| DEI Shares Outstanding |
|
12,265,489.00 |
12,356,631.00 |
12,450,276.00 |
12,391,160.00 |
12,284,946.00 |
12,308,357.00 |
12,218,067.00 |
12,311,583.00 |
12,469,903.00 |
12,559,129.00 |
12,662,784.00 |
| DEI Adjusted Shares Outstanding |
|
12,265,489.00 |
12,356,631.00 |
12,450,276.00 |
12,391,160.00 |
12,284,946.00 |
12,308,357.00 |
12,218,067.00 |
12,311,583.00 |
12,469,903.00 |
12,559,129.00 |
12,662,784.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.38 |
1.81 |
1.68 |
0.44 |
-2.33 |
0.26 |
-0.26 |
-2.56 |
-1.11 |
-1.52 |
-0.81 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.87% |
-1.06% |
4.58% |
-13.10% |
-8.94% |
17.00% |
-1.63% |
-20.32% |
-4.09% |
-5.37% |
-4.57% |
| EBITDA Growth |
|
21.88% |
6.26% |
-6.15% |
-39.46% |
-99.98% |
449,875.00% |
-61.82% |
-414.87% |
76.79% |
-169.81% |
69.20% |
| EBIT Growth |
|
23.77% |
6.04% |
-10.05% |
-54.74% |
-170.77% |
226.17% |
-106.37% |
-4,146.84% |
58.74% |
-62.53% |
55.66% |
| NOPAT Growth |
|
14.98% |
31.64% |
-4.62% |
-69.95% |
-181.62% |
166.77% |
-86.58% |
-4,300.30% |
60.29% |
-62.51% |
60.90% |
| Net Income Growth |
|
12.37% |
31.88% |
-6.52% |
-73.86% |
-625.23% |
111.23% |
-199.78% |
-881.63% |
56.16% |
-38.24% |
46.55% |
| EPS Growth |
|
12.40% |
30.88% |
-7.30% |
-73.94% |
-639.53% |
111.21% |
-200.00% |
-888.46% |
56.81% |
-37.84% |
47.06% |
| Operating Cash Flow Growth |
|
8.70% |
20.03% |
-19.36% |
-49.50% |
-64.18% |
332.15% |
-181.20% |
144.75% |
-205.38% |
-114.62% |
46.91% |
| Free Cash Flow Firm Growth |
|
-11.37% |
23.97% |
-46.03% |
91.76% |
-90.69% |
577.97% |
-370.29% |
182.54% |
-125.16% |
-94.75% |
100.91% |
| Invested Capital Growth |
|
3.97% |
6.33% |
13.88% |
-11.52% |
-7.88% |
-9.60% |
42.33% |
-43.17% |
-2.57% |
-0.75% |
-8.92% |
| Revenue Q/Q Growth |
|
-0.51% |
0.03% |
0.26% |
-7.43% |
-3.12% |
11.82% |
-6.98% |
1.95% |
-5.02% |
-0.35% |
1.42% |
| EBITDA Q/Q Growth |
|
2.48% |
-0.65% |
-0.82% |
-16.86% |
-99.98% |
841.92% |
-53.51% |
6.31% |
-4.15% |
9.88% |
-2.56% |
| EBIT Q/Q Growth |
|
2.15% |
-0.92% |
-1.92% |
-26.67% |
-170.87% |
206.41% |
-109.20% |
5.42% |
-1.63% |
9.14% |
1.78% |
| NOPAT Q/Q Growth |
|
-6.20% |
13.24% |
43.18% |
-67.48% |
-223.64% |
166.83% |
-88.83% |
4.55% |
-1.99% |
9.85% |
7.91% |
| Net Income Q/Q Growth |
|
-7.20% |
13.16% |
44.87% |
-72.20% |
-1,118.84% |
112.33% |
-174.73% |
4.09% |
-1.36% |
12.76% |
-1.69% |
| EPS Q/Q Growth |
|
-6.85% |
11.95% |
44.74% |
-72.26% |
-1,060.00% |
112.32% |
-174.29% |
4.10% |
-0.91% |
12.57% |
-1.25% |
| Operating Cash Flow Q/Q Growth |
|
33.33% |
-8.47% |
-10.87% |
-1.53% |
-5.67% |
-20.86% |
-39.06% |
1,695.91% |
-199.16% |
-51.13% |
10.68% |
| Free Cash Flow Firm Q/Q Growth |
|
30.27% |
-4.26% |
-35.87% |
260.77% |
-89.24% |
-58.68% |
-20.69% |
49.20% |
-384.30% |
-113.19% |
101.95% |
| Invested Capital Q/Q Growth |
|
-3.36% |
0.63% |
14.04% |
-25.54% |
-24.21% |
-1.43% |
0.41% |
-10.49% |
-3.45% |
11.45% |
0.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.81% |
22.37% |
19.97% |
16.27% |
15.81% |
16.63% |
12.24% |
4.64% |
12.40% |
11.76% |
12.36% |
| EBITDA Margin |
|
11.05% |
11.86% |
10.65% |
7.42% |
0.00% |
6.01% |
2.33% |
-9.21% |
-2.23% |
-6.35% |
-2.05% |
| Operating Margin |
|
9.06% |
9.72% |
8.48% |
4.75% |
-2.95% |
4.03% |
0.23% |
-12.12% |
-5.02% |
-8.62% |
-3.53% |
| EBIT Margin |
|
8.86% |
9.50% |
8.17% |
4.25% |
-3.31% |
3.57% |
-0.23% |
-12.31% |
-5.30% |
-9.10% |
-4.23% |
| Profit (Net Income) Margin |
|
5.41% |
7.22% |
6.45% |
1.94% |
-11.19% |
1.07% |
-1.09% |
-13.42% |
-6.13% |
-8.96% |
-5.02% |
| Tax Burden Percent |
|
60.70% |
75.21% |
77.66% |
42.90% |
373.32% |
29.58% |
988.00% |
111.03% |
128.31% |
102.10% |
123.25% |
| Interest Burden Percent |
|
100.63% |
101.02% |
101.66% |
106.30% |
90.66% |
101.81% |
47.72% |
98.16% |
90.25% |
96.47% |
96.35% |
| Effective Tax Rate |
|
39.30% |
24.71% |
21.35% |
51.38% |
0.00% |
70.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
21.22% |
26.56% |
22.98% |
6.88% |
-6.23% |
4.56% |
0.53% |
-24.22% |
-13.44% |
-22.22% |
-9.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
21.84% |
27.14% |
24.14% |
8.37% |
31.52% |
5.17% |
11.09% |
28.46% |
11.44% |
47.18% |
-243.27% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-7.58% |
-10.46% |
-9.60% |
-3.55% |
-13.28% |
-2.07% |
-3.12% |
-6.00% |
-3.29% |
-6.34% |
-10.18% |
| Return on Equity (ROE) |
|
13.64% |
16.10% |
13.38% |
3.33% |
-19.51% |
2.49% |
-2.58% |
-30.22% |
-16.73% |
-28.56% |
-19.30% |
| Cash Return on Invested Capital (CROIC) |
|
17.33% |
20.42% |
10.00% |
19.11% |
1.97% |
14.64% |
-34.40% |
30.83% |
-10.84% |
-21.47% |
0.21% |
| Operating Return on Assets (OROA) |
|
16.00% |
15.44% |
12.48% |
5.46% |
-3.89% |
4.98% |
-0.35% |
-17.54% |
-8.40% |
-15.19% |
-7.31% |
| Return on Assets (ROA) |
|
9.78% |
11.73% |
9.86% |
2.49% |
-13.16% |
1.50% |
-1.64% |
-19.12% |
-9.72% |
-14.96% |
-8.68% |
| Return on Common Equity (ROCE) |
|
13.64% |
16.10% |
13.38% |
3.29% |
-19.22% |
2.49% |
-2.58% |
-30.22% |
-16.73% |
-28.56% |
-19.30% |
| 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) |
|
17 |
23 |
22 |
6.49 |
-5.30 |
3.54 |
0.47 |
-20 |
-7.92 |
-13 |
-5.03 |
| NOPAT Margin |
|
5.50% |
7.32% |
6.67% |
2.31% |
-2.07% |
1.18% |
0.16% |
-8.49% |
-3.51% |
-6.03% |
-2.47% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.62% |
-0.58% |
-1.16% |
-1.49% |
-37.75% |
-0.62% |
-10.56% |
-52.68% |
-24.88% |
-69.40% |
234.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
13.35% |
15.24% |
13.22% |
3.95% |
-3.15% |
2.74% |
0.40% |
-22.38% |
-10.40% |
-18.28% |
-7.48% |
| Cost of Revenue to Revenue |
|
79.19% |
77.63% |
80.03% |
83.73% |
84.19% |
83.37% |
87.76% |
95.36% |
87.60% |
88.24% |
87.64% |
| SG&A Expenses to Revenue |
|
11.75% |
12.65% |
11.48% |
11.82% |
13.44% |
12.60% |
12.01% |
16.17% |
17.14% |
16.74% |
17.04% |
| 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 |
|
11.75% |
12.65% |
11.48% |
11.52% |
18.76% |
12.60% |
12.01% |
16.76% |
17.42% |
20.37% |
15.90% |
| Earnings before Interest and Taxes (EBIT) |
|
28 |
29 |
26 |
12 |
-8.47 |
11 |
-0.68 |
-29 |
-12 |
-19 |
-8.60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
35 |
37 |
34 |
21 |
0.00 |
18 |
6.87 |
-22 |
-5.02 |
-14 |
-4.17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.12 |
2.30 |
2.02 |
1.44 |
0.61 |
1.29 |
0.66 |
0.75 |
0.75 |
0.84 |
0.89 |
| Price to Tangible Book Value (P/TBV) |
|
2.33 |
2.50 |
2.27 |
1.61 |
0.62 |
1.33 |
0.68 |
0.77 |
0.77 |
0.85 |
0.90 |
| Price to Revenue (P/Rev) |
|
0.87 |
1.11 |
1.02 |
0.82 |
0.31 |
0.56 |
0.27 |
0.29 |
0.25 |
0.23 |
0.21 |
| Price to Earnings (P/E) |
|
16.16 |
15.33 |
15.81 |
42.15 |
0.00 |
51.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
2.69% |
1.08% |
1.28% |
2.04% |
6.39% |
3.17% |
6.97% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
6.19% |
6.52% |
6.32% |
2.37% |
0.00% |
1.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.75 |
3.20 |
2.67 |
2.04 |
0.38 |
1.51 |
0.61 |
0.63 |
0.68 |
0.84 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.73 |
0.91 |
0.82 |
0.64 |
0.12 |
0.37 |
0.22 |
0.16 |
0.17 |
0.23 |
0.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.58 |
7.67 |
7.74 |
8.66 |
7,651.73 |
6.21 |
9.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.21 |
9.58 |
10.09 |
15.11 |
0.00 |
10.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.22 |
12.44 |
12.35 |
27.85 |
0.00 |
31.58 |
135.65 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.01 |
8.27 |
9.71 |
13.03 |
6.16 |
5.20 |
0.00 |
4.84 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.20 |
16.17 |
28.39 |
10.03 |
18.25 |
9.82 |
0.00 |
1.49 |
0.00 |
0.00 |
417.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.40 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.15 |
| Financial Leverage |
|
-0.35 |
-0.39 |
-0.40 |
-0.42 |
-0.42 |
-0.40 |
-0.28 |
-0.21 |
-0.29 |
-0.13 |
0.04 |
| Leverage Ratio |
|
1.40 |
1.37 |
1.36 |
1.34 |
1.48 |
1.66 |
1.58 |
1.58 |
1.72 |
1.91 |
2.22 |
| Compound Leverage Factor |
|
1.40 |
1.39 |
1.38 |
1.42 |
1.34 |
1.69 |
0.75 |
1.55 |
1.55 |
1.84 |
2.14 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
22.83% |
0.00% |
0.00% |
0.00% |
0.00% |
18.07% |
28.43% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.13% |
0.00% |
0.00% |
0.00% |
0.00% |
11.53% |
18.03% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.70% |
0.00% |
0.00% |
0.00% |
0.00% |
6.54% |
10.40% |
| 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% |
2.63% |
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% |
97.37% |
77.17% |
100.00% |
100.00% |
100.00% |
100.00% |
81.93% |
71.57% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
9,592.75 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.94 |
-4.58 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-12,031.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.05 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
7,437.50 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.34 |
-1.68 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.24 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.99 |
-3.80 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.87 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-5.62 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.36 |
-1.39 |
| Altman Z-Score |
|
7.07 |
6.59 |
6.75 |
5.12 |
2.80 |
3.75 |
3.56 |
2.37 |
2.73 |
2.13 |
2.36 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
1.32% |
1.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.16 |
2.22 |
3.25 |
3.50 |
3.78 |
2.34 |
3.29 |
2.17 |
2.12 |
1.78 |
1.79 |
| Quick Ratio |
|
1.81 |
1.04 |
1.87 |
1.94 |
2.49 |
1.36 |
1.13 |
1.08 |
0.85 |
0.62 |
0.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
14 |
17 |
9.40 |
18 |
1.68 |
11 |
-31 |
25 |
-6.38 |
-12 |
0.11 |
| Operating Cash Flow to CapEx |
|
252.47% |
290.75% |
343.46% |
1,014.85% |
127.01% |
322.88% |
-306.25% |
475.85% |
-247.26% |
-1,761.48% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
99.96 |
514.82 |
15.82 |
222.99 |
-1,808.14 |
0.00 |
-580.24 |
-53.81 |
0.15 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
292.27 |
396.37 |
46.89 |
421.14 |
-1,025.94 |
0.00 |
-747.64 |
-76.41 |
-12.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
207.17 |
357.31 |
9.97 |
290.71 |
-1,360.94 |
0.00 |
-1,050.00 |
-80.74 |
-11.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.81 |
1.63 |
1.53 |
1.28 |
1.18 |
1.40 |
1.51 |
1.42 |
1.59 |
1.67 |
1.73 |
| Accounts Receivable Turnover |
|
11.98 |
12.88 |
12.72 |
11.33 |
10.57 |
9.54 |
9.84 |
10.00 |
9.82 |
9.92 |
9.64 |
| Inventory Turnover |
|
5.57 |
4.90 |
4.94 |
4.66 |
4.52 |
4.81 |
4.23 |
4.01 |
4.39 |
4.00 |
3.68 |
| Fixed Asset Turnover |
|
8.23 |
6.76 |
6.26 |
5.73 |
5.72 |
6.88 |
6.88 |
6.04 |
6.50 |
7.35 |
8.88 |
| Accounts Payable Turnover |
|
9.24 |
8.27 |
8.24 |
9.09 |
9.40 |
7.57 |
8.15 |
8.95 |
7.12 |
7.06 |
6.69 |
| Days Sales Outstanding (DSO) |
|
30.47 |
28.33 |
28.69 |
32.23 |
34.53 |
38.25 |
37.11 |
36.51 |
37.19 |
36.79 |
37.86 |
| Days Inventory Outstanding (DIO) |
|
65.57 |
74.43 |
73.92 |
78.27 |
80.79 |
75.83 |
86.38 |
90.94 |
83.14 |
91.32 |
99.07 |
| Days Payable Outstanding (DPO) |
|
39.50 |
44.11 |
44.29 |
40.14 |
38.85 |
48.20 |
44.76 |
40.79 |
51.26 |
51.69 |
54.56 |
| Cash Conversion Cycle (CCC) |
|
56.54 |
58.66 |
58.31 |
70.35 |
76.47 |
65.88 |
78.73 |
86.67 |
69.06 |
76.41 |
82.37 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
83 |
88 |
100 |
89 |
82 |
74 |
105 |
60 |
58 |
58 |
53 |
| Invested Capital Turnover |
|
3.86 |
3.63 |
3.44 |
2.98 |
3.01 |
3.86 |
3.30 |
2.85 |
3.83 |
3.68 |
3.69 |
| Increase / (Decrease) in Invested Capital |
|
3.16 |
5.23 |
12 |
-12 |
-6.98 |
-7.84 |
31 |
-45 |
-1.53 |
-0.43 |
-5.14 |
| Enterprise Value (EV) |
|
227 |
282 |
267 |
181 |
31 |
112 |
64 |
38 |
39 |
48 |
47 |
| Market Capitalization |
|
274 |
342 |
330 |
230 |
79 |
167 |
79 |
67 |
57 |
48 |
43 |
| Book Value per Share |
|
$10.51 |
$12.07 |
$13.12 |
$12.93 |
$10.57 |
$10.48 |
$9.78 |
$7.24 |
$6.11 |
$4.59 |
$3.80 |
| Tangible Book Value per Share |
|
$9.58 |
$11.14 |
$11.69 |
$11.52 |
$10.29 |
$10.24 |
$9.57 |
$7.05 |
$5.95 |
$4.51 |
$3.77 |
| Total Capital |
|
129 |
149 |
163 |
164 |
168 |
129 |
120 |
89 |
76 |
70 |
67 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
38 |
0.00 |
0.00 |
0.00 |
0.00 |
13 |
19 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
30 |
0.00 |
0.00 |
0.00 |
0.00 |
4.60 |
7.00 |
| Net Debt |
|
-46 |
-61 |
-63 |
-54 |
-48 |
-55 |
-15 |
-29 |
-18 |
0.04 |
4.39 |
| Capital Expenditures (CapEx) |
|
11 |
12 |
8.00 |
1.37 |
3.91 |
6.65 |
5.70 |
1.64 |
3.33 |
1.00 |
-0.51 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
36 |
33 |
42 |
43 |
45 |
36 |
60 |
29 |
32 |
38 |
38 |
| Debt-free Net Working Capital (DFNWC) |
|
78 |
56 |
91 |
88 |
120 |
82 |
75 |
51 |
43 |
45 |
48 |
| Net Working Capital (NWC) |
|
78 |
56 |
91 |
88 |
112 |
82 |
75 |
51 |
43 |
37 |
36 |
| Net Nonoperating Expense (NNE) |
|
0.27 |
0.31 |
0.72 |
1.03 |
23 |
0.32 |
3.69 |
12 |
5.90 |
6.24 |
5.18 |
| Net Nonoperating Obligations (NNO) |
|
-46 |
-61 |
-63 |
-76 |
-48 |
-55 |
-15 |
-29 |
-18 |
0.04 |
4.39 |
| Total Depreciation and Amortization (D&A) |
|
6.84 |
7.33 |
8.02 |
8.90 |
8.47 |
7.31 |
7.55 |
7.28 |
6.91 |
5.85 |
4.43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.61% |
10.61% |
12.99% |
15.30% |
17.65% |
12.10% |
20.37% |
12.40% |
14.14% |
17.69% |
18.73% |
| Debt-free Net Working Capital to Revenue |
|
25.08% |
18.12% |
28.26% |
31.30% |
46.92% |
27.35% |
25.31% |
21.92% |
18.98% |
20.96% |
23.52% |
| Net Working Capital to Revenue |
|
25.08% |
18.12% |
28.26% |
31.30% |
43.55% |
27.35% |
25.31% |
21.92% |
18.98% |
17.15% |
17.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.38 |
$1.81 |
$1.68 |
$0.46 |
($2.32) |
$0.26 |
($0.26) |
($2.57) |
($1.11) |
($1.53) |
($0.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.27M |
12.36M |
12.45M |
12.39M |
12.28M |
12.32M |
12.25M |
12.34M |
12.47M |
12.56M |
12.66M |
| Adjusted Diluted Earnings per Share |
|
$1.36 |
$1.78 |
$1.65 |
$0.45 |
($2.32) |
$0.26 |
($0.26) |
($2.57) |
($1.11) |
($1.53) |
($0.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.27M |
12.36M |
12.45M |
12.39M |
12.28M |
12.32M |
12.25M |
12.34M |
12.47M |
12.56M |
12.66M |
| 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 |
|
12.27M |
12.36M |
12.45M |
12.39M |
12.28M |
12.32M |
12.25M |
12.34M |
12.47M |
12.56M |
12.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
23 |
22 |
8.77 |
4.25 |
8.45 |
0.47 |
-19 |
-7.47 |
-7.45 |
-6.66 |
| Normalized NOPAT Margin |
|
5.50% |
7.32% |
6.67% |
3.12% |
1.66% |
2.82% |
0.16% |
-8.07% |
-3.32% |
-3.49% |
-3.27% |
| Pre Tax Income Margin |
|
8.92% |
9.59% |
8.30% |
4.52% |
-3.00% |
3.63% |
-0.11% |
-12.08% |
-4.78% |
-8.77% |
-4.07% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
281.31 |
341.94 |
-79.91 |
209.55 |
-40.06 |
0.00 |
-1,084.82 |
-83.96 |
-11.33 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
229.76 |
185.45 |
-49.98 |
69.36 |
27.92 |
0.00 |
-719.60 |
-55.69 |
-6.63 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
196.21 |
302.89 |
-116.82 |
79.12 |
-375.06 |
0.00 |
-1,387.18 |
-88.30 |
-10.66 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
144.67 |
146.39 |
-86.89 |
-61.07 |
-307.08 |
0.00 |
-1,021.96 |
-60.03 |
-5.96 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
48.07% |
28.12% |
32.78% |
86.70% |
-17.70% |
164.45% |
-171.63% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
62.22% |
28.12% |
32.78% |
147.58% |
-23.56% |
164.45% |
-226.19% |
0.00% |
0.00% |
0.00% |
0.00% |