| DEI Shares Outstanding |
|
17,197,479.00 |
17,197,479.00 |
17,197,479.00 |
17,290,145.00 |
17,318,907.00 |
- |
17,326,531.00 |
17,548,147.00 |
17,633,413.00 |
- |
17,637,009.00 |
| DEI Adjusted Shares Outstanding |
|
17,197,479.00 |
17,197,479.00 |
17,197,479.00 |
17,290,145.00 |
17,318,907.00 |
- |
17,326,531.00 |
17,548,147.00 |
17,633,413.00 |
- |
17,637,009.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.66 |
-3.21 |
-1.84 |
-4.41 |
-0.64 |
- |
0.09 |
-0.08 |
-0.43 |
- |
-1.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.00% |
3.74% |
-0.88% |
-2.12% |
-6.89% |
-1.91% |
-1.38% |
-0.34% |
1.48% |
1.76% |
2.89% |
| EBITDA Growth |
|
267.21% |
104.75% |
175.91% |
-139.68% |
-39.85% |
4,794.99% |
109.06% |
490.23% |
5.99% |
-58.98% |
-18.21% |
| EBIT Growth |
|
592.61% |
49.78% |
99.10% |
-519.32% |
-59.39% |
210.14% |
18,863.86% |
182.44% |
19.02% |
-109.48% |
-29.55% |
| NOPAT Growth |
|
641.38% |
90.26% |
124.11% |
-9.26% |
-56.91% |
22,383.79% |
239.81% |
-206.51% |
12.76% |
-99.94% |
103.26% |
| Net Income Growth |
|
134.27% |
37.76% |
76.12% |
-168.06% |
-195.70% |
172.97% |
105.12% |
98.07% |
30.04% |
-92.11% |
-2,176.53% |
| EPS Growth |
|
134.21% |
39.26% |
76.09% |
-169.57% |
-196.92% |
173.96% |
104.97% |
98.16% |
31.75% |
-91.74% |
-2,155.56% |
| Operating Cash Flow Growth |
|
302.13% |
408.88% |
-146.74% |
9.19% |
36.12% |
-6.20% |
-4.59% |
-29.69% |
38.66% |
-24.73% |
-365.65% |
| Free Cash Flow Firm Growth |
|
-98.41% |
62.99% |
6.90% |
644.16% |
3,505.05% |
673.54% |
-82.59% |
-138.58% |
-114.24% |
-102.91% |
-360.16% |
| Invested Capital Growth |
|
3.61% |
-9.80% |
-5.00% |
-7.12% |
-9.50% |
-6.32% |
-0.08% |
2.38% |
3.79% |
2.57% |
4.29% |
| Revenue Q/Q Growth |
|
1.70% |
-8.48% |
0.41% |
4.72% |
-3.25% |
-3.59% |
0.96% |
5.83% |
-1.48% |
-3.33% |
2.08% |
| EBITDA Q/Q Growth |
|
102.62% |
-98.56% |
2,294.99% |
-156.65% |
407.12% |
17.48% |
2.29% |
5.74% |
-16.59% |
-54.53% |
103.95% |
| EBIT Q/Q Growth |
|
402.33% |
-152.86% |
99.36% |
-24,460.24% |
148.65% |
43.35% |
9.54% |
7.91% |
-29.77% |
-111.42% |
913.98% |
| NOPAT Q/Q Growth |
|
343.41% |
-108.20% |
178.02% |
220.01% |
110.57% |
4,138.38% |
-98.81% |
-200.30% |
322.92% |
-97.75% |
3,943.19% |
| Net Income Q/Q Growth |
|
140.05% |
-584.64% |
43.25% |
-143.33% |
85.70% |
469.54% |
-96.02% |
-191.95% |
-417.38% |
141.70% |
-1,146.76% |
| EPS Q/Q Growth |
|
140.37% |
-578.46% |
41.80% |
-139.78% |
85.48% |
465.08% |
-96.09% |
-188.89% |
-437.50% |
144.19% |
-1,073.68% |
| Operating Cash Flow Q/Q Growth |
|
254.71% |
289.24% |
-117.82% |
15.40% |
331.91% |
168.21% |
-119.88% |
-4.91% |
347.93% |
45.61% |
-222.95% |
| Free Cash Flow Firm Q/Q Growth |
|
-70.70% |
3,040.47% |
-46.62% |
51.48% |
41.97% |
573.85% |
-98.80% |
-435.69% |
47.59% |
-37.54% |
-7.51% |
| Invested Capital Q/Q Growth |
|
0.69% |
-7.85% |
1.67% |
-1.54% |
-1.89% |
-4.62% |
8.44% |
0.89% |
-0.55% |
-5.73% |
10.26% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
14.47% |
9.60% |
9.11% |
11.71% |
11.13% |
12.41% |
11.57% |
13.18% |
12.53% |
10.43% |
12.01% |
| EBITDA Margin |
|
10.33% |
0.16% |
3.89% |
-2.10% |
6.68% |
8.13% |
8.24% |
8.23% |
6.97% |
3.28% |
6.55% |
| Operating Margin |
|
7.15% |
-0.66% |
0.51% |
1.57% |
3.42% |
4.80% |
3.34% |
5.28% |
3.81% |
0.09% |
3.51% |
| EBIT Margin |
|
6.64% |
-3.83% |
-0.02% |
-5.76% |
2.89% |
4.30% |
4.67% |
4.76% |
3.39% |
-0.40% |
3.20% |
| Profit (Net Income) Margin |
|
1.55% |
-8.19% |
-4.63% |
-10.75% |
-1.59% |
6.09% |
0.24% |
-0.21% |
-1.10% |
0.47% |
-4.85% |
| Tax Burden Percent |
|
72.41% |
99.05% |
115.20% |
111.86% |
135.62% |
2,194.87% |
37.21% |
-22.29% |
202.85% |
-10.36% |
114.44% |
| Interest Burden Percent |
|
32.19% |
215.74% |
16,371.69% |
167.04% |
-40.49% |
6.45% |
13.82% |
19.66% |
-15.91% |
1,137.80% |
-132.46% |
| Effective Tax Rate |
|
27.59% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,094.87% |
62.79% |
122.29% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
14.62% |
-1.34% |
1.05% |
3.19% |
6.86% |
320.45% |
3.59% |
-3.41% |
7.83% |
0.19% |
7.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.75% |
-6.69% |
-2.19% |
-4.62% |
4.30% |
255.47% |
2.96% |
-2.77% |
5.38% |
0.47% |
2.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
185.34% |
-1,134.96% |
30.32% |
44.61% |
-41.75% |
-2,312.21% |
-25.63% |
22.31% |
-41.92% |
-4.16% |
-21.37% |
| Return on Equity (ROE) |
|
199.96% |
-1,136.30% |
31.36% |
47.80% |
-34.89% |
-1,991.76% |
-22.04% |
18.90% |
-34.08% |
-3.96% |
-14.33% |
| Cash Return on Invested Capital (CROIC) |
|
-3.21% |
13.60% |
9.76% |
11.94% |
12.43% |
11.97% |
6.66% |
74.03% |
42.51% |
4.35% |
2.23% |
| Operating Return on Assets (OROA) |
|
8.97% |
-5.63% |
-0.04% |
-8.84% |
4.15% |
6.52% |
6.97% |
7.22% |
5.06% |
-0.62% |
4.83% |
| Return on Assets (ROA) |
|
2.09% |
-12.02% |
-6.87% |
-16.52% |
-2.28% |
9.23% |
0.36% |
-0.32% |
-1.63% |
0.73% |
-7.32% |
| Return on Common Equity (ROCE) |
|
223.66% |
-2,619.16% |
28.19% |
44.52% |
-32.33% |
-1,848.62% |
-20.65% |
17.80% |
-32.12% |
-3.69% |
-13.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
481.41% |
0.00% |
89.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
38 |
-3.12 |
2.44 |
7.80 |
16 |
696 |
8.29 |
-8.31 |
19 |
0.42 |
17 |
| NOPAT Margin |
|
5.18% |
-0.46% |
0.36% |
1.10% |
2.40% |
105.38% |
1.24% |
-1.18% |
2.66% |
0.06% |
2.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.88% |
5.35% |
3.24% |
7.81% |
2.56% |
64.98% |
0.63% |
-0.64% |
2.46% |
-0.28% |
4.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.29% |
0.23% |
0.76% |
1.61% |
67.03% |
0.79% |
-0.78% |
1.75% |
0.04% |
1.53% |
| Cost of Revenue to Revenue |
|
85.53% |
90.40% |
90.89% |
88.29% |
88.87% |
87.59% |
88.43% |
86.82% |
87.47% |
89.57% |
87.99% |
| SG&A Expenses to Revenue |
|
6.77% |
8.79% |
8.19% |
7.40% |
7.25% |
7.58% |
7.67% |
7.25% |
7.96% |
8.41% |
7.65% |
| 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 |
|
7.32% |
10.27% |
8.60% |
10.14% |
7.71% |
7.61% |
8.23% |
7.90% |
8.72% |
10.37% |
8.50% |
| Earnings before Interest and Taxes (EBIT) |
|
49 |
-26 |
-0.17 |
-41 |
20 |
28 |
31 |
34 |
24 |
-2.70 |
22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
76 |
1.10 |
26 |
-15 |
46 |
54 |
55 |
58 |
48 |
22 |
45 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.08 |
0.12 |
0.10 |
0.08 |
0.09 |
0.09 |
0.10 |
0.14 |
0.24 |
0.21 |
0.18 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.87 |
19.90 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.77% |
5.02% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.28 |
1.45 |
1.42 |
1.40 |
1.43 |
1.42 |
1.37 |
1.49 |
1.76 |
1.74 |
1.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.46 |
0.48 |
0.48 |
0.46 |
0.48 |
0.45 |
0.47 |
0.52 |
0.61 |
0.57 |
0.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.86 |
10.82 |
9.53 |
14.64 |
22.42 |
11.09 |
9.24 |
6.68 |
7.74 |
8.46 |
9.15 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
94.05 |
41.23 |
0.00 |
0.00 |
167.66 |
33.38 |
12.57 |
14.27 |
18.14 |
20.79 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
392.26 |
41.73 |
30.01 |
29.48 |
55.48 |
25.15 |
20.80 |
1.98 |
3.88 |
25.63 |
25.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
108.78 |
11.47 |
18.48 |
17.54 |
16.06 |
16.10 |
17.04 |
19.69 |
20.10 |
24.11 |
156.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
10.12 |
14.23 |
11.27 |
10.96 |
11.44 |
20.54 |
2.04 |
4.22 |
40.61 |
74.13 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-22.11 |
-13.06 |
-9.54 |
-7.35 |
-7.25 |
-8.79 |
-9.59 |
-11.13 |
-10.64 |
-12.82 |
-9.92 |
| Long-Term Debt to Equity |
|
-19.16 |
-12.50 |
-9.14 |
-7.04 |
-6.95 |
-8.47 |
-9.24 |
-10.73 |
-10.24 |
-11.88 |
-9.56 |
| Financial Leverage |
|
15.78 |
169.65 |
-13.85 |
-9.66 |
-9.70 |
-9.05 |
-8.66 |
-8.06 |
-7.80 |
-8.82 |
-8.83 |
| Leverage Ratio |
|
35.04 |
334.74 |
-25.15 |
-16.34 |
-17.36 |
-16.16 |
-14.81 |
-13.47 |
-13.40 |
-15.85 |
-14.86 |
| Compound Leverage Factor |
|
11.28 |
722.17 |
-4,116.83 |
-27.30 |
7.03 |
-1.04 |
-2.05 |
-2.65 |
2.13 |
-180.38 |
19.69 |
| Debt to Total Capital |
|
104.74% |
108.29% |
111.71% |
115.74% |
116.01% |
112.84% |
111.64% |
109.88% |
110.38% |
108.46% |
111.22% |
| Short-Term Debt to Total Capital |
|
13.98% |
4.69% |
4.72% |
4.85% |
4.83% |
4.08% |
4.05% |
3.92% |
4.08% |
7.95% |
4.02% |
| Long-Term Debt to Total Capital |
|
90.76% |
103.61% |
106.99% |
110.89% |
111.18% |
108.75% |
107.60% |
105.96% |
106.30% |
100.50% |
107.19% |
| 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 |
|
-0.68% |
-0.78% |
-0.75% |
-0.77% |
-0.78% |
-0.73% |
-0.72% |
-0.73% |
-0.73% |
-0.75% |
-0.74% |
| Common Equity to Total Capital |
|
-4.06% |
-7.51% |
-10.96% |
-14.98% |
-15.23% |
-12.11% |
-10.92% |
-9.15% |
-9.64% |
-7.71% |
-10.47% |
| Debt to EBITDA |
|
12.68 |
9.43 |
8.38 |
13.36 |
20.29 |
10.57 |
8.40 |
5.51 |
5.44 |
6.40 |
7.05 |
| Net Debt to EBITDA |
|
10.63 |
8.19 |
7.57 |
12.30 |
18.44 |
9.04 |
7.40 |
4.94 |
4.75 |
5.35 |
6.37 |
| Long-Term Debt to EBITDA |
|
10.99 |
9.03 |
8.02 |
12.80 |
19.44 |
10.19 |
8.10 |
5.32 |
5.24 |
5.93 |
6.80 |
| Debt to NOPAT |
|
386.84 |
36.37 |
26.37 |
26.90 |
50.19 |
23.98 |
18.91 |
1.63 |
2.73 |
19.37 |
19.79 |
| Net Debt to NOPAT |
|
324.38 |
31.57 |
23.82 |
24.77 |
45.61 |
20.50 |
16.64 |
1.46 |
2.39 |
16.21 |
17.87 |
| Long-Term Debt to NOPAT |
|
335.21 |
34.80 |
25.26 |
25.78 |
48.10 |
23.11 |
18.22 |
1.58 |
2.63 |
17.95 |
19.07 |
| Altman Z-Score |
|
1.44 |
1.43 |
1.44 |
1.33 |
1.39 |
1.48 |
1.45 |
1.48 |
1.52 |
1.44 |
1.46 |
| Noncontrolling Interest Sharing Ratio |
|
-11.85% |
-130.50% |
10.11% |
6.88% |
7.32% |
7.19% |
6.31% |
5.86% |
5.76% |
6.98% |
6.41% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.32 |
1.38 |
1.35 |
1.35 |
1.35 |
1.40 |
1.38 |
1.40 |
1.38 |
1.30 |
1.40 |
| Quick Ratio |
|
0.81 |
0.82 |
0.75 |
0.75 |
0.76 |
0.83 |
0.78 |
0.78 |
0.78 |
0.78 |
0.77 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3.11 |
98 |
52 |
79 |
112 |
755 |
9.07 |
-30 |
-16 |
-22 |
-24 |
| Operating Cash Flow to CapEx |
|
124.61% |
453.68% |
-84.35% |
-106.85% |
254.72% |
1,044.19% |
-84.65% |
-200.46% |
345.17% |
481.30% |
-287.65% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
2.03 |
0.00 |
0.00 |
0.00 |
6.53 |
0.00 |
0.00 |
0.00 |
-0.19 |
-0.98 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
1.65 |
0.00 |
0.00 |
0.00 |
0.65 |
0.00 |
0.00 |
0.00 |
0.49 |
-2.86 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
1.29 |
0.00 |
0.00 |
0.00 |
0.58 |
0.00 |
0.00 |
0.00 |
0.39 |
-3.86 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.35 |
1.47 |
1.48 |
1.54 |
1.43 |
1.51 |
1.49 |
1.52 |
1.49 |
1.54 |
1.51 |
| Accounts Receivable Turnover |
|
6.83 |
7.62 |
7.25 |
7.38 |
6.55 |
7.90 |
7.36 |
7.37 |
7.10 |
8.50 |
7.51 |
| Inventory Turnover |
|
13.36 |
16.58 |
14.49 |
14.38 |
13.72 |
16.79 |
13.91 |
13.54 |
12.75 |
16.27 |
13.56 |
| Fixed Asset Turnover |
|
4.38 |
4.50 |
4.58 |
4.69 |
4.67 |
4.76 |
4.86 |
4.93 |
5.02 |
5.16 |
5.29 |
| Accounts Payable Turnover |
|
6.73 |
7.51 |
6.69 |
7.17 |
6.97 |
7.71 |
6.82 |
6.93 |
6.84 |
7.63 |
6.81 |
| Days Sales Outstanding (DSO) |
|
53.46 |
47.91 |
50.37 |
49.45 |
55.68 |
46.20 |
49.57 |
49.56 |
51.39 |
42.95 |
48.63 |
| Days Inventory Outstanding (DIO) |
|
27.33 |
22.01 |
25.19 |
25.39 |
26.60 |
21.74 |
26.24 |
26.96 |
28.63 |
22.43 |
26.91 |
| Days Payable Outstanding (DPO) |
|
54.23 |
48.63 |
54.54 |
50.89 |
52.33 |
47.34 |
53.50 |
52.70 |
53.36 |
47.83 |
53.62 |
| Cash Conversion Cycle (CCC) |
|
26.57 |
21.30 |
21.02 |
23.94 |
29.95 |
20.60 |
22.31 |
23.82 |
26.66 |
17.55 |
21.92 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,006 |
927 |
943 |
928 |
911 |
869 |
942 |
951 |
945 |
891 |
983 |
| Invested Capital Turnover |
|
2.82 |
2.88 |
2.90 |
2.90 |
2.86 |
3.04 |
2.89 |
2.89 |
2.94 |
3.11 |
2.87 |
| Increase / (Decrease) in Invested Capital |
|
35 |
-101 |
-50 |
-71 |
-96 |
-59 |
-0.79 |
22 |
34 |
22 |
40 |
| Enterprise Value (EV) |
|
1,286 |
1,345 |
1,344 |
1,297 |
1,306 |
1,229 |
1,290 |
1,420 |
1,667 |
1,554 |
1,589 |
| Market Capitalization |
|
231 |
336 |
285 |
215 |
240 |
235 |
265 |
377 |
651 |
579 |
492 |
| Book Value per Share |
|
($2.86) |
($4.73) |
($6.70) |
($8.85) |
($8.96) |
($7.26) |
($6.62) |
($5.56) |
($5.80) |
($4.73) |
($6.54) |
| Tangible Book Value per Share |
|
($13.48) |
($15.27) |
($17.08) |
($19.14) |
($19.15) |
($17.32) |
($16.65) |
($15.39) |
($15.48) |
($14.35) |
($16.09) |
| Total Capital |
|
1,211 |
1,082 |
1,057 |
1,022 |
1,019 |
1,039 |
1,050 |
1,067 |
1,061 |
1,083 |
1,101 |
| Total Debt |
|
1,269 |
1,172 |
1,181 |
1,183 |
1,182 |
1,172 |
1,173 |
1,172 |
1,171 |
1,174 |
1,225 |
| Total Long-Term Debt |
|
1,099 |
1,121 |
1,131 |
1,134 |
1,132 |
1,130 |
1,130 |
1,131 |
1,128 |
1,088 |
1,180 |
| Net Debt |
|
1,064 |
1,017 |
1,067 |
1,089 |
1,074 |
1,002 |
1,032 |
1,051 |
1,023 |
983 |
1,106 |
| Capital Expenditures (CapEx) |
|
16 |
18 |
17 |
11 |
11 |
7.16 |
18 |
7.77 |
11 |
12 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
223 |
143 |
169 |
175 |
165 |
101 |
144 |
172 |
158 |
97 |
184 |
| Debt-free Net Working Capital (DFNWC) |
|
428 |
298 |
283 |
269 |
273 |
271 |
285 |
293 |
306 |
289 |
303 |
| Net Working Capital (NWC) |
|
259 |
247 |
234 |
219 |
224 |
228 |
242 |
251 |
262 |
203 |
258 |
| Net Nonoperating Expense (NNE) |
|
27 |
52 |
34 |
84 |
27 |
656 |
6.68 |
-6.84 |
26 |
-2.76 |
50 |
| Net Nonoperating Obligations (NNO) |
|
1,064 |
1,017 |
1,067 |
1,089 |
1,074 |
1,002 |
1,064 |
1,056 |
1,055 |
983 |
1,106 |
| Total Depreciation and Amortization (D&A) |
|
27 |
27 |
26 |
26 |
26 |
25 |
24 |
25 |
25 |
25 |
23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.00% |
5.09% |
6.02% |
6.25% |
6.02% |
3.69% |
5.30% |
6.31% |
5.79% |
3.54% |
6.68% |
| Debt-free Net Working Capital to Revenue |
|
15.34% |
10.58% |
10.09% |
9.61% |
9.95% |
9.92% |
10.46% |
10.79% |
11.20% |
10.54% |
10.97% |
| Net Working Capital to Revenue |
|
9.27% |
8.78% |
8.31% |
7.84% |
8.16% |
8.37% |
8.90% |
9.25% |
9.61% |
7.40% |
9.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.65 |
($3.11) |
($1.81) |
($4.34) |
($0.63) |
$2.30 |
$0.09 |
($0.08) |
($0.43) |
$0.19 |
($1.85) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.20M |
17.20M |
17.29M |
17.32M |
17.33M |
17.33M |
17.55M |
17.63M |
17.64M |
17.64M |
17.76M |
| Adjusted Diluted Earnings per Share |
|
$0.65 |
($3.11) |
($1.81) |
($4.34) |
($0.63) |
$2.30 |
$0.09 |
($0.08) |
($0.43) |
$0.19 |
($1.85) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.20M |
17.20M |
17.29M |
17.32M |
17.33M |
17.33M |
17.55M |
17.63M |
17.64M |
17.64M |
17.76M |
| 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 |
|
17.20M |
17.20M |
17.29M |
17.32M |
17.33M |
17.33M |
17.55M |
17.63M |
17.64M |
17.64M |
17.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
40 |
3.32 |
3.23 |
20 |
17 |
23 |
17 |
28 |
21 |
8.81 |
20 |
| Normalized NOPAT Margin |
|
5.38% |
0.49% |
0.48% |
2.86% |
2.55% |
3.42% |
2.56% |
3.98% |
3.02% |
1.31% |
2.93% |
| Pre Tax Income Margin |
|
2.14% |
-8.27% |
-4.02% |
-9.61% |
-1.17% |
0.28% |
0.65% |
0.94% |
-0.54% |
-4.56% |
-4.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-0.54 |
0.00 |
0.00 |
0.00 |
0.25 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.91 |
| NOPAT to Interest Expense |
|
0.00 |
-0.06 |
0.00 |
0.00 |
0.00 |
6.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.70 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-0.90 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
0.00 |
-0.13 |
-0.09 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.43 |
0.00 |
0.00 |
0.00 |
5.96 |
0.00 |
0.00 |
0.00 |
-0.10 |
-0.30 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-0.22% |
0.00% |
0.00% |
0.00% |
0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-0.22% |
0.00% |
0.00% |
0.00% |
0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |