| DEI Shares Outstanding |
|
19,298,492.00 |
18,877,614.00 |
17,904,739.00 |
16,990,838.00 |
15,688,752.00 |
15,649,709.00 |
15,904,323.00 |
16,123,433.00 |
26,492,632.00 |
27,173,867.00 |
10,991,850.00 |
| DEI Adjusted Shares Outstanding |
|
2,412,312.00 |
2,359,702.00 |
2,238,092.00 |
2,123,855.00 |
1,961,094.00 |
1,956,214.00 |
1,988,040.00 |
2,015,429.00 |
3,311,579.00 |
3,396,733.00 |
10,991,850.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
17.24 |
12.16 |
138.02 |
-2.53 |
-157.04 |
-34.33 |
5.94 |
-26.50 |
-17.00 |
-10.49 |
0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.54% |
-5.15% |
-5.52% |
-11.04% |
-22.61% |
-43.65% |
-51.18% |
-14.20% |
-5.26% |
10.39% |
6.77% |
| EBITDA Growth |
|
-32.69% |
-3.77% |
-15.59% |
-32.19% |
-4.53% |
-103.23% |
2,054.49% |
-133.81% |
96.25% |
3,030.28% |
-88.13% |
| EBIT Growth |
|
-52.37% |
-15.42% |
-16.16% |
-52.01% |
22.34% |
-230.00% |
167.83% |
-203.67% |
47.47% |
137.00% |
-132.83% |
| NOPAT Growth |
|
-57.92% |
-30.95% |
849.79% |
-118.72% |
-441.45% |
93.01% |
173.57% |
-201.68% |
49.47% |
119.23% |
-87.07% |
| Net Income Growth |
|
-67.32% |
-29.94% |
892.90% |
-100.87% |
-11,232.23% |
78.32% |
118.18% |
-538.34% |
-6.11% |
36.77% |
105.44% |
| EPS Growth |
|
-64.50% |
-27.72% |
1,032.19% |
-101.94% |
-5,918.75% |
77.62% |
117.17% |
-548.65% |
24.40% |
36.77% |
101.50% |
| Operating Cash Flow Growth |
|
-1.08% |
-35.08% |
-47.89% |
3.51% |
-31.74% |
-147.98% |
-169.65% |
25.69% |
51.36% |
76.98% |
-0.80% |
| Free Cash Flow Firm Growth |
|
19.26% |
-20.70% |
99.81% |
-104.73% |
-805.71% |
109.07% |
480.22% |
-146.18% |
126.23% |
179.68% |
-165.79% |
| Invested Capital Growth |
|
-14.42% |
-15.07% |
66.05% |
-12.71% |
-71.41% |
-27.86% |
-24.75% |
-1.36% |
-23.22% |
-24.15% |
24.98% |
| Revenue Q/Q Growth |
|
1.35% |
-3.04% |
-2.34% |
0.19% |
-10.60% |
-18.09% |
-10.65% |
-2.48% |
-0.44% |
4.47% |
0.78% |
| EBITDA Q/Q Growth |
|
-20.30% |
18.43% |
16.81% |
-20.50% |
7.81% |
-120.92% |
258.37% |
-128.80% |
66.89% |
20.64% |
-80.67% |
| EBIT Q/Q Growth |
|
-36.41% |
59.45% |
62.25% |
-40.57% |
35.65% |
-47.60% |
148.09% |
-164.11% |
3.39% |
152.31% |
-138.38% |
| NOPAT Q/Q Growth |
|
-41.75% |
240.20% |
4,121.98% |
-109.82% |
-1,168.12% |
-26.06% |
151.97% |
-155.72% |
5.68% |
1,852.17% |
-94.50% |
| Net Income Q/Q Growth |
|
-49.23% |
368.52% |
6,152.63% |
-100.91% |
-2,774.60% |
81.85% |
118.29% |
-280.05% |
-3.41% |
10.95% |
458.84% |
| EPS Q/Q Growth |
|
-52.69% |
421.43% |
9,083.33% |
-102.04% |
-2,369.23% |
81.25% |
117.70% |
-279.46% |
10.99% |
10.95% |
1,400.00% |
| Operating Cash Flow Q/Q Growth |
|
7.96% |
-34.03% |
-2.69% |
9.26% |
-0.55% |
-315.04% |
-22.14% |
12.95% |
27.68% |
36.09% |
15.03% |
| Free Cash Flow Firm Q/Q Growth |
|
19.65% |
-26.66% |
258.97% |
-101.67% |
-275.77% |
-97.49% |
415.72% |
-139.92% |
348.87% |
29.21% |
-97.05% |
| Invested Capital Q/Q Growth |
|
-20.57% |
-8.73% |
74.41% |
-11.24% |
-69.92% |
-11.56% |
-11.31% |
4.25% |
-7.00% |
-11.39% |
-8.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.63% |
30.81% |
25.72% |
25.77% |
23.96% |
16.51% |
3.97% |
14.25% |
20.44% |
30.93% |
28.61% |
| EBITDA Margin |
|
15.29% |
15.51% |
13.86% |
10.56% |
13.03% |
-0.75% |
29.89% |
-11.78% |
-0.47% |
12.39% |
1.38% |
| Operating Margin |
|
7.52% |
6.53% |
5.28% |
5.07% |
2.78% |
-12.13% |
16.23% |
-21.67% |
-11.56% |
2.01% |
0.24% |
| EBIT Margin |
|
7.73% |
6.89% |
6.12% |
3.30% |
5.22% |
-12.03% |
16.72% |
-20.20% |
-11.20% |
3.75% |
-1.15% |
| Profit (Net Income) Margin |
|
4.26% |
3.15% |
33.07% |
-0.32% |
-47.15% |
-18.14% |
6.75% |
-34.50% |
-38.65% |
-22.14% |
1.13% |
| Tax Burden Percent |
|
84.43% |
70.82% |
880.94% |
-192.92% |
-2,458.86% |
114.92% |
78.86% |
111.07% |
107.09% |
107.85% |
-13.63% |
| Interest Burden Percent |
|
65.29% |
64.48% |
61.39% |
5.06% |
36.77% |
131.21% |
51.24% |
153.80% |
322.24% |
-546.87% |
716.98% |
| Effective Tax Rate |
|
15.57% |
29.18% |
-780.94% |
292.92% |
2,558.86% |
0.00% |
21.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
15.35% |
12.43% |
96.62% |
-15.48% |
-139.82% |
-25.55% |
25.60% |
-30.52% |
-17.57% |
4.42% |
0.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.69% |
7.74% |
46.54% |
22.02% |
-63.06% |
-45.89% |
19.06% |
-47.93% |
-41.05% |
-15.22% |
1.49% |
| Return on Net Nonoperating Assets (RNNOA) |
|
80.26% |
42.41% |
58.35% |
14.63% |
-82.37% |
153.19% |
-41.52% |
86.80% |
63.53% |
20.74% |
-2.04% |
| Return on Equity (ROE) |
|
95.61% |
54.84% |
154.97% |
-0.85% |
-222.19% |
127.64% |
-15.92% |
56.28% |
45.97% |
25.16% |
-1.45% |
| Cash Return on Invested Capital (CROIC) |
|
30.89% |
28.72% |
46.97% |
-1.90% |
-28.75% |
6.82% |
53.84% |
-29.15% |
8.71% |
31.89% |
-21.62% |
| Operating Return on Assets (OROA) |
|
10.76% |
9.74% |
7.41% |
3.44% |
5.96% |
-13.33% |
11.40% |
-13.65% |
-9.28% |
4.03% |
-1.39% |
| Return on Assets (ROA) |
|
5.93% |
4.45% |
40.10% |
-0.34% |
-53.85% |
-20.10% |
4.60% |
-23.32% |
-32.02% |
-23.75% |
1.36% |
| Return on Common Equity (ROCE) |
|
93.22% |
53.55% |
153.90% |
-0.84% |
-220.01% |
130.93% |
-16.18% |
56.90% |
46.23% |
25.28% |
-1.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
87.88% |
51.63% |
92.03% |
-0.91% |
1,339.95% |
79.17% |
-17.18% |
44.16% |
44.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
67 |
46 |
438 |
-82 |
-444 |
-31 |
23 |
-23 |
-12 |
2.26 |
0.29 |
| NOPAT Margin |
|
6.35% |
4.62% |
46.47% |
-9.78% |
-68.43% |
-8.49% |
12.80% |
-15.17% |
-8.09% |
1.41% |
0.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
5.66% |
4.69% |
50.08% |
-37.50% |
-76.76% |
20.33% |
6.54% |
17.42% |
23.48% |
19.65% |
-0.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
11.50% |
8.61% |
58.44% |
-13.05% |
-166.55% |
-19.39% |
13.07% |
-18.34% |
-12.96% |
3.06% |
0.36% |
| Cost of Revenue to Revenue |
|
65.37% |
69.19% |
74.28% |
74.23% |
76.04% |
83.49% |
96.03% |
85.75% |
79.56% |
69.07% |
71.39% |
| SG&A Expenses to Revenue |
|
21.01% |
21.47% |
20.45% |
20.96% |
21.75% |
25.37% |
37.57% |
35.76% |
32.00% |
28.49% |
23.97% |
| 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 |
|
27.11% |
24.28% |
20.45% |
20.70% |
21.17% |
28.64% |
-12.26% |
35.92% |
32.00% |
28.92% |
28.36% |
| Earnings before Interest and Taxes (EBIT) |
|
81 |
69 |
58 |
28 |
34 |
-44 |
30 |
-31 |
-16 |
6.01 |
-1.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
161 |
155 |
131 |
89 |
85 |
-2.73 |
53 |
-18 |
-0.68 |
20 |
2.35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
10.53 |
8.26 |
1.48 |
1.29 |
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 |
3.79 |
3.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.51 |
0.50 |
0.53 |
0.46 |
0.47 |
0.55 |
1.00 |
1.00 |
0.65 |
0.11 |
0.45 |
| Price to Earnings (P/E) |
|
12.90 |
17.49 |
1.62 |
0.00 |
0.00 |
0.00 |
15.11 |
0.00 |
0.00 |
0.00 |
47.30 |
| 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 |
|
7.75% |
5.72% |
61.61% |
0.00% |
0.00% |
0.00% |
6.62% |
0.00% |
0.00% |
0.00% |
2.11% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.21 |
2.29 |
1.29 |
1.18 |
3.31 |
3.80 |
4.24 |
4.60 |
4.79 |
4.98 |
4.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.84 |
0.78 |
0.77 |
0.69 |
0.72 |
1.06 |
1.82 |
2.27 |
1.92 |
1.37 |
1.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.52 |
5.05 |
5.58 |
6.56 |
5.53 |
0.00 |
6.10 |
0.00 |
0.00 |
11.05 |
113.95 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.91 |
11.38 |
12.64 |
20.99 |
13.81 |
0.00 |
10.90 |
0.00 |
0.00 |
36.48 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.28 |
16.96 |
1.66 |
0.00 |
0.00 |
0.00 |
14.24 |
0.00 |
0.00 |
97.16 |
918.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.54 |
6.17 |
11.02 |
8.49 |
10.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.60 |
7.34 |
3.42 |
0.00 |
0.00 |
46.76 |
6.77 |
0.00 |
47.78 |
13.47 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
10.10 |
7.61 |
1.20 |
1.12 |
-13.48 |
-2.94 |
-3.54 |
-2.07 |
-1.72 |
-1.47 |
-1.75 |
| Long-Term Debt to Equity |
|
9.99 |
7.52 |
1.19 |
1.12 |
-13.48 |
-2.94 |
-3.54 |
-2.07 |
-1.72 |
0.00 |
-1.73 |
| Financial Leverage |
|
8.28 |
5.48 |
1.25 |
0.66 |
1.31 |
-3.34 |
-2.18 |
-1.81 |
-1.55 |
-1.36 |
-1.37 |
| Leverage Ratio |
|
16.11 |
12.33 |
3.86 |
2.52 |
4.13 |
-6.35 |
-3.46 |
-2.41 |
-1.44 |
-1.06 |
-1.06 |
| Compound Leverage Factor |
|
10.52 |
7.95 |
2.37 |
0.13 |
1.52 |
-8.33 |
-1.77 |
-3.71 |
-4.63 |
5.79 |
-7.63 |
| Debt to Total Capital |
|
90.99% |
88.39% |
54.62% |
52.77% |
108.01% |
151.57% |
139.41% |
193.88% |
238.09% |
312.25% |
234.11% |
| Short-Term Debt to Total Capital |
|
1.02% |
1.11% |
0.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
312.25% |
1.50% |
| Long-Term Debt to Total Capital |
|
89.97% |
87.28% |
53.83% |
52.77% |
108.01% |
151.57% |
139.41% |
193.88% |
238.09% |
0.00% |
232.61% |
| 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 |
|
0.22% |
0.26% |
0.18% |
0.20% |
0.55% |
0.76% |
0.73% |
0.61% |
0.68% |
0.90% |
0.92% |
| Common Equity to Total Capital |
|
8.78% |
11.35% |
45.19% |
47.03% |
-8.56% |
-52.32% |
-40.13% |
-94.50% |
-138.77% |
-213.15% |
-135.03% |
| Debt to EBITDA |
|
3.29 |
3.06 |
3.13 |
3.74 |
3.41 |
-88.92 |
4.57 |
-13.61 |
-318.49 |
11.62 |
81.18 |
| Net Debt to EBITDA |
|
2.17 |
1.80 |
1.73 |
2.23 |
1.92 |
-67.57 |
2.73 |
-10.78 |
-270.45 |
10.12 |
81.18 |
| Long-Term Debt to EBITDA |
|
3.25 |
3.02 |
3.09 |
3.74 |
3.41 |
-88.92 |
4.57 |
-13.61 |
-318.49 |
0.00 |
80.65 |
| Debt to NOPAT |
|
7.91 |
10.27 |
0.93 |
-4.04 |
-0.65 |
-7.82 |
10.67 |
-10.57 |
-18.37 |
102.16 |
654.63 |
| Net Debt to NOPAT |
|
5.22 |
6.04 |
0.52 |
-2.40 |
-0.37 |
-5.94 |
6.37 |
-8.37 |
-15.60 |
88.95 |
654.63 |
| Long-Term Debt to NOPAT |
|
7.82 |
10.14 |
0.92 |
-4.04 |
-0.65 |
-7.82 |
10.67 |
-10.57 |
-18.37 |
0.00 |
650.43 |
| Altman Z-Score |
|
3.32 |
3.24 |
3.12 |
3.04 |
3.63 |
2.31 |
2.80 |
1.70 |
-0.68 |
-3.09 |
-2.22 |
| Noncontrolling Interest Sharing Ratio |
|
2.50% |
2.36% |
0.69% |
0.41% |
0.98% |
-2.58% |
-1.64% |
-1.09% |
-0.57% |
-0.45% |
-0.53% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.37 |
2.19 |
2.48 |
1.93 |
2.10 |
1.40 |
2.52 |
2.18 |
1.55 |
0.19 |
1.15 |
| Quick Ratio |
|
2.20 |
1.90 |
2.16 |
1.64 |
1.93 |
1.13 |
2.12 |
1.60 |
1.24 |
0.17 |
0.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
134 |
107 |
213 |
-10 |
-91 |
8.28 |
48 |
-22 |
5.82 |
16 |
-11 |
| Operating Cash Flow to CapEx |
|
539.83% |
545.01% |
628.51% |
1,746.73% |
2,160.48% |
-828.13% |
-4,380.35% |
-5,201.39% |
0.00% |
-167,500.00% |
-7,340.58% |
| Free Cash Flow to Firm to Interest Expense |
|
4.76 |
4.36 |
9.57 |
-0.38 |
-4.27 |
0.47 |
3.30 |
-1.33 |
0.16 |
0.42 |
-0.88 |
| Operating Cash Flow to Interest Expense |
|
6.93 |
5.19 |
2.97 |
2.61 |
2.18 |
-1.26 |
-4.15 |
-2.70 |
-0.60 |
-0.13 |
-0.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.64 |
4.24 |
2.50 |
2.46 |
2.08 |
-1.42 |
-4.25 |
-2.75 |
-0.60 |
-0.13 |
-0.42 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.39 |
1.41 |
1.21 |
1.04 |
1.14 |
1.11 |
0.68 |
0.68 |
0.83 |
1.07 |
1.21 |
| Accounts Receivable Turnover |
|
9.68 |
10.34 |
13.41 |
18.79 |
16.20 |
11.07 |
8.83 |
9.88 |
11.76 |
11.98 |
10.35 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
8.52 |
8.96 |
10.66 |
14.10 |
18.49 |
20.07 |
19.02 |
27.60 |
48.92 |
132.89 |
358.44 |
| Accounts Payable Turnover |
|
6.75 |
7.89 |
8.35 |
7.25 |
6.37 |
4.90 |
3.32 |
3.28 |
3.63 |
3.48 |
3.34 |
| Days Sales Outstanding (DSO) |
|
37.70 |
35.29 |
27.23 |
19.42 |
22.53 |
32.96 |
41.34 |
36.94 |
31.04 |
30.47 |
35.26 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
54.07 |
46.28 |
43.69 |
50.35 |
57.32 |
74.42 |
110.03 |
111.25 |
100.56 |
104.94 |
109.30 |
| Cash Conversion Cycle (CCC) |
|
-16.37 |
-11.00 |
-16.46 |
-30.92 |
-34.78 |
-41.45 |
-68.69 |
-74.31 |
-69.52 |
-74.48 |
-74.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
401 |
341 |
566 |
494 |
141 |
102 |
77 |
76 |
58 |
44 |
55 |
| Invested Capital Turnover |
|
2.42 |
2.69 |
2.08 |
1.58 |
2.04 |
3.01 |
2.00 |
2.01 |
2.17 |
3.14 |
3.45 |
| Increase / (Decrease) in Invested Capital |
|
-68 |
-60 |
225 |
-72 |
-353 |
-39 |
-25 |
-1.04 |
-18 |
-14 |
11 |
| Enterprise Value (EV) |
|
887 |
782 |
728 |
580 |
467 |
387 |
325 |
348 |
278 |
219 |
268 |
| Market Capitalization |
|
537 |
502 |
501 |
382 |
303 |
202 |
178 |
153 |
94 |
18 |
76 |
| Book Value per Share |
|
$2.64 |
$3.22 |
$18.91 |
$17.39 |
($1.45) |
($5.35) |
($4.41) |
($7.42) |
($4.74) |
($5.79) |
($10.03) |
| Tangible Book Value per Share |
|
($11.86) |
($9.58) |
$7.39 |
$7.20 |
($10.05) |
($13.03) |
($10.25) |
($12.86) |
($7.86) |
($8.64) |
($16.67) |
| Total Capital |
|
580 |
536 |
749 |
628 |
267 |
160 |
175 |
127 |
91 |
74 |
82 |
| Total Debt |
|
528 |
474 |
409 |
331 |
288 |
243 |
244 |
245 |
216 |
231 |
191 |
| Total Long-Term Debt |
|
522 |
468 |
403 |
331 |
288 |
243 |
244 |
245 |
216 |
0.00 |
190 |
| Net Debt |
|
349 |
278 |
226 |
197 |
163 |
184 |
146 |
194 |
183 |
201 |
191 |
| Capital Expenditures (CapEx) |
|
36 |
23 |
11 |
3.92 |
2.16 |
2.71 |
1.38 |
0.86 |
0.00 |
0.00 |
0.07 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.58 |
-13 |
-16 |
-37 |
-29 |
-30 |
-15 |
-3.55 |
-13 |
-19 |
8.44 |
| Debt-free Net Working Capital (DFNWC) |
|
183 |
182 |
168 |
97 |
97 |
29 |
83 |
47 |
20 |
10 |
8.44 |
| Net Working Capital (NWC) |
|
177 |
177 |
162 |
97 |
97 |
29 |
83 |
47 |
20 |
-220 |
7.21 |
| Net Nonoperating Expense (NNE) |
|
22 |
15 |
126 |
-79 |
-138 |
35 |
11 |
30 |
44 |
38 |
-1.64 |
| Net Nonoperating Obligations (NNO) |
|
349 |
278 |
226 |
197 |
163 |
184 |
146 |
194 |
183 |
201 |
164 |
| Total Depreciation and Amortization (D&A) |
|
79 |
86 |
73 |
61 |
51 |
41 |
24 |
13 |
16 |
14 |
4.33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.34% |
-1.26% |
-1.65% |
-4.44% |
-4.43% |
-8.11% |
-8.34% |
-2.32% |
-8.78% |
-12.14% |
4.93% |
| Debt-free Net Working Capital to Revenue |
|
17.40% |
18.30% |
17.83% |
11.59% |
14.89% |
7.83% |
46.65% |
31.00% |
13.64% |
6.48% |
4.93% |
| Net Working Capital to Revenue |
|
16.83% |
17.70% |
17.20% |
11.59% |
14.89% |
7.83% |
46.65% |
31.00% |
13.64% |
-137.49% |
4.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.13 |
$1.53 |
$16.99 |
($0.32) |
($19.26) |
($4.31) |
$0.75 |
($3.32) |
($2.51) |
($10.00) |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
19.50M |
18.70M |
18.18M |
17.07M |
15.99M |
15.60M |
15.84M |
16.07M |
22.42M |
3.57M |
10.07M |
| Adjusted Diluted Earnings per Share |
|
$2.02 |
$1.46 |
$16.53 |
($0.32) |
($19.26) |
($4.31) |
$0.74 |
($3.32) |
($2.51) |
($10.00) |
$0.15 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.62M |
19.61M |
18.69M |
17.07M |
15.99M |
15.60M |
16.06M |
16.07M |
22.42M |
3.57M |
11.07M |
| 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 |
|
18.84M |
18.77M |
17.51M |
16.30M |
15.52M |
15.75M |
15.94M |
20.81M |
26.57M |
10.95M |
11.28M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
127 |
66 |
35 |
38 |
22 |
-23 |
23 |
-23 |
-12 |
2.26 |
5.55 |
| Normalized NOPAT Margin |
|
12.11% |
6.61% |
3.69% |
4.51% |
3.47% |
-6.20% |
12.80% |
-15.17% |
-8.09% |
1.41% |
3.25% |
| Pre Tax Income Margin |
|
5.05% |
4.44% |
3.75% |
0.17% |
1.92% |
-15.79% |
8.57% |
-31.07% |
-36.09% |
-20.52% |
-8.27% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.88 |
2.82 |
2.59 |
1.05 |
1.58 |
-2.48 |
2.05 |
-1.86 |
-0.45 |
0.15 |
-0.16 |
| NOPAT to Interest Expense |
|
2.37 |
1.89 |
19.68 |
-3.12 |
-20.75 |
-1.75 |
1.57 |
-1.40 |
-0.33 |
0.06 |
0.02 |
| EBIT Less CapEx to Interest Expense |
|
1.60 |
1.86 |
2.12 |
0.90 |
1.48 |
-2.63 |
1.96 |
-1.91 |
-0.45 |
0.15 |
-0.17 |
| NOPAT Less CapEx to Interest Expense |
|
1.08 |
0.94 |
19.20 |
-3.27 |
-20.85 |
-1.90 |
1.48 |
-1.45 |
-0.33 |
0.06 |
0.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
6.60% |
8.22% |
0.89% |
-104.45% |
-0.90% |
-1.66% |
16.25% |
-2.05% |
-0.69% |
-0.39% |
11.77% |
| Augmented Payout Ratio |
|
138.19% |
128.22% |
13.41% |
-1,599.89% |
-7.44% |
-1.66% |
16.25% |
-2.05% |
-0.69% |
-0.39% |
210.89% |