| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
43,825,006.00 |
47,023,495.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
43,825,006.00 |
47,023,495.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.01 |
-0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
94.83% |
-21.36% |
-41.77% |
-43.60% |
-36.63% |
-17.41% |
5.57% |
9.66% |
39.65% |
- |
-13.52% |
| EBITDA Growth |
|
79.42% |
-300.91% |
-82.37% |
-115.68% |
-75.65% |
-290.97% |
-6.31% |
21.22% |
246.37% |
- |
-392.58% |
| EBIT Growth |
|
427.30% |
-131.29% |
-90.65% |
-132.75% |
-81.58% |
-2,026.17% |
477.11% |
262.92% |
516.70% |
- |
-140.73% |
| NOPAT Growth |
|
408.49% |
-121.45% |
-92.46% |
-125.06% |
-79.53% |
-2,026.17% |
628.56% |
332.74% |
608.77% |
- |
-128.51% |
| Net Income Growth |
|
897.21% |
-134.15% |
-107.69% |
-160.33% |
-90.33% |
-2,005.70% |
688.38% |
180.83% |
1,436.94% |
- |
-193.41% |
| EPS Growth |
|
780.00% |
-128.72% |
-108.20% |
-157.45% |
-90.91% |
-1,914.81% |
560.00% |
170.37% |
1,275.00% |
- |
-186.96% |
| Operating Cash Flow Growth |
|
158.38% |
-149.99% |
-37.31% |
29.73% |
-136.58% |
293.65% |
134.71% |
-51.69% |
279.72% |
- |
-46.65% |
| Free Cash Flow Firm Growth |
|
-1,318.85% |
-719.79% |
-336.58% |
-9.12% |
-95.60% |
209.02% |
590.63% |
1,034.17% |
757.61% |
- |
-115.02% |
| Invested Capital Growth |
|
13.40% |
21.48% |
17.46% |
5.90% |
12.75% |
-62.45% |
-66.71% |
-62.11% |
-59.71% |
- |
28.59% |
| Revenue Q/Q Growth |
|
2.84% |
-27.86% |
-7.98% |
-17.10% |
15.54% |
-5.98% |
19.26% |
-12.65% |
42.72% |
- |
-0.13% |
| EBITDA Q/Q Growth |
|
-12.09% |
-297.01% |
518.50% |
-191.64% |
236.47% |
-3,263.34% |
97.05% |
-77.55% |
281.27% |
- |
-2,932.67% |
| EBIT Q/Q Growth |
|
4.30% |
-144.26% |
126.62% |
-366.59% |
158.66% |
-5,207.98% |
106.16% |
-11.69% |
144.81% |
- |
-191.31% |
| NOPAT Q/Q Growth |
|
-1.60% |
-135.89% |
126.62% |
-366.59% |
180.39% |
-3,827.41% |
109.12% |
-14.84% |
144.81% |
- |
-324.24% |
| Net Income Q/Q Growth |
|
-4.97% |
-163.75% |
83.45% |
-501.65% |
115.23% |
-13,986.23% |
104.62% |
-17.35% |
189.57% |
- |
-3,783.75% |
| EPS Q/Q Growth |
|
-6.38% |
-161.36% |
81.48% |
-440.00% |
114.81% |
-13,700.00% |
104.23% |
-17.39% |
189.47% |
- |
-1,900.00% |
| Operating Cash Flow Q/Q Growth |
|
94.61% |
-157.00% |
181.39% |
43.70% |
-154.87% |
401.79% |
-1.36% |
-70.42% |
104.11% |
- |
151.30% |
| Free Cash Flow Firm Q/Q Growth |
|
12.69% |
-265.32% |
27.89% |
53.53% |
-56.50% |
303.61% |
231.35% |
-11.53% |
10.17% |
- |
-16.47% |
| Invested Capital Q/Q Growth |
|
0.59% |
9.91% |
0.19% |
-4.78% |
7.09% |
-63.39% |
-10.81% |
8.37% |
13.88% |
- |
-7.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.19% |
11.85% |
22.42% |
16.07% |
24.27% |
29.39% |
30.71% |
24.68% |
28.00% |
- |
11.89% |
| EBITDA Margin |
|
17.95% |
-49.01% |
5.28% |
-5.84% |
6.90% |
-232.02% |
-5.73% |
-11.66% |
14.80% |
- |
-30.58% |
| Operating Margin |
|
14.36% |
-8.59% |
2.49% |
-8.01% |
4.49% |
-221.05% |
11.83% |
11.54% |
19.79% |
- |
-5.55% |
| EBIT Margin |
|
14.00% |
-8.59% |
2.49% |
-8.01% |
4.07% |
-221.05% |
11.41% |
11.54% |
19.79% |
- |
-5.55% |
| Profit (Net Income) Margin |
|
9.70% |
-8.57% |
-1.55% |
-11.22% |
1.48% |
-218.49% |
8.47% |
8.02% |
16.26% |
- |
-9.16% |
| Tax Burden Percent |
|
84.14% |
74.61% |
73.55% |
77.22% |
87.01% |
97.29% |
100.00% |
100.00% |
100.00% |
- |
94.87% |
| Interest Burden Percent |
|
82.35% |
133.77% |
-84.38% |
181.38% |
41.79% |
101.60% |
74.24% |
69.49% |
82.19% |
- |
173.86% |
| Effective Tax Rate |
|
15.86% |
0.00% |
0.00% |
0.00% |
12.99% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
25.31% |
-11.25% |
2.80% |
-7.86% |
4.60% |
-244.46% |
19.47% |
19.70% |
34.09% |
- |
-12.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.95% |
-14.39% |
-1.40% |
-16.22% |
0.68% |
-335.03% |
11.54% |
6.10% |
19.44% |
- |
17.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.35% |
-5.80% |
-0.46% |
-3.47% |
0.15% |
-124.94% |
2.89% |
0.74% |
2.95% |
- |
-1.96% |
| Return on Equity (ROE) |
|
33.66% |
-17.05% |
2.34% |
-11.33% |
4.75% |
-369.40% |
22.36% |
20.44% |
37.04% |
- |
-14.33% |
| Cash Return on Invested Capital (CROIC) |
|
18.65% |
-1.97% |
-5.21% |
-3.92% |
-13.95% |
31.13% |
42.03% |
36.60% |
42.40% |
- |
2.51% |
| Operating Return on Assets (OROA) |
|
19.29% |
-8.93% |
2.30% |
-6.51% |
2.97% |
-186.44% |
9.85% |
9.64% |
18.46% |
- |
-6.18% |
| Return on Assets (ROA) |
|
13.36% |
-8.92% |
-1.43% |
-9.12% |
1.08% |
-184.29% |
7.31% |
6.70% |
15.17% |
- |
-10.19% |
| Return on Common Equity (ROCE) |
|
33.66% |
-17.05% |
2.34% |
-11.33% |
4.75% |
-369.40% |
22.36% |
20.44% |
37.04% |
- |
-14.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.31% |
0.00% |
7.41% |
-1.92% |
-6.46% |
0.00% |
-185.93% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
20 |
-7.19 |
1.91 |
-5.10 |
4.10 |
-153 |
14 |
12 |
29 |
-0.93 |
-3.96 |
| NOPAT Margin |
|
12.08% |
-6.01% |
1.74% |
-5.61% |
3.90% |
-154.73% |
11.83% |
11.54% |
19.79% |
- |
-3.89% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.35% |
3.14% |
4.19% |
8.36% |
3.92% |
90.57% |
7.93% |
13.60% |
14.65% |
- |
-29.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.87% |
- |
- |
- |
-98.90% |
9.73% |
6.97% |
15.13% |
-0.49% |
-1.92% |
| Cost of Revenue to Revenue |
|
71.81% |
88.15% |
77.58% |
83.93% |
75.73% |
70.61% |
69.29% |
75.32% |
72.00% |
- |
88.11% |
| SG&A Expenses to Revenue |
|
3.65% |
6.32% |
5.42% |
8.58% |
6.16% |
6.39% |
5.79% |
7.29% |
3.25% |
- |
6.74% |
| 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 |
|
13.83% |
20.11% |
19.93% |
24.09% |
19.78% |
250.44% |
18.87% |
13.14% |
8.21% |
- |
17.44% |
| Earnings before Interest and Taxes (EBIT) |
|
23 |
-10 |
2.73 |
-7.29 |
4.27 |
-218 |
13 |
12 |
29 |
6.19 |
-5.65 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
30 |
-59 |
5.79 |
-5.31 |
7.24 |
-229 |
-6.75 |
-12 |
22 |
1.10 |
-31 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.76 |
1.09 |
0.66 |
0.91 |
1.26 |
4.68 |
4.54 |
5.57 |
5.76 |
- |
3.72 |
| Price to Tangible Book Value (P/TBV) |
|
1.76 |
1.09 |
0.66 |
0.91 |
1.26 |
4.68 |
4.54 |
5.57 |
5.76 |
- |
3.72 |
| Price to Revenue (P/Rev) |
|
0.72 |
0.46 |
0.33 |
0.59 |
0.95 |
1.21 |
1.27 |
1.62 |
1.82 |
- |
1.69 |
| Price to Earnings (P/E) |
|
5.66 |
6.54 |
8.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
33.92 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
17.67% |
15.29% |
11.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
2.95% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.61 |
1.07 |
0.74 |
0.92 |
1.22 |
3.75 |
4.27 |
5.13 |
5.52 |
- |
4.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.82 |
0.63 |
0.50 |
0.68 |
1.10 |
1.29 |
1.30 |
1.65 |
1.84 |
- |
1.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.26 |
11.44 |
4.03 |
11.14 |
68.75 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.96 |
6.49 |
7.18 |
36.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
17.34 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.48 |
6.73 |
7.35 |
52.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
18.36 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.55 |
6.70 |
5.57 |
5.96 |
67.85 |
7.94 |
6.05 |
9.14 |
7.59 |
- |
11.39 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.17 |
0.00 |
0.00 |
0.00 |
0.00 |
6.57 |
5.08 |
7.71 |
7.48 |
- |
201.32 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.28 |
0.43 |
0.35 |
0.17 |
0.24 |
0.48 |
0.24 |
0.39 |
0.31 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.20 |
0.34 |
0.25 |
0.11 |
0.16 |
0.44 |
0.09 |
0.25 |
0.02 |
- |
0.00 |
| Financial Leverage |
|
0.40 |
0.40 |
0.33 |
0.21 |
0.22 |
0.37 |
0.25 |
0.12 |
0.15 |
- |
-0.11 |
| Leverage Ratio |
|
2.13 |
2.52 |
2.31 |
2.09 |
1.97 |
2.57 |
2.38 |
2.29 |
2.13 |
- |
2.54 |
| Compound Leverage Factor |
|
1.75 |
3.38 |
-1.95 |
3.80 |
0.82 |
2.61 |
1.77 |
1.59 |
1.75 |
- |
4.41 |
| Debt to Total Capital |
|
22.01% |
29.99% |
25.95% |
14.44% |
19.30% |
32.51% |
19.47% |
28.29% |
23.87% |
- |
0.30% |
| Short-Term Debt to Total Capital |
|
6.08% |
6.37% |
7.68% |
4.85% |
6.10% |
2.65% |
11.84% |
10.06% |
22.24% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
15.93% |
23.62% |
18.27% |
9.59% |
13.20% |
29.86% |
7.62% |
18.23% |
1.64% |
- |
0.30% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
77.99% |
70.01% |
74.05% |
85.56% |
80.70% |
67.49% |
80.53% |
71.71% |
76.13% |
- |
99.70% |
| Debt to EBITDA |
|
0.60 |
3.31 |
1.45 |
1.81 |
11.24 |
-0.23 |
-0.13 |
-0.22 |
-0.23 |
- |
-0.03 |
| Net Debt to EBITDA |
|
0.52 |
3.02 |
1.32 |
1.37 |
9.52 |
-0.16 |
-0.04 |
-0.06 |
-0.04 |
- |
2.24 |
| Long-Term Debt to EBITDA |
|
0.43 |
2.60 |
1.02 |
1.20 |
7.69 |
-0.21 |
-0.05 |
-0.14 |
-0.02 |
- |
-0.03 |
| Debt to NOPAT |
|
0.77 |
1.95 |
2.64 |
8.49 |
-10.78 |
-0.33 |
-0.19 |
-0.37 |
-0.40 |
- |
0.02 |
| Net Debt to NOPAT |
|
0.67 |
1.78 |
2.41 |
6.42 |
-9.12 |
-0.23 |
-0.06 |
-0.10 |
-0.07 |
- |
-1.15 |
| Long-Term Debt to NOPAT |
|
0.56 |
1.53 |
1.86 |
5.64 |
-7.37 |
-0.30 |
-0.08 |
-0.24 |
-0.03 |
- |
0.02 |
| Altman Z-Score |
|
2.38 |
1.77 |
1.52 |
1.51 |
1.85 |
-0.23 |
1.98 |
2.11 |
2.92 |
- |
2.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.54 |
0.59 |
0.57 |
0.53 |
0.58 |
0.69 |
0.60 |
0.67 |
0.66 |
- |
0.80 |
| Quick Ratio |
|
0.14 |
0.14 |
0.10 |
0.13 |
0.09 |
0.15 |
0.11 |
0.13 |
0.18 |
- |
0.24 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-20 |
-73 |
-54 |
-25 |
-39 |
80 |
264 |
233 |
257 |
-34 |
-40 |
| Operating Cash Flow to CapEx |
|
194.55% |
-75.60% |
110.23% |
219.42% |
-121.04% |
302.05% |
329.16% |
88.07% |
137.98% |
- |
274.01% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.10 |
-119.66 |
-11.22 |
-4.40 |
-14.52 |
22.83 |
70.83 |
61.09 |
52.16 |
- |
-9.43 |
| Operating Cash Flow to Interest Expense |
|
9.00 |
-32.97 |
3.42 |
4.15 |
-4.79 |
11.17 |
10.32 |
2.98 |
4.71 |
- |
4.88 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.38 |
-76.59 |
0.32 |
2.26 |
-8.76 |
7.47 |
7.18 |
-0.40 |
1.30 |
- |
3.10 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.38 |
1.04 |
0.92 |
0.81 |
0.73 |
0.84 |
0.86 |
0.84 |
0.93 |
- |
1.11 |
| Accounts Receivable Turnover |
|
35.65 |
25.48 |
23.46 |
23.96 |
26.06 |
22.86 |
30.63 |
22.18 |
25.16 |
- |
41.74 |
| Inventory Turnover |
|
10.37 |
6.76 |
5.64 |
5.02 |
5.27 |
4.51 |
4.17 |
3.83 |
4.61 |
- |
4.08 |
| Fixed Asset Turnover |
|
1.68 |
1.31 |
1.16 |
1.01 |
0.89 |
1.08 |
1.12 |
1.13 |
1.25 |
- |
1.69 |
| Accounts Payable Turnover |
|
7.19 |
6.49 |
6.46 |
6.61 |
5.80 |
5.80 |
6.58 |
6.20 |
7.57 |
- |
10.68 |
| Days Sales Outstanding (DSO) |
|
10.24 |
14.32 |
15.56 |
15.23 |
14.01 |
15.96 |
11.92 |
16.46 |
14.51 |
- |
8.75 |
| Days Inventory Outstanding (DIO) |
|
35.19 |
53.99 |
64.71 |
72.78 |
69.29 |
80.91 |
87.58 |
95.28 |
79.16 |
- |
89.55 |
| Days Payable Outstanding (DPO) |
|
50.75 |
56.24 |
56.53 |
55.26 |
62.98 |
62.98 |
55.46 |
58.86 |
48.20 |
- |
34.18 |
| Cash Conversion Cycle (CCC) |
|
-5.32 |
12.07 |
23.74 |
32.75 |
20.32 |
33.90 |
44.03 |
52.88 |
45.46 |
- |
64.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
339 |
372 |
374 |
357 |
382 |
140 |
125 |
135 |
154 |
173 |
160 |
| Invested Capital Turnover |
|
2.09 |
1.87 |
1.60 |
1.40 |
1.18 |
1.58 |
1.65 |
1.71 |
1.72 |
- |
3.18 |
| Increase / (Decrease) in Invested Capital |
|
40 |
66 |
56 |
20 |
43 |
-232 |
-250 |
-221 |
-228 |
33 |
36 |
| Enterprise Value (EV) |
|
545 |
398 |
276 |
328 |
466 |
523 |
533 |
693 |
849 |
- |
720 |
| Market Capitalization |
|
478 |
293 |
186 |
288 |
402 |
488 |
523 |
680 |
842 |
- |
766 |
| Book Value per Share |
|
$8.20 |
$8.10 |
$8.14 |
$8.54 |
$7.48 |
$2.45 |
$2.71 |
$2.84 |
$3.40 |
$3.65 |
$4.37 |
| Tangible Book Value per Share |
|
$8.20 |
$8.10 |
$8.14 |
$8.54 |
$7.48 |
$2.45 |
$2.71 |
$2.84 |
$3.40 |
$3.65 |
$4.37 |
| Total Capital |
|
348 |
384 |
383 |
370 |
395 |
155 |
143 |
170 |
192 |
191 |
206 |
| Total Debt |
|
77 |
115 |
99 |
53 |
76 |
50 |
28 |
48 |
46 |
31 |
0.62 |
| Total Long-Term Debt |
|
55 |
91 |
70 |
35 |
52 |
46 |
11 |
31 |
3.14 |
31 |
0.62 |
| Net Debt |
|
67 |
105 |
91 |
40 |
65 |
35 |
9.31 |
13 |
7.64 |
13 |
-45 |
| Capital Expenditures (CapEx) |
|
18 |
27 |
15 |
11 |
11 |
13 |
12 |
13 |
17 |
25 |
7.48 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-65 |
-47 |
-48 |
-84 |
-57 |
-56 |
-69 |
-85 |
-64 |
-45 |
-82 |
| Debt-free Net Working Capital (DFNWC) |
|
-58 |
-40 |
-42 |
-74 |
-48 |
-44 |
-53 |
-52 |
-28 |
-29 |
-39 |
| Net Working Capital (NWC) |
|
-79 |
-65 |
-71 |
-92 |
-72 |
-48 |
-70 |
-69 |
-71 |
-29 |
-39 |
| Net Nonoperating Expense (NNE) |
|
3.95 |
3.06 |
3.61 |
5.10 |
2.55 |
63 |
3.96 |
3.62 |
5.18 |
-0.69 |
5.37 |
| Net Nonoperating Obligations (NNO) |
|
67 |
104 |
91 |
40 |
63 |
35 |
9.31 |
13 |
7.64 |
13 |
-45 |
| Total Depreciation and Amortization (D&A) |
|
6.55 |
-48 |
3.06 |
1.98 |
2.97 |
-11 |
-20 |
-24 |
-7.32 |
-5.09 |
-25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-9.71% |
-7.48% |
-8.65% |
-17.39% |
-13.50% |
-13.87% |
-16.86% |
-20.16% |
-13.78% |
- |
-18.15% |
| Debt-free Net Working Capital to Revenue |
|
-8.70% |
-6.35% |
-7.51% |
-15.18% |
-11.23% |
-10.87% |
-12.92% |
-12.45% |
-6.09% |
- |
-8.59% |
| Net Working Capital to Revenue |
|
-11.88% |
-10.20% |
-12.80% |
-18.87% |
-16.90% |
-11.88% |
-17.05% |
-16.53% |
-15.35% |
- |
-8.59% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.49 |
($0.32) |
($0.05) |
($0.27) |
$0.04 |
($5.44) |
$0.23 |
$0.19 |
$0.56 |
$0.00 |
($0.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.14M |
33.13M |
34.82M |
37.88M |
42.60M |
39.50M |
42.62M |
42.62M |
43.01M |
42.93M |
46.52M |
| Adjusted Diluted Earnings per Share |
|
$0.44 |
($0.27) |
($0.05) |
($0.27) |
$0.04 |
($5.44) |
$0.23 |
$0.19 |
$0.55 |
($0.01) |
($0.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
36.85M |
36.83M |
34.82M |
37.88M |
43.02M |
39.50M |
43.46M |
43.05M |
43.43M |
43.43M |
46.52M |
| 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 |
|
33.14M |
34.89M |
37.03M |
42.60M |
42.62M |
42.62M |
42.98M |
43.01M |
43.83M |
47.02M |
47.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
-7.19 |
1.91 |
-5.10 |
4.10 |
-153 |
9.74 |
8.27 |
19 |
4.28 |
-4.10 |
| Normalized NOPAT Margin |
|
12.08% |
-6.01% |
1.74% |
-5.61% |
3.90% |
-154.73% |
8.27% |
8.04% |
12.74% |
- |
-4.02% |
| Pre Tax Income Margin |
|
11.53% |
-11.49% |
-2.10% |
-14.54% |
1.70% |
-224.58% |
8.47% |
8.02% |
16.26% |
- |
-9.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.92 |
-16.83 |
0.57 |
-1.28 |
1.59 |
-62.63 |
3.61 |
3.11 |
5.90 |
- |
-1.35 |
| NOPAT to Interest Expense |
|
5.11 |
-11.78 |
0.40 |
-0.90 |
1.52 |
-43.84 |
3.74 |
3.11 |
5.90 |
- |
-0.94 |
| EBIT Less CapEx to Interest Expense |
|
1.29 |
-60.45 |
-2.53 |
-3.17 |
-2.37 |
-66.33 |
0.48 |
-0.27 |
2.49 |
- |
-3.13 |
| NOPAT Less CapEx to Interest Expense |
|
0.48 |
-55.40 |
-2.70 |
-2.79 |
-2.44 |
-47.54 |
0.61 |
-0.27 |
2.49 |
- |
-2.72 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |