| DEI Shares Outstanding |
|
0.00 |
7,346,459.00 |
7,346,459.00 |
7,391,028.00 |
0.00 |
8,928,885.00 |
9,835,379.00 |
9,911,533.00 |
9,958,118.00 |
10,010,357.00 |
10,112,585.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
7,346,459.00 |
7,346,459.00 |
7,391,028.00 |
0.00 |
8,928,885.00 |
9,835,379.00 |
9,911,533.00 |
9,958,118.00 |
10,010,357.00 |
10,112,585.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.49 |
0.44 |
0.73 |
0.00 |
-0.63 |
-0.41 |
-0.60 |
0.48 |
-0.99 |
-0.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.37% |
-4.09% |
-1.61% |
-3.06% |
-16.19% |
-33.12% |
28.73% |
47.61% |
24.93% |
-40.27% |
18.66% |
| EBITDA Growth |
|
349.83% |
10.70% |
20.82% |
-5.02% |
-76.65% |
-487.36% |
-6.32% |
11.69% |
220.22% |
-135.02% |
77.22% |
| EBIT Growth |
|
217.48% |
16.24% |
30.97% |
-4.58% |
-94.18% |
-2,247.35% |
-0.53% |
5.72% |
180.05% |
-160.33% |
65.49% |
| NOPAT Growth |
|
217.79% |
16.97% |
-11.19% |
75.55% |
-91.50% |
-1,286.32% |
-14.73% |
18.13% |
185.40% |
-155.30% |
60.98% |
| Net Income Growth |
|
227.72% |
16.98% |
-11.22% |
68.98% |
-90.49% |
-1,191.09% |
28.22% |
-46.89% |
179.99% |
-307.73% |
87.43% |
| EPS Growth |
|
234.48% |
20.51% |
-10.64% |
66.67% |
-90.00% |
-1,128.57% |
40.28% |
-39.53% |
178.33% |
-310.64% |
87.88% |
| Operating Cash Flow Growth |
|
-8.29% |
-16.70% |
27.98% |
-13.67% |
-5.15% |
-172.43% |
28.49% |
-386.85% |
145.07% |
-66.21% |
312.31% |
| Free Cash Flow Firm Growth |
|
-12.04% |
-20.18% |
31.73% |
-23.72% |
-50.49% |
-469.86% |
35.45% |
-262.46% |
124.12% |
121.71% |
-39.66% |
| Invested Capital Growth |
|
-4.53% |
1.65% |
-5.09% |
11.55% |
-5.04% |
1.51% |
-12.06% |
45.26% |
4.18% |
-34.43% |
-28.88% |
| Revenue Q/Q Growth |
|
-0.30% |
1.86% |
0.06% |
-2.57% |
-1.28% |
-10.00% |
9.33% |
13.32% |
-6.07% |
-6.54% |
2.43% |
| EBITDA Q/Q Growth |
|
887.60% |
24.11% |
-4.67% |
-6.41% |
-45.75% |
-33.18% |
13.62% |
32.32% |
-6.44% |
-98.22% |
-2.01% |
| EBIT Q/Q Growth |
|
631.51% |
31.61% |
-3.30% |
-7.89% |
-82.97% |
-25.48% |
15.39% |
27.55% |
-8.39% |
-43.94% |
1.23% |
| NOPAT Q/Q Growth |
|
643.15% |
24.67% |
-34.05% |
36.72% |
-81.15% |
-24.46% |
2.23% |
27.70% |
-11.38% |
-17.04% |
-8.10% |
| Net Income Q/Q Growth |
|
744.17% |
23.83% |
-33.81% |
33.91% |
-77.35% |
-24.78% |
23.07% |
14.00% |
-6.35% |
-401.17% |
84.63% |
| EPS Q/Q Growth |
|
1,075.00% |
23.68% |
-34.38% |
37.25% |
-75.86% |
-22.03% |
30.65% |
10.45% |
-7.84% |
-395.00% |
85.19% |
| Operating Cash Flow Q/Q Growth |
|
5.69% |
-24.58% |
18.24% |
-11.90% |
96.99% |
-1,400.00% |
21.98% |
4.42% |
-16.37% |
378.41% |
-18.82% |
| Free Cash Flow Firm Q/Q Growth |
|
0.58% |
-30.33% |
18.15% |
-7.52% |
570.72% |
-107.49% |
-32.71% |
10.39% |
-21.36% |
569.75% |
-66.45% |
| Invested Capital Q/Q Growth |
|
-8.22% |
1.16% |
-9.23% |
-1.27% |
-16.69% |
-9.61% |
-5.97% |
-2.81% |
-1.60% |
-34.25% |
-7.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.86% |
41.58% |
47.35% |
48.99% |
47.95% |
42.26% |
39.05% |
41.99% |
52.87% |
49.52% |
48.59% |
| EBITDA Margin |
|
9.88% |
11.40% |
14.00% |
13.72% |
3.82% |
-22.14% |
-18.29% |
-10.94% |
10.53% |
-6.17% |
-1.18% |
| Operating Margin |
|
7.49% |
9.09% |
12.10% |
12.38% |
0.75% |
-26.71% |
-23.81% |
-13.20% |
7.86% |
-8.36% |
-2.75% |
| EBIT Margin |
|
7.49% |
9.08% |
12.08% |
11.89% |
0.83% |
-26.53% |
-20.72% |
-13.23% |
8.48% |
-8.56% |
-2.49% |
| Profit (Net Income) Margin |
|
5.18% |
6.32% |
5.70% |
9.94% |
1.13% |
-18.40% |
-10.26% |
-10.21% |
6.54% |
-22.73% |
-2.41% |
| Tax Burden Percent |
|
69.61% |
69.96% |
47.42% |
83.92% |
140.60% |
68.92% |
66.43% |
75.13% |
80.43% |
276.43% |
114.39% |
| Interest Burden Percent |
|
99.37% |
99.50% |
99.52% |
99.58% |
97.09% |
100.64% |
74.55% |
102.70% |
95.86% |
96.04% |
84.56% |
| Effective Tax Rate |
|
30.39% |
30.04% |
52.58% |
16.08% |
-40.60% |
0.00% |
0.00% |
0.00% |
19.57% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
14.29% |
16.98% |
15.34% |
26.15% |
2.16% |
-26.14% |
-31.68% |
-22.60% |
15.96% |
-10.45% |
-6.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.77% |
17.58% |
15.84% |
30.97% |
1.40% |
-27.61% |
-49.84% |
-18.16% |
13.95% |
57.80% |
-4.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.20% |
-2.46% |
-2.53% |
-5.89% |
-0.23% |
6.09% |
20.00% |
6.30% |
-3.00% |
-17.71% |
2.00% |
| Return on Equity (ROE) |
|
12.10% |
14.52% |
12.81% |
20.25% |
1.93% |
-20.05% |
-11.68% |
-16.30% |
12.96% |
-28.16% |
-4.02% |
| Cash Return on Invested Capital (CROIC) |
|
18.93% |
15.34% |
20.56% |
15.23% |
7.33% |
-27.63% |
-18.84% |
-59.51% |
11.87% |
31.15% |
27.74% |
| Operating Return on Assets (OROA) |
|
13.14% |
16.08% |
20.62% |
18.85% |
1.06% |
-20.73% |
-17.51% |
-14.97% |
11.62% |
-7.56% |
-2.89% |
| Return on Assets (ROA) |
|
9.09% |
11.20% |
9.73% |
15.75% |
1.45% |
-14.38% |
-8.67% |
-11.55% |
8.96% |
-20.08% |
-2.79% |
| Return on Common Equity (ROCE) |
|
12.10% |
14.52% |
12.81% |
20.25% |
1.93% |
-20.05% |
-11.68% |
-16.30% |
12.96% |
-28.16% |
-4.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.02% |
15.00% |
12.34% |
19.68% |
1.99% |
-18.62% |
-10.37% |
-17.53% |
12.05% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.11 |
3.64 |
3.23 |
5.67 |
0.48 |
-5.72 |
-6.56 |
-5.37 |
4.59 |
-2.54 |
-0.99 |
| NOPAT Margin |
|
5.21% |
6.36% |
5.74% |
10.39% |
1.05% |
-18.70% |
-16.67% |
-9.24% |
6.32% |
-5.85% |
-1.92% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.48% |
-0.60% |
-0.50% |
-4.82% |
0.76% |
1.47% |
18.16% |
-4.45% |
2.01% |
-68.25% |
-1.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
11.02% |
-7.55% |
-2.90% |
| Cost of Revenue to Revenue |
|
58.14% |
58.42% |
52.65% |
51.01% |
52.05% |
57.74% |
60.95% |
58.01% |
47.13% |
50.48% |
51.41% |
| SG&A Expenses to Revenue |
|
12.35% |
12.70% |
14.18% |
15.03% |
20.04% |
30.25% |
24.44% |
20.97% |
18.34% |
22.90% |
21.94% |
| R&D to Revenue |
|
6.03% |
7.73% |
7.64% |
8.38% |
9.60% |
18.64% |
18.98% |
14.74% |
13.00% |
16.08% |
13.02% |
| Operating Expenses to Revenue |
|
34.37% |
32.50% |
35.25% |
36.61% |
47.20% |
68.97% |
62.86% |
55.19% |
45.01% |
57.87% |
51.34% |
| Earnings before Interest and Taxes (EBIT) |
|
4.47 |
5.20 |
6.81 |
6.49 |
0.38 |
-8.12 |
-8.16 |
-7.69 |
6.16 |
-3.72 |
-1.28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.90 |
6.53 |
7.89 |
7.49 |
1.75 |
-6.78 |
-7.20 |
-6.36 |
7.65 |
-2.68 |
-0.61 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
2.33 |
3.16 |
2.10 |
2.75 |
1.85 |
1.76 |
1.34 |
1.30 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.66 |
3.64 |
2.35 |
2.98 |
2.02 |
1.89 |
1.46 |
1.50 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.17 |
1.79 |
2.07 |
2.72 |
1.08 |
0.96 |
0.94 |
0.79 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
11.82 |
158.80 |
0.00 |
0.00 |
0.00 |
14.64 |
0.00 |
0.00 |
| Dividend Yield |
|
4.31% |
5.36% |
2.81% |
4.15% |
3.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
8.46% |
0.63% |
0.00% |
0.00% |
0.00% |
6.83% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
2.60 |
3.58 |
2.50 |
4.53 |
2.02 |
2.03 |
1.54 |
1.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.09 |
1.70 |
1.80 |
2.23 |
0.98 |
0.82 |
0.68 |
0.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
7.94 |
44.45 |
0.00 |
0.00 |
0.00 |
7.77 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
9.15 |
205.66 |
0.00 |
0.00 |
0.00 |
9.65 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
10.48 |
161.20 |
0.00 |
0.00 |
0.00 |
12.95 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
11.64 |
16.04 |
0.00 |
0.00 |
0.00 |
10.79 |
15.88 |
3.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
18.00 |
47.54 |
0.00 |
0.00 |
0.00 |
17.42 |
3.91 |
5.04 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.07 |
0.06 |
0.10 |
0.10 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.15 |
-0.14 |
-0.16 |
-0.19 |
-0.17 |
-0.22 |
-0.40 |
-0.35 |
-0.22 |
-0.31 |
-0.47 |
| Leverage Ratio |
|
1.33 |
1.30 |
1.32 |
1.29 |
1.33 |
1.39 |
1.35 |
1.41 |
1.45 |
1.40 |
1.44 |
| Compound Leverage Factor |
|
1.32 |
1.29 |
1.31 |
1.28 |
1.29 |
1.40 |
1.00 |
1.45 |
1.39 |
1.35 |
1.22 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.70% |
0.00% |
6.23% |
5.40% |
8.92% |
8.79% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.23% |
5.40% |
8.92% |
8.79% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
93.30% |
100.00% |
93.77% |
94.60% |
91.08% |
91.21% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
0.00 |
-0.35 |
0.29 |
-1.12 |
-4.92 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.21 |
0.00 |
0.90 |
-1.32 |
4.25 |
28.58 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.38 |
0.00 |
-0.42 |
0.49 |
-1.18 |
-3.03 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.43 |
0.00 |
1.06 |
-2.19 |
4.49 |
17.60 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
9.18 |
7.71 |
4.52 |
6.70 |
3.45 |
5.51 |
3.38 |
3.63 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.69 |
3.12 |
3.59 |
4.08 |
3.26 |
4.21 |
3.79 |
2.27 |
3.01 |
2.98 |
2.97 |
| Quick Ratio |
|
1.84 |
1.76 |
2.24 |
1.92 |
1.52 |
2.07 |
2.91 |
1.47 |
1.62 |
1.62 |
2.05 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
4.12 |
3.29 |
4.33 |
3.30 |
1.64 |
-6.05 |
-3.90 |
-14 |
3.41 |
7.57 |
4.57 |
| Operating Cash Flow to CapEx |
|
581.26% |
770.67% |
600.81% |
346.84% |
354.76% |
-471.77% |
-182.41% |
-940.72% |
611.21% |
577.95% |
475.99% |
| Free Cash Flow to Firm to Interest Expense |
|
111.30 |
99.61 |
131.21 |
122.33 |
58.40 |
-46.52 |
0.00 |
-68.03 |
11.01 |
23.50 |
13.47 |
| Operating Cash Flow to Interest Expense |
|
150.03 |
140.12 |
179.33 |
189.22 |
173.07 |
-27.00 |
0.00 |
-58.75 |
17.76 |
5.78 |
22.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
124.22 |
121.94 |
149.48 |
134.67 |
124.29 |
-32.72 |
0.00 |
-65.00 |
14.86 |
4.78 |
17.88 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.75 |
1.77 |
1.71 |
1.58 |
1.29 |
0.78 |
0.85 |
1.13 |
1.37 |
0.88 |
1.16 |
| Accounts Receivable Turnover |
|
7.34 |
6.45 |
5.23 |
5.75 |
6.34 |
6.25 |
7.18 |
5.40 |
6.12 |
5.31 |
8.00 |
| Inventory Turnover |
|
3.00 |
3.18 |
3.19 |
2.57 |
1.91 |
1.51 |
2.53 |
3.42 |
2.30 |
1.29 |
1.96 |
| Fixed Asset Turnover |
|
24.14 |
24.11 |
25.54 |
24.58 |
20.26 |
14.59 |
17.00 |
21.28 |
27.92 |
20.47 |
33.64 |
| Accounts Payable Turnover |
|
13.86 |
8.87 |
6.79 |
7.60 |
7.39 |
7.60 |
8.00 |
5.76 |
5.79 |
4.87 |
6.53 |
| Days Sales Outstanding (DSO) |
|
49.75 |
56.63 |
69.79 |
63.43 |
57.62 |
58.43 |
50.83 |
67.55 |
59.68 |
68.70 |
45.63 |
| Days Inventory Outstanding (DIO) |
|
121.51 |
114.64 |
114.38 |
142.30 |
191.09 |
241.58 |
144.43 |
106.81 |
158.81 |
282.64 |
186.32 |
| Days Payable Outstanding (DPO) |
|
26.34 |
41.13 |
53.77 |
48.00 |
49.38 |
48.05 |
45.61 |
63.33 |
63.05 |
74.99 |
55.91 |
| Cash Conversion Cycle (CCC) |
|
144.92 |
130.13 |
130.40 |
157.72 |
199.33 |
251.96 |
149.65 |
111.04 |
155.44 |
276.35 |
176.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
21 |
22 |
21 |
23 |
22 |
22 |
19 |
28 |
29 |
19 |
14 |
| Invested Capital Turnover |
|
2.74 |
2.67 |
2.67 |
2.52 |
2.05 |
1.40 |
1.90 |
2.45 |
2.53 |
1.79 |
3.13 |
| Increase / (Decrease) in Invested Capital |
|
-1.01 |
0.35 |
-1.10 |
2.37 |
-1.15 |
0.33 |
-2.66 |
8.78 |
1.18 |
-10 |
-5.56 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
59 |
78 |
55 |
88 |
57 |
59 |
30 |
23 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
64 |
82 |
63 |
107 |
63 |
70 |
41 |
40 |
| Book Value per Share |
|
$3.29 |
$3.17 |
$3.50 |
$3.73 |
$3.47 |
$3.39 |
$3.96 |
$3.42 |
$3.96 |
$3.06 |
$3.08 |
| Tangible Book Value per Share |
|
$2.84 |
$2.75 |
$3.09 |
$3.27 |
$3.01 |
$3.03 |
$3.66 |
$3.13 |
$3.69 |
$2.80 |
$2.67 |
| Total Capital |
|
26 |
24 |
26 |
28 |
26 |
32 |
39 |
36 |
42 |
34 |
34 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.17 |
0.00 |
2.25 |
2.25 |
3.00 |
3.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-4.47 |
-2.50 |
-5.51 |
-4.69 |
-4.20 |
-8.19 |
-19 |
-5.70 |
-10 |
-11 |
-17 |
| Capital Expenditures (CapEx) |
|
0.96 |
0.60 |
0.99 |
1.47 |
1.37 |
0.74 |
1.38 |
1.30 |
0.90 |
0.32 |
1.61 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
13 |
13 |
14 |
16 |
13 |
11 |
7.88 |
15 |
17 |
14 |
8.33 |
| Debt-free Net Working Capital (DFNWC) |
|
17 |
16 |
19 |
20 |
17 |
21 |
27 |
22 |
30 |
28 |
29 |
| Net Working Capital (NWC) |
|
17 |
16 |
19 |
20 |
17 |
21 |
27 |
20 |
27 |
25 |
26 |
| Net Nonoperating Expense (NNE) |
|
0.02 |
0.02 |
0.02 |
0.25 |
-0.03 |
-0.09 |
-2.52 |
0.56 |
-0.16 |
7.32 |
0.25 |
| Net Nonoperating Obligations (NNO) |
|
-4.47 |
-2.50 |
-5.51 |
-4.69 |
-4.20 |
-8.19 |
-20 |
-5.70 |
-10 |
-11 |
-17 |
| Total Depreciation and Amortization (D&A) |
|
1.43 |
1.33 |
1.08 |
1.00 |
1.37 |
1.34 |
0.96 |
1.33 |
1.49 |
1.04 |
0.67 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
21.08% |
23.13% |
23.98% |
28.79% |
28.56% |
36.34% |
20.01% |
24.95% |
23.81% |
32.46% |
16.18% |
| Debt-free Net Working Capital to Revenue |
|
28.57% |
27.51% |
33.76% |
37.38% |
37.75% |
70.20% |
69.42% |
38.61% |
40.77% |
65.64% |
55.87% |
| Net Working Capital to Revenue |
|
28.57% |
27.51% |
33.76% |
37.38% |
37.75% |
70.20% |
69.42% |
34.74% |
37.67% |
58.73% |
50.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.40 |
$0.48 |
$0.43 |
$0.73 |
$0.07 |
($0.72) |
($0.45) |
($0.60) |
$0.48 |
($0.99) |
($0.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.82M |
7.61M |
7.42M |
7.44M |
7.47M |
7.83M |
9.30M |
9.91M |
9.95M |
10.00M |
10.09M |
| Adjusted Diluted Earnings per Share |
|
$0.39 |
$0.47 |
$0.42 |
$0.70 |
$0.07 |
($0.72) |
($0.45) |
($0.60) |
$0.47 |
($0.99) |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.85M |
7.66M |
7.59M |
7.76M |
7.68M |
7.83M |
9.30M |
9.91M |
10.02M |
10.00M |
10.09M |
| 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 |
|
7.78M |
7.35M |
7.48M |
7.45M |
7.53M |
8.96M |
9.89M |
9.94M |
9.96M |
10.08M |
10.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.32 |
3.64 |
4.77 |
5.67 |
0.24 |
-5.72 |
-6.56 |
-5.37 |
4.59 |
-2.54 |
-0.99 |
| Normalized NOPAT Margin |
|
7.24% |
6.36% |
8.47% |
10.39% |
0.52% |
-18.70% |
-16.67% |
-9.24% |
6.32% |
-5.85% |
-1.92% |
| Pre Tax Income Margin |
|
7.44% |
9.03% |
12.03% |
11.85% |
0.80% |
-26.70% |
-15.44% |
-13.59% |
8.13% |
-8.22% |
-2.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
120.81 |
157.45 |
206.21 |
240.48 |
13.50 |
-62.44 |
0.00 |
-36.99 |
19.86 |
-11.54 |
-3.78 |
| NOPAT to Interest Expense |
|
84.06 |
110.24 |
97.91 |
210.07 |
17.22 |
-44.01 |
0.00 |
-25.84 |
14.81 |
-7.88 |
-2.92 |
| EBIT Less CapEx to Interest Expense |
|
95.00 |
139.27 |
176.36 |
185.93 |
-35.29 |
-68.16 |
0.00 |
-43.23 |
16.96 |
-12.54 |
-8.54 |
| NOPAT Less CapEx to Interest Expense |
|
58.25 |
92.06 |
68.06 |
155.51 |
-31.56 |
-49.73 |
0.00 |
-32.08 |
11.90 |
-8.88 |
-7.68 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
80.37% |
66.80% |
80.38% |
49.15% |
519.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
113.36% |
165.52% |
91.53% |
86.01% |
519.96% |
-18.85% |
-25.09% |
0.00% |
0.00% |
0.00% |
0.00% |