| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,275,504.00 |
2,294,316.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,275,504.00 |
2,294,316.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-21.91 |
-6.33 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.19% |
-7.92% |
-0.80% |
-2.56% |
-0.58% |
0.50% |
6.24% |
10.40% |
10.32% |
- |
2.57% |
| EBITDA Growth |
|
-40.85% |
-25.21% |
-17.78% |
43.12% |
-53.16% |
8.05% |
34.29% |
-48.74% |
21.91% |
- |
-42.48% |
| EBIT Growth |
|
-51.68% |
-27.42% |
-38.18% |
95.95% |
-82.75% |
8.10% |
91.22% |
-77.08% |
116.61% |
- |
-86.14% |
| NOPAT Growth |
|
45.04% |
-19.28% |
-38.22% |
111.60% |
-81.73% |
-14.07% |
74.26% |
-74.39% |
104.49% |
- |
-86.14% |
| Net Income Growth |
|
-276.39% |
358.60% |
-65.55% |
-2,668.76% |
156.84% |
-123.01% |
-247.37% |
205.69% |
-116.47% |
- |
56.33% |
| EPS Growth |
|
-249.32% |
99.29% |
-64.21% |
-2,688.70% |
158.69% |
-146.39% |
-258.87% |
213.19% |
-117.76% |
- |
55.85% |
| Operating Cash Flow Growth |
|
-73.82% |
-13.34% |
-4.01% |
-84.61% |
-37.32% |
-26.03% |
-17.41% |
2,261.18% |
190.53% |
- |
28.72% |
| Free Cash Flow Firm Growth |
|
124.62% |
130.15% |
128.36% |
82.88% |
-30.57% |
-97.02% |
-163.56% |
723.16% |
-6.07% |
- |
151.78% |
| Invested Capital Growth |
|
-2.38% |
-7.45% |
-4.42% |
6.58% |
-4.24% |
0.81% |
6.86% |
-7.55% |
-3.11% |
- |
-1.56% |
| Revenue Q/Q Growth |
|
-2.78% |
-0.30% |
-1.34% |
1.89% |
-0.81% |
0.78% |
4.30% |
5.88% |
-0.88% |
- |
-2.39% |
| EBITDA Q/Q Growth |
|
49.58% |
-55.73% |
17.91% |
83.29% |
-51.05% |
2.13% |
46.55% |
-30.04% |
16.43% |
- |
-16.70% |
| EBIT Q/Q Growth |
|
104.03% |
-80.43% |
41.58% |
246.60% |
-82.04% |
22.64% |
150.44% |
-58.46% |
69.79% |
- |
-61.29% |
| NOPAT Q/Q Growth |
|
120.32% |
-75.38% |
23.50% |
215.86% |
-80.97% |
15.78% |
150.44% |
-53.58% |
51.92% |
- |
-61.29% |
| Net Income Q/Q Growth |
|
-3,112.47% |
178.99% |
-49.42% |
-313.43% |
166.66% |
-131.98% |
-223.91% |
253.06% |
-110.39% |
- |
70.85% |
| EPS Q/Q Growth |
|
-3,045.03% |
157.10% |
-36.68% |
-280.05% |
166.77% |
-145.13% |
-144.02% |
253.93% |
-110.47% |
- |
70.88% |
| Operating Cash Flow Q/Q Growth |
|
47.98% |
41.78% |
-21.38% |
-90.67% |
502.52% |
67.32% |
-12.23% |
166.84% |
-25.86% |
- |
14.41% |
| Free Cash Flow Firm Q/Q Growth |
|
189.88% |
21.79% |
-36.17% |
-124.50% |
464.55% |
-94.78% |
-1,462.96% |
340.18% |
-45.05% |
- |
-21.31% |
| Invested Capital Q/Q Growth |
|
6.08% |
-2.89% |
-5.25% |
9.20% |
-4.69% |
2.23% |
0.43% |
-5.53% |
-0.11% |
- |
0.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.54% |
60.99% |
61.52% |
58.95% |
59.95% |
58.91% |
60.27% |
60.21% |
58.05% |
- |
58.62% |
| EBITDA Margin |
|
33.18% |
14.73% |
17.61% |
31.67% |
15.63% |
15.84% |
22.26% |
14.71% |
17.27% |
- |
12.48% |
| Operating Margin |
|
22.61% |
4.44% |
6.37% |
21.67% |
3.92% |
4.77% |
11.46% |
4.50% |
7.70% |
- |
1.55% |
| EBIT Margin |
|
22.61% |
4.44% |
6.37% |
21.67% |
3.92% |
4.77% |
11.46% |
4.50% |
7.70% |
- |
1.55% |
| Profit (Net Income) Margin |
|
-62.15% |
49.24% |
25.24% |
-52.87% |
35.53% |
-11.27% |
-35.01% |
50.62% |
-5.30% |
- |
-14.91% |
| Tax Burden Percent |
|
76.35% |
88.06% |
76.81% |
76.60% |
74.15% |
57.20% |
80.80% |
78.23% |
70.06% |
- |
76.96% |
| Interest Burden Percent |
|
-360.00% |
1,259.79% |
515.97% |
-318.62% |
1,221.48% |
-412.87% |
-378.03% |
1,438.72% |
-98.29% |
- |
-1,250.46% |
| Effective Tax Rate |
|
0.00% |
11.94% |
23.19% |
0.00% |
25.85% |
0.00% |
0.00% |
21.77% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
20.21% |
4.90% |
6.56% |
19.55% |
3.72% |
4.30% |
10.74% |
4.76% |
7.66% |
- |
1.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
47.56% |
-9.48% |
1.34% |
39.44% |
-6.20% |
8.67% |
24.17% |
-11.03% |
11.01% |
- |
7.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-22.36% |
4.69% |
-0.75% |
-20.74% |
3.18% |
-4.51% |
-12.71% |
5.72% |
-5.94% |
- |
-3.66% |
| Return on Equity (ROE) |
|
-2.15% |
9.59% |
5.81% |
-1.19% |
6.90% |
-0.21% |
-1.97% |
10.47% |
1.72% |
- |
-2.13% |
| Cash Return on Invested Capital (CROIC) |
|
14.53% |
20.63% |
25.36% |
6.09% |
14.22% |
7.49% |
3.19% |
14.55% |
10.22% |
- |
5.95% |
| Operating Return on Assets (OROA) |
|
9.99% |
1.93% |
2.59% |
9.24% |
1.68% |
2.02% |
4.92% |
2.03% |
3.06% |
- |
0.67% |
| Return on Assets (ROA) |
|
-27.45% |
21.44% |
10.27% |
-22.54% |
15.19% |
-4.76% |
-15.02% |
22.83% |
-2.11% |
- |
-6.42% |
| Return on Common Equity (ROCE) |
|
-2.13% |
9.52% |
5.77% |
-1.19% |
6.90% |
-0.21% |
-1.97% |
10.47% |
1.72% |
- |
-2.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.70% |
0.00% |
2.03% |
-6.59% |
8.50% |
0.00% |
-11.04% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
3.54 |
4.38 |
14 |
2.63 |
3.05 |
7.63 |
3.54 |
5.38 |
2.73 |
1.06 |
| NOPAT Margin |
|
15.83% |
3.91% |
4.89% |
15.17% |
2.91% |
3.34% |
8.02% |
3.52% |
5.39% |
- |
1.08% |
| Net Nonoperating Expense Percent (NNEP) |
|
-27.35% |
14.38% |
5.23% |
-19.89% |
9.93% |
-4.37% |
-13.43% |
15.79% |
-3.35% |
- |
-6.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.59% |
- |
- |
- |
0.49% |
1.30% |
0.58% |
0.66% |
0.35% |
0.14% |
| Cost of Revenue to Revenue |
|
40.46% |
39.01% |
38.48% |
41.05% |
40.05% |
41.09% |
39.73% |
39.79% |
41.95% |
- |
41.38% |
| SG&A Expenses to Revenue |
|
20.14% |
24.72% |
20.43% |
20.47% |
21.58% |
21.11% |
22.48% |
22.71% |
20.48% |
- |
25.51% |
| 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 |
|
36.94% |
56.55% |
55.15% |
37.29% |
56.02% |
54.13% |
48.81% |
55.71% |
50.35% |
- |
57.07% |
| Earnings before Interest and Taxes (EBIT) |
|
21 |
4.02 |
5.70 |
20 |
3.55 |
4.35 |
11 |
4.53 |
7.68 |
3.90 |
1.51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
30 |
13 |
16 |
29 |
14 |
14 |
21 |
15 |
17 |
15 |
12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.93 |
0.84 |
0.96 |
1.03 |
0.88 |
1.38 |
1.25 |
1.52 |
0.00 |
- |
2.03 |
| Price to Tangible Book Value (P/TBV) |
|
1.07 |
0.97 |
1.09 |
1.19 |
1.00 |
1.59 |
1.46 |
1.74 |
0.00 |
- |
2.38 |
| Price to Revenue (P/Rev) |
|
1.38 |
1.38 |
1.63 |
1.63 |
1.46 |
2.18 |
1.84 |
2.37 |
0.00 |
- |
2.65 |
| Price to Earnings (P/E) |
|
25.37 |
9.20 |
46.89 |
0.00 |
10.32 |
0.00 |
0.00 |
22.63 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
3.94% |
10.87% |
2.13% |
0.00% |
9.69% |
0.00% |
0.00% |
4.42% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.66 |
0.90 |
1.07 |
0.73 |
1.77 |
1.48 |
2.14 |
0.00 |
- |
2.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.66 |
0.51 |
0.66 |
0.85 |
0.56 |
1.38 |
1.14 |
1.52 |
0.00 |
- |
2.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.84 |
2.25 |
3.02 |
3.51 |
2.81 |
6.82 |
5.34 |
8.88 |
0.00 |
- |
13.86 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.46 |
4.25 |
5.94 |
6.19 |
6.14 |
14.98 |
10.88 |
24.57 |
0.00 |
- |
46.24 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.00 |
4.96 |
4.23 |
8.84 |
7.26 |
21.40 |
15.55 |
30.66 |
0.00 |
- |
66.06 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.23 |
2.55 |
3.32 |
4.96 |
3.62 |
10.06 |
9.05 |
6.61 |
0.00 |
- |
7.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.84 |
3.10 |
3.48 |
18.09 |
5.05 |
23.70 |
47.88 |
14.12 |
0.00 |
- |
48.61 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.03 |
0.00 |
0.00 |
0.00 |
0.02 |
0.08 |
0.09 |
0.03 |
0.41 |
- |
0.46 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.02 |
0.00 |
0.37 |
- |
0.41 |
| Financial Leverage |
|
-0.47 |
-0.50 |
-0.56 |
-0.53 |
-0.51 |
-0.52 |
-0.53 |
-0.52 |
-0.54 |
- |
-0.47 |
| Leverage Ratio |
|
1.53 |
1.45 |
1.45 |
1.43 |
1.46 |
1.46 |
1.48 |
1.44 |
1.65 |
- |
1.74 |
| Compound Leverage Factor |
|
-5.51 |
18.30 |
7.46 |
-4.57 |
17.83 |
-6.04 |
-5.59 |
20.77 |
-1.62 |
- |
-21.81 |
| Debt to Total Capital |
|
3.30% |
0.00% |
0.00% |
0.01% |
1.47% |
7.28% |
8.23% |
3.12% |
28.90% |
- |
31.61% |
| Short-Term Debt to Total Capital |
|
3.30% |
0.00% |
0.00% |
0.01% |
0.00% |
5.66% |
5.95% |
3.12% |
2.56% |
- |
3.72% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.47% |
1.62% |
2.28% |
0.00% |
26.33% |
- |
27.89% |
| 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 |
|
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 |
|
96.70% |
100.00% |
100.00% |
99.99% |
98.53% |
92.72% |
91.77% |
96.88% |
71.10% |
- |
68.39% |
| Debt to EBITDA |
|
0.22 |
0.00 |
0.00 |
0.00 |
0.12 |
0.61 |
0.62 |
0.29 |
3.49 |
- |
4.08 |
| Net Debt to EBITDA |
|
-3.08 |
0.00 |
0.00 |
-3.17 |
-4.51 |
-3.97 |
-3.26 |
-4.98 |
-4.62 |
- |
-4.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.14 |
0.17 |
0.00 |
3.18 |
- |
3.60 |
| Debt to NOPAT |
|
0.54 |
0.00 |
0.00 |
0.00 |
0.32 |
1.93 |
1.79 |
1.02 |
12.27 |
- |
19.45 |
| Net Debt to NOPAT |
|
-7.59 |
0.00 |
0.00 |
-7.97 |
-11.66 |
-12.44 |
-9.49 |
-17.19 |
-16.26 |
- |
-19.44 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
0.43 |
0.50 |
0.00 |
11.18 |
- |
17.16 |
| Altman Z-Score |
|
2.70 |
2.76 |
2.87 |
3.12 |
2.74 |
3.10 |
2.92 |
3.52 |
0.00 |
- |
2.70 |
| Noncontrolling Interest Sharing Ratio |
|
0.81% |
0.74% |
0.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.10 |
1.37 |
1.42 |
1.43 |
1.47 |
1.16 |
1.14 |
1.38 |
2.83 |
- |
2.47 |
| Quick Ratio |
|
1.02 |
1.28 |
1.32 |
1.32 |
1.38 |
1.08 |
1.05 |
1.26 |
2.73 |
- |
2.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
21 |
26 |
17 |
-4.08 |
15 |
0.78 |
-11 |
25 |
14 |
6.97 |
5.48 |
| Operating Cash Flow to CapEx |
|
0.00% |
1,071.16% |
520.27% |
0.00% |
309.41% |
533.82% |
0.00% |
0.00% |
904.37% |
- |
297.73% |
| Free Cash Flow to Firm to Interest Expense |
|
81.81 |
123.12 |
0.00 |
-97.19 |
54.11 |
1.71 |
-11.77 |
29.85 |
16.86 |
- |
0.97 |
| Operating Cash Flow to Interest Expense |
|
65.49 |
114.75 |
0.00 |
42.50 |
39.11 |
39.64 |
17.55 |
49.47 |
37.69 |
- |
3.60 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
82.21 |
104.03 |
0.00 |
258.38 |
26.47 |
32.21 |
20.06 |
49.72 |
33.52 |
- |
2.39 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.44 |
0.44 |
0.41 |
0.43 |
0.43 |
0.42 |
0.43 |
0.45 |
0.40 |
- |
0.43 |
| Accounts Receivable Turnover |
|
14.46 |
14.16 |
14.23 |
17.35 |
15.34 |
15.27 |
15.75 |
18.74 |
18.14 |
- |
16.76 |
| Inventory Turnover |
|
38.33 |
40.94 |
38.16 |
39.57 |
38.70 |
41.50 |
38.04 |
37.94 |
40.18 |
- |
42.28 |
| Fixed Asset Turnover |
|
0.93 |
0.94 |
0.95 |
0.94 |
0.95 |
0.96 |
0.98 |
1.01 |
1.03 |
- |
1.08 |
| Accounts Payable Turnover |
|
1.52 |
1.92 |
1.84 |
2.13 |
1.94 |
2.24 |
2.17 |
2.59 |
2.27 |
- |
2.52 |
| Days Sales Outstanding (DSO) |
|
25.24 |
25.79 |
25.65 |
21.04 |
23.80 |
23.90 |
23.18 |
19.48 |
20.13 |
- |
21.77 |
| Days Inventory Outstanding (DIO) |
|
9.52 |
8.92 |
9.56 |
9.22 |
9.43 |
8.79 |
9.60 |
9.62 |
9.08 |
- |
8.63 |
| Days Payable Outstanding (DPO) |
|
240.01 |
189.72 |
198.68 |
171.40 |
187.81 |
163.23 |
168.44 |
140.90 |
160.48 |
- |
145.04 |
| Cash Conversion Cycle (CCC) |
|
-205.24 |
-155.02 |
-163.47 |
-141.14 |
-154.58 |
-130.53 |
-135.67 |
-111.81 |
-131.27 |
- |
-114.63 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
289 |
280 |
266 |
290 |
276 |
283 |
284 |
268 |
268 |
278 |
279 |
| Invested Capital Turnover |
|
1.28 |
1.25 |
1.34 |
1.29 |
1.28 |
1.29 |
1.34 |
1.35 |
1.42 |
- |
1.41 |
| Increase / (Decrease) in Invested Capital |
|
-7.04 |
-23 |
-12 |
18 |
-12 |
2.27 |
18 |
-22 |
-8.60 |
-4.24 |
-4.43 |
| Enterprise Value (EV) |
|
248 |
186 |
240 |
310 |
203 |
499 |
419 |
573 |
0.00 |
- |
815 |
| Market Capitalization |
|
517 |
505 |
593 |
589 |
528 |
790 |
675 |
894 |
0.00 |
- |
1,055 |
| Book Value per Share |
|
$244.96 |
$263.38 |
$271.84 |
$250.13 |
$264.45 |
$251.80 |
$237.24 |
$258.97 |
$255.01 |
$230.03 |
$226.28 |
| Tangible Book Value per Share |
|
$211.36 |
$229.65 |
$238.16 |
$216.94 |
$231.12 |
$218.70 |
$204.01 |
$225.46 |
$221.51 |
$196.52 |
$193.12 |
| Total Capital |
|
576 |
599 |
619 |
569 |
611 |
618 |
588 |
608 |
816 |
770 |
759 |
| Total Debt |
|
19 |
0.00 |
0.00 |
0.05 |
9.00 |
45 |
48 |
19 |
236 |
247 |
240 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.00 |
10 |
13 |
0.00 |
215 |
214 |
212 |
| Net Debt |
|
-269 |
-319 |
-353 |
-279 |
-325 |
-290 |
-256 |
-321 |
-312 |
-245 |
-240 |
| Capital Expenditures (CapEx) |
|
-4.38 |
2.27 |
3.68 |
-9.07 |
3.48 |
3.37 |
-2.26 |
-0.21 |
3.46 |
8.39 |
6.83 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-86 |
-78 |
-82 |
-75 |
-80 |
-75 |
-79 |
-70 |
-87 |
-82 |
-74 |
| Debt-free Net Working Capital (DFNWC) |
|
33 |
41 |
50 |
45 |
53 |
58 |
56 |
67 |
282 |
256 |
240 |
| Net Working Capital (NWC) |
|
14 |
41 |
50 |
45 |
53 |
23 |
21 |
48 |
261 |
223 |
212 |
| Net Nonoperating Expense (NNE) |
|
71 |
-41 |
-18 |
62 |
-29 |
13 |
41 |
-47 |
11 |
53 |
16 |
| Net Nonoperating Obligations (NNO) |
|
-269 |
-319 |
-353 |
-279 |
-325 |
-290 |
-256 |
-321 |
-312 |
-245 |
-240 |
| Total Depreciation and Amortization (D&A) |
|
9.61 |
9.33 |
10 |
9.12 |
11 |
10 |
10 |
10 |
9.55 |
11 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.95% |
-21.49% |
-22.52% |
-20.73% |
-22.01% |
-20.82% |
-21.52% |
-18.59% |
-22.53% |
- |
-18.63% |
| Debt-free Net Working Capital to Revenue |
|
8.77% |
11.35% |
13.76% |
12.54% |
14.70% |
16.10% |
15.29% |
17.82% |
72.99% |
- |
60.38% |
| Net Working Capital to Revenue |
|
3.68% |
11.35% |
13.76% |
12.53% |
14.70% |
6.43% |
5.77% |
12.78% |
67.58% |
- |
53.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($234.66) |
$111.66 |
$95.47 |
($171.89) |
$114.77 |
($51.80) |
($126.40) |
$194.57 |
($20.38) |
($191.65) |
($55.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.29M |
2.29M |
| Adjusted Diluted Earnings per Share |
|
($234.66) |
$111.66 |
$95.47 |
($171.89) |
$114.77 |
($51.80) |
($126.40) |
$194.57 |
($20.38) |
($191.65) |
($55.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.29M |
2.29M |
| 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 |
|
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.28M |
2.29M |
2.29M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.42 |
4.92 |
4.09 |
3.21 |
2.59 |
3.05 |
1.10 |
3.90 |
5.31 |
1.57 |
1.06 |
| Normalized NOPAT Margin |
|
5.96% |
5.43% |
4.57% |
3.52% |
2.86% |
3.34% |
1.16% |
3.87% |
5.33% |
- |
1.08% |
| Pre Tax Income Margin |
|
-81.39% |
55.91% |
32.86% |
-69.03% |
47.92% |
-19.71% |
-43.33% |
64.70% |
-7.57% |
- |
-19.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
78.47 |
18.98 |
0.00 |
470.14 |
12.90 |
9.58 |
12.10 |
5.31 |
9.27 |
- |
0.27 |
| NOPAT to Interest Expense |
|
54.93 |
16.71 |
0.00 |
329.10 |
9.56 |
6.71 |
8.47 |
4.16 |
6.49 |
- |
0.19 |
| EBIT Less CapEx to Interest Expense |
|
95.19 |
8.27 |
0.00 |
686.02 |
0.26 |
2.16 |
14.61 |
5.56 |
5.10 |
- |
-0.94 |
| NOPAT Less CapEx to Interest Expense |
|
71.65 |
6.00 |
0.00 |
544.98 |
-3.08 |
-0.72 |
10.98 |
4.41 |
2.32 |
- |
-1.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |