| DEI Shares Outstanding |
|
- |
39,860,563.00 |
39,860,563.00 |
40,125,184.00 |
40,125,184.00 |
37,858,437.00 |
38,202,181.00 |
38,202,181.00 |
36,142,326.00 |
- |
37,185,686.00 |
| DEI Adjusted Shares Outstanding |
|
- |
45,720,322.00 |
45,720,322.00 |
46,023,844.00 |
46,023,844.00 |
43,423,871.00 |
38,202,181.00 |
38,202,181.00 |
36,142,326.00 |
- |
37,185,686.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
-0.17 |
-0.03 |
-0.27 |
0.05 |
0.28 |
-0.92 |
0.90 |
1.44 |
- |
1.63 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.08% |
1.99% |
7.06% |
6.49% |
-12.21% |
0.52% |
3.59% |
1.70% |
-6.04% |
16.54% |
3.53% |
| EBITDA Growth |
|
-12.46% |
-6.93% |
19.52% |
-4.01% |
18.23% |
-0.04% |
-87.90% |
743.53% |
12.47% |
22.19% |
-6.40% |
| EBIT Growth |
|
-40.68% |
-52.93% |
151.36% |
-31.07% |
108.57% |
6.89% |
-232.54% |
211.59% |
33.45% |
30.57% |
-8.41% |
| NOPAT Growth |
|
-43.49% |
-61.91% |
118.86% |
-31.98% |
194.19% |
7.52% |
-193.01% |
250.37% |
40.35% |
30.64% |
-7.89% |
| Net Income Growth |
|
-79.77% |
-403.83% |
84.38% |
-907.73% |
117.05% |
472.56% |
-393.07% |
197.52% |
51.63% |
34.51% |
-13.19% |
| EPS Growth |
|
-81.25% |
-433.33% |
85.00% |
-933.33% |
117.05% |
472.56% |
-400.00% |
196.77% |
52.22% |
38.69% |
-13.68% |
| Operating Cash Flow Growth |
|
-13.00% |
-24.76% |
44.81% |
-27.78% |
-18.49% |
69.10% |
-21.25% |
62.19% |
16.34% |
33.65% |
-17.70% |
| Free Cash Flow Firm Growth |
|
-250.54% |
92.68% |
296.78% |
-268.28% |
674.02% |
-83.45% |
468.40% |
-53.21% |
163.70% |
-93.47% |
780.59% |
| Invested Capital Growth |
|
13.55% |
1.33% |
-0.28% |
3.34% |
-11.60% |
0.24% |
-17.45% |
-3.57% |
-15.92% |
9.13% |
-5.17% |
| 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 |
|
98.74% |
97.49% |
97.71% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
34.69% |
31.66% |
35.34% |
31.86% |
42.90% |
42.66% |
4.98% |
41.33% |
49.48% |
51.88% |
46.90% |
| Operating Margin |
|
9.21% |
4.91% |
10.04% |
6.41% |
15.05% |
16.10% |
-20.65% |
21.37% |
31.92% |
35.79% |
31.84% |
| EBIT Margin |
|
9.04% |
4.17% |
9.80% |
6.34% |
15.07% |
16.02% |
-20.50% |
22.50% |
31.96% |
35.80% |
31.68% |
| Profit (Net Income) Margin |
|
1.82% |
-5.41% |
-0.79% |
-7.47% |
1.45% |
8.27% |
-23.38% |
22.42% |
36.19% |
41.77% |
35.02% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
130.30% |
129.22% |
80.84% |
146.44% |
131.09% |
128.80% |
109.15% |
| Interest Burden Percent |
|
20.09% |
-129.64% |
-8.06% |
-117.79% |
7.39% |
39.91% |
141.08% |
68.06% |
86.38% |
90.57% |
101.30% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
1.56% |
0.56% |
1.21% |
0.81% |
2.49% |
2.85% |
-2.90% |
4.91% |
7.63% |
10.43% |
9.45% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2.69% |
-3.51% |
-2.53% |
-4.92% |
-3.81% |
-1.57% |
-8.77% |
5.87% |
16.78% |
-59.13% |
2.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.13% |
-1.90% |
-1.42% |
-2.97% |
-2.12% |
-0.72% |
-3.86% |
1.99% |
2.10% |
1.45% |
-0.24% |
| Return on Equity (ROE) |
|
0.44% |
-1.35% |
-0.21% |
-2.16% |
0.37% |
2.13% |
-6.76% |
6.90% |
9.73% |
11.88% |
9.21% |
| Cash Return on Invested Capital (CROIC) |
|
-11.13% |
-0.76% |
1.49% |
-2.47% |
14.81% |
2.61% |
16.22% |
8.54% |
24.93% |
1.70% |
14.76% |
| Operating Return on Assets (OROA) |
|
1.29% |
0.59% |
1.51% |
1.03% |
2.18% |
2.45% |
-3.53% |
4.24% |
6.04% |
8.38% |
7.60% |
| Return on Assets (ROA) |
|
0.26% |
-0.76% |
-0.12% |
-1.21% |
0.21% |
1.26% |
-4.03% |
4.23% |
6.84% |
9.77% |
8.40% |
| Return on Common Equity (ROCE) |
|
0.44% |
-1.35% |
-0.21% |
-2.16% |
0.37% |
2.13% |
-6.76% |
6.90% |
9.73% |
11.88% |
9.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.44% |
-1.36% |
-0.21% |
-2.19% |
0.37% |
2.12% |
-7.40% |
6.61% |
0.00% |
11.15% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
13 |
4.96 |
11 |
7.38 |
22 |
23 |
-22 |
33 |
46 |
60 |
55 |
| NOPAT Margin |
|
9.21% |
3.44% |
7.03% |
4.49% |
15.05% |
16.10% |
-14.45% |
21.37% |
31.92% |
35.79% |
31.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.26% |
4.07% |
3.74% |
5.73% |
6.30% |
4.42% |
5.87% |
-0.95% |
-9.16% |
69.57% |
7.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
4.11% |
6.81% |
8.41% |
7.99% |
| Cost of Revenue to Revenue |
|
1.26% |
2.51% |
2.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
7.15% |
7.25% |
6.55% |
6.13% |
6.54% |
5.45% |
6.77% |
5.66% |
6.87% |
8.71% |
7.38% |
| 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 |
|
89.53% |
92.58% |
87.67% |
93.59% |
84.95% |
83.90% |
120.65% |
78.63% |
68.08% |
64.21% |
68.16% |
| Earnings before Interest and Taxes (EBIT) |
|
13 |
6.02 |
15 |
10 |
22 |
23 |
-31 |
34 |
46 |
60 |
55 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
49 |
46 |
55 |
52 |
62 |
62 |
7.49 |
63 |
71 |
87 |
81 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.25 |
0.24 |
0.30 |
0.20 |
0.25 |
0.17 |
0.19 |
0.20 |
0.45 |
0.33 |
0.38 |
| Price to Tangible Book Value (P/TBV) |
|
0.25 |
0.24 |
0.30 |
0.20 |
0.25 |
0.17 |
0.19 |
0.20 |
0.45 |
0.33 |
0.38 |
| Price to Revenue (P/Rev) |
|
1.04 |
0.95 |
1.13 |
0.67 |
0.95 |
0.65 |
0.61 |
0.67 |
1.72 |
1.22 |
1.50 |
| Price to Earnings (P/E) |
|
57.32 |
0.00 |
0.00 |
0.00 |
65.75 |
7.87 |
0.00 |
2.99 |
4.75 |
2.92 |
4.29 |
| 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 |
|
1.74% |
0.00% |
0.00% |
0.00% |
1.52% |
12.71% |
0.00% |
33.46% |
21.05% |
34.21% |
23.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.51 |
0.52 |
0.56 |
0.53 |
0.50 |
0.44 |
0.45 |
0.38 |
0.46 |
0.30 |
0.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.23 |
3.24 |
3.26 |
2.96 |
2.83 |
2.51 |
2.04 |
1.62 |
1.76 |
1.08 |
0.79 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.30 |
10.22 |
9.24 |
9.28 |
6.60 |
5.87 |
40.85 |
3.93 |
3.56 |
2.08 |
1.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
35.66 |
77.55 |
33.31 |
46.61 |
18.78 |
15.64 |
0.00 |
7.22 |
5.51 |
3.02 |
2.51 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
35.02 |
94.10 |
46.43 |
65.84 |
18.81 |
15.57 |
0.00 |
7.60 |
5.52 |
3.02 |
2.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.48 |
12.90 |
9.62 |
12.85 |
13.25 |
6.97 |
7.45 |
3.73 |
3.26 |
1.75 |
1.61 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
37.70 |
0.00 |
3.16 |
17.02 |
2.52 |
4.37 |
1.69 |
18.48 |
1.60 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.72 |
0.69 |
0.67 |
0.79 |
0.65 |
0.62 |
0.63 |
0.54 |
0.22 |
0.14 |
0.00 |
| Long-Term Debt to Equity |
|
0.60 |
0.60 |
0.60 |
0.66 |
0.58 |
0.55 |
0.55 |
0.48 |
0.19 |
0.10 |
0.00 |
| Financial Leverage |
|
0.42 |
0.54 |
0.56 |
0.60 |
0.56 |
0.46 |
0.44 |
0.34 |
0.13 |
-0.02 |
-0.11 |
| Leverage Ratio |
|
1.69 |
1.76 |
1.74 |
1.79 |
1.78 |
1.69 |
1.68 |
1.63 |
1.42 |
1.22 |
1.10 |
| Compound Leverage Factor |
|
0.34 |
-2.29 |
-0.14 |
-2.11 |
0.13 |
0.67 |
2.37 |
1.11 |
1.23 |
1.10 |
1.11 |
| Debt to Total Capital |
|
42.00% |
40.94% |
40.16% |
44.13% |
39.56% |
38.39% |
38.80% |
34.86% |
18.35% |
11.93% |
0.00% |
| Short-Term Debt to Total Capital |
|
7.45% |
5.62% |
4.38% |
7.15% |
4.40% |
4.42% |
5.03% |
3.78% |
2.47% |
3.28% |
0.00% |
| Long-Term Debt to Total Capital |
|
34.54% |
35.32% |
35.78% |
36.98% |
35.16% |
33.96% |
33.77% |
31.07% |
15.88% |
8.65% |
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 |
|
58.00% |
59.06% |
59.84% |
55.87% |
60.44% |
61.61% |
61.20% |
65.14% |
81.65% |
88.07% |
100.00% |
| Debt to EBITDA |
|
8.61 |
8.72 |
7.06 |
8.47 |
5.91 |
5.69 |
40.21 |
4.39 |
1.74 |
0.98 |
0.00 |
| Net Debt to EBITDA |
|
6.30 |
7.22 |
6.05 |
7.18 |
4.37 |
4.35 |
28.61 |
2.31 |
0.08 |
-0.27 |
0.00 |
| Long-Term Debt to EBITDA |
|
7.08 |
7.52 |
6.29 |
7.10 |
5.26 |
5.03 |
35.00 |
3.91 |
1.51 |
0.71 |
0.00 |
| Debt to NOPAT |
|
32.44 |
80.27 |
35.48 |
60.08 |
16.86 |
15.07 |
-13.86 |
8.49 |
2.70 |
1.42 |
0.00 |
| Net Debt to NOPAT |
|
23.71 |
66.48 |
30.41 |
50.93 |
12.47 |
11.53 |
-9.86 |
4.46 |
0.13 |
-0.39 |
0.00 |
| Long-Term Debt to NOPAT |
|
26.68 |
69.25 |
31.61 |
50.35 |
14.98 |
13.33 |
-12.07 |
7.57 |
2.33 |
1.03 |
0.00 |
| Altman Z-Score |
|
0.53 |
0.48 |
0.56 |
0.48 |
0.57 |
0.51 |
0.32 |
0.76 |
1.86 |
2.15 |
8.64 |
| 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 |
|
1.19 |
0.94 |
0.80 |
1.34 |
1.16 |
0.76 |
0.88 |
1.85 |
3.12 |
2.10 |
9.30 |
| Quick Ratio |
|
1.01 |
0.85 |
0.71 |
0.65 |
1.08 |
0.66 |
0.57 |
1.54 |
2.11 |
1.98 |
5.05 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-93 |
-6.79 |
13 |
-22 |
129 |
21 |
121 |
57 |
150 |
9.78 |
86 |
| Operating Cash Flow to CapEx |
|
31.40% |
66.11% |
106.56% |
48.13% |
0.00% |
121.60% |
235.46% |
0.00% |
0.00% |
144.78% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.93 |
-0.48 |
0.80 |
-0.97 |
6.15 |
1.51 |
9.57 |
4.70 |
15.04 |
1.08 |
38.41 |
| Operating Cash Flow to Interest Expense |
|
4.63 |
2.53 |
3.14 |
1.62 |
1.47 |
3.69 |
3.24 |
5.51 |
7.78 |
11.42 |
38.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-10.11 |
-1.30 |
0.19 |
-1.75 |
2.22 |
0.66 |
1.86 |
5.58 |
15.81 |
3.53 |
49.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.14 |
0.14 |
0.15 |
0.16 |
0.14 |
0.15 |
0.17 |
0.19 |
0.19 |
0.23 |
0.24 |
| Accounts Receivable Turnover |
|
33.36 |
32.42 |
39.13 |
48.74 |
40.60 |
37.09 |
51.94 |
44.85 |
31.42 |
31.37 |
24.91 |
| Inventory Turnover |
|
0.60 |
1.26 |
1.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.18 |
0.17 |
0.18 |
0.19 |
0.17 |
0.17 |
0.20 |
0.23 |
0.25 |
0.30 |
0.31 |
| Accounts Payable Turnover |
|
0.11 |
0.21 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
10.94 |
11.26 |
9.33 |
7.49 |
8.99 |
9.84 |
7.03 |
8.14 |
11.62 |
11.63 |
14.65 |
| Days Inventory Outstanding (DIO) |
|
604.07 |
289.18 |
288.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
3,218.67 |
1,724.22 |
2,137.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-2,603.66 |
-1,423.78 |
-1,840.31 |
7.49 |
8.99 |
9.84 |
7.03 |
8.14 |
11.62 |
11.63 |
14.65 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
886 |
898 |
895 |
925 |
818 |
820 |
677 |
653 |
549 |
599 |
568 |
| Invested Capital Turnover |
|
0.17 |
0.16 |
0.17 |
0.18 |
0.17 |
0.18 |
0.20 |
0.23 |
0.24 |
0.29 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
106 |
12 |
-2.51 |
30 |
-107 |
1.99 |
-143 |
-24 |
-104 |
50 |
-31 |
| Enterprise Value (EV) |
|
456 |
466 |
504 |
486 |
408 |
363 |
306 |
248 |
253 |
181 |
137 |
| Market Capitalization |
|
147 |
137 |
174 |
110 |
138 |
94 |
92 |
102 |
247 |
204 |
260 |
| Book Value per Share |
|
$13.59 |
$14.17 |
$14.39 |
$14.08 |
$13.94 |
$14.07 |
$12.54 |
$13.56 |
$14.39 |
$17.34 |
$18.64 |
| Tangible Book Value per Share |
|
$13.59 |
$14.17 |
$14.39 |
$14.08 |
$13.94 |
$14.07 |
$12.54 |
$13.56 |
$14.39 |
$17.34 |
$18.64 |
| Total Capital |
|
1,005 |
972 |
958 |
1,005 |
925 |
916 |
776 |
795 |
673 |
711 |
690 |
| Total Debt |
|
422 |
398 |
385 |
443 |
366 |
352 |
301 |
277 |
124 |
85 |
0.00 |
| Total Long-Term Debt |
|
347 |
343 |
343 |
372 |
325 |
311 |
262 |
247 |
107 |
62 |
0.00 |
| Net Debt |
|
309 |
330 |
330 |
376 |
271 |
269 |
214 |
146 |
6.01 |
-23 |
-123 |
| Capital Expenditures (CapEx) |
|
153 |
55 |
49 |
79 |
-16 |
43 |
17 |
-0.80 |
-80 |
71 |
-25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-19 |
-19 |
-29 |
40 |
-19 |
-14 |
-1.49 |
-6.54 |
21 |
-9.19 |
76 |
| Debt-free Net Working Capital (DFNWC) |
|
95 |
50 |
26 |
107 |
52 |
26 |
32 |
78 |
99 |
71 |
175 |
| Net Working Capital (NWC) |
|
20 |
-4.89 |
-16 |
35 |
11 |
-15 |
-7.00 |
48 |
82 |
48 |
175 |
| Net Nonoperating Expense (NNE) |
|
10 |
13 |
12 |
20 |
20 |
11 |
13 |
-1.61 |
-6.12 |
-10 |
-5.52 |
| Net Nonoperating Obligations (NNO) |
|
303 |
324 |
322 |
364 |
259 |
255 |
202 |
135 |
-0.99 |
-28 |
-123 |
| Total Depreciation and Amortization (D&A) |
|
36 |
40 |
39 |
42 |
40 |
39 |
38 |
29 |
25 |
27 |
26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-13.40% |
-12.94% |
-18.75% |
24.15% |
-12.84% |
-9.66% |
-0.99% |
-4.28% |
14.57% |
-5.50% |
44.07% |
| Debt-free Net Working Capital to Revenue |
|
66.93% |
34.49% |
16.89% |
65.22% |
35.72% |
17.61% |
21.31% |
51.23% |
68.82% |
42.72% |
101.29% |
| Net Working Capital to Revenue |
|
13.91% |
-3.39% |
-10.31% |
21.53% |
7.48% |
-10.35% |
-4.66% |
31.53% |
57.24% |
28.77% |
101.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.05 |
($0.17) |
($0.03) |
($0.27) |
$0.04 |
$0.27 |
($0.93) |
$0.90 |
$1.38 |
$1.91 |
$1.64 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
46.47M |
45.72M |
45.72M |
46.02M |
46.02M |
43.42M |
38.20M |
37.96M |
37.17M |
35.24M |
35.88M |
| Adjusted Diluted Earnings per Share |
|
$0.05 |
($0.17) |
($0.03) |
($0.27) |
$0.04 |
$0.27 |
($0.93) |
$0.90 |
$1.37 |
$1.90 |
$1.64 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
46.47M |
45.72M |
45.72M |
46.02M |
46.02M |
43.42M |
38.20M |
37.96M |
37.24M |
35.33M |
35.90M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.05 |
($0.17) |
($0.03) |
($0.27) |
$0.04 |
$0.27 |
($0.93) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
47.39M |
45.68M |
45.66M |
45.72M |
45.65M |
44.00M |
37.86M |
38.20M |
36.14M |
37.04M |
37.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
8.89 |
15 |
16 |
16 |
20 |
9.73 |
25 |
29 |
42 |
39 |
| Normalized NOPAT Margin |
|
10.51% |
6.17% |
10.00% |
9.65% |
11.25% |
13.68% |
6.48% |
16.60% |
19.99% |
25.03% |
22.27% |
| Pre Tax Income Margin |
|
1.82% |
-5.41% |
-0.79% |
-7.47% |
1.11% |
6.40% |
-28.93% |
15.31% |
27.60% |
32.43% |
32.09% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.23 |
0.42 |
0.91 |
0.45 |
1.04 |
1.64 |
-2.43 |
2.85 |
4.61 |
6.61 |
24.47 |
| NOPAT to Interest Expense |
|
1.25 |
0.35 |
0.65 |
0.32 |
1.03 |
1.65 |
-1.71 |
2.70 |
4.60 |
6.60 |
24.59 |
| EBIT Less CapEx to Interest Expense |
|
-13.51 |
-3.41 |
-2.04 |
-2.93 |
1.79 |
-1.39 |
-3.80 |
2.91 |
12.64 |
-1.28 |
35.47 |
| NOPAT Less CapEx to Interest Expense |
|
-13.49 |
-3.49 |
-2.30 |
-3.06 |
1.78 |
-1.38 |
-3.09 |
2.77 |
12.64 |
-1.28 |
35.59 |
| 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 |
|
523.24% |
-26.55% |
0.00% |
0.00% |
87.79% |
32.38% |
0.00% |
0.00% |
36.74% |
0.48% |
2.94% |