452.91% |
45.04% |
304.50% |
-216.14% |
-80.95% |
-175.31% |
-318.10% |
| Free Cash Flow to Firm to Interest Expense |
|
25.44 |
23.59 |
32.02 |
29.68 |
140.27 |
0.00 |
0.00 |
-235.67 |
-95.62 |
-14.47 |
-1.05 |
| Operating Cash Flow to Interest Expense |
|
31.34 |
31.24 |
39.24 |
56.72 |
234.16 |
0.00 |
0.00 |
-201.56 |
-45.94 |
-14.53 |
-2.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
28.02 |
23.97 |
34.68 |
48.24 |
182.46 |
0.00 |
0.00 |
-294.82 |
-102.70 |
-22.81 |
-2.83 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.26 |
1.28 |
1.30 |
1.25 |
1.18 |
0.82 |
1.14 |
1.25 |
1.31 |
1.42 |
1.33 |
| Accounts Receivable Turnover |
|
10.00 |
10.00 |
9.82 |
8.76 |
7.92 |
7.19 |
15.07 |
15.36 |
13.19 |
10.58 |
9.24 |
| Inventory Turnover |
|
5.46 |
4.22 |
5.23 |
5.38 |
5.46 |
4.54 |
5.06 |
5.75 |
5.98 |
6.02 |
5.58 |
| Fixed Asset Turnover |
|
6.32 |
6.14 |
6.03 |
5.78 |
5.43 |
3.92 |
5.56 |
5.45 |
4.15 |
3.45 |
3.02 |
| Accounts Payable Turnover |
|
15.74 |
11.90 |
14.80 |
19.26 |
13.95 |
10.02 |
15.13 |
12.38 |
8.54 |
6.57 |
4.89 |
| Days Sales Outstanding (DSO) |
|
36.50 |
36.48 |
37.16 |
41.69 |
46.09 |
50.80 |
24.22 |
23.76 |
27.68 |
34.48 |
39.49 |
| Days Inventory Outstanding (DIO) |
|
66.87 |
86.39 |
69.82 |
67.84 |
66.88 |
80.47 |
72.20 |
63.48 |
61.05 |
60.65 |
65.47 |
| Days Payable Outstanding (DPO) |
|
23.20 |
30.66 |
24.67 |
18.95 |
26.17 |
36.44 |
24.12 |
29.48 |
42.75 |
55.51 |
74.64 |
| Cash Conversion Cycle (CCC) |
|
80.17 |
92.21 |
82.32 |
90.58 |
86.80 |
94.82 |
72.30 |
57.76 |
45.98 |
39.62 |
30.32 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18 |
18 |
17 |
17 |
15 |
13 |
9.13 |
8.17 |
9.80 |
12 |
11 |
| Invested Capital Turnover |
|
2.15 |
2.15 |
2.22 |
2.06 |
1.98 |
1.52 |
2.63 |
3.52 |
3.11 |
2.69 |
2.41 |
| Increase / (Decrease) in Invested Capital |
|
-1.52 |
-0.49 |
-0.86 |
0.18 |
-1.64 |
-1.92 |
-4.20 |
-0.97 |
1.64 |
2.41 |
-1.63 |
| Enterprise Value (EV) |
|
49 |
53 |
61 |
49 |
41 |
26 |
41 |
27 |
25 |
17 |
29 |
| Market Capitalization |
|
50 |
55 |
64 |
53 |
46 |
32 |
49 |
31 |
26 |
12 |
24 |
| Book Value per Share |
|
$3.16 |
$3.22 |
$3.31 |
$3.43 |
$3.23 |
$3.12 |
$3.14 |
$2.30 |
$1.68 |
$0.91 |
$0.56 |
| Tangible Book Value per Share |
|
$2.03 |
$2.11 |
$2.28 |
$2.55 |
$2.46 |
$2.52 |
$2.97 |
$2.16 |
$1.56 |
$0.81 |
$0.42 |
| Total Capital |
|
24 |
23 |
22 |
22 |
19 |
19 |
19 |
14 |
12 |
13 |
12 |
| Total Debt |
|
5.09 |
3.83 |
2.53 |
1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
1.25 |
5.96 |
6.57 |
| Total Long-Term Debt |
|
3.83 |
2.53 |
1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.96 |
6.57 |
| Net Debt |
|
-1.11 |
-1.95 |
-3.54 |
-4.21 |
-4.82 |
-5.63 |
-7.59 |
-4.72 |
-0.83 |
5.24 |
5.35 |
| Capital Expenditures (CapEx) |
|
0.72 |
1.24 |
0.55 |
0.60 |
0.98 |
0.15 |
0.94 |
0.97 |
3.01 |
3.76 |
0.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2.49 |
2.61 |
2.64 |
5.32 |
3.18 |
3.36 |
2.10 |
1.48 |
0.70 |
1.63 |
0.76 |
| Debt-free Net Working Capital (DFNWC) |
|
8.69 |
8.39 |
8.72 |
11 |
8.00 |
9.00 |
9.69 |
6.19 |
2.78 |
2.35 |
1.98 |
| Net Working Capital (NWC) |
|
7.43 |
7.09 |
7.36 |
9.53 |
8.00 |
9.00 |
9.69 |
6.19 |
1.53 |
2.35 |
1.98 |
| Net Nonoperating Expense (NNE) |
|
0.18 |
0.08 |
0.06 |
0.04 |
-0.01 |
-1.01 |
-0.14 |
2.26 |
0.74 |
1.96 |
2.05 |
| Net Nonoperating Obligations (NNO) |
|
-0.41 |
-1.24 |
-2.84 |
-3.49 |
-4.10 |
-5.63 |
-10 |
-6.20 |
-0.83 |
5.24 |
5.35 |
| Total Depreciation and Amortization (D&A) |
|
1.42 |
1.29 |
1.32 |
1.71 |
1.49 |
0.78 |
0.74 |
0.77 |
0.89 |
0.96 |
1.43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.16% |
6.83% |
6.94% |
15.41% |
9.99% |
15.45% |
7.12% |
4.86% |
2.50% |
5.52% |
2.78% |
| Debt-free Net Working Capital to Revenue |
|
21.47% |
21.92% |
22.89% |
30.99% |
25.13% |
41.34% |
32.85% |
20.36% |
9.95% |
7.96% |
7.21% |
| Net Working Capital to Revenue |
|
18.37% |
18.52% |
19.34% |
27.59% |
25.13% |
41.34% |
32.85% |
20.36% |
5.47% |
7.96% |
7.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.75 |
$0.59 |
$0.50 |
$0.38 |
$0.17 |
($0.15) |
($0.06) |
($0.91) |
($0.66) |
($0.86) |
($0.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.89M |
5.84M |
5.88M |
5.93M |
5.99M |
6.07M |
6.14M |
6.23M |
6.29M |
7.08M |
8.08M |
| Adjusted Diluted Earnings per Share |
|
$0.73 |
$0.58 |
$0.50 |
$0.37 |
$0.17 |
($0.15) |
($0.06) |
($0.91) |
($0.66) |
($0.86) |
($0.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.10M |
5.99M |
5.98M |
5.98M |
6.26M |
6.07M |
6.14M |
6.23M |
6.29M |
7.08M |
8.08M |
| 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 |
|
5.83M |
5.85M |
5.91M |
5.96M |
6.06M |
6.12M |
6.21M |
6.28M |
0.00 |
0.00 |
9.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.23 |
3.57 |
3.02 |
2.45 |
1.04 |
-1.87 |
-0.49 |
-3.42 |
-3.43 |
-4.16 |
-2.51 |
| Normalized NOPAT Margin |
|
10.45% |
9.32% |
7.93% |
7.09% |
3.26% |
-8.59% |
-1.65% |
-11.25% |
-12.28% |
-14.06% |
-9.13% |
| Pre Tax Income Margin |
|
8.76% |
14.09% |
13.46% |
8.56% |
4.40% |
-5.31% |
-1.75% |
-16.02% |
-17.44% |
-20.70% |
-15.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
17.14 |
32.43 |
43.06 |
42.46 |
73.74 |
0.00 |
0.00 |
-467.31 |
-92.49 |
-12.54 |
-4.27 |
| NOPAT to Interest Expense |
|
18.41 |
20.74 |
24.91 |
32.17 |
53.95 |
0.00 |
0.00 |
-328.22 |
-64.74 |
-9.16 |
-2.99 |
| EBIT Less CapEx to Interest Expense |
|
13.82 |
25.16 |
38.50 |
33.98 |
22.04 |
0.00 |
0.00 |
-560.56 |
-149.25 |
-20.83 |
-4.95 |
| NOPAT Less CapEx to Interest Expense |
|
15.08 |
13.47 |
20.35 |
23.69 |
2.25 |
0.00 |
0.00 |
-421.48 |
-121.50 |
-17.45 |
-3.67 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
74.57% |
81.30% |
95.21% |
127.08% |
277.60% |
-80.28% |
-17.93% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
154.19% |
91.49% |
95.21% |
127.08% |
283.11% |
-80.28% |
-87.52% |
0.00% |
0.00% |
0.00% |
-4.78% |