| DEI Shares Outstanding |
|
16,119,453.00 |
16,171,079.00 |
23,570,116.00 |
23,641,984.00 |
24,137,882.00 |
24,731,940.00 |
26,068,995.00 |
26,527,044.00 |
27,884,090.00 |
- |
29,395,263.00 |
| DEI Adjusted Shares Outstanding |
|
16,119,453.00 |
16,171,079.00 |
23,570,116.00 |
23,641,984.00 |
24,137,882.00 |
24,731,940.00 |
26,068,995.00 |
26,527,044.00 |
27,884,090.00 |
- |
29,395,263.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.44 |
-0.48 |
0.67 |
1.26 |
1.04 |
0.28 |
-2.82 |
-1.63 |
-1.22 |
- |
-6.95 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-11.48% |
33.75% |
33.91% |
3.67% |
17.74% |
-8.20% |
-5.68% |
-16.41% |
13.11% |
-1.74% |
-7.56% |
| EBITDA Growth |
|
-19.19% |
-49.95% |
224.74% |
-5.51% |
1.00% |
-33.64% |
-176.72% |
102.56% |
2,039.85% |
-287.90% |
-40.77% |
| EBIT Growth |
|
-22.37% |
-101.69% |
6,530.90% |
-5.31% |
17.95% |
-62.86% |
-543.63% |
52.99% |
50.42% |
-380.27% |
-32.06% |
| NOPAT Growth |
|
-18.75% |
-101.73% |
5,806.32% |
84.29% |
-15.41% |
-68.10% |
-517.85% |
50.58% |
56.57% |
-444.95% |
-74.11% |
| Net Income Growth |
|
-7.58% |
-133.29% |
304.54% |
88.09% |
-15.88% |
-71.97% |
-1,146.72% |
55.02% |
18.62% |
-271.71% |
-55.33% |
| EPS Growth |
|
3.65% |
-132.39% |
245.65% |
85.07% |
-16.94% |
-72.82% |
-1,121.43% |
43.01% |
25.77% |
-288.43% |
-47.87% |
| Operating Cash Flow Growth |
|
-37.19% |
-30.61% |
343.89% |
-24.77% |
35.13% |
-22.44% |
-177.02% |
104.91% |
-321.98% |
-1,129.30% |
84.78% |
| Free Cash Flow Firm Growth |
|
-54.97% |
-2,806.98% |
113.73% |
-19.93% |
-74.66% |
34.17% |
-544.38% |
50.59% |
31.45% |
155.17% |
5,690.19% |
| Invested Capital Growth |
|
3.26% |
161.37% |
-5.03% |
-0.46% |
3.87% |
-0.61% |
3.17% |
1.52% |
1.90% |
-9.89% |
-56.42% |
| Revenue Q/Q Growth |
|
-3.73% |
22.29% |
-0.83% |
3.57% |
1.35% |
-4.15% |
-0.66% |
-3.73% |
4.13% |
-4.02% |
0.84% |
| EBITDA Q/Q Growth |
|
-8.14% |
38.75% |
8.99% |
2.22% |
-8.28% |
-13.81% |
13.44% |
-91.16% |
15.88% |
-183.94% |
67.63% |
| EBIT Q/Q Growth |
|
-10.47% |
-1,745.71% |
24.57% |
3.60% |
-11.96% |
-32.50% |
8.69% |
-53.48% |
13.41% |
-1,103.22% |
51.70% |
| NOPAT Q/Q Growth |
|
-10.19% |
-1,745.71% |
14.27% |
-0.87% |
-1.47% |
-34.77% |
9.12% |
-53.38% |
17.93% |
-3,047.97% |
37.47% |
| Net Income Q/Q Growth |
|
-9.76% |
-55.85% |
41.12% |
0.49% |
-5.02% |
-41.64% |
7.82% |
-61.07% |
5.71% |
-684.81% |
38.86% |
| EPS Q/Q Growth |
|
-7.19% |
-48.39% |
21.82% |
0.00% |
-4.63% |
-44.00% |
9.21% |
-55.24% |
4.72% |
-233.33% |
30.64% |
| Operating Cash Flow Q/Q Growth |
|
-30.99% |
-42.72% |
43.22% |
-6.10% |
-7.53% |
-0.81% |
5.11% |
-91.80% |
32.84% |
-10.64% |
71.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-48.43% |
-3.02% |
34.89% |
-4.34% |
-38.60% |
-10.29% |
-3.31% |
-136.49% |
83.37% |
160.13% |
-18.73% |
| Invested Capital Q/Q Growth |
|
-2.85% |
0.63% |
-1.19% |
-0.93% |
0.12% |
-0.55% |
0.51% |
21.73% |
1.12% |
-11.85% |
18.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
45.20% |
41.66% |
39.64% |
39.25% |
36.83% |
36.78% |
36.78% |
36.99% |
33.54% |
29.09% |
25.60% |
| EBITDA Margin |
|
15.26% |
5.71% |
13.84% |
12.62% |
10.82% |
7.82% |
-6.36% |
0.19% |
3.68% |
-7.04% |
-10.72% |
| Operating Margin |
|
11.09% |
-0.14% |
6.73% |
6.15% |
6.16% |
2.46% |
-11.74% |
-6.94% |
-2.67% |
-14.78% |
-27.85% |
| EBIT Margin |
|
11.09% |
-0.14% |
6.73% |
6.15% |
6.16% |
2.49% |
-11.72% |
-6.59% |
-2.89% |
-14.12% |
-20.17% |
| Profit (Net Income) Margin |
|
7.56% |
-1.88% |
2.88% |
5.22% |
3.73% |
1.14% |
-12.63% |
-6.80% |
-4.89% |
-18.50% |
-31.09% |
| Tax Burden Percent |
|
68.36% |
94.46% |
62.11% |
120.88% |
86.62% |
75.40% |
98.00% |
89.15% |
87.20% |
99.71% |
99.95% |
| Interest Burden Percent |
|
99.78% |
1,422.22% |
68.79% |
70.21% |
69.88% |
60.60% |
110.01% |
115.70% |
194.18% |
131.44% |
154.22% |
| Effective Tax Rate |
|
31.64% |
0.00% |
37.89% |
-20.88% |
13.38% |
24.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
9.27% |
-0.09% |
3.54% |
6.71% |
5.58% |
1.75% |
-7.23% |
-3.49% |
-1.49% |
-8.47% |
-21.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.31% |
-28.99% |
-0.56% |
-2.36% |
-3.25% |
-2.23% |
-26.04% |
-10.19% |
-14.55% |
-39.45% |
-57.54% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.45% |
-1.69% |
-0.21% |
-0.67% |
-0.77% |
-0.46% |
-6.77% |
-2.67% |
-3.30% |
-10.82% |
-31.20% |
| Return on Equity (ROE) |
|
5.82% |
-1.78% |
3.33% |
6.04% |
4.81% |
1.29% |
-14.00% |
-6.16% |
-4.79% |
-19.29% |
-52.58% |
| Cash Return on Invested Capital (CROIC) |
|
6.06% |
-89.40% |
8.70% |
7.17% |
1.79% |
2.36% |
-10.35% |
-5.00% |
-3.37% |
1.94% |
57.21% |
| Operating Return on Assets (OROA) |
|
7.19% |
-0.08% |
4.23% |
4.18% |
4.78% |
1.69% |
-7.09% |
-3.26% |
-1.61% |
-7.99% |
-12.19% |
| Return on Assets (ROA) |
|
4.91% |
-1.11% |
1.81% |
3.55% |
2.89% |
0.77% |
-7.64% |
-3.36% |
-2.73% |
-10.48% |
-18.79% |
| Return on Common Equity (ROCE) |
|
5.82% |
-1.78% |
3.33% |
6.04% |
4.81% |
1.29% |
-14.00% |
-5.56% |
-3.86% |
-13.85% |
-36.55% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.79% |
-1.65% |
3.30% |
5.89% |
4.68% |
1.28% |
-14.67% |
-7.08% |
0.00% |
-32.65% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
23 |
-0.40 |
23 |
42 |
36 |
11 |
-48 |
-24 |
-10 |
-56 |
-97 |
| NOPAT Margin |
|
7.58% |
-0.10% |
4.18% |
7.43% |
5.34% |
1.86% |
-8.22% |
-4.86% |
-1.87% |
-10.35% |
-19.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.03% |
28.91% |
4.10% |
9.07% |
8.83% |
3.99% |
18.81% |
6.70% |
13.06% |
30.99% |
36.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-1.70% |
- |
-30.57% |
| Cost of Revenue to Revenue |
|
54.80% |
58.34% |
60.36% |
60.75% |
63.17% |
63.22% |
63.22% |
63.01% |
66.46% |
70.91% |
74.40% |
| SG&A Expenses to Revenue |
|
20.40% |
23.10% |
21.09% |
19.97% |
19.15% |
18.99% |
19.22% |
23.62% |
21.82% |
22.80% |
28.72% |
| R&D to Revenue |
|
11.69% |
10.27% |
9.86% |
9.44% |
8.40% |
8.46% |
8.45% |
10.80% |
8.84% |
4.46% |
3.48% |
| Operating Expenses to Revenue |
|
34.11% |
41.80% |
32.91% |
33.10% |
30.67% |
34.32% |
48.52% |
43.93% |
36.20% |
43.87% |
53.44% |
| Earnings before Interest and Taxes (EBIT) |
|
34 |
-0.58 |
37 |
35 |
41 |
15 |
-68 |
-32 |
-16 |
-76 |
-101 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
47 |
23 |
76 |
72 |
73 |
48 |
-37 |
0.95 |
20 |
-38 |
-54 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.92 |
0.38 |
0.79 |
1.43 |
1.24 |
0.69 |
1.24 |
0.65 |
0.65 |
0.30 |
0.61 |
| Price to Tangible Book Value (P/TBV) |
|
1.52 |
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) |
|
1.21 |
0.44 |
0.69 |
1.26 |
0.99 |
0.62 |
1.07 |
0.62 |
0.52 |
0.17 |
0.13 |
| Price to Earnings (P/E) |
|
15.94 |
0.00 |
23.99 |
24.24 |
26.45 |
54.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
5.22% |
10.78% |
3.73% |
1.31% |
1.46% |
2.59% |
1.67% |
3.50% |
3.94% |
0.00% |
0.00% |
| Earnings Yield |
|
6.27% |
0.00% |
4.17% |
4.13% |
3.78% |
1.84% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.56 |
0.84 |
1.34 |
1.19 |
0.74 |
1.18 |
0.76 |
0.78 |
0.66 |
0.86 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.71 |
0.90 |
0.97 |
1.48 |
1.17 |
0.78 |
1.36 |
1.06 |
0.98 |
0.77 |
0.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.68 |
15.84 |
7.00 |
11.75 |
10.76 |
10.01 |
0.00 |
545.98 |
26.72 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.44 |
0.00 |
14.40 |
24.12 |
18.92 |
31.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.43 |
0.00 |
23.19 |
19.95 |
21.82 |
42.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.11 |
24.66 |
7.97 |
16.81 |
11.50 |
9.15 |
0.00 |
258.64 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.41 |
0.00 |
9.43 |
18.67 |
68.14 |
31.34 |
0.00 |
0.00 |
0.00 |
32.39 |
0.91 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.55 |
0.41 |
0.33 |
0.31 |
0.27 |
0.40 |
0.23 |
0.30 |
0.36 |
2.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.52 |
0.37 |
0.29 |
0.31 |
0.27 |
0.40 |
0.23 |
0.29 |
0.35 |
2.01 |
| Financial Leverage |
|
-0.37 |
0.06 |
0.37 |
0.28 |
0.24 |
0.20 |
0.26 |
0.26 |
0.23 |
0.27 |
0.54 |
| Leverage Ratio |
|
1.19 |
1.60 |
1.84 |
1.70 |
1.67 |
1.68 |
1.83 |
1.83 |
1.76 |
1.84 |
2.80 |
| Compound Leverage Factor |
|
1.18 |
22.76 |
1.27 |
1.19 |
1.16 |
1.02 |
2.01 |
2.12 |
3.41 |
2.42 |
4.32 |
| Debt to Total Capital |
|
0.00% |
35.48% |
28.97% |
24.93% |
23.65% |
21.39% |
28.64% |
18.52% |
23.00% |
26.41% |
67.21% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.01% |
2.63% |
2.83% |
0.11% |
0.00% |
0.00% |
0.00% |
0.61% |
0.61% |
1.27% |
| Long-Term Debt to Total Capital |
|
0.00% |
33.47% |
26.33% |
22.10% |
23.54% |
21.39% |
28.64% |
18.52% |
22.38% |
25.80% |
65.94% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
14.99% |
15.70% |
27.25% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
64.52% |
71.03% |
75.07% |
76.35% |
78.61% |
71.36% |
66.49% |
61.31% |
46.34% |
32.79% |
| Debt to EBITDA |
|
0.00 |
11.02 |
2.57 |
2.33 |
2.28 |
3.10 |
-5.43 |
137.42 |
8.12 |
-4.59 |
-4.00 |
| Net Debt to EBITDA |
|
0.00 |
8.18 |
2.02 |
1.73 |
1.65 |
2.11 |
-4.60 |
114.53 |
7.18 |
-3.74 |
-3.25 |
| Long-Term Debt to EBITDA |
|
0.00 |
10.40 |
2.34 |
2.07 |
2.27 |
3.10 |
-5.43 |
137.42 |
7.91 |
-4.48 |
-3.92 |
| Debt to NOPAT |
|
0.00 |
-641.49 |
8.51 |
3.96 |
4.62 |
13.07 |
-4.20 |
-5.50 |
-16.02 |
-3.12 |
-2.20 |
| Net Debt to NOPAT |
|
0.00 |
-475.80 |
6.69 |
2.93 |
3.35 |
8.88 |
-3.56 |
-4.59 |
-14.17 |
-2.54 |
-1.79 |
| Long-Term Debt to NOPAT |
|
0.00 |
-605.13 |
7.74 |
3.51 |
4.60 |
13.07 |
-4.20 |
-5.50 |
-15.59 |
-3.05 |
-2.16 |
| Altman Z-Score |
|
5.77 |
1.42 |
2.24 |
2.92 |
2.88 |
2.10 |
1.69 |
1.33 |
1.33 |
0.81 |
0.48 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.81% |
19.37% |
28.19% |
30.48% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.67 |
1.65 |
1.67 |
1.69 |
1.93 |
1.74 |
1.41 |
1.36 |
1.44 |
1.83 |
1.71 |
| Quick Ratio |
|
3.42 |
1.18 |
1.16 |
1.15 |
1.31 |
1.09 |
0.93 |
0.75 |
0.86 |
1.24 |
1.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
15 |
-412 |
57 |
45 |
11 |
15 |
-68 |
-34 |
-23 |
13 |
261 |
| Operating Cash Flow to CapEx |
|
646.22% |
266.01% |
821.07% |
582.55% |
774.40% |
730.30% |
-253.40% |
10.18% |
-24.21% |
-416.53% |
-96.81% |
| Free Cash Flow to Firm to Interest Expense |
|
31.80 |
-54.15 |
4.90 |
4.34 |
0.92 |
2.55 |
-10.04 |
-6.73 |
-1.55 |
0.53 |
4.77 |
| Operating Cash Flow to Interest Expense |
|
45.36 |
1.98 |
5.79 |
4.82 |
5.46 |
8.72 |
-5.96 |
0.40 |
-0.30 |
-2.27 |
-0.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
38.34 |
1.24 |
5.08 |
3.99 |
4.75 |
7.52 |
-8.31 |
-3.50 |
-1.52 |
-2.82 |
-0.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.65 |
0.59 |
0.63 |
0.68 |
0.78 |
0.68 |
0.61 |
0.49 |
0.56 |
0.57 |
0.60 |
| Accounts Receivable Turnover |
|
4.95 |
3.73 |
3.99 |
4.19 |
4.59 |
4.54 |
4.08 |
3.45 |
3.83 |
3.01 |
2.93 |
| Inventory Turnover |
|
2.73 |
3.59 |
5.03 |
5.11 |
5.66 |
4.96 |
4.52 |
3.47 |
3.62 |
3.85 |
4.59 |
| Fixed Asset Turnover |
|
18.13 |
15.21 |
15.39 |
18.46 |
23.57 |
22.40 |
18.67 |
11.35 |
10.64 |
10.77 |
11.01 |
| Accounts Payable Turnover |
|
9.73 |
9.75 |
10.57 |
9.45 |
12.43 |
16.33 |
12.34 |
7.59 |
6.72 |
7.18 |
10.86 |
| Days Sales Outstanding (DSO) |
|
73.73 |
97.79 |
91.50 |
87.13 |
79.45 |
80.45 |
89.39 |
105.78 |
95.19 |
121.16 |
124.38 |
| Days Inventory Outstanding (DIO) |
|
133.73 |
101.55 |
72.50 |
71.43 |
64.47 |
73.56 |
80.72 |
105.23 |
100.93 |
94.76 |
79.59 |
| Days Payable Outstanding (DPO) |
|
37.51 |
37.43 |
34.54 |
38.61 |
29.36 |
22.35 |
29.59 |
48.12 |
54.34 |
50.82 |
33.61 |
| Cash Conversion Cycle (CCC) |
|
169.95 |
161.92 |
129.46 |
119.95 |
114.57 |
131.65 |
140.53 |
162.89 |
141.79 |
165.09 |
170.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
255 |
667 |
634 |
631 |
655 |
651 |
672 |
682 |
695 |
626 |
277 |
| Invested Capital Turnover |
|
1.22 |
0.89 |
0.85 |
0.90 |
1.04 |
0.94 |
0.88 |
0.72 |
0.80 |
0.82 |
1.10 |
| Increase / (Decrease) in Invested Capital |
|
8.06 |
412 |
-34 |
-2.92 |
24 |
-3.97 |
21 |
10 |
13 |
-69 |
-358 |
| Enterprise Value (EV) |
|
220 |
372 |
534 |
846 |
783 |
483 |
793 |
516 |
541 |
414 |
238 |
| Market Capitalization |
|
371 |
180 |
380 |
722 |
662 |
381 |
623 |
303 |
283 |
92 |
64 |
| Book Value per Share |
|
$24.90 |
$29.09 |
$20.37 |
$21.39 |
$22.17 |
$22.21 |
$19.21 |
$17.59 |
$15.72 |
$10.75 |
$3.55 |
| Tangible Book Value per Share |
|
$15.14 |
($6.30) |
($3.07) |
($1.09) |
($1.55) |
($1.59) |
($4.44) |
($4.84) |
($4.85) |
($6.06) |
($9.30) |
| Total Capital |
|
401 |
729 |
676 |
674 |
701 |
699 |
702 |
702 |
715 |
661 |
318 |
| Total Debt |
|
0.00 |
259 |
196 |
168 |
166 |
150 |
201 |
130 |
164 |
175 |
214 |
| Total Long-Term Debt |
|
0.00 |
244 |
178 |
149 |
165 |
150 |
201 |
130 |
160 |
170 |
210 |
| Net Debt |
|
-151 |
192 |
154 |
124 |
120 |
102 |
170 |
108 |
145 |
142 |
174 |
| Capital Expenditures (CapEx) |
|
3.36 |
5.67 |
8.15 |
8.64 |
8.79 |
7.23 |
16 |
20 |
18 |
13 |
8.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
85 |
67 |
73 |
90 |
90 |
70 |
53 |
48 |
79 |
125 |
76 |
| Debt-free Net Working Capital (DFNWC) |
|
236 |
134 |
115 |
134 |
136 |
117 |
84 |
70 |
98 |
157 |
116 |
| Net Working Capital (NWC) |
|
236 |
119 |
97 |
114 |
135 |
117 |
84 |
70 |
94 |
153 |
112 |
| Net Nonoperating Expense (NNE) |
|
0.05 |
7.33 |
7.18 |
13 |
11 |
4.42 |
26 |
9.43 |
17 |
44 |
58 |
| Net Nonoperating Obligations (NNO) |
|
-146 |
197 |
154 |
125 |
120 |
102 |
171 |
110 |
144 |
140 |
172 |
| Total Depreciation and Amortization (D&A) |
|
13 |
24 |
39 |
37 |
31 |
33 |
31 |
33 |
36 |
38 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
27.81% |
16.39% |
13.23% |
15.78% |
13.42% |
11.27% |
9.12% |
9.92% |
14.35% |
23.06% |
15.21% |
| Debt-free Net Working Capital to Revenue |
|
76.94% |
32.64% |
20.83% |
23.40% |
20.20% |
19.03% |
14.43% |
14.37% |
17.80% |
29.06% |
23.22% |
| Net Working Capital to Revenue |
|
76.94% |
29.07% |
17.59% |
20.06% |
20.09% |
19.03% |
14.43% |
14.37% |
17.00% |
28.31% |
22.41% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.43 |
($0.46) |
$0.68 |
$1.25 |
$1.04 |
$0.28 |
($2.86) |
($1.63) |
($1.21) |
($4.70) |
($6.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.20M |
16.97M |
23.43M |
23.83M |
24.12M |
24.80M |
25.69M |
26.51M |
28.00M |
28.80M |
29.41M |
| Adjusted Diluted Earnings per Share |
|
$1.42 |
($0.46) |
$0.67 |
$1.24 |
$1.03 |
$0.28 |
($2.86) |
($1.63) |
($1.21) |
($4.70) |
($6.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
16.42M |
16.97M |
23.49M |
24.04M |
24.30M |
24.90M |
25.69M |
26.51M |
28.00M |
28.80M |
29.41M |
| 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 |
|
16.14M |
23.51M |
23.59M |
23.85M |
24.27M |
24.99M |
26.34M |
27.68M |
28.13M |
28.87M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
23 |
14 |
16 |
25 |
38 |
27 |
22 |
-24 |
-10 |
-11 |
-42 |
| Normalized NOPAT Margin |
|
7.58% |
3.53% |
2.82% |
4.30% |
5.68% |
4.39% |
3.85% |
-4.86% |
-1.87% |
-1.99% |
-8.34% |
| Pre Tax Income Margin |
|
11.07% |
-1.99% |
4.63% |
4.32% |
4.30% |
1.51% |
-12.89% |
-7.62% |
-5.61% |
-18.56% |
-31.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
71.14 |
-0.08 |
3.20 |
3.36 |
3.32 |
2.54 |
-9.99 |
-6.37 |
-1.06 |
-3.18 |
-1.84 |
| NOPAT to Interest Expense |
|
48.63 |
-0.05 |
1.99 |
4.06 |
2.88 |
1.89 |
-7.01 |
-4.70 |
-0.69 |
-2.33 |
-1.78 |
| EBIT Less CapEx to Interest Expense |
|
64.12 |
-0.82 |
2.50 |
2.53 |
2.61 |
1.34 |
-12.34 |
-10.27 |
-2.29 |
-3.73 |
-2.00 |
| NOPAT Less CapEx to Interest Expense |
|
41.62 |
-0.80 |
1.29 |
3.23 |
2.17 |
0.70 |
-9.36 |
-8.60 |
-1.91 |
-2.88 |
-1.94 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
83.57% |
-250.79% |
119.24% |
32.04% |
39.09% |
142.74% |
-14.06% |
-33.43% |
-32.20% |
-0.27% |
-0.10% |
| Augmented Payout Ratio |
|
105.03% |
-256.94% |
123.19% |
32.04% |
39.68% |
142.74% |
-14.06% |
-45.55% |
-32.57% |
-4.56% |
-0.24% |