| DEI Shares Outstanding |
|
10,733,113.00 |
9,873,700.00 |
9,759,001.00 |
19,477,780.00 |
9,575,003.00 |
7,418,535.00 |
9,068,188.00 |
- |
- |
- |
6,879,739.00 |
| DEI Adjusted Shares Outstanding |
|
10,733,113.00 |
9,873,700.00 |
9,759,001.00 |
19,477,780.00 |
9,575,003.00 |
7,418,535.00 |
9,068,188.00 |
- |
- |
- |
6,879,739.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.92 |
5.71 |
1.63 |
-0.44 |
0.60 |
7.05 |
13.91 |
- |
- |
- |
5.99 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.02% |
-0.53% |
-1.36% |
-7.87% |
3.15% |
11.35% |
9.87% |
-5.61% |
8.96% |
-3.36% |
8.25% |
| EBITDA Growth |
|
-12.45% |
168.96% |
-47.50% |
-10.89% |
-104.87% |
4,293.08% |
93.56% |
-47.69% |
-37.12% |
132.41% |
-17.44% |
| EBIT Growth |
|
-18.28% |
350.68% |
-62.13% |
-38.03% |
-257.09% |
329.27% |
129.03% |
-58.72% |
-61.65% |
316.17% |
-25.03% |
| NOPAT Growth |
|
-27.89% |
333.48% |
-65.19% |
-20.75% |
-256.21% |
306.40% |
159.35% |
-65.40% |
-71.05% |
472.27% |
-28.07% |
| Net Income Growth |
|
-28.16% |
469.74% |
-71.82% |
-153.35% |
167.77% |
810.65% |
140.95% |
-63.36% |
-80.02% |
585.93% |
-34.89% |
| EPS Growth |
|
-26.83% |
523.33% |
-71.48% |
-154.38% |
167.82% |
845.76% |
145.88% |
-61.81% |
-77.86% |
637.93% |
-31.07% |
| Operating Cash Flow Growth |
|
-65.07% |
101.51% |
-37.88% |
-154.21% |
836.45% |
31.10% |
43.88% |
-83.54% |
-805.74% |
61.01% |
504.37% |
| Free Cash Flow Firm Growth |
|
-101.10% |
39,514.07% |
-254.56% |
123.10% |
-72.80% |
735.80% |
27.27% |
-112.02% |
-1,520.45% |
60.16% |
366.06% |
| Invested Capital Growth |
|
2.40% |
-12.52% |
43.55% |
-4.20% |
-5.35% |
-8.25% |
-0.32% |
10.26% |
41.27% |
19.15% |
-19.88% |
| Revenue Q/Q Growth |
|
-1.21% |
2.40% |
-0.61% |
-7.96% |
5.54% |
48.83% |
-20.48% |
-4.02% |
4.59% |
-1.96% |
0.00% |
| EBITDA Q/Q Growth |
|
7.68% |
19.61% |
-22.95% |
8.23% |
-124.56% |
248.90% |
-10.83% |
-20.24% |
-40.71% |
55.39% |
0.00% |
| EBIT Q/Q Growth |
|
20.11% |
24.56% |
-34.75% |
11.48% |
-57.66% |
10,076.12% |
-12.46% |
-28.54% |
-58.21% |
82.86% |
0.00% |
| NOPAT Q/Q Growth |
|
44.47% |
26.23% |
-40.21% |
-6.61% |
-45.30% |
10,214.52% |
-29.67% |
-36.53% |
-68.66% |
97.75% |
0.00% |
| Net Income Q/Q Growth |
|
61.83% |
30.02% |
-47.60% |
-218.87% |
5,124.55% |
2,801.86% |
-16.19% |
-34.20% |
-76.66% |
187.05% |
0.00% |
| EPS Q/Q Growth |
|
60.71% |
30.77% |
-47.19% |
-220.83% |
0.00% |
0.00% |
0.00% |
-34.42% |
-76.37% |
158.61% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-28.63% |
71.75% |
-41.97% |
-281.02% |
61.88% |
-9.52% |
30.49% |
-56.30% |
-43.55% |
45.22% |
16.18% |
| Free Cash Flow Firm Q/Q Growth |
|
98.59% |
46,923.83% |
-877.32% |
-6.10% |
173.35% |
65.37% |
-79.08% |
96.40% |
-31.91% |
39.70% |
0.00% |
| Invested Capital Q/Q Growth |
|
-6.89% |
-24.06% |
0.86% |
1.18% |
-4.27% |
-3.29% |
249.60% |
-3.93% |
0.74% |
-2.11% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
6.56% |
11.77% |
8.87% |
6.97% |
3.29% |
10.62% |
15.82% |
10.22% |
6.91% |
12.90% |
9.51% |
| EBITDA Margin |
|
3.28% |
8.87% |
4.72% |
4.56% |
-0.22% |
8.12% |
14.31% |
7.93% |
4.58% |
11.00% |
8.39% |
| Operating Margin |
|
1.58% |
7.17% |
2.75% |
1.28% |
-3.17% |
5.28% |
12.34% |
4.62% |
1.42% |
7.35% |
4.93% |
| EBIT Margin |
|
1.58% |
7.17% |
2.75% |
1.85% |
-2.82% |
5.81% |
12.10% |
5.29% |
1.86% |
8.02% |
5.56% |
| Profit (Net Income) Margin |
|
0.77% |
4.41% |
1.26% |
-0.73% |
0.48% |
3.92% |
8.59% |
3.34% |
0.61% |
4.34% |
2.61% |
| Tax Burden Percent |
|
70.11% |
67.43% |
61.97% |
-97.09% |
-11.67% |
79.76% |
78.80% |
77.14% |
66.93% |
76.29% |
75.66% |
| Interest Burden Percent |
|
69.37% |
91.18% |
73.82% |
40.56% |
145.64% |
84.62% |
90.10% |
81.70% |
49.05% |
70.93% |
62.10% |
| Effective Tax Rate |
|
29.89% |
32.57% |
38.03% |
-15.06% |
0.00% |
21.99% |
21.20% |
22.87% |
33.07% |
23.71% |
24.34% |
| Return on Invested Capital (ROIC) |
|
2.31% |
10.55% |
3.23% |
2.22% |
-3.64% |
8.06% |
21.88% |
7.21% |
1.65% |
7.36% |
5.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.53% |
9.22% |
1.99% |
-5.07% |
6.56% |
7.09% |
11.89% |
4.22% |
-0.04% |
3.95% |
1.74% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.35% |
21.51% |
4.24% |
-4.25% |
5.03% |
4.83% |
4.06% |
0.77% |
-0.02% |
3.77% |
1.37% |
| Return on Equity (ROE) |
|
2.66% |
32.07% |
7.48% |
-2.03% |
1.39% |
12.89% |
25.94% |
7.99% |
1.63% |
11.13% |
6.78% |
| Cash Return on Invested Capital (CROIC) |
|
-0.06% |
23.91% |
-32.53% |
6.51% |
1.86% |
16.67% |
22.21% |
-2.54% |
-32.56% |
-10.11% |
27.48% |
| Operating Return on Assets (OROA) |
|
2.58% |
10.47% |
3.61% |
2.15% |
-3.60% |
8.82% |
19.53% |
7.92% |
2.61% |
9.01% |
6.84% |
| Return on Assets (ROA) |
|
1.26% |
6.44% |
1.65% |
-0.85% |
0.61% |
5.95% |
13.87% |
4.99% |
0.86% |
4.88% |
3.21% |
| Return on Common Equity (ROCE) |
|
2.63% |
31.88% |
7.45% |
-2.02% |
1.38% |
12.87% |
25.91% |
7.98% |
1.63% |
11.12% |
6.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.81% |
14.36% |
3.74% |
-2.06% |
1.38% |
13.27% |
21.82% |
7.98% |
1.66% |
10.86% |
6.51% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
62 |
22 |
17 |
-27 |
55 |
143 |
49 |
14 |
82 |
59 |
| NOPAT Margin |
|
1.11% |
4.83% |
1.71% |
1.47% |
-2.22% |
4.12% |
9.72% |
3.56% |
0.95% |
5.61% |
3.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.78% |
1.33% |
1.24% |
7.29% |
-10.20% |
0.97% |
10.00% |
3.00% |
1.69% |
3.41% |
3.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.63% |
| Cost of Revenue to Revenue |
|
93.44% |
88.23% |
91.13% |
93.03% |
96.71% |
89.38% |
84.18% |
89.78% |
93.09% |
87.10% |
90.49% |
| SG&A Expenses to Revenue |
|
5.24% |
5.75% |
5.78% |
6.04% |
6.05% |
5.76% |
5.45% |
5.51% |
5.37% |
5.57% |
4.78% |
| 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 |
|
4.98% |
4.60% |
6.12% |
5.69% |
6.47% |
5.34% |
3.47% |
5.60% |
5.50% |
5.52% |
4.59% |
| Earnings before Interest and Taxes (EBIT) |
|
20 |
92 |
35 |
22 |
-34 |
78 |
178 |
73 |
28 |
117 |
88 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
42 |
113 |
60 |
53 |
-2.59 |
108 |
210 |
110 |
69 |
160 |
133 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.92 |
0.00 |
0.83 |
0.66 |
0.57 |
0.75 |
0.74 |
0.75 |
0.72 |
0.70 |
0.97 |
| Price to Tangible Book Value (P/TBV) |
|
0.92 |
0.00 |
0.83 |
0.66 |
0.57 |
0.75 |
0.74 |
0.75 |
0.72 |
0.70 |
0.97 |
| Price to Revenue (P/Rev) |
|
0.25 |
0.27 |
0.28 |
0.23 |
0.20 |
0.22 |
0.29 |
0.31 |
0.26 |
0.28 |
0.39 |
| Price to Earnings (P/E) |
|
32.32 |
6.08 |
22.16 |
0.00 |
40.99 |
5.64 |
3.39 |
9.42 |
43.01 |
6.40 |
14.86 |
| 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 |
|
3.09% |
16.44% |
4.51% |
0.00% |
2.44% |
17.73% |
29.53% |
10.62% |
2.32% |
15.63% |
6.73% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.95 |
0.61 |
0.91 |
0.94 |
0.74 |
0.85 |
0.78 |
0.81 |
0.85 |
0.85 |
1.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.46 |
0.26 |
0.57 |
0.61 |
0.44 |
0.42 |
0.35 |
0.42 |
0.57 |
0.71 |
0.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.12 |
2.95 |
11.98 |
13.28 |
0.00 |
5.11 |
2.43 |
5.28 |
12.47 |
6.42 |
9.07 |
| Enterprise Value to EBIT (EV/EBIT) |
|
29.26 |
3.65 |
20.54 |
32.74 |
0.00 |
7.16 |
2.87 |
7.92 |
30.62 |
8.81 |
13.70 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
41.73 |
5.41 |
33.14 |
41.31 |
0.00 |
10.08 |
3.57 |
11.76 |
60.23 |
12.60 |
20.42 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.65 |
8.54 |
29.33 |
0.00 |
5.44 |
4.36 |
2.78 |
19.25 |
0.00 |
0.00 |
3.58 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.39 |
0.00 |
14.09 |
38.85 |
4.88 |
3.52 |
0.00 |
0.00 |
0.00 |
4.02 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.81 |
0.00 |
0.87 |
1.09 |
0.73 |
0.68 |
0.25 |
0.27 |
0.86 |
1.09 |
1.01 |
| Long-Term Debt to Equity |
|
0.77 |
0.00 |
0.85 |
1.08 |
0.71 |
0.61 |
0.20 |
0.22 |
0.81 |
1.03 |
0.84 |
| Financial Leverage |
|
0.66 |
2.33 |
2.13 |
0.84 |
0.77 |
0.68 |
0.34 |
0.18 |
0.53 |
0.95 |
0.79 |
| Leverage Ratio |
|
2.11 |
4.98 |
4.52 |
2.40 |
2.27 |
2.17 |
1.87 |
1.60 |
1.90 |
2.28 |
2.11 |
| Compound Leverage Factor |
|
1.47 |
4.54 |
3.34 |
0.97 |
3.30 |
1.83 |
1.69 |
1.31 |
0.93 |
1.62 |
1.31 |
| Debt to Total Capital |
|
44.68% |
0.00% |
46.65% |
52.24% |
42.13% |
40.62% |
19.69% |
21.18% |
46.17% |
52.22% |
50.24% |
| Short-Term Debt to Total Capital |
|
1.96% |
0.00% |
1.07% |
0.87% |
0.94% |
4.26% |
3.94% |
3.54% |
2.50% |
3.20% |
8.31% |
| Long-Term Debt to Total Capital |
|
42.72% |
0.00% |
45.59% |
51.37% |
41.19% |
36.36% |
15.75% |
17.64% |
43.67% |
49.02% |
41.93% |
| Preferred Equity to Total Capital |
|
0.33% |
0.00% |
0.17% |
0.08% |
0.10% |
0.10% |
0.09% |
0.09% |
0.03% |
0.03% |
0.03% |
| 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 |
|
54.99% |
0.00% |
53.18% |
47.68% |
57.77% |
59.28% |
80.22% |
78.73% |
53.80% |
47.75% |
49.73% |
| Debt to EBITDA |
|
6.73 |
0.00 |
6.24 |
8.47 |
-117.49 |
2.49 |
0.67 |
1.42 |
6.89 |
3.97 |
4.82 |
| Net Debt to EBITDA |
|
6.48 |
0.00 |
6.04 |
8.18 |
-113.05 |
2.39 |
0.39 |
1.32 |
6.71 |
3.90 |
4.44 |
| Long-Term Debt to EBITDA |
|
6.44 |
0.00 |
6.10 |
8.33 |
-114.88 |
2.23 |
0.54 |
1.18 |
6.52 |
3.73 |
4.03 |
| Debt to NOPAT |
|
19.91 |
0.00 |
17.27 |
26.34 |
-11.40 |
4.90 |
0.99 |
3.15 |
33.28 |
7.79 |
10.86 |
| Net Debt to NOPAT |
|
19.16 |
0.00 |
16.71 |
25.46 |
-10.97 |
4.71 |
0.57 |
2.93 |
32.43 |
7.64 |
10.01 |
| Long-Term Debt to NOPAT |
|
19.04 |
0.00 |
16.87 |
25.91 |
-11.15 |
4.39 |
0.79 |
2.62 |
31.48 |
7.31 |
9.07 |
| Altman Z-Score |
|
3.39 |
2.37 |
3.03 |
2.71 |
2.98 |
3.33 |
4.41 |
3.87 |
3.05 |
3.06 |
3.69 |
| Noncontrolling Interest Sharing Ratio |
|
1.00% |
0.60% |
0.31% |
0.24% |
0.17% |
0.17% |
0.14% |
0.11% |
0.09% |
0.06% |
0.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.72 |
1.55 |
4.05 |
5.35 |
5.37 |
3.69 |
3.27 |
3.18 |
5.08 |
6.40 |
3.52 |
| Quick Ratio |
|
0.65 |
0.02 |
0.47 |
0.59 |
0.85 |
0.81 |
0.96 |
0.75 |
0.66 |
0.56 |
0.65 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.36 |
140 |
-217 |
50 |
14 |
114 |
145 |
-17 |
-282 |
-112 |
299 |
| Operating Cash Flow to CapEx |
|
75.10% |
443.06% |
76.70% |
-43.11% |
0.00% |
295.01% |
0.00% |
66.73% |
-328.00% |
-290.61% |
1,043.53% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.05 |
17.42 |
-22.40 |
3.90 |
0.88 |
9.61 |
23.64 |
-3.08 |
-19.68 |
-3.30 |
8.99 |
| Operating Cash Flow to Interest Expense |
|
2.83 |
4.87 |
2.51 |
-1.03 |
6.29 |
10.76 |
29.91 |
5.35 |
-14.85 |
-2.44 |
10.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.94 |
3.77 |
-0.76 |
-3.42 |
10.61 |
7.11 |
30.28 |
-2.67 |
-19.38 |
-3.28 |
9.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.63 |
1.46 |
1.31 |
1.16 |
1.28 |
1.52 |
1.61 |
1.50 |
1.40 |
1.12 |
1.23 |
| Accounts Receivable Turnover |
|
17.44 |
0.00 |
0.00 |
16.82 |
15.96 |
13.78 |
14.53 |
13.11 |
13.96 |
16.49 |
17.93 |
| Inventory Turnover |
|
2.60 |
2.09 |
1.86 |
1.84 |
2.21 |
2.61 |
3.27 |
3.33 |
2.61 |
1.65 |
1.94 |
| Fixed Asset Turnover |
|
6.96 |
0.00 |
0.00 |
4.69 |
4.82 |
5.71 |
6.15 |
5.36 |
5.30 |
4.81 |
5.01 |
| Accounts Payable Turnover |
|
17.16 |
0.00 |
0.00 |
16.70 |
19.70 |
18.06 |
17.01 |
15.38 |
17.92 |
23.19 |
34.05 |
| Days Sales Outstanding (DSO) |
|
20.93 |
0.00 |
0.00 |
21.70 |
22.87 |
26.49 |
25.12 |
27.85 |
26.15 |
22.13 |
20.35 |
| Days Inventory Outstanding (DIO) |
|
140.24 |
174.89 |
196.50 |
198.36 |
164.97 |
139.61 |
111.49 |
109.64 |
139.62 |
221.75 |
188.63 |
| Days Payable Outstanding (DPO) |
|
21.27 |
0.00 |
0.00 |
21.86 |
18.53 |
20.21 |
21.46 |
23.73 |
20.37 |
15.74 |
10.72 |
| Cash Conversion Cycle (CCC) |
|
139.91 |
174.89 |
196.50 |
198.20 |
169.31 |
145.90 |
115.15 |
113.76 |
145.40 |
228.14 |
198.26 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
625 |
547 |
785 |
752 |
712 |
653 |
651 |
718 |
1,014 |
1,208 |
968 |
| Invested Capital Turnover |
|
2.08 |
2.18 |
1.90 |
1.51 |
1.64 |
1.96 |
2.25 |
2.02 |
1.74 |
1.31 |
1.45 |
| Increase / (Decrease) in Invested Capital |
|
15 |
-78 |
238 |
-33 |
-40 |
-59 |
-2.09 |
67 |
296 |
194 |
-240 |
| Enterprise Value (EV) |
|
596 |
334 |
713 |
705 |
529 |
555 |
509 |
580 |
861 |
1,031 |
1,202 |
| Market Capitalization |
|
320 |
343 |
352 |
270 |
236 |
295 |
427 |
435 |
397 |
405 |
613 |
| Book Value per Share |
|
$32.57 |
$0.00 |
$43.43 |
$42.14 |
$43.53 |
$53.07 |
$63.65 |
$68.51 |
$72.98 |
$81.85 |
$91.96 |
| Tangible Book Value per Share |
|
$32.57 |
$0.00 |
$43.43 |
$42.14 |
$43.53 |
$53.07 |
$63.65 |
$68.51 |
$72.98 |
$81.85 |
$91.96 |
| Total Capital |
|
636 |
0.00 |
797 |
861 |
721 |
664 |
719 |
735 |
1,031 |
1,220 |
1,272 |
| Total Debt |
|
284 |
0.00 |
372 |
450 |
304 |
270 |
142 |
156 |
476 |
637 |
639 |
| Total Long-Term Debt |
|
272 |
0.00 |
363 |
442 |
297 |
241 |
113 |
130 |
450 |
598 |
533 |
| Net Debt |
|
273 |
-8.60 |
360 |
434 |
292 |
259 |
82 |
145 |
464 |
625 |
589 |
| Capital Expenditures (CapEx) |
|
26 |
8.84 |
32 |
31 |
-67 |
43 |
-2.26 |
45 |
65 |
29 |
32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
465 |
246 |
538 |
595 |
486 |
420 |
327 |
393 |
651 |
843 |
596 |
| Debt-free Net Working Capital (DFNWC) |
|
476 |
254 |
550 |
610 |
498 |
430 |
386 |
404 |
664 |
855 |
647 |
| Net Working Capital (NWC) |
|
464 |
254 |
541 |
603 |
491 |
402 |
358 |
378 |
638 |
816 |
541 |
| Net Nonoperating Expense (NNE) |
|
4.37 |
5.46 |
5.64 |
26 |
-32 |
2.68 |
17 |
3.17 |
5.06 |
18 |
18 |
| Net Nonoperating Obligations (NNO) |
|
273 |
547 |
360 |
341 |
294 |
259 |
73 |
139 |
459 |
625 |
335 |
| Total Depreciation and Amortization (D&A) |
|
22 |
22 |
25 |
32 |
31 |
31 |
32 |
37 |
41 |
43 |
45 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
36.18% |
19.19% |
42.62% |
51.15% |
40.53% |
31.41% |
22.26% |
28.34% |
43.16% |
57.80% |
37.77% |
| Debt-free Net Working Capital to Revenue |
|
37.00% |
19.87% |
43.57% |
52.45% |
41.48% |
32.21% |
26.33% |
29.13% |
43.97% |
58.62% |
40.96% |
| Net Working Capital to Revenue |
|
36.04% |
19.87% |
42.89% |
51.81% |
40.92% |
30.09% |
24.40% |
27.25% |
42.26% |
55.94% |
34.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.91 |
$5.46 |
$1.27 |
($1.41) |
$0.59 |
$5.62 |
$13.82 |
$5.83 |
$0.00 |
$8.64 |
$5.95 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.89M |
9.81M |
9.80M |
9.74M |
9.48M |
9.12M |
9.05M |
8.71M |
0.00 |
7.32M |
6.91M |
| Adjusted Diluted Earnings per Share |
|
$0.90 |
$5.42 |
$1.27 |
($1.41) |
$0.59 |
$5.58 |
$13.72 |
$5.79 |
$0.00 |
$8.56 |
$5.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.89M |
9.81M |
9.80M |
9.74M |
9.48M |
9.12M |
9.05M |
8.78M |
0.00 |
7.39M |
6.98M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.62 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.89M |
9.81M |
9.80M |
9.74M |
9.48M |
9.12M |
9.05M |
8.18M |
0.00 |
6.96M |
6.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
69 |
23 |
10 |
-18 |
61 |
143 |
49 |
17 |
82 |
59 |
| Normalized NOPAT Margin |
|
1.18% |
5.38% |
1.80% |
0.87% |
-1.54% |
4.53% |
9.72% |
3.56% |
1.10% |
5.61% |
3.73% |
| Pre Tax Income Margin |
|
1.10% |
6.54% |
2.03% |
0.75% |
-4.11% |
4.91% |
10.90% |
4.32% |
0.91% |
5.69% |
3.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.97 |
11.40 |
3.59 |
1.68 |
-2.19 |
6.55 |
28.99 |
13.00 |
1.96 |
3.44 |
2.64 |
| NOPAT to Interest Expense |
|
2.08 |
7.69 |
2.23 |
1.33 |
-1.73 |
4.65 |
23.30 |
8.75 |
1.00 |
2.40 |
1.77 |
| EBIT Less CapEx to Interest Expense |
|
-0.80 |
10.30 |
0.31 |
-0.71 |
2.13 |
2.91 |
29.36 |
4.99 |
-2.57 |
2.60 |
1.67 |
| NOPAT Less CapEx to Interest Expense |
|
-1.69 |
6.59 |
-1.05 |
-1.06 |
2.59 |
1.00 |
23.66 |
0.74 |
-3.53 |
1.57 |
0.80 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.23% |
0.04% |
0.14% |
-0.27% |
0.40% |
0.04% |
0.02% |
0.05% |
0.25% |
0.04% |
0.06% |
| Augmented Payout Ratio |
|
338.71% |
11.13% |
17.80% |
-54.02% |
138.86% |
24.26% |
3.47% |
84.01% |
446.67% |
52.20% |
28.17% |