| DEI Shares Outstanding |
|
0.00 |
43,747,944.00 |
43,747,757.00 |
44,034,608.00 |
9,619,850.00 |
- |
- |
10,602,705.00 |
- |
15,115,353.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
8,749,589.00 |
8,749,551.00 |
8,806,922.00 |
9,619,850.00 |
- |
- |
10,602,705.00 |
- |
15,115,353.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
6.33 |
3.49 |
-10.15 |
-14.28 |
- |
- |
3.41 |
- |
1.85 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
9.25% |
1.16% |
-2.11% |
-38.28% |
37.14% |
5.69% |
-1.70% |
0.00% |
-2.34% |
| EBITDA Growth |
|
0.00% |
9.54% |
-8.25% |
-175.63% |
-80.35% |
125.27% |
209.41% |
4.29% |
0.00% |
-25.99% |
| EBIT Growth |
|
0.00% |
16.45% |
-11.49% |
-282.92% |
-49.38% |
102.70% |
1,645.38% |
9.29% |
0.00% |
-33.15% |
| NOPAT Growth |
|
0.00% |
118.55% |
-42.23% |
-276.91% |
-46.51% |
135.78% |
37.69% |
11.50% |
0.00% |
-34.72% |
| Net Income Growth |
|
0.00% |
129.97% |
-44.87% |
-521.19% |
-8.43% |
83.79% |
286.67% |
-14.16% |
0.00% |
-29.36% |
| EPS Growth |
|
0.00% |
130.91% |
-44.87% |
-521.19% |
-3.61% |
85.15% |
230.53% |
-14.92% |
0.00% |
-30.27% |
| Operating Cash Flow Growth |
|
0.00% |
13.62% |
-11.59% |
-51.63% |
-206.61% |
315.45% |
-0.77% |
-14.93% |
0.00% |
-35.20% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-11.75% |
-392.10% |
235.38% |
-73.84% |
20.92% |
-16.93% |
0.00% |
-52.55% |
| Invested Capital Growth |
|
0.00% |
4.88% |
-1.81% |
18.56% |
-69.26% |
-8.60% |
-6.04% |
7.91% |
0.00% |
10.04% |
| Revenue Q/Q Growth |
|
0.00% |
3.22% |
-2.45% |
-0.41% |
-8.99% |
3.40% |
0.94% |
0.43% |
0.00% |
-0.27% |
| EBITDA Q/Q Growth |
|
0.00% |
1.01% |
-5.21% |
-152.70% |
2.73% |
645.21% |
-0.55% |
2.30% |
0.00% |
-19.23% |
| EBIT Q/Q Growth |
|
0.00% |
1.30% |
-5.69% |
-67.26% |
3.10% |
112.42% |
0.36% |
3.21% |
0.00% |
-23.54% |
| NOPAT Q/Q Growth |
|
0.00% |
95.09% |
-45.86% |
-67.26% |
4.96% |
158.25% |
-3.66% |
9.33% |
0.00% |
-23.97% |
| Net Income Q/Q Growth |
|
0.00% |
97.30% |
-47.17% |
-46.29% |
7.71% |
61.48% |
-16.09% |
11.49% |
0.00% |
-8.19% |
| EPS Q/Q Growth |
|
0.00% |
98.44% |
-47.17% |
-46.29% |
-19.37% |
32.13% |
5.36% |
9.61% |
0.00% |
-11.65% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-9.81% |
-6.05% |
-7.14% |
-544.89% |
92.42% |
-15.71% |
-1.67% |
0.00% |
-15.91% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-16.32% |
-427.71% |
688.56% |
110.95% |
-24.71% |
10.91% |
100.00% |
-47.32% |
| Invested Capital Q/Q Growth |
|
0.00% |
6.53% |
-0.84% |
54.12% |
-6.80% |
-9.23% |
5.06% |
4.78% |
2.91% |
8.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
66.96% |
66.47% |
65.17% |
61.99% |
57.56% |
67.40% |
68.76% |
70.85% |
70.37% |
68.69% |
| EBITDA Margin |
|
15.26% |
15.30% |
13.87% |
-10.72% |
-31.32% |
5.77% |
16.89% |
17.92% |
15.88% |
12.04% |
| Operating Margin |
|
9.30% |
9.91% |
8.67% |
-16.20% |
-38.46% |
10.03% |
12.73% |
14.15% |
12.39% |
8.48% |
| EBIT Margin |
|
9.30% |
9.91% |
8.67% |
-16.20% |
-39.21% |
0.77% |
12.73% |
14.15% |
12.39% |
8.48% |
| Profit (Net Income) Margin |
|
3.77% |
7.93% |
4.32% |
-18.60% |
-32.67% |
-3.86% |
6.82% |
5.95% |
6.46% |
4.68% |
| Tax Burden Percent |
|
59.09% |
110.89% |
72.38% |
97.70% |
74.32% |
112.26% |
71.88% |
73.33% |
73.14% |
71.42% |
| Interest Burden Percent |
|
68.58% |
72.16% |
68.87% |
117.47% |
112.10% |
-446.13% |
74.52% |
57.37% |
71.31% |
77.16% |
| Effective Tax Rate |
|
40.91% |
-10.89% |
27.62% |
0.00% |
0.00% |
0.00% |
28.12% |
26.67% |
26.86% |
28.58% |
| Return on Invested Capital (ROIC) |
|
9.32% |
19.89% |
11.32% |
-18.50% |
-38.22% |
30.39% |
45.17% |
50.01% |
39.62% |
24.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.97% |
10.79% |
4.24% |
-35.35% |
-45.65% |
-0.53% |
35.41% |
25.03% |
-7.12% |
-0.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
10.27% |
16.76% |
4.21% |
-83.39% |
516.18% |
1.54% |
-233.14% |
145.68% |
-2.29% |
-0.08% |
| Return on Equity (ROE) |
|
19.59% |
36.64% |
15.53% |
-101.89% |
477.96% |
31.92% |
-187.98% |
195.69% |
37.33% |
24.54% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
15.12% |
13.15% |
-35.48% |
67.73% |
39.37% |
51.40% |
42.39% |
0.00% |
15.06% |
| Operating Return on Assets (OROA) |
|
10.45% |
11.87% |
10.00% |
-17.77% |
-29.58% |
0.95% |
17.15% |
19.24% |
18.12% |
11.66% |
| Return on Assets (ROA) |
|
4.24% |
9.50% |
4.99% |
-20.39% |
-24.65% |
-4.76% |
9.19% |
8.09% |
9.45% |
6.43% |
| Return on Common Equity (ROCE) |
|
19.59% |
36.64% |
15.53% |
-101.89% |
477.96% |
31.92% |
-187.98% |
195.69% |
37.33% |
24.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
19.59% |
30.88% |
14.28% |
-333.38% |
143.87% |
50.60% |
0.00% |
0.00% |
37.33% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
35 |
77 |
44 |
-78 |
-115 |
41 |
57 |
63 |
55 |
36 |
| NOPAT Margin |
|
5.49% |
10.99% |
6.28% |
-11.34% |
-26.92% |
7.02% |
9.15% |
10.38% |
9.06% |
6.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.35% |
9.10% |
7.08% |
16.85% |
7.44% |
30.91% |
9.76% |
24.98% |
46.74% |
24.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
27.15% |
32.67% |
31.61% |
18.55% |
| Cost of Revenue to Revenue |
|
33.04% |
33.53% |
34.83% |
38.01% |
42.44% |
32.60% |
31.24% |
29.15% |
29.63% |
31.31% |
| SG&A Expenses to Revenue |
|
57.67% |
56.56% |
56.50% |
58.83% |
80.48% |
57.37% |
55.80% |
56.66% |
57.85% |
60.09% |
| 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 |
|
57.67% |
56.56% |
56.50% |
78.20% |
96.02% |
57.37% |
56.03% |
56.70% |
57.98% |
60.20% |
| Earnings before Interest and Taxes (EBIT) |
|
59 |
69 |
61 |
-112 |
-167 |
4.51 |
79 |
86 |
76 |
51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
97 |
107 |
98 |
-74 |
-134 |
34 |
104 |
109 |
97 |
72 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.67 |
1.00 |
1.36 |
0.00 |
0.00 |
0.00 |
6.56 |
3.96 |
1.93 |
| 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 |
42.74 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.43 |
0.30 |
0.08 |
0.09 |
0.25 |
0.42 |
0.40 |
0.69 |
0.39 |
| Price to Earnings (P/E) |
|
0.00 |
5.41 |
7.01 |
0.00 |
0.00 |
0.00 |
6.19 |
6.74 |
10.61 |
8.40 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
96.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.77% |
2.07% |
| Earnings Yield |
|
0.00% |
18.48% |
14.27% |
0.00% |
0.00% |
0.00% |
16.16% |
14.83% |
9.42% |
11.91% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.30 |
1.00 |
1.03 |
1.94 |
2.46 |
3.15 |
2.58 |
3.24 |
1.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.74 |
0.55 |
0.69 |
0.64 |
0.54 |
0.62 |
0.56 |
0.74 |
0.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.83 |
3.96 |
0.00 |
0.00 |
9.39 |
3.66 |
3.10 |
4.67 |
3.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
7.45 |
6.34 |
0.00 |
0.00 |
70.33 |
4.86 |
3.93 |
5.99 |
5.27 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
6.72 |
8.75 |
0.00 |
0.00 |
7.72 |
6.76 |
5.35 |
8.18 |
7.37 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
6.75 |
5.75 |
14.50 |
0.00 |
4.23 |
5.14 |
5.34 |
6.97 |
6.32 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.83 |
7.54 |
0.00 |
1.34 |
5.96 |
5.94 |
6.31 |
0.00 |
12.05 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.18 |
1.35 |
1.12 |
11.48 |
-2.47 |
-4.57 |
-952.79 |
4.19 |
0.66 |
0.60 |
| Long-Term Debt to Equity |
|
2.15 |
1.33 |
1.11 |
11.41 |
-2.33 |
-4.40 |
-937.15 |
3.24 |
0.66 |
0.59 |
| Financial Leverage |
|
2.07 |
1.55 |
0.99 |
2.36 |
-11.31 |
-2.91 |
-6.58 |
5.82 |
0.32 |
0.29 |
| Leverage Ratio |
|
4.63 |
3.86 |
3.12 |
5.00 |
-19.39 |
-6.70 |
-20.46 |
24.18 |
3.95 |
3.82 |
| Compound Leverage Factor |
|
3.17 |
2.78 |
2.15 |
5.87 |
-21.74 |
29.91 |
-15.25 |
13.87 |
2.82 |
2.95 |
| Debt to Total Capital |
|
68.50% |
57.41% |
52.91% |
91.99% |
168.02% |
127.99% |
100.11% |
80.73% |
39.63% |
37.63% |
| Short-Term Debt to Total Capital |
|
0.72% |
0.66% |
0.62% |
0.58% |
9.79% |
4.82% |
1.64% |
18.30% |
0.00% |
0.96% |
| Long-Term Debt to Total Capital |
|
67.79% |
56.74% |
52.30% |
91.41% |
158.23% |
123.17% |
98.46% |
62.43% |
39.63% |
36.67% |
| 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 |
|
31.50% |
42.59% |
47.09% |
8.01% |
-68.02% |
-27.99% |
-0.11% |
19.27% |
60.37% |
62.37% |
| Debt to EBITDA |
|
2.74 |
2.26 |
2.45 |
-5.98 |
-1.79 |
6.05 |
2.00 |
1.43 |
0.72 |
1.02 |
| Net Debt to EBITDA |
|
2.60 |
2.02 |
1.78 |
-5.69 |
-1.76 |
4.98 |
1.16 |
0.86 |
0.35 |
0.45 |
| Long-Term Debt to EBITDA |
|
2.71 |
2.24 |
2.42 |
-5.94 |
-1.69 |
5.82 |
1.96 |
1.11 |
0.72 |
0.99 |
| Debt to NOPAT |
|
7.61 |
3.15 |
5.42 |
-5.65 |
-2.08 |
4.97 |
3.69 |
2.47 |
1.25 |
2.03 |
| Net Debt to NOPAT |
|
7.23 |
2.81 |
3.93 |
-5.37 |
-2.05 |
4.09 |
2.15 |
1.49 |
0.61 |
0.89 |
| Long-Term Debt to NOPAT |
|
7.53 |
3.11 |
5.36 |
-5.61 |
-1.96 |
4.78 |
3.63 |
1.91 |
1.25 |
1.98 |
| Altman Z-Score |
|
0.00 |
2.18 |
2.10 |
0.37 |
-0.94 |
0.68 |
1.67 |
1.83 |
2.39 |
1.81 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.20 |
1.26 |
1.70 |
1.00 |
0.75 |
0.89 |
1.26 |
0.89 |
0.96 |
1.08 |
| Quick Ratio |
|
0.22 |
0.29 |
0.68 |
0.24 |
0.08 |
0.30 |
0.74 |
0.43 |
0.32 |
0.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
58 |
51 |
-150 |
204 |
53 |
64 |
53 |
0.00 |
22 |
| Operating Cash Flow to CapEx |
|
181.24% |
198.98% |
273.18% |
179.20% |
-2,204.62% |
3,413.70% |
809.94% |
592.32% |
455.85% |
248.81% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
3.03 |
2.70 |
0.00 |
11.17 |
2.79 |
3.03 |
1.36 |
0.00 |
1.63 |
| Operating Cash Flow to Interest Expense |
|
3.60 |
3.96 |
3.54 |
0.00 |
-1.91 |
3.93 |
3.50 |
1.60 |
2.68 |
3.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.61 |
1.97 |
2.24 |
0.00 |
-2.00 |
3.81 |
3.06 |
1.33 |
2.09 |
1.86 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.12 |
1.20 |
1.15 |
1.10 |
0.75 |
1.23 |
1.35 |
1.36 |
1.46 |
1.37 |
| Accounts Receivable Turnover |
|
110.70 |
132.90 |
161.62 |
121.13 |
56.15 |
86.03 |
96.27 |
100.66 |
121.76 |
127.75 |
| Inventory Turnover |
|
3.17 |
3.18 |
3.11 |
3.50 |
2.77 |
3.35 |
3.62 |
3.41 |
2.95 |
2.84 |
| Fixed Asset Turnover |
|
6.25 |
6.33 |
5.97 |
6.13 |
4.70 |
8.92 |
11.16 |
11.30 |
0.00 |
10.64 |
| Accounts Payable Turnover |
|
5.49 |
5.07 |
4.51 |
5.36 |
3.65 |
3.59 |
4.33 |
4.41 |
3.48 |
3.41 |
| Days Sales Outstanding (DSO) |
|
3.30 |
2.75 |
2.26 |
3.01 |
6.50 |
4.24 |
3.79 |
3.63 |
3.00 |
2.86 |
| Days Inventory Outstanding (DIO) |
|
115.22 |
114.80 |
117.18 |
104.14 |
131.64 |
109.11 |
100.70 |
106.91 |
123.61 |
128.33 |
| Days Payable Outstanding (DPO) |
|
66.46 |
72.04 |
80.85 |
68.11 |
100.08 |
101.58 |
84.28 |
82.79 |
104.82 |
107.10 |
| Cash Conversion Cycle (CCC) |
|
52.06 |
45.50 |
38.59 |
39.05 |
38.06 |
11.77 |
20.21 |
27.74 |
21.78 |
24.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
377 |
395 |
388 |
460 |
141 |
129 |
121 |
131 |
140 |
154 |
| Invested Capital Turnover |
|
1.70 |
1.81 |
1.80 |
1.63 |
1.42 |
4.33 |
4.94 |
4.82 |
4.37 |
4.06 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
18 |
-7.16 |
72 |
-318 |
-12 |
-7.81 |
9.61 |
0.00 |
14 |
| Enterprise Value (EV) |
|
0.00 |
515 |
388 |
474 |
274 |
317 |
383 |
338 |
453 |
266 |
| Market Capitalization |
|
0.00 |
300 |
214 |
52 |
39 |
149 |
261 |
244 |
419 |
234 |
| Book Value per Share |
|
$2.81 |
$4.10 |
$4.89 |
$0.88 |
($10.07) |
($4.47) |
($0.02) |
$3.51 |
$6.89 |
$8.04 |
| Tangible Book Value per Share |
|
($5.43) |
($3.81) |
($2.73) |
($3.45) |
($25.53) |
($18.53) |
($13.11) |
($8.37) |
($0.97) |
$0.36 |
| Total Capital |
|
390 |
421 |
454 |
481 |
142 |
160 |
208 |
193 |
175 |
195 |
| Total Debt |
|
267 |
242 |
240 |
443 |
239 |
204 |
209 |
156 |
69 |
73 |
| Total Long-Term Debt |
|
264 |
239 |
237 |
440 |
225 |
197 |
205 |
121 |
69 |
71 |
| Net Debt |
|
254 |
216 |
174 |
421 |
235 |
168 |
122 |
94 |
34 |
32 |
| Capital Expenditures (CapEx) |
|
37 |
38 |
25 |
18 |
1.58 |
2.20 |
9.19 |
11 |
14 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
6.41 |
3.77 |
8.77 |
-18 |
-29 |
-44 |
-51 |
-44 |
-41 |
-29 |
| Debt-free Net Working Capital (DFNWC) |
|
20 |
30 |
75 |
3.31 |
-25 |
-7.81 |
36 |
19 |
-5.08 |
12 |
| Net Working Capital (NWC) |
|
17 |
27 |
72 |
0.51 |
-39 |
-15 |
33 |
-17 |
-5.08 |
11 |
| Net Nonoperating Expense (NNE) |
|
11 |
21 |
14 |
50 |
25 |
64 |
14 |
27 |
16 |
8.25 |
| Net Nonoperating Obligations (NNO) |
|
254 |
216 |
174 |
421 |
238 |
174 |
122 |
94 |
34 |
32 |
| Total Depreciation and Amortization (D&A) |
|
38 |
38 |
37 |
38 |
34 |
29 |
26 |
23 |
21 |
21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.00% |
0.54% |
1.24% |
-2.64% |
-6.85% |
-7.48% |
-8.20% |
-7.18% |
-6.63% |
-4.79% |
| Debt-free Net Working Capital to Revenue |
|
3.11% |
4.26% |
10.62% |
0.48% |
-5.82% |
-1.33% |
5.87% |
3.05% |
-0.83% |
2.08% |
| Net Working Capital to Revenue |
|
2.67% |
3.86% |
10.22% |
0.07% |
-9.08% |
-2.65% |
5.32% |
-2.77% |
-0.83% |
1.77% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.75 |
$6.60 |
$3.55 |
($14.70) |
($15.22) |
($2.26) |
$3.03 |
$2.56 |
$2.64 |
$1.84 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.75M |
8.39M |
8.55M |
8.75M |
9.16M |
12.43M |
13.94M |
14.14M |
14.96M |
15.19M |
| Adjusted Diluted Earnings per Share |
|
$2.75 |
$6.35 |
$3.45 |
($14.70) |
($15.22) |
($2.26) |
$2.95 |
$2.51 |
$2.61 |
$1.82 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.75M |
8.71M |
8.85M |
8.75M |
9.16M |
12.43M |
14.29M |
14.40M |
15.14M |
15.34M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($14.70) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.76M |
8.75M |
8.78M |
0.00 |
9.71M |
10.08M |
10.50M |
10.67M |
15.25M |
14.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
35 |
48 |
44 |
15 |
-68 |
41 |
58 |
63 |
56 |
37 |
| Normalized NOPAT Margin |
|
5.49% |
6.94% |
6.28% |
2.21% |
-16.05% |
7.02% |
9.31% |
10.40% |
9.16% |
6.14% |
| Pre Tax Income Margin |
|
6.38% |
7.15% |
5.97% |
-19.03% |
-43.95% |
-3.44% |
9.49% |
8.12% |
8.84% |
6.55% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.18 |
3.59 |
3.21 |
0.00 |
-9.18 |
0.24 |
3.70 |
2.18 |
3.12 |
3.74 |
| NOPAT to Interest Expense |
|
1.88 |
3.98 |
2.33 |
0.00 |
-6.30 |
2.15 |
2.66 |
1.60 |
2.28 |
2.67 |
| EBIT Less CapEx to Interest Expense |
|
1.20 |
1.60 |
1.92 |
0.00 |
-9.27 |
0.12 |
3.27 |
1.91 |
2.53 |
2.49 |
| NOPAT Less CapEx to Interest Expense |
|
-0.11 |
1.99 |
1.03 |
0.00 |
-6.39 |
2.04 |
2.23 |
1.33 |
1.69 |
1.42 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
290.76% |
0.00% |
0.00% |
-38.92% |
0.00% |
0.00% |
0.00% |
0.00% |
7.34% |
17.42% |
| Augmented Payout Ratio |
|
292.02% |
0.00% |
0.00% |
-38.92% |
0.00% |
0.00% |
0.00% |
0.00% |
10.70% |
54.58% |