| DEI Shares Outstanding |
|
38,978,689.00 |
39,634,084.00 |
43,971,127.00 |
45,716,235.00 |
49,776,465.00 |
68,494,982.00 |
72,799,485.00 |
73,956,108.00 |
75,911,374.00 |
75,911,374.00 |
75,911,374.00 |
| DEI Adjusted Shares Outstanding |
|
38,978,689.00 |
39,634,084.00 |
43,971,127.00 |
45,716,235.00 |
49,776,465.00 |
68,494,982.00 |
72,799,485.00 |
73,956,108.00 |
75,911,374.00 |
75,911,374.00 |
75,911,374.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.51 |
0.00 |
-0.82 |
-1.35 |
-1.81 |
-0.24 |
0.61 |
-0.58 |
-0.39 |
-0.79 |
0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.56% |
36.40% |
0.46% |
-7.16% |
-5.97% |
-37.05% |
34.66% |
10.57% |
-8.44% |
-21.07% |
-4.90% |
| EBITDA Growth |
|
-87.99% |
632.53% |
-76.45% |
-162.07% |
-186.28% |
265.04% |
78.37% |
-116.60% |
135.72% |
-660.93% |
302.54% |
| EBIT Growth |
|
-130.81% |
240.69% |
-210.92% |
-101.78% |
-45.19% |
114.22% |
382.30% |
-174.01% |
45.88% |
-149.80% |
145.89% |
| NOPAT Growth |
|
-121.78% |
623.24% |
-127.21% |
-101.43% |
-44.91% |
113.19% |
463.02% |
-210.61% |
61.13% |
-116.68% |
121.35% |
| Net Income Growth |
|
-172.58% |
108.09% |
-2,595.02% |
-78.43% |
-49.08% |
82.94% |
366.65% |
-190.27% |
32.68% |
-110.62% |
122.61% |
| EPS Growth |
|
-169.77% |
100.00% |
0.00% |
-67.06% |
-33.80% |
85.26% |
317.86% |
-198.36% |
33.33% |
-105.00% |
119.51% |
| Operating Cash Flow Growth |
|
-131.69% |
232.99% |
-1.93% |
-95.71% |
-2,094.06% |
329.55% |
-62.58% |
-77.45% |
264.11% |
-115.99% |
476.17% |
| Free Cash Flow Firm Growth |
|
-697.24% |
116.50% |
-166.67% |
139.36% |
109.94% |
203.07% |
-86.06% |
-97.39% |
-1,730.82% |
70.50% |
-453.86% |
| Invested Capital Growth |
|
178.86% |
1.05% |
4.00% |
-9.00% |
-16.29% |
-21.29% |
7.19% |
-11.70% |
-3.29% |
-10.89% |
6.19% |
| Revenue Q/Q Growth |
|
11.27% |
4.16% |
-2.77% |
-3.86% |
1.66% |
-17.39% |
21.86% |
-4.10% |
-4.29% |
-3.72% |
-0.48% |
| EBITDA Q/Q Growth |
|
-53.35% |
45.01% |
-66.69% |
-183.18% |
54.09% |
-23.27% |
157.89% |
-138.58% |
-67.63% |
-623.71% |
522.98% |
| EBIT Q/Q Growth |
|
-1,111.06% |
320.73% |
-847.86% |
-61.82% |
-11.67% |
150.48% |
648.51% |
-602.92% |
-81.46% |
-77.52% |
159.91% |
| NOPAT Q/Q Growth |
|
-273.64% |
1,713.27% |
-769.59% |
-61.44% |
-11.51% |
180.82% |
524.12% |
-743.83% |
36.89% |
-74.40% |
128.04% |
| Net Income Q/Q Growth |
|
-276.33% |
112.30% |
-253.19% |
-42.98% |
-17.69% |
70.51% |
2,990.68% |
-250.60% |
33.53% |
-62.86% |
126.58% |
| EPS Q/Q Growth |
|
-215.79% |
100.00% |
-254.17% |
-43.43% |
-6.74% |
65.85% |
0.00% |
0.00% |
0.00% |
-54.72% |
123.53% |
| Operating Cash Flow Q/Q Growth |
|
-422.65% |
732.10% |
-36.17% |
-94.32% |
39.62% |
0.02% |
214.02% |
-87.44% |
52.55% |
-119.49% |
317.67% |
| Free Cash Flow Firm Q/Q Growth |
|
-5.84% |
1,457.83% |
-10.76% |
-45.42% |
260.39% |
-18.64% |
164.60% |
-97.67% |
65.00% |
-118.47% |
-12.65% |
| Invested Capital Q/Q Growth |
|
2.58% |
2.12% |
-0.89% |
-1.10% |
-12.89% |
-7.13% |
3.57% |
-6.19% |
-6.74% |
-8.75% |
3.22% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.87% |
3.35% |
0.36% |
-1.00% |
-0.70% |
5.89% |
5.61% |
-2.06% |
1.28% |
1.01% |
3.80% |
| EBITDA Margin |
|
0.70% |
3.75% |
0.88% |
-0.59% |
-1.79% |
4.69% |
6.21% |
-0.93% |
0.36% |
-2.58% |
5.50% |
| Operating Margin |
|
-1.51% |
1.45% |
-1.57% |
-3.40% |
-5.24% |
1.10% |
3.32% |
-4.59% |
-1.95% |
-5.35% |
0.80% |
| EBIT Margin |
|
-1.37% |
1.41% |
-1.56% |
-3.39% |
-5.23% |
1.18% |
4.23% |
-2.83% |
-1.67% |
-5.30% |
2.56% |
| Profit (Net Income) Margin |
|
-1.58% |
0.09% |
-2.33% |
-4.48% |
-7.11% |
-1.93% |
3.82% |
-3.11% |
-2.29% |
-6.11% |
1.45% |
| Tax Burden Percent |
|
65.29% |
280.00% |
99.16% |
99.18% |
99.98% |
99.90% |
96.91% |
104.85% |
100.35% |
100.29% |
104.88% |
| Interest Burden Percent |
|
177.20% |
2.37% |
150.82% |
133.35% |
135.83% |
-163.15% |
92.99% |
104.83% |
136.25% |
114.94% |
54.16% |
| Effective Tax Rate |
|
0.00% |
-180.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.09% |
0.00% |
0.00% |
0.00% |
-4.88% |
| Return on Invested Capital (ROIC) |
|
-3.38% |
11.95% |
-3.17% |
-6.56% |
-10.86% |
1.76% |
10.85% |
-12.32% |
-5.19% |
-12.10% |
2.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-11.49% |
-29.25% |
-15.47% |
-22.60% |
-34.39% |
-16.78% |
30.40% |
-6.15% |
-45.99% |
-60.99% |
12.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.02% |
-11.56% |
-6.33% |
-12.77% |
-26.21% |
-8.36% |
3.52% |
-0.41% |
-4.34% |
-11.28% |
3.01% |
| Return on Equity (ROE) |
|
-6.40% |
0.39% |
-9.50% |
-19.33% |
-37.07% |
-6.61% |
14.37% |
-12.73% |
-9.53% |
-23.38% |
5.67% |
| Cash Return on Invested Capital (CROIC) |
|
-97.80% |
10.90% |
-7.09% |
2.87% |
6.87% |
25.58% |
3.91% |
0.10% |
-1.85% |
-0.59% |
-3.35% |
| Operating Return on Assets (OROA) |
|
-3.35% |
3.32% |
-3.56% |
-7.44% |
-11.72% |
1.95% |
10.28% |
-7.60% |
-4.39% |
-11.96% |
5.94% |
| Return on Assets (ROA) |
|
-3.88% |
0.22% |
-5.33% |
-9.84% |
-15.92% |
-3.17% |
9.27% |
-8.35% |
-6.01% |
-13.79% |
3.38% |
| Return on Common Equity (ROCE) |
|
-6.35% |
0.37% |
-8.81% |
-18.04% |
-35.25% |
-6.51% |
14.37% |
-12.73% |
-9.53% |
-23.38% |
5.67% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-5.08% |
0.39% |
-10.68% |
-22.66% |
-46.08% |
-5.83% |
13.35% |
-13.50% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-13 |
66 |
-18 |
-36 |
-52 |
6.90 |
39 |
-43 |
-17 |
-36 |
7.72 |
| NOPAT Margin |
|
-1.06% |
4.05% |
-1.10% |
-2.38% |
-3.67% |
0.77% |
3.21% |
-3.22% |
-1.37% |
-3.75% |
0.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
8.11% |
41.19% |
12.30% |
16.05% |
23.53% |
18.53% |
-19.55% |
-6.18% |
40.80% |
48.89% |
-10.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-11.41% |
-4.62% |
-11.38% |
2.38% |
| Cost of Revenue to Revenue |
|
99.13% |
96.65% |
99.64% |
101.00% |
100.70% |
94.11% |
94.39% |
102.06% |
98.72% |
98.99% |
96.20% |
| SG&A Expenses to Revenue |
|
2.21% |
1.90% |
1.93% |
2.40% |
2.49% |
3.57% |
2.42% |
2.10% |
2.44% |
3.08% |
2.96% |
| 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 |
|
2.38% |
1.90% |
1.93% |
2.40% |
4.54% |
4.79% |
2.29% |
2.53% |
3.23% |
6.36% |
3.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
23 |
-25 |
-51 |
-75 |
11 |
51 |
-38 |
-20 |
-51 |
23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.31 |
61 |
14 |
-8.90 |
-25 |
42 |
75 |
-12 |
4.45 |
-25 |
51 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.43 |
0.00 |
0.55 |
0.12 |
0.14 |
1.07 |
1.01 |
0.67 |
0.70 |
0.51 |
0.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.43 |
0.00 |
0.55 |
0.13 |
0.14 |
1.07 |
1.01 |
0.71 |
0.72 |
0.52 |
0.92 |
| Price to Revenue (P/Rev) |
|
0.13 |
0.00 |
0.12 |
0.02 |
0.02 |
0.35 |
0.29 |
0.16 |
0.16 |
0.12 |
0.24 |
| Price to Earnings (P/E) |
|
0.00 |
2.71 |
0.00 |
0.00 |
0.00 |
0.00 |
7.86 |
0.00 |
0.00 |
0.00 |
18.05 |
| 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% |
36.87% |
0.00% |
0.00% |
0.00% |
0.00% |
12.73% |
0.00% |
0.00% |
0.00% |
5.54% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.61 |
0.30 |
0.72 |
0.50 |
0.61 |
1.06 |
0.91 |
0.69 |
0.73 |
0.61 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.28 |
0.10 |
0.25 |
0.17 |
0.19 |
0.41 |
0.28 |
0.17 |
0.19 |
0.18 |
0.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
40.35 |
2.73 |
28.89 |
0.00 |
0.00 |
8.74 |
4.48 |
0.00 |
52.11 |
0.00 |
5.38 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
7.25 |
0.00 |
0.00 |
0.00 |
34.65 |
6.56 |
0.00 |
0.00 |
0.00 |
11.58 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
2.53 |
0.00 |
0.00 |
0.00 |
53.27 |
8.64 |
0.00 |
0.00 |
0.00 |
35.21 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
4.47 |
11.34 |
167.15 |
0.00 |
5.13 |
12.51 |
37.37 |
10.52 |
0.00 |
20.53 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.77 |
0.00 |
16.60 |
8.05 |
3.66 |
24.00 |
619.77 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.48 |
0.63 |
0.72 |
1.09 |
0.33 |
0.15 |
0.22 |
0.29 |
0.41 |
0.32 |
| Long-Term Debt to Equity |
|
0.56 |
0.45 |
0.58 |
0.27 |
0.80 |
0.24 |
0.15 |
0.22 |
0.29 |
0.41 |
0.26 |
| Financial Leverage |
|
0.26 |
0.40 |
0.41 |
0.56 |
0.76 |
0.50 |
0.12 |
0.07 |
0.09 |
0.18 |
0.24 |
| Leverage Ratio |
|
1.65 |
1.75 |
1.78 |
1.96 |
2.33 |
2.08 |
1.55 |
1.52 |
1.59 |
1.70 |
1.68 |
| Compound Leverage Factor |
|
2.92 |
0.04 |
2.69 |
2.62 |
3.16 |
-3.40 |
1.44 |
1.60 |
2.16 |
1.95 |
0.91 |
| Debt to Total Capital |
|
38.16% |
32.33% |
38.66% |
42.02% |
52.13% |
24.73% |
12.73% |
18.16% |
22.70% |
29.22% |
24.51% |
| Short-Term Debt to Total Capital |
|
3.54% |
1.83% |
3.29% |
26.63% |
14.01% |
6.49% |
0.00% |
0.00% |
0.00% |
0.00% |
5.11% |
| Long-Term Debt to Total Capital |
|
34.63% |
30.51% |
35.37% |
15.39% |
38.12% |
18.24% |
12.73% |
18.16% |
22.70% |
29.22% |
19.40% |
| 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% |
4.91% |
4.36% |
3.56% |
1.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
61.83% |
62.75% |
56.98% |
54.42% |
46.34% |
75.27% |
87.27% |
81.84% |
77.30% |
70.78% |
75.49% |
| Debt to EBITDA |
|
27.60 |
3.28 |
16.87 |
-26.01 |
-9.71 |
2.32 |
0.67 |
-5.49 |
18.47 |
-3.73 |
1.58 |
| Net Debt to EBITDA |
|
21.26 |
2.23 |
13.42 |
-23.02 |
-8.96 |
1.17 |
-0.16 |
-1.51 |
8.24 |
-2.27 |
1.07 |
| Long-Term Debt to EBITDA |
|
25.04 |
3.10 |
15.43 |
-9.53 |
-7.10 |
1.71 |
0.67 |
-5.49 |
18.47 |
-3.73 |
1.25 |
| Debt to NOPAT |
|
-18.23 |
3.04 |
-13.50 |
-6.42 |
-4.73 |
14.11 |
1.30 |
-1.59 |
-4.92 |
-2.57 |
10.31 |
| Net Debt to NOPAT |
|
-14.04 |
2.06 |
-10.74 |
-5.68 |
-4.37 |
7.13 |
-0.30 |
-0.44 |
-2.19 |
-1.57 |
6.99 |
| Long-Term Debt to NOPAT |
|
-16.54 |
2.86 |
-12.35 |
-2.35 |
-3.46 |
10.41 |
1.30 |
-1.59 |
-4.92 |
-2.57 |
8.16 |
| Altman Z-Score |
|
1.12 |
1.61 |
1.58 |
0.65 |
0.47 |
1.17 |
2.65 |
1.42 |
1.13 |
-0.22 |
0.85 |
| Noncontrolling Interest Sharing Ratio |
|
0.77% |
3.85% |
7.19% |
6.67% |
4.92% |
1.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.71 |
2.98 |
2.24 |
0.73 |
1.45 |
2.46 |
3.30 |
2.55 |
2.59 |
2.65 |
2.64 |
| Quick Ratio |
|
1.56 |
1.91 |
1.43 |
0.41 |
0.58 |
1.05 |
2.14 |
1.35 |
1.36 |
1.62 |
1.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-364 |
60 |
-40 |
16 |
33 |
100 |
14 |
0.36 |
-5.95 |
-1.75 |
-9.72 |
| Operating Cash Flow to CapEx |
|
-136.50% |
194.19% |
174.97% |
10.33% |
-951.75% |
1,089.38% |
0.00% |
26.33% |
74.58% |
-33.01% |
288.12% |
| Free Cash Flow to Firm to Interest Expense |
|
-28.91 |
2.68 |
-3.10 |
0.92 |
1.24 |
5.59 |
3.90 |
0.00 |
-0.80 |
-0.23 |
-0.90 |
| Operating Cash Flow to Interest Expense |
|
-2.22 |
1.66 |
2.82 |
0.09 |
-1.17 |
3.99 |
7.48 |
0.00 |
2.97 |
-0.46 |
1.23 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.85 |
0.81 |
1.21 |
-0.79 |
-1.29 |
3.63 |
15.04 |
0.00 |
-1.01 |
-1.86 |
0.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.45 |
2.35 |
2.29 |
2.20 |
2.24 |
1.65 |
2.43 |
2.68 |
2.62 |
2.26 |
2.32 |
| Accounts Receivable Turnover |
|
24.83 |
22.01 |
19.59 |
20.48 |
20.08 |
15.23 |
17.01 |
15.98 |
19.20 |
16.51 |
16.21 |
| Inventory Turnover |
|
29.75 |
25.98 |
26.74 |
25.64 |
24.23 |
17.14 |
24.70 |
22.53 |
20.25 |
18.64 |
15.83 |
| Fixed Asset Turnover |
|
3.84 |
3.49 |
3.35 |
3.06 |
3.50 |
3.19 |
5.34 |
5.79 |
5.01 |
4.17 |
4.44 |
| Accounts Payable Turnover |
|
54.11 |
46.48 |
42.36 |
34.82 |
37.05 |
39.89 |
62.82 |
53.08 |
49.41 |
46.47 |
50.63 |
| Days Sales Outstanding (DSO) |
|
14.70 |
16.58 |
18.63 |
17.82 |
18.18 |
23.97 |
21.46 |
22.84 |
19.01 |
22.11 |
22.52 |
| Days Inventory Outstanding (DIO) |
|
12.27 |
14.05 |
13.65 |
14.23 |
15.06 |
21.30 |
14.77 |
16.20 |
18.02 |
19.58 |
23.06 |
| Days Payable Outstanding (DPO) |
|
6.75 |
7.85 |
8.62 |
10.48 |
9.85 |
9.15 |
5.81 |
6.88 |
7.39 |
7.85 |
7.21 |
| Cash Conversion Cycle (CCC) |
|
20.22 |
22.78 |
23.66 |
21.57 |
23.39 |
36.12 |
30.42 |
32.17 |
29.65 |
33.84 |
38.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
548 |
554 |
576 |
524 |
439 |
345 |
370 |
327 |
316 |
282 |
299 |
| Invested Capital Turnover |
|
3.20 |
2.95 |
2.89 |
2.75 |
2.96 |
2.29 |
3.38 |
3.83 |
3.80 |
3.23 |
3.16 |
| Increase / (Decrease) in Invested Capital |
|
352 |
5.74 |
22 |
-52 |
-85 |
-93 |
25 |
-43 |
-11 |
-34 |
17 |
| Enterprise Value (EV) |
|
335 |
166 |
414 |
262 |
266 |
367 |
336 |
226 |
232 |
171 |
272 |
| Market Capitalization |
|
159 |
0.40 |
194 |
37 |
31 |
318 |
347 |
207 |
195 |
115 |
218 |
| Book Value per Share |
|
$9.53 |
$9.79 |
$8.11 |
$6.56 |
$4.42 |
$4.32 |
$4.74 |
$4.17 |
$3.81 |
$3.06 |
$3.29 |
| Tangible Book Value per Share |
|
$9.46 |
$9.72 |
$8.05 |
$6.50 |
$4.36 |
$4.32 |
$4.71 |
$3.96 |
$3.70 |
$3.00 |
$3.19 |
| Total Capital |
|
601 |
618 |
626 |
551 |
474 |
394 |
396 |
376 |
362 |
318 |
325 |
| Total Debt |
|
229 |
200 |
242 |
231 |
247 |
97 |
50 |
68 |
82 |
93 |
80 |
| Total Long-Term Debt |
|
208 |
189 |
221 |
85 |
181 |
72 |
50 |
68 |
82 |
93 |
63 |
| Net Debt |
|
177 |
136 |
192 |
205 |
228 |
49 |
-12 |
19 |
37 |
57 |
54 |
| Capital Expenditures (CapEx) |
|
21 |
19 |
21 |
15 |
3.28 |
6.58 |
-27 |
23 |
30 |
11 |
4.60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
94 |
103 |
84 |
57 |
119 |
104 |
98 |
72 |
58 |
59 |
88 |
| Debt-free Net Working Capital (DFNWC) |
|
146 |
168 |
133 |
84 |
138 |
153 |
160 |
121 |
103 |
95 |
113 |
| Net Working Capital (NWC) |
|
125 |
156 |
113 |
-63 |
72 |
127 |
160 |
121 |
103 |
95 |
97 |
| Net Nonoperating Expense (NNE) |
|
6.29 |
64 |
20 |
32 |
49 |
24 |
-7.25 |
-1.35 |
11 |
23 |
-5.62 |
| Net Nonoperating Obligations (NNO) |
|
177 |
136 |
192 |
205 |
212 |
49 |
25 |
19 |
37 |
57 |
54 |
| Total Depreciation and Amortization (D&A) |
|
25 |
38 |
40 |
42 |
49 |
31 |
24 |
25 |
25 |
26 |
27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.86% |
6.36% |
5.12% |
3.76% |
8.36% |
11.65% |
8.10% |
5.36% |
4.74% |
6.12% |
9.56% |
| Debt-free Net Working Capital to Revenue |
|
12.28% |
10.32% |
8.16% |
5.52% |
9.69% |
17.02% |
13.24% |
9.07% |
8.46% |
9.87% |
12.36% |
| Net Working Capital to Revenue |
|
10.50% |
9.62% |
6.89% |
-4.16% |
5.03% |
14.17% |
13.24% |
9.07% |
8.46% |
9.87% |
10.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.60) |
$0.00 |
$0.00 |
($1.42) |
($1.90) |
$0.00 |
$0.62 |
($0.60) |
($0.40) |
($0.82) |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.17M |
42.18M |
42.75M |
43.38M |
55.89M |
73.17M |
71.10M |
71.94M |
73.34M |
73.48M |
74.51M |
| Adjusted Diluted Earnings per Share |
|
($0.60) |
$0.00 |
($0.85) |
($1.42) |
($1.90) |
($0.28) |
$0.61 |
($0.60) |
($0.40) |
($0.82) |
$0.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
33.17M |
42.25M |
42.75M |
43.38M |
55.89M |
58.61M |
72.22M |
71.94M |
73.34M |
73.48M |
75.66M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.42) |
($1.90) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
38.98M |
39.81M |
43.96M |
48.89M |
47.38M |
73.17M |
73.73M |
75.14M |
75.70M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
16 |
-18 |
-36 |
-32 |
15 |
37 |
-39 |
-9.95 |
-14 |
5.39 |
| Normalized NOPAT Margin |
|
-0.94% |
1.01% |
-1.10% |
-2.38% |
-2.23% |
1.63% |
3.10% |
-2.92% |
-0.81% |
-1.45% |
0.59% |
| Pre Tax Income Margin |
|
-2.43% |
0.03% |
-2.35% |
-4.52% |
-7.11% |
-1.93% |
3.94% |
-2.97% |
-2.28% |
-6.09% |
1.39% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.30 |
1.02 |
-1.97 |
-3.00 |
-2.79 |
0.59 |
14.26 |
0.00 |
-2.76 |
-6.69 |
2.18 |
| NOPAT to Interest Expense |
|
-1.00 |
2.94 |
-1.38 |
-2.11 |
-1.96 |
0.38 |
10.83 |
0.00 |
-2.25 |
-4.73 |
0.72 |
| EBIT Less CapEx to Interest Expense |
|
-2.92 |
0.17 |
-3.58 |
-3.88 |
-2.91 |
0.22 |
21.82 |
0.00 |
-6.74 |
-8.09 |
1.75 |
| NOPAT Less CapEx to Interest Expense |
|
-2.63 |
2.08 |
-3.00 |
-2.99 |
-2.08 |
0.02 |
18.39 |
0.00 |
-6.23 |
-6.13 |
0.29 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-6.70% |
-1,882.77% |
-3.32% |
-1.86% |
-0.93% |
0.00% |
6.19% |
-3.04% |
-4.52% |
-2.15% |
9.48% |
| Augmented Payout Ratio |
|
-6.70% |
-1,882.77% |
-3.32% |
-1.86% |
-0.93% |
0.00% |
6.19% |
-6.23% |
-17.64% |
-2.15% |
9.48% |