| DEI Shares Outstanding |
|
- |
77,768,929.00 |
78,045,192.00 |
80,089,658.00 |
80,662,805.00 |
81,703,366.00 |
83,931,596.00 |
84,353,379.00 |
85,418,321.00 |
- |
88,392,925.00 |
| DEI Adjusted Shares Outstanding |
|
- |
77,768,929.00 |
78,045,192.00 |
80,089,658.00 |
80,662,805.00 |
81,703,366.00 |
83,931,596.00 |
84,353,379.00 |
85,418,321.00 |
- |
88,392,925.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
0.15 |
0.20 |
0.29 |
-0.03 |
-0.21 |
-0.18 |
-0.23 |
0.07 |
- |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.84% |
-15.97% |
13.07% |
3.57% |
-16.95% |
-7.95% |
10.61% |
1.52% |
17.62% |
13.54% |
-14.07% |
| EBITDA Growth |
|
133.74% |
21.89% |
13.93% |
4.12% |
-61.99% |
-106.05% |
1,429.18% |
-173.61% |
466.10% |
73.35% |
-61.81% |
| EBIT Growth |
|
109.79% |
92.47% |
30.83% |
14.71% |
-96.05% |
-1,827.91% |
71.70% |
-351.51% |
173.90% |
113.88% |
-97.40% |
| NOPAT Growth |
|
114.21% |
430.27% |
23.56% |
45.85% |
-152.07% |
66.55% |
163.47% |
-327.57% |
235.24% |
230.26% |
-162.56% |
| Net Income Growth |
|
101.32% |
1,030.46% |
36.14% |
48.11% |
-110.17% |
-629.18% |
13.25% |
-32.78% |
131.59% |
286.87% |
-108.69% |
| EPS Growth |
|
100.82% |
1,400.00% |
26.67% |
47.37% |
-110.71% |
-600.00% |
14.29% |
-27.78% |
130.43% |
285.71% |
-107.41% |
| Operating Cash Flow Growth |
|
149.94% |
59.86% |
-33.45% |
31.15% |
-157.49% |
233.36% |
-187.09% |
67.41% |
730.99% |
-15.18% |
20.45% |
| Free Cash Flow Firm Growth |
|
239.63% |
40.84% |
-54.98% |
49.58% |
-396.62% |
148.36% |
-131.33% |
-9.46% |
188.59% |
159.44% |
-213.43% |
| Invested Capital Growth |
|
-10.64% |
-4.53% |
11.56% |
14.78% |
21.84% |
-17.25% |
7.89% |
-0.40% |
3.01% |
12.89% |
-1.81% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.46% |
33.77% |
32.33% |
33.78% |
33.91% |
28.78% |
30.39% |
31.53% |
34.53% |
34.72% |
33.82% |
| EBITDA Margin |
|
5.45% |
7.91% |
7.97% |
8.01% |
3.67% |
-0.24% |
2.90% |
-2.10% |
6.54% |
9.99% |
4.44% |
| Operating Margin |
|
6.18% |
6.64% |
6.97% |
7.60% |
2.56% |
-2.88% |
1.65% |
-3.71% |
6.11% |
9.82% |
2.14% |
| EBIT Margin |
|
1.96% |
4.49% |
5.20% |
5.76% |
0.27% |
-5.13% |
-1.31% |
-5.84% |
3.67% |
6.91% |
0.21% |
| Profit (Net Income) Margin |
|
0.29% |
3.89% |
4.69% |
6.70% |
-0.82% |
-6.50% |
-5.10% |
-6.67% |
1.79% |
6.10% |
-0.62% |
| Tax Burden Percent |
|
14.75% |
86.65% |
90.17% |
116.42% |
-300.13% |
126.65% |
388.27% |
114.19% |
48.81% |
88.29% |
-295.20% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
85.25% |
13.35% |
9.83% |
-16.42% |
317.03% |
0.00% |
0.00% |
0.00% |
51.19% |
11.71% |
395.20% |
| Return on Invested Capital (ROIC) |
|
2.96% |
17.04% |
20.38% |
26.24% |
-11.52% |
-3.84% |
2.59% |
-5.69% |
7.59% |
23.21% |
-13.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-54.63% |
69.72% |
43.86% |
50.29% |
-71.62% |
73.54% |
158.07% |
-201.78% |
-36.11% |
375.72% |
-144.76% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.99% |
-6.60% |
-7.93% |
-10.53% |
10.06% |
-7.31% |
-13.06% |
-9.64% |
-2.69% |
-7.19% |
12.59% |
| Return on Equity (ROE) |
|
0.98% |
10.44% |
12.44% |
15.71% |
-1.47% |
-11.15% |
-10.47% |
-15.33% |
4.90% |
16.02% |
-1.23% |
| Cash Return on Invested Capital (CROIC) |
|
14.20% |
21.68% |
9.45% |
12.48% |
-31.21% |
15.04% |
-5.01% |
-5.29% |
4.63% |
11.11% |
-11.99% |
| Operating Return on Assets (OROA) |
|
2.25% |
5.16% |
6.93% |
7.38% |
0.27% |
-4.80% |
-1.35% |
-5.93% |
4.34% |
8.47% |
0.21% |
| Return on Assets (ROA) |
|
0.33% |
4.47% |
6.25% |
8.59% |
-0.82% |
-6.08% |
-5.25% |
-6.77% |
2.12% |
7.48% |
-0.63% |
| Return on Common Equity (ROCE) |
|
0.98% |
10.44% |
12.44% |
15.71% |
-1.47% |
-11.15% |
-10.47% |
-15.33% |
4.90% |
16.02% |
-1.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.98% |
9.84% |
11.62% |
14.44% |
-1.46% |
-11.70% |
-10.81% |
-16.44% |
0.00% |
14.47% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.19 |
17 |
21 |
30 |
-16 |
-5.30 |
3.36 |
-7.66 |
10 |
34 |
-21 |
| NOPAT Margin |
|
0.91% |
5.75% |
6.29% |
8.85% |
-5.55% |
-2.02% |
1.16% |
-2.59% |
2.98% |
8.67% |
-6.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
57.60% |
-52.68% |
-23.49% |
-24.05% |
60.10% |
-77.38% |
-155.48% |
196.09% |
43.71% |
-352.50% |
130.94% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-4.87% |
6.21% |
17.85% |
-11.16% |
| Cost of Revenue to Revenue |
|
70.54% |
66.23% |
67.67% |
66.22% |
66.09% |
71.22% |
69.61% |
68.47% |
65.47% |
65.28% |
66.18% |
| SG&A Expenses to Revenue |
|
6.08% |
6.94% |
5.07% |
5.49% |
8.15% |
7.30% |
7.08% |
13.05% |
6.85% |
3.90% |
7.20% |
| R&D to Revenue |
|
6.56% |
7.39% |
7.74% |
8.19% |
9.38% |
11.79% |
10.14% |
10.06% |
9.30% |
8.87% |
8.98% |
| Operating Expenses to Revenue |
|
23.28% |
27.13% |
25.36% |
26.18% |
31.35% |
31.66% |
28.74% |
35.23% |
28.42% |
24.89% |
31.68% |
| Earnings before Interest and Taxes (EBIT) |
|
6.85 |
13 |
17 |
20 |
0.78 |
-13 |
-3.82 |
-17 |
13 |
27 |
0.71 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
23 |
26 |
28 |
10 |
-0.63 |
8.43 |
-6.20 |
23 |
39 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.62 |
1.75 |
1.15 |
1.85 |
1.05 |
1.53 |
1.54 |
1.34 |
1.36 |
2.40 |
1.07 |
| Price to Tangible Book Value (P/TBV) |
|
0.64 |
1.77 |
1.17 |
1.93 |
1.10 |
1.60 |
1.61 |
1.44 |
1.66 |
2.81 |
1.34 |
| Price to Revenue (P/Rev) |
|
0.18 |
0.69 |
0.46 |
0.86 |
0.59 |
0.85 |
0.73 |
0.54 |
0.52 |
1.01 |
0.55 |
| Price to Earnings (P/E) |
|
62.78 |
17.80 |
9.90 |
12.80 |
0.00 |
0.00 |
0.00 |
0.00 |
29.29 |
16.58 |
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 |
|
1.59% |
5.62% |
10.11% |
7.81% |
0.00% |
0.00% |
0.00% |
0.00% |
3.41% |
6.03% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.61 |
1.90 |
1.19 |
2.09 |
1.05 |
1.62 |
1.55 |
1.30 |
1.35 |
2.49 |
1.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.18 |
0.63 |
0.39 |
0.75 |
0.56 |
0.77 |
0.72 |
0.59 |
0.54 |
0.99 |
0.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.26 |
7.92 |
4.84 |
9.42 |
15.17 |
0.00 |
24.74 |
0.00 |
8.22 |
9.88 |
11.06 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.06 |
13.96 |
7.42 |
13.11 |
203.37 |
0.00 |
0.00 |
0.00 |
14.64 |
14.27 |
234.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.49 |
10.90 |
6.14 |
8.52 |
0.00 |
0.00 |
61.98 |
0.00 |
18.02 |
11.37 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.85 |
7.14 |
7.47 |
11.53 |
0.00 |
11.78 |
0.00 |
0.00 |
6.04 |
14.84 |
5.27 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.07 |
8.57 |
13.24 |
17.93 |
0.00 |
9.78 |
0.00 |
0.00 |
29.58 |
23.76 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.34 |
0.15 |
0.00 |
0.00 |
0.09 |
0.04 |
0.11 |
0.31 |
0.24 |
0.15 |
0.11 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.04 |
-0.09 |
-0.18 |
-0.21 |
-0.14 |
-0.10 |
-0.08 |
0.05 |
0.07 |
-0.02 |
-0.09 |
| Leverage Ratio |
|
2.94 |
2.34 |
1.99 |
1.83 |
1.79 |
1.83 |
1.99 |
2.26 |
2.32 |
2.14 |
1.95 |
| Compound Leverage Factor |
|
2.94 |
2.34 |
1.99 |
1.83 |
1.79 |
1.83 |
1.99 |
2.26 |
2.32 |
2.14 |
1.95 |
| Debt to Total Capital |
|
25.35% |
12.77% |
0.00% |
0.00% |
8.34% |
3.93% |
9.74% |
23.84% |
19.57% |
13.16% |
9.91% |
| Short-Term Debt to Total Capital |
|
25.35% |
12.77% |
0.00% |
0.00% |
8.34% |
3.93% |
9.74% |
23.84% |
19.57% |
13.16% |
9.91% |
| Long-Term Debt 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% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
74.65% |
87.23% |
100.00% |
100.00% |
91.66% |
96.07% |
90.26% |
76.16% |
80.43% |
86.84% |
90.09% |
| Debt to EBITDA |
|
1.83 |
0.73 |
0.00 |
0.00 |
1.39 |
-9.43 |
1.76 |
-6.05 |
1.44 |
0.64 |
1.26 |
| Net Debt to EBITDA |
|
-0.07 |
-0.83 |
0.00 |
0.00 |
-0.89 |
33.32 |
-0.27 |
-2.35 |
0.19 |
-0.26 |
-1.29 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
10.96 |
1.01 |
0.00 |
0.00 |
-0.92 |
-1.13 |
4.40 |
-4.90 |
3.15 |
0.74 |
-0.89 |
| Net Debt to NOPAT |
|
-0.44 |
-1.14 |
0.00 |
0.00 |
0.59 |
3.99 |
-0.68 |
-1.90 |
0.42 |
-0.30 |
0.91 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.54 |
1.28 |
1.42 |
2.25 |
1.13 |
1.04 |
0.87 |
0.35 |
1.02 |
2.11 |
1.13 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.57 |
1.87 |
2.00 |
2.04 |
2.07 |
1.99 |
1.76 |
1.59 |
1.64 |
1.72 |
1.87 |
| Quick Ratio |
|
1.06 |
1.30 |
1.32 |
1.44 |
1.37 |
1.34 |
1.08 |
0.93 |
1.00 |
1.22 |
1.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
15 |
21 |
9.67 |
14 |
-43 |
21 |
-6.50 |
-7.12 |
6.31 |
16 |
-19 |
| Operating Cash Flow to CapEx |
|
306.13% |
314.66% |
201.00% |
218.32% |
-111.55% |
283.77% |
-163.55% |
-46.78% |
310.27% |
179.67% |
231.88% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.15 |
1.15 |
1.33 |
1.28 |
1.00 |
0.94 |
1.03 |
1.01 |
1.18 |
1.23 |
1.02 |
| Accounts Receivable Turnover |
|
2.50 |
2.62 |
3.00 |
2.90 |
2.36 |
2.33 |
2.70 |
2.84 |
3.40 |
3.10 |
2.72 |
| Inventory Turnover |
|
4.42 |
4.08 |
4.50 |
4.23 |
3.26 |
3.32 |
3.61 |
3.03 |
3.23 |
4.01 |
3.70 |
| Fixed Asset Turnover |
|
11.26 |
10.40 |
11.56 |
10.83 |
8.34 |
7.89 |
9.51 |
10.03 |
11.55 |
11.69 |
8.83 |
| Accounts Payable Turnover |
|
2.06 |
2.03 |
2.35 |
2.20 |
2.00 |
2.20 |
2.24 |
2.23 |
2.54 |
2.43 |
2.08 |
| Days Sales Outstanding (DSO) |
|
145.88 |
139.27 |
121.53 |
125.87 |
154.64 |
156.84 |
135.08 |
128.52 |
107.42 |
117.57 |
134.31 |
| Days Inventory Outstanding (DIO) |
|
82.57 |
89.46 |
81.07 |
86.30 |
111.82 |
109.91 |
101.02 |
120.46 |
113.06 |
91.13 |
98.73 |
| Days Payable Outstanding (DPO) |
|
177.47 |
179.73 |
155.20 |
165.57 |
182.48 |
165.86 |
163.13 |
163.79 |
143.88 |
150.11 |
175.49 |
| Cash Conversion Cycle (CCC) |
|
50.98 |
49.00 |
47.40 |
46.59 |
83.98 |
100.89 |
72.96 |
85.19 |
76.60 |
58.59 |
57.56 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
101 |
97 |
108 |
124 |
151 |
125 |
135 |
134 |
138 |
156 |
153 |
| Invested Capital Turnover |
|
3.25 |
2.96 |
3.24 |
2.96 |
2.08 |
1.90 |
2.24 |
2.19 |
2.55 |
2.68 |
2.19 |
| Increase / (Decrease) in Invested Capital |
|
-12 |
-4.60 |
11 |
16 |
27 |
-26 |
9.87 |
-0.54 |
4.05 |
18 |
-2.83 |
| Enterprise Value (EV) |
|
62 |
184 |
128 |
259 |
159 |
203 |
209 |
175 |
187 |
389 |
166 |
| Market Capitalization |
|
63 |
203 |
154 |
295 |
168 |
224 |
211 |
160 |
182 |
399 |
186 |
| Book Value per Share |
|
$1.96 |
$1.50 |
$1.72 |
$2.04 |
$2.00 |
$1.81 |
$1.68 |
$1.43 |
$1.59 |
$1.95 |
$1.95 |
| Tangible Book Value per Share |
|
$1.90 |
$1.48 |
$1.69 |
$1.96 |
$1.90 |
$1.74 |
$1.60 |
$1.33 |
$1.30 |
$1.66 |
$1.57 |
| Total Capital |
|
138 |
133 |
134 |
160 |
175 |
152 |
152 |
157 |
167 |
192 |
192 |
| Total Debt |
|
35 |
17 |
0.00 |
0.00 |
15 |
5.98 |
15 |
38 |
33 |
25 |
19 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1.40 |
-19 |
-26 |
-36 |
-9.36 |
-21 |
-2.28 |
15 |
4.36 |
-10 |
-19 |
| Capital Expenditures (CapEx) |
|
5.27 |
8.19 |
8.53 |
10 |
12 |
6.08 |
9.18 |
10 |
9.96 |
15 |
14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
81 |
77 |
79 |
79 |
102 |
78 |
86 |
92 |
89 |
99 |
86 |
| Debt-free Net Working Capital (DFNWC) |
|
117 |
113 |
105 |
115 |
126 |
105 |
103 |
115 |
118 |
135 |
124 |
| Net Working Capital (NWC) |
|
82 |
96 |
105 |
115 |
111 |
99 |
88 |
78 |
85 |
110 |
105 |
| Net Nonoperating Expense (NNE) |
|
2.17 |
5.46 |
5.31 |
7.39 |
-14 |
12 |
18 |
12 |
4.13 |
10 |
-19 |
| Net Nonoperating Obligations (NNO) |
|
-1.40 |
-19 |
-26 |
-36 |
-9.36 |
-21 |
-2.28 |
15 |
4.36 |
-10 |
-19 |
| Total Depreciation and Amortization (D&A) |
|
12 |
10 |
9.21 |
7.76 |
9.69 |
13 |
12 |
11 |
9.97 |
12 |
14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
23.05% |
26.09% |
23.94% |
23.09% |
35.69% |
29.79% |
29.41% |
31.33% |
25.74% |
25.24% |
25.27% |
| Debt-free Net Working Capital to Revenue |
|
33.45% |
38.47% |
31.73% |
33.44% |
44.07% |
40.10% |
35.29% |
39.10% |
33.87% |
34.19% |
36.60% |
| Net Working Capital to Revenue |
|
23.45% |
32.68% |
31.73% |
33.44% |
38.96% |
37.83% |
30.20% |
26.40% |
24.48% |
27.80% |
30.99% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.01 |
$0.15 |
$0.20 |
$0.29 |
($0.03) |
($0.21) |
($0.18) |
($0.23) |
$0.07 |
$0.28 |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
77.24M |
77.70M |
77.92M |
78.58M |
80.30M |
81.15M |
83.93M |
84.13M |
84.62M |
86.19M |
89.79M |
| Adjusted Diluted Earnings per Share |
|
$0.01 |
$0.15 |
$0.19 |
$0.28 |
($0.03) |
($0.21) |
($0.18) |
($0.23) |
$0.07 |
$0.27 |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
77.30M |
78.61M |
79.94M |
81.02M |
80.30M |
81.15M |
83.93M |
84.13M |
85.48M |
88.46M |
89.79M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.18) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
77.64M |
77.77M |
78.05M |
80.09M |
80.66M |
81.70M |
83.41M |
84.35M |
85.42M |
88.39M |
88.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
16 |
17 |
21 |
18 |
5.11 |
-5.30 |
3.36 |
-7.66 |
16 |
37 |
7.74 |
| Normalized NOPAT Margin |
|
4.57% |
5.75% |
6.29% |
5.32% |
1.79% |
-2.02% |
1.16% |
-2.59% |
4.68% |
9.36% |
2.28% |
| Pre Tax Income Margin |
|
1.96% |
4.49% |
5.20% |
5.76% |
0.27% |
-5.13% |
-1.31% |
-5.84% |
3.67% |
6.91% |
0.21% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |