| DEI Shares Outstanding |
|
54,551,666.00 |
55,771,489.00 |
56,717,387.00 |
114,228,466.00 |
57,823,272.00 |
58,358,584.00 |
5,888,983.00 |
5,977,315.00 |
6,072,392.00 |
6,190,554.00 |
6,262,967.00 |
| DEI Adjusted Shares Outstanding |
|
5,455,167.00 |
5,577,149.00 |
5,671,739.00 |
11,422,847.00 |
5,782,327.00 |
5,835,858.00 |
5,888,983.00 |
5,977,315.00 |
6,072,392.00 |
6,190,554.00 |
6,262,967.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
4.27 |
6.27 |
4.85 |
4.01 |
2.47 |
-0.34 |
3.86 |
-0.34 |
-0.87 |
-4.17 |
-6.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.87% |
-5.27% |
-7.72% |
-4.05% |
-6.27% |
21.21% |
28.58% |
-1.72% |
-11.50% |
-11.54% |
-8.02% |
| EBITDA Growth |
|
8.63% |
6.57% |
-16.45% |
-19.23% |
-11.90% |
-10.93% |
43.62% |
-38.62% |
-6.05% |
-52.05% |
-62.47% |
| EBIT Growth |
|
20.07% |
11.59% |
-20.82% |
-17.48% |
-13.72% |
-26.51% |
62.81% |
-51.96% |
4.01% |
-85.73% |
-217.25% |
| NOPAT Growth |
|
12.52% |
-8.90% |
-1.86% |
101.25% |
-61.34% |
-104.75% |
2,141.24% |
-94.65% |
1,010.99% |
-100.07% |
-34,238.46% |
| Net Income Growth |
|
217.01% |
48.12% |
-20.58% |
64.47% |
-66.19% |
-100.82% |
19,170.77% |
-99.61% |
-2,917.53% |
-762.53% |
-51.64% |
| EPS Growth |
|
230.77% |
48.84% |
-21.88% |
64.00% |
-66.19% |
-100.82% |
1,214.29% |
-108.97% |
-157.14% |
-383.33% |
-42.53% |
| Operating Cash Flow Growth |
|
-9.26% |
16.93% |
-17.00% |
-17.96% |
-2.73% |
-13.54% |
0.42% |
-94.30% |
-211.50% |
135.11% |
-596.06% |
| Free Cash Flow Firm Growth |
|
18.97% |
43.00% |
-51.01% |
43.05% |
-27.63% |
-212.00% |
118.98% |
119.38% |
-36.61% |
47.22% |
-52.15% |
| Invested Capital Growth |
|
-8.94% |
-20.56% |
-5.60% |
0.24% |
-9.97% |
26.25% |
5.88% |
-7.87% |
0.29% |
-8.45% |
-6.00% |
| Revenue Q/Q Growth |
|
-1.54% |
-1.27% |
-1.39% |
1.84% |
-4.92% |
12.38% |
0.27% |
-0.04% |
-4.11% |
-0.88% |
-3.35% |
| EBITDA Q/Q Growth |
|
4.43% |
-9.38% |
3.00% |
-5.61% |
-2.44% |
8.02% |
0.91% |
-20.48% |
17.27% |
-21.25% |
-11.61% |
| EBIT Q/Q Growth |
|
7.65% |
-12.23% |
4.91% |
-4.87% |
-2.45% |
5.17% |
4.02% |
-33.95% |
44.05% |
-58.07% |
12.55% |
| NOPAT Q/Q Growth |
|
13.36% |
-4.00% |
-10.51% |
18.51% |
-24.14% |
-108.97% |
41.20% |
-93.12% |
96.68% |
-100.28% |
15.13% |
| Net Income Q/Q Growth |
|
38.49% |
-20.82% |
11.02% |
2.03% |
-16.28% |
-109.67% |
27.78% |
-99.19% |
65.89% |
-52.88% |
9.26% |
| EPS Q/Q Growth |
|
38.71% |
-23.81% |
16.28% |
3.80% |
-16.28% |
-109.67% |
32.65% |
-121.21% |
47.37% |
-45.00% |
9.62% |
| Operating Cash Flow Q/Q Growth |
|
-5.30% |
13.61% |
-15.63% |
-4.97% |
25.25% |
-3.91% |
-8.33% |
-64.44% |
-419.70% |
1,414.12% |
-1,199.40% |
| Free Cash Flow Firm Q/Q Growth |
|
-5.04% |
32.04% |
-43.04% |
15.66% |
25.60% |
-131.25% |
-67.82% |
421.17% |
-58.32% |
121.01% |
-51.05% |
| Invested Capital Q/Q Growth |
|
-2.94% |
-12.43% |
-0.98% |
-0.33% |
-8.57% |
-1.24% |
10.61% |
-8.14% |
2.21% |
-4.18% |
0.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
63.14% |
62.60% |
62.41% |
63.39% |
64.13% |
60.68% |
58.36% |
59.31% |
61.38% |
61.63% |
61.59% |
| EBITDA Margin |
|
22.76% |
25.61% |
23.19% |
19.52% |
18.35% |
13.48% |
15.06% |
9.41% |
9.99% |
5.41% |
2.21% |
| Operating Margin |
|
15.59% |
15.54% |
14.38% |
14.05% |
13.26% |
7.58% |
7.12% |
2.46% |
5.38% |
0.00% |
-1.59% |
| EBIT Margin |
|
15.74% |
18.54% |
15.91% |
13.68% |
12.59% |
7.63% |
9.67% |
4.73% |
5.55% |
0.90% |
-1.14% |
| Profit (Net Income) Margin |
|
3.75% |
5.86% |
5.05% |
8.65% |
3.12% |
-0.02% |
3.12% |
0.01% |
-0.40% |
-3.86% |
-6.36% |
| Tax Burden Percent |
|
64.14% |
61.89% |
71.13% |
152.65% |
66.73% |
-4.57% |
77.36% |
12.20% |
88.68% |
75.60% |
83.81% |
| Interest Burden Percent |
|
37.14% |
51.10% |
44.60% |
41.42% |
37.13% |
6.03% |
41.72% |
2.15% |
-8.03% |
-569.34% |
664.11% |
| Effective Tax Rate |
|
35.86% |
38.11% |
28.87% |
-52.65% |
33.27% |
104.57% |
22.64% |
87.80% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
11.98% |
12.76% |
14.55% |
30.11% |
12.24% |
-0.54% |
9.64% |
0.52% |
6.04% |
0.00% |
-1.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.26% |
8.95% |
8.76% |
14.68% |
5.03% |
-0.07% |
5.40% |
-0.01% |
-0.97% |
-5.82% |
-8.87% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-26.45% |
-37.94% |
-40.70% |
-103.93% |
-55.77% |
0.93% |
355.03% |
-0.20% |
-19.39% |
-287.96% |
149.67% |
| Return on Equity (ROE) |
|
-14.47% |
-25.18% |
-26.15% |
-73.82% |
-43.53% |
0.39% |
364.67% |
0.32% |
-13.35% |
-287.97% |
148.04% |
| Cash Return on Invested Capital (CROIC) |
|
21.33% |
35.67% |
20.31% |
29.87% |
22.73% |
-23.75% |
3.92% |
8.71% |
5.75% |
8.82% |
4.55% |
| Operating Return on Assets (OROA) |
|
13.09% |
16.15% |
14.05% |
12.44% |
11.36% |
6.65% |
9.00% |
4.65% |
5.27% |
0.81% |
-1.03% |
| Return on Assets (ROA) |
|
3.12% |
5.11% |
4.46% |
7.87% |
2.81% |
-0.02% |
2.90% |
0.01% |
-0.38% |
-3.46% |
-5.72% |
| Return on Common Equity (ROCE) |
|
-14.56% |
-25.43% |
-26.45% |
-75.04% |
-45.17% |
0.41% |
255.67% |
0.30% |
-11.82% |
-199.65% |
163.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-15.26% |
-28.03% |
-31.01% |
-125.95% |
-41.34% |
0.41% |
60.33% |
0.65% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
65 |
59 |
58 |
117 |
45 |
-2.14 |
44 |
2.34 |
26 |
-0.02 |
-6.25 |
| NOPAT Margin |
|
10.00% |
9.62% |
10.23% |
21.45% |
8.85% |
-0.35% |
5.51% |
0.30% |
3.76% |
0.00% |
-1.11% |
| Net Nonoperating Expense Percent (NNEP) |
|
5.71% |
3.81% |
5.78% |
15.43% |
7.21% |
-0.47% |
4.24% |
0.54% |
7.01% |
5.81% |
7.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
0.49% |
5.43% |
0.00% |
-1.51% |
| Cost of Revenue to Revenue |
|
36.86% |
37.40% |
37.59% |
36.61% |
35.87% |
39.32% |
41.64% |
40.69% |
38.62% |
38.37% |
38.41% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
36.70% |
37.99% |
41.97% |
40.97% |
44.16% |
46.74% |
49.39% |
52.40% |
| 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 |
|
47.55% |
47.06% |
48.03% |
49.33% |
50.87% |
53.09% |
52.05% |
56.85% |
56.95% |
61.64% |
63.17% |
| Earnings before Interest and Taxes (EBIT) |
|
102 |
114 |
90 |
74 |
64 |
47 |
77 |
37 |
38 |
5.48 |
-6.42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
148 |
157 |
131 |
106 |
94 |
83 |
120 |
73 |
69 |
33 |
12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.40 |
6.78 |
3.13 |
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) |
|
1.49 |
3.38 |
2.10 |
2.78 |
2.28 |
0.77 |
0.18 |
0.13 |
0.10 |
0.09 |
0.06 |
| Price to Earnings (P/E) |
|
41.41 |
59.34 |
43.34 |
33.05 |
81.46 |
0.00 |
6.15 |
0.00 |
0.00 |
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 |
|
2.41% |
1.69% |
2.31% |
3.03% |
1.23% |
0.00% |
16.27% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.17 |
6.37 |
4.31 |
4.99 |
4.43 |
2.16 |
1.21 |
1.20 |
1.10 |
1.16 |
1.21 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.52 |
4.25 |
2.94 |
3.56 |
3.04 |
1.54 |
0.71 |
0.66 |
0.69 |
0.75 |
0.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.09 |
16.59 |
12.69 |
18.23 |
16.55 |
11.42 |
4.73 |
7.04 |
6.91 |
13.84 |
36.13 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.04 |
22.92 |
18.51 |
26.02 |
24.11 |
20.16 |
7.36 |
14.01 |
12.42 |
83.62 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.24 |
44.18 |
28.78 |
16.59 |
34.32 |
0.00 |
12.93 |
220.73 |
18.32 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.98 |
29.97 |
23.09 |
32.65 |
26.84 |
19.07 |
11.30 |
181.19 |
0.00 |
410.01 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.17 |
15.80 |
20.62 |
16.72 |
18.48 |
0.00 |
31.76 |
13.23 |
19.25 |
12.56 |
25.73 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-4.58 |
-4.63 |
-5.77 |
-12.90 |
-11.74 |
-18.17 |
11.16 |
26.83 |
19.22 |
-60.80 |
-11.12 |
| Long-Term Debt to Equity |
|
-4.42 |
-4.44 |
-5.44 |
-12.71 |
-11.66 |
-17.70 |
11.02 |
26.83 |
19.22 |
-60.80 |
-11.12 |
| Financial Leverage |
|
-4.22 |
-4.24 |
-4.64 |
-7.08 |
-11.09 |
-12.89 |
65.78 |
13.84 |
20.05 |
49.48 |
-16.87 |
| Leverage Ratio |
|
-4.64 |
-4.93 |
-5.87 |
-9.38 |
-15.47 |
-21.35 |
125.59 |
26.26 |
35.55 |
83.12 |
-25.90 |
| Compound Leverage Factor |
|
-1.72 |
-2.52 |
-2.62 |
-3.89 |
-5.74 |
-1.29 |
52.39 |
0.57 |
-2.85 |
-473.22 |
-172.02 |
| Debt to Total Capital |
|
127.95% |
127.53% |
120.95% |
108.40% |
109.31% |
105.83% |
91.78% |
96.41% |
95.06% |
101.67% |
109.88% |
| Short-Term Debt to Total Capital |
|
4.41% |
5.41% |
6.93% |
1.63% |
0.75% |
2.70% |
1.16% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
123.55% |
122.12% |
114.02% |
106.77% |
108.57% |
103.13% |
90.62% |
96.41% |
95.06% |
101.67% |
109.88% |
| 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 |
|
0.14% |
0.20% |
0.23% |
0.25% |
0.42% |
0.38% |
0.41% |
0.47% |
0.51% |
0.58% |
0.57% |
| Common Equity to Total Capital |
|
-28.19% |
-27.85% |
-21.19% |
-8.66% |
-9.73% |
-6.21% |
7.82% |
3.13% |
4.43% |
-2.25% |
-10.45% |
| Debt to EBITDA |
|
4.92 |
3.76 |
4.01 |
4.41 |
4.62 |
6.46 |
4.03 |
6.30 |
6.60 |
13.48 |
36.67 |
| Net Debt to EBITDA |
|
4.54 |
3.40 |
3.63 |
3.98 |
4.11 |
5.65 |
3.54 |
5.62 |
5.91 |
12.16 |
33.19 |
| Long-Term Debt to EBITDA |
|
4.75 |
3.60 |
3.78 |
4.34 |
4.59 |
6.30 |
3.98 |
6.30 |
6.60 |
13.48 |
36.67 |
| Debt to NOPAT |
|
11.19 |
10.00 |
9.08 |
4.01 |
9.58 |
-251.14 |
11.03 |
197.51 |
17.52 |
-24,502.36 |
-72.88 |
| Net Debt to NOPAT |
|
10.34 |
9.05 |
8.22 |
3.62 |
8.52 |
-219.59 |
9.69 |
176.36 |
15.67 |
-22,107.80 |
-65.97 |
| Long-Term Debt to NOPAT |
|
10.81 |
9.58 |
8.56 |
3.95 |
9.52 |
-244.73 |
10.89 |
197.51 |
17.52 |
-24,502.36 |
-72.88 |
| Altman Z-Score |
|
1.19 |
2.28 |
1.60 |
2.16 |
1.81 |
0.73 |
0.87 |
0.77 |
0.67 |
0.36 |
0.12 |
| Noncontrolling Interest Sharing Ratio |
|
-0.61% |
-1.00% |
-1.15% |
-1.66% |
-3.76% |
-5.39% |
29.89% |
7.22% |
11.47% |
30.67% |
-10.15% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.79 |
0.78 |
0.69 |
0.91 |
0.99 |
0.76 |
0.77 |
0.83 |
0.93 |
0.85 |
0.79 |
| Quick Ratio |
|
0.67 |
0.69 |
0.61 |
0.75 |
0.84 |
0.60 |
0.64 |
0.65 |
0.73 |
0.61 |
0.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
116 |
165 |
81 |
116 |
84 |
-94 |
18 |
39 |
25 |
36 |
17 |
| Operating Cash Flow to CapEx |
|
8,908.61% |
0.00% |
4,831.62% |
0.00% |
1,311.12% |
0.00% |
1,749.14% |
0.00% |
-62.29% |
12.13% |
-359.11% |
| Free Cash Flow to Firm to Interest Expense |
|
1.60 |
2.57 |
1.41 |
2.19 |
1.76 |
-1.97 |
0.40 |
0.94 |
0.60 |
0.88 |
0.43 |
| Operating Cash Flow to Interest Expense |
|
1.03 |
1.36 |
1.26 |
1.12 |
1.21 |
1.04 |
1.12 |
0.07 |
-0.08 |
0.03 |
-0.14 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.02 |
1.40 |
1.23 |
1.13 |
1.12 |
1.33 |
1.05 |
0.24 |
-0.20 |
-0.20 |
-0.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.83 |
0.87 |
0.88 |
0.91 |
0.90 |
0.87 |
0.93 |
0.98 |
0.95 |
0.90 |
0.90 |
| Accounts Receivable Turnover |
|
10.70 |
11.15 |
11.25 |
11.68 |
11.82 |
12.99 |
13.51 |
11.61 |
9.97 |
9.42 |
9.76 |
| Inventory Turnover |
|
45.23 |
56.27 |
54.17 |
42.83 |
38.69 |
43.00 |
47.85 |
43.65 |
33.85 |
35.69 |
41.79 |
| Fixed Asset Turnover |
|
4.31 |
4.51 |
4.67 |
5.27 |
5.85 |
6.59 |
8.41 |
9.95 |
10.24 |
11.58 |
14.07 |
| Accounts Payable Turnover |
|
10.09 |
12.01 |
12.12 |
13.38 |
12.40 |
14.33 |
17.61 |
12.96 |
8.23 |
6.46 |
5.54 |
| Days Sales Outstanding (DSO) |
|
34.12 |
32.75 |
32.45 |
31.26 |
30.87 |
28.09 |
27.02 |
31.45 |
36.61 |
38.73 |
37.41 |
| Days Inventory Outstanding (DIO) |
|
8.07 |
6.49 |
6.74 |
8.52 |
9.43 |
8.49 |
7.63 |
8.36 |
10.78 |
10.23 |
8.73 |
| Days Payable Outstanding (DPO) |
|
36.16 |
30.39 |
30.12 |
27.28 |
29.44 |
25.47 |
20.73 |
28.16 |
44.37 |
56.47 |
65.90 |
| Cash Conversion Cycle (CCC) |
|
6.03 |
8.84 |
9.07 |
12.50 |
10.87 |
11.11 |
13.92 |
11.66 |
3.01 |
-7.51 |
-19.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
516 |
410 |
387 |
388 |
349 |
441 |
467 |
430 |
432 |
395 |
371 |
| Invested Capital Turnover |
|
1.20 |
1.33 |
1.42 |
1.40 |
1.38 |
1.56 |
1.75 |
1.74 |
1.60 |
1.48 |
1.47 |
| Increase / (Decrease) in Invested Capital |
|
-51 |
-106 |
-23 |
0.91 |
-39 |
92 |
26 |
-37 |
1.25 |
-36 |
-24 |
| Enterprise Value (EV) |
|
1,637 |
2,610 |
1,669 |
1,936 |
1,548 |
951 |
566 |
517 |
477 |
458 |
449 |
| Market Capitalization |
|
966 |
2,075 |
1,191 |
1,513 |
1,162 |
479 |
140 |
102 |
66 |
53 |
34 |
| Book Value per Share |
|
($2.93) |
($2.31) |
($1.63) |
($0.65) |
($0.67) |
($0.54) |
$6.98 |
$2.51 |
$3.50 |
($1.60) |
($6.91) |
| Tangible Book Value per Share |
|
($10.81) |
($9.52) |
($8.37) |
($7.07) |
($6.85) |
($9.30) |
($75.70) |
($72.92) |
($66.41) |
($65.91) |
($66.92) |
| Total Capital |
|
567 |
463 |
435 |
432 |
396 |
509 |
526 |
480 |
479 |
439 |
415 |
| Total Debt |
|
726 |
591 |
527 |
468 |
432 |
538 |
483 |
463 |
456 |
446 |
455 |
| Total Long-Term Debt |
|
701 |
566 |
496 |
461 |
429 |
525 |
477 |
463 |
456 |
446 |
455 |
| Net Debt |
|
671 |
535 |
477 |
422 |
384 |
471 |
424 |
413 |
408 |
402 |
412 |
| Capital Expenditures (CapEx) |
|
0.84 |
-2.79 |
1.50 |
-0.60 |
4.40 |
-14 |
2.86 |
-7.30 |
5.11 |
9.21 |
1.54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8.75 |
-14 |
-11 |
-4.35 |
-6.43 |
-55 |
-53 |
-38 |
-22 |
-27 |
-34 |
| Debt-free Net Working Capital (DFNWC) |
|
2.38 |
3.31 |
-0.19 |
1.03 |
2.22 |
-22 |
-27 |
-22 |
-7.81 |
-18 |
-24 |
| Net Working Capital (NWC) |
|
-23 |
-22 |
-30 |
-6.00 |
-0.74 |
-35 |
-33 |
-22 |
-7.81 |
-18 |
-24 |
| Net Nonoperating Expense (NNE) |
|
41 |
23 |
29 |
70 |
29 |
-2.01 |
19 |
2.24 |
29 |
24 |
29 |
| Net Nonoperating Obligations (NNO) |
|
675 |
538 |
478 |
424 |
386 |
471 |
424 |
413 |
408 |
402 |
412 |
| Total Depreciation and Amortization (D&A) |
|
46 |
43 |
41 |
32 |
29 |
36 |
43 |
37 |
31 |
28 |
19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.35% |
-2.23% |
-1.91% |
-0.80% |
-1.26% |
-8.94% |
-6.65% |
-4.89% |
-3.23% |
-4.45% |
-6.03% |
| Debt-free Net Working Capital to Revenue |
|
0.37% |
0.54% |
-0.03% |
0.19% |
0.44% |
-3.48% |
-3.36% |
-2.82% |
-1.13% |
-2.88% |
-4.25% |
| Net Working Capital to Revenue |
|
-3.49% |
-3.54% |
-5.36% |
-1.10% |
-0.14% |
-5.71% |
-4.13% |
-2.82% |
-1.13% |
-2.88% |
-4.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.40 |
$6.60 |
$5.10 |
$8.40 |
$2.60 |
($0.50) |
$3.99 |
($0.35) |
($0.90) |
($4.35) |
($6.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.46M |
5.56M |
5.67M |
5.71M |
5.76M |
5.84M |
5.89M |
0.00 |
6.06M |
6.19M |
6.26M |
| Adjusted Diluted Earnings per Share |
|
$4.30 |
$6.40 |
$5.00 |
$8.20 |
$2.50 |
($0.50) |
$3.91 |
($0.35) |
($0.90) |
($4.35) |
($6.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.46M |
5.56M |
5.67M |
5.71M |
5.76M |
5.84M |
5.89M |
0.00 |
6.06M |
6.19M |
6.26M |
| 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 |
|
5.46M |
5.56M |
5.67M |
5.71M |
5.76M |
5.84M |
5.89M |
0.00 |
6.06M |
6.19M |
6.26M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
67 |
60 |
63 |
62 |
55 |
39 |
56 |
36 |
36 |
13 |
12 |
| Normalized NOPAT Margin |
|
10.34% |
9.71% |
11.03% |
11.38% |
10.69% |
6.26% |
7.00% |
4.63% |
5.24% |
2.20% |
2.11% |
| Pre Tax Income Margin |
|
5.85% |
9.47% |
7.09% |
5.67% |
4.68% |
0.46% |
4.03% |
0.10% |
-0.45% |
-5.10% |
-7.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.41 |
1.77 |
1.57 |
1.41 |
1.35 |
0.99 |
1.72 |
0.88 |
0.93 |
0.13 |
-0.16 |
| NOPAT to Interest Expense |
|
0.90 |
0.92 |
1.01 |
2.21 |
0.95 |
-0.04 |
0.98 |
0.06 |
0.63 |
0.00 |
-0.15 |
| EBIT Less CapEx to Interest Expense |
|
1.40 |
1.82 |
1.54 |
1.42 |
1.26 |
1.27 |
1.65 |
1.06 |
0.80 |
-0.09 |
-0.20 |
| NOPAT Less CapEx to Interest Expense |
|
0.88 |
0.96 |
0.98 |
2.22 |
0.86 |
0.24 |
0.91 |
0.23 |
0.50 |
-0.22 |
-0.19 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.97% |
-449.23% |
-1.02% |
-380.41% |
-10.21% |
0.00% |
0.00% |