| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
31,248,234.00 |
31,554,245.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
31,248,234.00 |
31,554,245.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.91 |
-1.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-33.15% |
80.56% |
51.47% |
92.93% |
92.37% |
87.00% |
13.19% |
-3.86% |
-3.69% |
- |
-5.09% |
| EBITDA Growth |
|
-69.14% |
-59.32% |
-158.09% |
-2,742.18% |
76.73% |
471.97% |
219.36% |
104.31% |
29.24% |
- |
5.81% |
| EBIT Growth |
|
-83.69% |
-93.03% |
-240.67% |
-4,256.31% |
70.02% |
2,568.27% |
105.94% |
100.75% |
7.69% |
- |
31.36% |
| NOPAT Growth |
|
-84.23% |
-93.07% |
-228.94% |
-4,138.71% |
89.11% |
-4,141.26% |
107.25% |
101.78% |
-33.88% |
- |
329.16% |
| Net Income Growth |
|
-82.18% |
136.93% |
-344.15% |
-4,968.66% |
-480.44% |
-135.14% |
31.09% |
97.90% |
32.77% |
- |
34.31% |
| EPS Growth |
|
-81.35% |
144.38% |
-305.11% |
-3,188.16% |
-838.89% |
-143.22% |
40.21% |
98.25% |
80.45% |
- |
35.12% |
| Operating Cash Flow Growth |
|
-64.44% |
-64.74% |
-178.37% |
-178.78% |
67.48% |
-207.57% |
153.39% |
73.61% |
5.39% |
- |
65.63% |
| Free Cash Flow Firm Growth |
|
-1,190.94% |
-77.87% |
-2,575.07% |
-3,217.40% |
-6,687.53% |
-6,329.46% |
151.00% |
107.46% |
131.88% |
- |
-86.58% |
| Invested Capital Growth |
|
3.17% |
-2.91% |
246.03% |
106.70% |
146.27% |
193.86% |
-36.96% |
-6.04% |
-18.23% |
- |
-7.11% |
| Revenue Q/Q Growth |
|
2.20% |
-0.75% |
103.72% |
18.80% |
1.91% |
-3.52% |
-3.09% |
0.91% |
2.09% |
- |
-7.79% |
| EBITDA Q/Q Growth |
|
-34.55% |
-20.54% |
-367.28% |
-2,921.27% |
104.38% |
157.17% |
-64.91% |
8.99% |
31.39% |
- |
7.34% |
| EBIT Q/Q Growth |
|
-55.60% |
-74.33% |
-8,157.59% |
-1,548.04% |
101.82% |
302.78% |
-95.07% |
108.19% |
160.60% |
- |
47,209.09% |
| NOPAT Q/Q Growth |
|
-55.76% |
-75.00% |
-8,075.62% |
-1,567.00% |
102.07% |
-634.16% |
103.93% |
309.87% |
-23.13% |
- |
812.73% |
| Net Income Q/Q Growth |
|
-53.45% |
995.44% |
-187.27% |
-993.93% |
96.36% |
-1.18% |
-71.15% |
66.72% |
-16.66% |
- |
-10.39% |
| EPS Q/Q Growth |
|
-52.63% |
986.11% |
-171.87% |
-735.23% |
88.67% |
36.47% |
0.59% |
75.60% |
-26.83% |
- |
-21.11% |
| Operating Cash Flow Q/Q Growth |
|
-53.02% |
-26.48% |
-335.55% |
3.17% |
199.87% |
-147.22% |
216.92% |
-147.86% |
498.83% |
- |
301.24% |
| Free Cash Flow Firm Q/Q Growth |
|
64.88% |
212.39% |
-11,333.79% |
14.53% |
28.13% |
-3.15% |
180.50% |
-87.50% |
207.26% |
- |
19.65% |
| Invested Capital Q/Q Growth |
|
-7.28% |
-28.03% |
349.60% |
-31.11% |
10.47% |
-14.12% |
-3.55% |
2.69% |
-3.86% |
- |
-4.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
98.29% |
120.30% |
75.25% |
99.09% |
99.26% |
34.73% |
99.08% |
75.64% |
78.32% |
- |
99.15% |
| EBITDA Margin |
|
7.60% |
6.08% |
-6.39% |
-162.43% |
6.98% |
18.60% |
6.74% |
7.27% |
9.36% |
- |
7.51% |
| Operating Margin |
|
3.43% |
0.89% |
-12.13% |
-170.24% |
3.46% |
11.99% |
0.78% |
3.15% |
2.38% |
- |
3.51% |
| EBIT Margin |
|
3.43% |
0.89% |
-12.25% |
-169.99% |
3.03% |
12.65% |
0.64% |
1.33% |
3.39% |
- |
0.89% |
| Profit (Net Income) Margin |
|
2.72% |
30.06% |
-16.39% |
-150.91% |
-5.39% |
-5.65% |
-9.98% |
-3.29% |
-3.76% |
- |
-6.91% |
| Tax Burden Percent |
|
102.81% |
-485.05% |
82.87% |
85.10% |
107.41% |
-113.06% |
147.09% |
54.87% |
101.65% |
- |
104.67% |
| Interest Burden Percent |
|
77.29% |
-699.20% |
161.38% |
104.32% |
-165.52% |
39.50% |
-1,054.55% |
-451.88% |
-109.20% |
- |
-741.12% |
| Effective Tax Rate |
|
28.13% |
0.00% |
0.00% |
0.00% |
0.00% |
211.88% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
3.42% |
1.31% |
-7.10% |
-150.62% |
3.42% |
-26.24% |
0.59% |
2.89% |
2.08% |
- |
3.45% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.86% |
-117.23% |
-12.12% |
-171.98% |
-1.49% |
-19.60% |
-3.51% |
0.81% |
0.10% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.17% |
13.39% |
-10.23% |
-317.01% |
-3.10% |
-27.60% |
-7.09% |
4.57% |
0.65% |
- |
0.02% |
| Return on Equity (ROE) |
|
4.59% |
14.70% |
-17.33% |
-467.63% |
0.31% |
-53.84% |
-6.50% |
7.46% |
2.73% |
- |
3.47% |
| Cash Return on Invested Capital (CROIC) |
|
7.51% |
13.18% |
-111.25% |
-123.99% |
-135.96% |
-157.29% |
15.82% |
10.68% |
24.09% |
- |
9.45% |
| Operating Return on Assets (OROA) |
|
3.52% |
0.58% |
-7.35% |
-149.11% |
3.11% |
10.83% |
0.48% |
1.15% |
2.89% |
- |
0.80% |
| Return on Assets (ROA) |
|
2.80% |
19.68% |
-9.83% |
-132.38% |
-5.53% |
-4.83% |
-7.51% |
-2.85% |
-3.21% |
- |
-6.19% |
| Return on Common Equity (ROCE) |
|
4.59% |
14.70% |
-13.84% |
-431.38% |
0.28% |
-49.53% |
-4.50% |
5.59% |
1.87% |
- |
2.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.31% |
0.00% |
4.56% |
-334.47% |
-439.54% |
0.00% |
-713.70% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.40 |
2.10 |
-46 |
-767 |
16 |
-85 |
3.33 |
14 |
11 |
-2.01 |
14 |
| NOPAT Margin |
|
2.46% |
0.62% |
-8.49% |
-119.17% |
2.42% |
-13.41% |
0.54% |
2.21% |
1.66% |
- |
2.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.43% |
118.54% |
5.02% |
21.36% |
4.91% |
-6.64% |
4.10% |
2.08% |
1.98% |
- |
3.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.26% |
- |
- |
- |
-4.29% |
0.17% |
0.70% |
0.55% |
-0.11% |
0.78% |
| Cost of Revenue to Revenue |
|
1.71% |
-20.30% |
24.75% |
0.91% |
0.74% |
65.27% |
0.92% |
24.36% |
21.68% |
- |
0.85% |
| SG&A Expenses to Revenue |
|
15.44% |
-24.64% |
71.97% |
10.20% |
8.47% |
165.74% |
9.06% |
56.02% |
59.71% |
- |
9.55% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
94.86% |
119.41% |
87.38% |
269.33% |
95.80% |
22.75% |
98.30% |
72.48% |
75.95% |
- |
95.64% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
3.00 |
-66 |
-1,094 |
20 |
80 |
3.95 |
8.21 |
21 |
-0.01 |
5.18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
26 |
21 |
-35 |
-1,046 |
46 |
118 |
41 |
45 |
59 |
41 |
44 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.64 |
2.11 |
0.89 |
1.77 |
4.34 |
4.63 |
3.95 |
4.92 |
5.65 |
- |
6.51 |
| Price to Tangible Book Value (P/TBV) |
|
10.85 |
4.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
1.44 |
1.18 |
0.53 |
0.27 |
0.45 |
0.38 |
0.24 |
0.30 |
0.32 |
- |
0.21 |
| Price to Earnings (P/E) |
|
16.21 |
9.64 |
11.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
1.40% |
1.53% |
3.09% |
5.04% |
2.71% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
6.17% |
10.37% |
8.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.23 |
2.32 |
0.96 |
1.11 |
1.34 |
1.38 |
1.24 |
1.31 |
1.35 |
- |
1.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.63 |
1.09 |
1.79 |
1.18 |
1.35 |
1.05 |
0.89 |
0.97 |
0.97 |
- |
0.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.31 |
10.24 |
53.38 |
0.00 |
0.00 |
0.00 |
0.00 |
9.78 |
9.24 |
- |
11.33 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.49 |
16.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21.80 |
21.41 |
- |
61.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.27 |
22.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.42 |
30.17 |
- |
58.58 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.96 |
8.22 |
43.67 |
0.00 |
0.00 |
0.00 |
575.52 |
59.89 |
55.92 |
- |
34.18 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
30.09 |
17.36 |
0.00 |
0.00 |
0.00 |
0.00 |
6.08 |
11.86 |
5.06 |
- |
12.88 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.37 |
0.05 |
1.30 |
4.75 |
5.94 |
5.92 |
7.47 |
7.99 |
8.82 |
- |
13.98 |
| Long-Term Debt to Equity |
|
0.35 |
0.04 |
1.27 |
4.70 |
5.89 |
5.86 |
7.39 |
7.91 |
8.73 |
- |
13.98 |
| Financial Leverage |
|
0.30 |
-0.11 |
0.84 |
1.84 |
2.08 |
1.41 |
2.02 |
5.65 |
6.50 |
- |
9.05 |
| Leverage Ratio |
|
1.76 |
2.85 |
2.57 |
4.10 |
4.24 |
5.51 |
4.34 |
10.04 |
10.99 |
- |
15.75 |
| Compound Leverage Factor |
|
1.36 |
-19.90 |
4.15 |
4.27 |
-7.01 |
2.18 |
-45.73 |
-45.37 |
-12.00 |
- |
-116.70 |
| Debt to Total Capital |
|
26.92% |
4.90% |
56.44% |
82.60% |
85.59% |
85.55% |
88.20% |
88.88% |
89.81% |
- |
93.32% |
| Short-Term Debt to Total Capital |
|
1.65% |
1.57% |
0.92% |
0.81% |
0.72% |
0.86% |
0.91% |
0.87% |
0.86% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
25.27% |
3.33% |
55.52% |
81.80% |
84.87% |
84.70% |
87.29% |
88.01% |
88.96% |
- |
93.32% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
13.28% |
3.84% |
4.73% |
4.25% |
3.76% |
3.32% |
2.92% |
- |
2.25% |
| Common Equity to Total Capital |
|
73.08% |
95.10% |
30.27% |
13.56% |
9.68% |
10.19% |
8.04% |
7.81% |
7.27% |
- |
4.42% |
| Debt to EBITDA |
|
1.40 |
0.27 |
33.14 |
-1.67 |
-1.98 |
-1.85 |
-2.02 |
6.92 |
6.56 |
- |
9.06 |
| Net Debt to EBITDA |
|
1.29 |
-0.84 |
29.83 |
-1.57 |
-1.84 |
-1.73 |
-1.88 |
6.53 |
6.03 |
- |
8.31 |
| Long-Term Debt to EBITDA |
|
1.31 |
0.18 |
32.60 |
-1.66 |
-1.96 |
-1.83 |
-2.00 |
6.85 |
6.50 |
- |
9.06 |
| Debt to NOPAT |
|
2.63 |
0.59 |
-99.79 |
-2.15 |
-2.51 |
-2.28 |
-2.44 |
20.09 |
21.43 |
- |
46.86 |
| Net Debt to NOPAT |
|
2.42 |
-1.83 |
-89.83 |
-2.02 |
-2.34 |
-2.13 |
-2.27 |
18.98 |
19.68 |
- |
42.99 |
| Long-Term Debt to NOPAT |
|
2.46 |
0.40 |
-98.16 |
-2.13 |
-2.49 |
-2.25 |
-2.42 |
19.89 |
21.22 |
- |
46.86 |
| Altman Z-Score |
|
3.57 |
1.17 |
0.71 |
-0.51 |
0.85 |
1.07 |
0.88 |
0.93 |
0.93 |
- |
0.84 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
20.14% |
7.75% |
11.02% |
8.01% |
30.70% |
24.96% |
31.28% |
- |
32.54% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.25 |
1.46 |
1.28 |
1.33 |
1.21 |
1.23 |
1.13 |
1.20 |
1.20 |
- |
1.23 |
| Quick Ratio |
|
1.11 |
1.18 |
1.14 |
1.08 |
1.11 |
1.11 |
1.03 |
1.09 |
1.05 |
- |
1.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-19 |
21 |
-2,098 |
-1,794 |
-1,289 |
-1,330 |
1,070 |
134 |
411 |
120 |
144 |
| Operating Cash Flow to CapEx |
|
581.03% |
268.46% |
-1,255.01% |
-361.10% |
536.26% |
-512.79% |
246.23% |
-335.46% |
1,379.59% |
- |
828.89% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.15 |
0.89 |
-51.49 |
-37.95 |
-24.43 |
-27.45 |
23.50 |
2.95 |
9.18 |
- |
3.30 |
| Operating Cash Flow to Interest Expense |
|
11.25 |
0.92 |
-1.27 |
-1.06 |
0.95 |
-0.49 |
0.61 |
-0.29 |
1.18 |
- |
1.05 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.31 |
0.57 |
-1.37 |
-1.35 |
0.77 |
-0.58 |
0.36 |
-0.38 |
1.09 |
- |
0.92 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.03 |
0.65 |
0.60 |
0.88 |
1.03 |
0.86 |
0.75 |
0.87 |
0.85 |
- |
0.90 |
| Accounts Receivable Turnover |
|
5.55 |
7.90 |
5.61 |
6.83 |
7.86 |
10.28 |
7.38 |
7.14 |
7.09 |
- |
7.35 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
4.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
7.98 |
| Accounts Payable Turnover |
|
2.83 |
0.46 |
5.04 |
4.04 |
3.58 |
7.38 |
4.61 |
5.44 |
4.98 |
- |
3.84 |
| Days Sales Outstanding (DSO) |
|
65.76 |
46.19 |
65.11 |
53.47 |
46.42 |
35.49 |
49.45 |
51.12 |
51.47 |
- |
49.64 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
129.06 |
792.27 |
72.35 |
90.35 |
101.83 |
49.44 |
79.16 |
67.11 |
73.36 |
- |
95.06 |
| Cash Conversion Cycle (CCC) |
|
-63.31 |
-746.08 |
-7.24 |
-36.88 |
-55.41 |
-13.95 |
-29.71 |
-15.99 |
-21.89 |
- |
-45.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
892 |
642 |
2,887 |
1,989 |
2,197 |
1,887 |
1,820 |
1,869 |
1,797 |
1,765 |
1,690 |
| Invested Capital Turnover |
|
1.39 |
2.10 |
0.84 |
1.26 |
1.41 |
1.96 |
1.08 |
1.31 |
1.25 |
- |
1.40 |
| Increase / (Decrease) in Invested Capital |
|
27 |
-19 |
2,052 |
1,027 |
1,305 |
1,245 |
-1,067 |
-120 |
-400 |
-122 |
-129 |
| Enterprise Value (EV) |
|
1,986 |
1,491 |
2,781 |
2,208 |
2,951 |
2,606 |
2,263 |
2,443 |
2,432 |
- |
2,137 |
| Market Capitalization |
|
1,760 |
1,613 |
820 |
503 |
981 |
934 |
611 |
747 |
790 |
- |
527 |
| Book Value per Share |
|
$25.91 |
$29.78 |
$35.12 |
$10.24 |
$8.16 |
$6.97 |
$5.09 |
$4.99 |
$4.54 |
$3.63 |
$2.57 |
| Tangible Book Value per Share |
|
$6.31 |
$13.67 |
($65.13) |
($53.87) |
($54.99) |
($45.60) |
($44.21) |
($43.52) |
($42.64) |
($42.12) |
($42.01) |
| Total Capital |
|
911 |
804 |
3,059 |
2,093 |
2,335 |
1,979 |
1,923 |
1,944 |
1,923 |
1,871 |
1,831 |
| Total Debt |
|
245 |
39 |
1,727 |
1,729 |
1,999 |
1,693 |
1,696 |
1,728 |
1,727 |
1,710 |
1,709 |
| Total Long-Term Debt |
|
230 |
27 |
1,698 |
1,712 |
1,982 |
1,676 |
1,679 |
1,711 |
1,710 |
1,710 |
1,709 |
| Net Debt |
|
226 |
-122 |
1,554 |
1,624 |
1,860 |
1,588 |
1,580 |
1,632 |
1,587 |
1,604 |
1,568 |
| Capital Expenditures (CapEx) |
|
5.14 |
8.18 |
4.12 |
14 |
9.33 |
4.61 |
11 |
3.94 |
3.82 |
7.94 |
5.52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
43 |
-39 |
-20 |
51 |
-25 |
0.48 |
-44 |
-0.33 |
-31 |
-13 |
-41 |
| Debt-free Net Working Capital (DFNWC) |
|
62 |
123 |
153 |
155 |
113 |
105 |
73 |
95 |
109 |
93 |
100 |
| Net Working Capital (NWC) |
|
47 |
110 |
125 |
139 |
96 |
88 |
55 |
78 |
92 |
93 |
100 |
| Net Nonoperating Expense (NNE) |
|
-0.89 |
-100 |
43 |
204 |
51 |
-49 |
65 |
34 |
34 |
34 |
55 |
| Net Nonoperating Obligations (NNO) |
|
226 |
-122 |
1,554 |
1,624 |
1,860 |
1,601 |
1,593 |
1,652 |
1,601 |
1,604 |
1,568 |
| Total Depreciation and Amortization (D&A) |
|
14 |
18 |
32 |
49 |
26 |
38 |
37 |
37 |
38 |
41 |
39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.57% |
-2.84% |
-1.26% |
2.73% |
-1.15% |
0.02% |
-1.72% |
-0.01% |
-1.26% |
- |
-1.65% |
| Debt-free Net Working Capital to Revenue |
|
5.11% |
8.94% |
9.82% |
8.34% |
5.19% |
4.26% |
2.85% |
3.76% |
4.36% |
- |
4.08% |
| Net Working Capital to Revenue |
|
3.88% |
8.02% |
8.01% |
7.43% |
4.42% |
3.58% |
2.16% |
3.09% |
3.70% |
- |
4.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.36 |
$3.93 |
($2.81) |
($23.47) |
($2.66) |
($1.69) |
($1.68) |
($0.41) |
($0.52) |
($0.90) |
($1.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
25.66M |
26.37M |
52.88M |
27.70M |
28.95M |
30.40M |
30.42M |
30.79M |
31.25M |
31.55M |
31.63M |
| Adjusted Diluted Earnings per Share |
|
$0.36 |
$3.91 |
($2.81) |
($23.47) |
($2.66) |
($1.69) |
($1.68) |
($0.41) |
($0.52) |
($0.90) |
($1.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
25.66M |
26.37M |
52.88M |
27.70M |
28.95M |
30.40M |
30.42M |
30.79M |
31.25M |
31.55M |
31.63M |
| 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 |
|
25.66M |
26.37M |
52.88M |
27.70M |
28.95M |
30.40M |
30.42M |
30.79M |
31.25M |
31.55M |
31.63M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.40 |
2.10 |
-46 |
-2.13 |
26 |
53 |
3.33 |
14 |
11 |
-2.01 |
14 |
| Normalized NOPAT Margin |
|
2.46% |
0.62% |
-8.49% |
-0.33% |
4.00% |
8.39% |
0.54% |
2.21% |
1.66% |
- |
2.46% |
| Pre Tax Income Margin |
|
2.65% |
-6.20% |
-19.78% |
-177.33% |
-5.02% |
5.00% |
-6.78% |
-6.00% |
-3.70% |
- |
-6.60% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.40 |
0.13 |
-1.63 |
-23.15 |
0.38 |
1.65 |
0.09 |
0.18 |
0.48 |
- |
0.12 |
| NOPAT to Interest Expense |
|
3.16 |
0.09 |
-1.13 |
-16.23 |
0.30 |
-1.75 |
0.07 |
0.30 |
0.23 |
- |
0.33 |
| EBIT Less CapEx to Interest Expense |
|
2.47 |
-0.22 |
-1.73 |
-23.44 |
0.20 |
1.56 |
-0.16 |
0.09 |
0.39 |
- |
-0.01 |
| NOPAT Less CapEx to Interest Expense |
|
1.23 |
-0.25 |
-1.23 |
-16.52 |
0.12 |
-1.85 |
-0.17 |
0.21 |
0.15 |
- |
0.20 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
23.22% |
14.94% |
44.21% |
-1.31% |
-0.62% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
123.46% |
70.99% |
146.89% |
-2.78% |
-0.62% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |