Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.11% |
-15.99% |
41.51% |
1.15% |
-5.79% |
-3.40% |
-35.44% |
29.39% |
11.57% |
10.94% |
14.79% |
EBITDA Growth |
|
137.32% |
-266.92% |
131.51% |
118.34% |
53.02% |
13.67% |
34.76% |
-71.46% |
42.29% |
121.93% |
2.79% |
EBIT Growth |
|
111.61% |
-3,741.75% |
90.65% |
260.32% |
159.17% |
37.02% |
54.11% |
-93.92% |
227.14% |
295.15% |
3.57% |
NOPAT Growth |
|
-2.70% |
-939.63% |
203.46% |
2,032.51% |
104.67% |
77.75% |
-9.91% |
-139.01% |
42.62% |
383.13% |
0.67% |
Net Income Growth |
|
91.64% |
-3,398.26% |
89.80% |
227.36% |
170.68% |
100.22% |
-4.83% |
-108.65% |
-95.45% |
496.49% |
5.72% |
EPS Growth |
|
90.70% |
-2,800.00% |
91.38% |
220.00% |
175.00% |
100.00% |
-4.55% |
-107.94% |
-100.00% |
510.00% |
7.32% |
Operating Cash Flow Growth |
|
-255.39% |
8.51% |
-298.80% |
53.30% |
285.90% |
8.64% |
24.09% |
-56.20% |
-42.79% |
195.39% |
-0.86% |
Free Cash Flow Firm Growth |
|
-310.14% |
392.12% |
-140.72% |
103.46% |
239.47% |
18.30% |
-19.13% |
-111.52% |
-32.61% |
128.27% |
1,572.08% |
Invested Capital Growth |
|
15.62% |
-58.82% |
43.87% |
23.90% |
-0.81% |
8.34% |
8.59% |
-6.77% |
-2.92% |
14.28% |
3.79% |
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 |
|
35.57% |
22.32% |
27.00% |
58.35% |
35.30% |
37.38% |
24.91% |
33.15% |
36.24% |
39.44% |
37.10% |
EBITDA Margin |
|
7.29% |
-14.49% |
6.45% |
6.97% |
11.31% |
13.31% |
27.78% |
6.13% |
7.81% |
15.63% |
14.00% |
Operating Margin |
|
2.14% |
-22.12% |
0.27% |
3.84% |
7.99% |
10.06% |
22.74% |
1.01% |
4.15% |
10.55% |
9.07% |
EBIT Margin |
|
0.51% |
-22.12% |
-2.92% |
4.64% |
6.38% |
9.04% |
21.59% |
1.01% |
2.97% |
10.60% |
9.56% |
Profit (Net Income) Margin |
|
-0.64% |
-26.49% |
-3.82% |
2.41% |
6.91% |
14.32% |
21.11% |
-1.41% |
-2.47% |
8.83% |
8.14% |
Tax Burden Percent |
|
-124.67% |
102.73% |
261.25% |
207.54% |
108.38% |
158.36% |
97.79% |
-660.78% |
-83.08% |
83.37% |
85.10% |
Interest Burden Percent |
|
100.00% |
116.57% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
21.05% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
158.42% |
0.00% |
0.00% |
-3.77% |
-8.38% |
-58.36% |
2.21% |
760.78% |
183.08% |
16.63% |
14.90% |
Return on Invested Capital (ROIC) |
|
-1.56% |
-21.40% |
0.52% |
8.39% |
15.58% |
26.70% |
22.18% |
-8.60% |
-5.19% |
13.92% |
12.89% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.49% |
15.66% |
6.88% |
13.99% |
21.36% |
31.17% |
24.36% |
-22.51% |
-7.88% |
13.82% |
11.70% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.90% |
-4.56% |
-6.55% |
-5.22% |
-7.53% |
-11.74% |
-8.26% |
7.38% |
2.78% |
-4.86% |
-4.31% |
Return on Equity (ROE) |
|
-0.66% |
-25.96% |
-2.75% |
3.18% |
8.05% |
14.96% |
13.92% |
-1.22% |
-2.41% |
9.06% |
8.58% |
Cash Return on Invested Capital (CROIC) |
|
-16.05% |
61.93% |
-70.91% |
-12.96% |
16.40% |
18.70% |
13.94% |
-1.60% |
-2.23% |
0.60% |
9.18% |
Operating Return on Assets (OROA) |
|
0.33% |
-11.88% |
-1.08% |
1.69% |
4.32% |
5.92% |
8.92% |
0.56% |
1.89% |
6.94% |
6.82% |
Return on Assets (ROA) |
|
-0.41% |
-14.23% |
-1.42% |
3.55% |
4.68% |
9.37% |
8.73% |
-0.78% |
-1.57% |
5.79% |
5.80% |
Return on Common Equity (ROCE) |
|
-0.66% |
-25.96% |
-2.75% |
6.35% |
8.05% |
14.96% |
13.92% |
-1.22% |
-2.41% |
9.06% |
8.58% |
Return on Equity Simple (ROE_SIMPLE) |
|
-0.66% |
-29.39% |
-2.55% |
6.23% |
7.70% |
14.53% |
14.01% |
-1.22% |
-2.43% |
8.56% |
8.16% |
Net Operating Profit after Tax (NOPAT) |
|
-2.94 |
-31 |
0.53 |
11 |
23 |
41 |
37 |
-14 |
-8.27 |
23 |
24 |
NOPAT Margin |
|
-1.25% |
-15.49% |
0.19% |
3.99% |
8.66% |
15.93% |
22.24% |
-6.70% |
-3.45% |
8.80% |
7.72% |
Net Nonoperating Expense Percent (NNEP) |
|
3.93% |
-37.06% |
-6.36% |
-5.60% |
-5.77% |
-4.47% |
-2.18% |
13.91% |
2.69% |
0.10% |
1.20% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-3.39% |
8.24% |
7.69% |
Cost of Revenue to Revenue |
|
64.43% |
77.68% |
73.00% |
141.65% |
64.70% |
62.62% |
75.09% |
66.85% |
63.76% |
60.56% |
62.90% |
SG&A Expenses to Revenue |
|
8.89% |
9.44% |
18.94% |
7.02% |
6.39% |
7.19% |
8.46% |
7.25% |
7.68% |
7.22% |
8.80% |
R&D to Revenue |
|
10.70% |
11.35% |
8.89% |
19.82% |
12.40% |
11.73% |
15.83% |
14.58% |
14.86% |
15.47% |
12.49% |
Operating Expenses to Revenue |
|
33.43% |
44.44% |
26.73% |
25.33% |
27.31% |
27.32% |
2.17% |
32.14% |
32.09% |
28.89% |
28.04% |
Earnings before Interest and Taxes (EBIT) |
|
1.20 |
-44 |
-4.09 |
6.55 |
17 |
23 |
36 |
2.18 |
7.14 |
28 |
29 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
17 |
-29 |
9.02 |
20 |
30 |
34 |
46 |
13 |
19 |
42 |
43 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.71 |
0.68 |
0.87 |
1.59 |
1.72 |
1.48 |
1.33 |
1.58 |
1.34 |
1.26 |
1.15 |
Price to Tangible Book Value (P/TBV) |
|
1.16 |
1.03 |
1.17 |
2.05 |
2.13 |
1.80 |
1.61 |
1.92 |
1.64 |
1.70 |
1.47 |
Price to Revenue (P/Rev) |
|
0.68 |
0.62 |
0.65 |
1.22 |
1.54 |
1.46 |
2.00 |
1.83 |
1.37 |
1.30 |
1.15 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
50.90 |
22.33 |
10.18 |
9.47 |
0.00 |
0.00 |
14.72 |
14.11 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.62% |
6.02% |
14.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
1.96% |
4.48% |
9.82% |
10.56% |
0.00% |
0.00% |
6.80% |
7.09% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.68 |
0.32 |
1.54 |
1.86 |
2.17 |
1.76 |
1.27 |
1.89 |
1.53 |
1.40 |
1.25 |
Enterprise Value to Revenue (EV/Rev) |
|
0.59 |
0.14 |
0.66 |
1.96 |
1.20 |
1.09 |
1.33 |
1.42 |
1.00 |
0.94 |
0.76 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.07 |
0.00 |
10.22 |
14.05 |
10.60 |
8.22 |
4.77 |
23.25 |
12.85 |
6.03 |
5.44 |
Enterprise Value to EBIT (EV/EBIT) |
|
115.41 |
0.00 |
0.00 |
93.03 |
18.81 |
12.09 |
6.14 |
140.39 |
33.75 |
8.89 |
7.96 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
406.91 |
24.55 |
13.85 |
6.87 |
5.96 |
0.00 |
0.00 |
10.71 |
9.86 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.98 |
8.09 |
5.10 |
16.20 |
22.27 |
7.85 |
7.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.30 |
0.00 |
0.00 |
13.17 |
9.80 |
9.48 |
0.00 |
0.00 |
249.86 |
13.86 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.21 |
0.19 |
0.21 |
0.16 |
0.05 |
0.03 |
0.02 |
0.00 |
0.00 |
0.03 |
0.01 |
Long-Term Debt to Equity |
|
0.12 |
0.12 |
0.08 |
0.06 |
0.03 |
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
Financial Leverage |
|
-0.16 |
-0.29 |
-0.48 |
-0.37 |
-0.35 |
-0.38 |
-0.34 |
-0.33 |
-0.35 |
-0.35 |
-0.37 |
Leverage Ratio |
|
1.63 |
1.82 |
3.89 |
1.81 |
1.72 |
1.60 |
1.60 |
1.56 |
1.53 |
1.57 |
1.48 |
Compound Leverage Factor |
|
1.63 |
2.13 |
1.94 |
3.62 |
1.72 |
1.60 |
1.60 |
0.33 |
1.53 |
1.57 |
1.48 |
Debt to Total Capital |
|
17.19% |
15.65% |
18.63% |
7.25% |
4.99% |
3.09% |
1.57% |
0.00% |
0.00% |
3.33% |
0.65% |
Short-Term Debt to Total Capital |
|
7.52% |
5.47% |
2.00% |
1.90% |
1.77% |
1.57% |
1.57% |
0.00% |
0.00% |
2.62% |
0.00% |
Long-Term Debt to Total Capital |
|
9.66% |
10.18% |
7.32% |
10.69% |
3.22% |
1.53% |
0.00% |
0.00% |
0.00% |
0.70% |
0.65% |
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 |
|
82.81% |
84.35% |
181.37% |
92.75% |
95.01% |
96.91% |
98.43% |
100.00% |
100.00% |
96.67% |
99.35% |
Debt to EBITDA |
|
2.72 |
-1.15 |
2.39 |
0.87 |
0.42 |
0.24 |
0.09 |
0.00 |
0.00 |
0.23 |
0.05 |
Net Debt to EBITDA |
|
-1.31 |
3.31 |
-9.96 |
-3.53 |
-3.04 |
-2.74 |
-2.42 |
0.00 |
0.00 |
-2.29 |
-2.77 |
Long-Term Debt to EBITDA |
|
1.53 |
-0.75 |
3.75 |
0.64 |
0.27 |
0.12 |
0.00 |
0.00 |
0.00 |
0.05 |
0.05 |
Debt to NOPAT |
|
-15.88 |
-1.08 |
40.77 |
3.03 |
0.54 |
0.20 |
0.11 |
0.00 |
0.00 |
0.40 |
0.08 |
Net Debt to NOPAT |
|
7.62 |
3.10 |
-261.18 |
-6.17 |
-3.97 |
-2.29 |
-3.03 |
0.00 |
0.00 |
-4.07 |
-5.02 |
Long-Term Debt to NOPAT |
|
-8.93 |
-0.70 |
64.08 |
1.12 |
0.35 |
0.10 |
0.00 |
0.00 |
0.00 |
0.09 |
0.08 |
Altman Z-Score |
|
-0.94 |
-1.94 |
-1.96 |
-0.51 |
0.30 |
0.40 |
-0.11 |
0.29 |
-0.13 |
0.36 |
0.97 |
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 |
|
1.66 |
1.38 |
1.63 |
1.61 |
1.75 |
1.85 |
1.61 |
1.84 |
1.71 |
1.90 |
2.52 |
Quick Ratio |
|
0.85 |
0.43 |
1.77 |
1.36 |
0.82 |
1.01 |
0.78 |
1.14 |
1.09 |
1.17 |
1.67 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-30 |
89 |
-36 |
-17 |
24 |
29 |
23 |
-2.68 |
-3.55 |
1.00 |
17 |
Operating Cash Flow to CapEx |
|
-127.97% |
-376.26% |
-856.26% |
-932.99% |
297.58% |
435.76% |
915.18% |
211.61% |
123.07% |
372.39% |
479.11% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
12.22 |
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 |
-2.04 |
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 |
-2.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.64 |
0.54 |
0.74 |
0.73 |
0.68 |
0.65 |
0.41 |
0.55 |
0.64 |
0.66 |
0.71 |
Accounts Receivable Turnover |
|
4.12 |
3.63 |
7.97 |
9.30 |
5.48 |
5.42 |
4.39 |
6.40 |
5.34 |
5.58 |
6.48 |
Inventory Turnover |
|
5.80 |
6.08 |
8.72 |
7.96 |
6.90 |
6.67 |
4.26 |
4.81 |
4.98 |
4.50 |
4.96 |
Fixed Asset Turnover |
|
2.67 |
2.29 |
3.43 |
3.47 |
3.20 |
3.08 |
2.08 |
2.87 |
3.22 |
3.53 |
4.21 |
Accounts Payable Turnover |
|
6.93 |
7.66 |
8.71 |
13.40 |
5.91 |
7.10 |
6.05 |
7.14 |
7.56 |
9.33 |
12.40 |
Days Sales Outstanding (DSO) |
|
88.63 |
100.43 |
183.26 |
89.99 |
66.60 |
67.30 |
83.16 |
57.00 |
68.33 |
65.41 |
56.36 |
Days Inventory Outstanding (DIO) |
|
62.95 |
60.02 |
41.88 |
91.72 |
52.90 |
54.72 |
85.59 |
75.86 |
73.34 |
81.03 |
73.54 |
Days Payable Outstanding (DPO) |
|
52.70 |
47.64 |
41.89 |
57.72 |
61.79 |
51.37 |
60.29 |
51.13 |
48.26 |
39.12 |
29.43 |
Cash Conversion Cycle (CCC) |
|
98.88 |
112.81 |
183.25 |
78.13 |
57.72 |
70.64 |
108.46 |
81.73 |
93.41 |
107.32 |
100.47 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
202 |
83 |
120 |
149 |
147 |
160 |
173 |
162 |
157 |
179 |
186 |
Invested Capital Turnover |
|
1.25 |
1.38 |
2.75 |
2.11 |
1.80 |
1.68 |
1.00 |
1.28 |
1.51 |
1.58 |
1.67 |
Increase / (Decrease) in Invested Capital |
|
27 |
-119 |
37 |
29 |
-1.20 |
12 |
14 |
-12 |
-4.72 |
22 |
6.80 |
Enterprise Value (EV) |
|
138 |
27 |
92 |
277 |
320 |
282 |
220 |
306 |
241 |
251 |
232 |
Market Capitalization |
|
161 |
122 |
182 |
346 |
411 |
375 |
332 |
393 |
328 |
346 |
351 |
Book Value per Share |
|
$5.34 |
$4.17 |
$4.73 |
$4.00 |
$4.37 |
$4.60 |
$4.51 |
$4.47 |
$4.32 |
$4.85 |
$5.34 |
Tangible Book Value per Share |
|
$3.28 |
$2.75 |
$3.50 |
$3.10 |
$3.53 |
$3.78 |
$3.71 |
$3.68 |
$3.54 |
$3.60 |
$4.19 |
Total Capital |
|
272 |
211 |
231 |
235 |
252 |
262 |
254 |
248 |
244 |
284 |
306 |
Total Debt |
|
47 |
33 |
22 |
17 |
13 |
8.10 |
4.00 |
0.00 |
0.00 |
9.45 |
2.00 |
Total Long-Term Debt |
|
26 |
21 |
17 |
13 |
8.10 |
4.00 |
0.00 |
0.00 |
0.00 |
2.00 |
2.00 |
Net Debt |
|
-22 |
-95 |
-90 |
-70 |
-92 |
-94 |
-112 |
-87 |
-87 |
-95 |
-118 |
Capital Expenditures (CapEx) |
|
13 |
3.93 |
4.31 |
3.69 |
11 |
7.98 |
4.72 |
8.93 |
8.79 |
8.58 |
6.61 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
18 |
-56 |
-14 |
9.94 |
6.17 |
4.78 |
-22 |
4.29 |
2.14 |
17 |
34 |
Debt-free Net Working Capital (DFNWC) |
|
87 |
72 |
97 |
97 |
110 |
107 |
94 |
91 |
89 |
121 |
154 |
Net Working Capital (NWC) |
|
67 |
61 |
93 |
92 |
106 |
103 |
90 |
91 |
89 |
114 |
154 |
Net Nonoperating Expense (NNE) |
|
-1.45 |
22 |
5.87 |
4.47 |
4.66 |
4.14 |
1.86 |
-11 |
-2.34 |
-0.09 |
-1.28 |
Net Nonoperating Obligations (NNO) |
|
-23 |
-95 |
-90 |
-70 |
-92 |
-94 |
-77 |
-87 |
-87 |
-95 |
-118 |
Total Depreciation and Amortization (D&A) |
|
16 |
15 |
13 |
13 |
13 |
11 |
10 |
11 |
12 |
13 |
14 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
7.61% |
-28.18% |
-5.08% |
7.03% |
2.31% |
1.86% |
-13.13% |
1.99% |
0.89% |
6.29% |
11.12% |
Debt-free Net Working Capital to Revenue |
|
37.02% |
36.48% |
69.56% |
34.13% |
41.38% |
41.43% |
56.64% |
42.28% |
37.22% |
45.64% |
50.48% |
Net Working Capital to Revenue |
|
28.32% |
30.64% |
33.13% |
65.10% |
39.70% |
39.84% |
54.23% |
42.28% |
37.22% |
42.84% |
50.48% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.04) |
($1.19) |
($0.10) |
$0.12 |
$0.34 |
$0.66 |
$0.63 |
$0.00 |
($0.10) |
$0.41 |
$0.44 |
Adjusted Weighted Average Basic Shares Outstanding |
|
42.73M |
44.33M |
54.59M |
54.68M |
54.93M |
55.37M |
55.52M |
0.00 |
56.59M |
56.67M |
57.02M |
Adjusted Diluted Earnings per Share |
|
($0.04) |
($1.19) |
($0.10) |
$0.12 |
$0.33 |
$0.65 |
$0.63 |
$0.00 |
($0.10) |
$0.41 |
$0.44 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
42.73M |
44.33M |
54.59M |
54.85M |
55.75M |
56.03M |
55.58M |
0.00 |
56.59M |
56.67M |
57.02M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.04) |
($1.19) |
($0.10) |
$0.12 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
42.44M |
43.66M |
51.97M |
54.74M |
55.18M |
55.49M |
55.56M |
0.00 |
56.61M |
57.02M |
57.02M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3.53 |
-15 |
0.53 |
7.60 |
15 |
18 |
-16 |
1.98 |
7.51 |
23 |
24 |
Normalized NOPAT Margin |
|
1.50% |
-7.72% |
0.38% |
2.69% |
5.59% |
7.08% |
-9.33% |
0.92% |
3.13% |
8.80% |
7.72% |
Pre Tax Income Margin |
|
0.51% |
-25.79% |
-1.46% |
2.32% |
6.38% |
9.04% |
21.59% |
0.21% |
2.97% |
10.60% |
9.56% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
-6.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
-4.22 |
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 |
-6.58 |
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 |
-4.77 |
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% |
67.46% |
57.02% |
-1,154.07% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
67.46% |
57.02% |
-1,154.07% |
0.00% |
0.00% |
0.00% |