| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
37,037,453.00 |
37,229,705.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
37,037,453.00 |
37,229,705.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.18 |
-0.74 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
50.13% |
78.83% |
32.50% |
46.22% |
43.75% |
83.83% |
38.29% |
30.25% |
45.44% |
- |
-7.59% |
| EBITDA Growth |
|
319.31% |
-114.33% |
-158.73% |
-10.93% |
0.67% |
5,065.16% |
-83.87% |
205.96% |
299.51% |
- |
-204.69% |
| EBIT Growth |
|
143.05% |
-434.79% |
-657.06% |
-27.51% |
-14.46% |
354.03% |
-62.74% |
623.54% |
1,017.58% |
- |
-96.58% |
| NOPAT Growth |
|
1,955.32% |
-91.93% |
-672.56% |
-34.95% |
-24.25% |
509.01% |
-62.12% |
965.27% |
1,494.79% |
- |
-96.58% |
| Net Income Growth |
|
32.07% |
-967.11% |
-104.20% |
-53.06% |
3.89% |
174.08% |
-31.07% |
177.17% |
124.17% |
- |
-55.24% |
| EPS Growth |
|
45.83% |
0.00% |
-72.73% |
-28.57% |
7.69% |
173.08% |
-31.58% |
172.22% |
125.00% |
- |
-48.00% |
| Operating Cash Flow Growth |
|
-194.63% |
334.27% |
43.66% |
-160.14% |
344.29% |
-304.45% |
524.98% |
70.76% |
462.11% |
- |
-145.72% |
| Free Cash Flow Firm Growth |
|
-1,450.41% |
-660.71% |
94.51% |
93.79% |
83.79% |
60.81% |
-350.17% |
-216.86% |
164.52% |
- |
26.30% |
| Invested Capital Growth |
|
535.20% |
361.39% |
2.63% |
5.74% |
14.04% |
39.51% |
19.49% |
21.66% |
-0.91% |
- |
7.43% |
| Revenue Q/Q Growth |
|
2.38% |
6.10% |
-4.86% |
41.50% |
0.65% |
35.68% |
-28.43% |
33.27% |
12.39% |
- |
-50.39% |
| EBITDA Q/Q Growth |
|
-12.23% |
-106.63% |
-630.32% |
309.43% |
-0.80% |
227.24% |
-127.04% |
448.50% |
15.09% |
- |
-177.44% |
| EBIT Q/Q Growth |
|
-28.75% |
-421.18% |
-38.73% |
122.83% |
-15.93% |
853.81% |
-188.87% |
201.52% |
29.86% |
- |
-241.69% |
| NOPAT Q/Q Growth |
|
-25.85% |
-379.53% |
-42.11% |
122.08% |
-13.66% |
1,409.42% |
-156.33% |
245.11% |
29.26% |
- |
-199.13% |
| Net Income Q/Q Growth |
|
-3.83% |
-108.34% |
-48.28% |
52.28% |
34.81% |
260.59% |
-362.36% |
128.09% |
-79.58% |
- |
-516.57% |
| EPS Q/Q Growth |
|
7.14% |
-100.00% |
-46.15% |
52.63% |
33.33% |
258.33% |
-363.16% |
126.00% |
-76.92% |
- |
-470.00% |
| Operating Cash Flow Q/Q Growth |
|
-126.46% |
819.87% |
-153.22% |
40.67% |
207.47% |
-702.47% |
210.62% |
-104.08% |
2,165.75% |
- |
-206.91% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.54% |
12.87% |
93.28% |
7.35% |
-198.86% |
-110.59% |
22.80% |
34.79% |
160.85% |
- |
-217.07% |
| Invested Capital Q/Q Growth |
|
12.63% |
-9.26% |
1.36% |
2.07% |
21.47% |
11.01% |
-13.18% |
3.93% |
-1.07% |
- |
-2.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
70.62% |
68.91% |
69.49% |
74.38% |
75.60% |
78.85% |
67.54% |
74.54% |
75.28% |
- |
61.18% |
| EBITDA Margin |
|
16.54% |
-1.03% |
-7.94% |
11.75% |
11.58% |
27.93% |
-10.56% |
27.61% |
28.27% |
- |
-36.30% |
| Operating Margin |
|
5.09% |
-13.41% |
-20.03% |
3.13% |
2.68% |
19.30% |
-23.48% |
17.90% |
20.59% |
- |
-49.95% |
| EBIT Margin |
|
4.52% |
-13.68% |
-19.96% |
3.22% |
2.69% |
18.91% |
-23.48% |
17.89% |
20.67% |
- |
-49.95% |
| Profit (Net Income) Margin |
|
-12.81% |
-25.16% |
-39.22% |
-13.23% |
-8.57% |
10.14% |
-37.17% |
7.84% |
1.42% |
- |
-62.44% |
| Tax Burden Percent |
|
153.96% |
94.47% |
100.00% |
111.26% |
100.48% |
108.21% |
100.00% |
100.00% |
100.00% |
- |
100.09% |
| Interest Burden Percent |
|
-184.12% |
194.63% |
196.54% |
-369.16% |
-316.98% |
49.56% |
158.30% |
43.80% |
6.89% |
- |
124.90% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.21% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
3.68% |
-11.58% |
-11.20% |
1.93% |
1.55% |
20.06% |
-18.13% |
20.48% |
23.71% |
- |
-43.10% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.06% |
-21.68% |
-17.76% |
-3.68% |
-2.17% |
14.86% |
-25.48% |
16.06% |
15.39% |
- |
-50.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-7.73% |
-25.20% |
-57.71% |
-12.33% |
-4.51% |
29.34% |
-59.10% |
43.41% |
48.68% |
- |
-208.16% |
| Return on Equity (ROE) |
|
-4.05% |
-36.78% |
-68.91% |
-10.40% |
-2.96% |
49.40% |
-77.22% |
63.89% |
72.39% |
- |
-251.26% |
| Cash Return on Invested Capital (CROIC) |
|
-143.36% |
-128.46% |
-5.71% |
-9.00% |
-16.18% |
-30.02% |
-16.12% |
-14.48% |
9.88% |
- |
-0.85% |
| Operating Return on Assets (OROA) |
|
2.68% |
-7.59% |
-10.79% |
1.87% |
1.43% |
10.77% |
-15.15% |
12.50% |
14.47% |
- |
-34.25% |
| Return on Assets (ROA) |
|
-7.60% |
-13.95% |
-21.20% |
-7.68% |
-4.55% |
5.77% |
-23.99% |
5.48% |
1.00% |
- |
-42.81% |
| Return on Common Equity (ROCE) |
|
-4.09% |
-37.04% |
-69.50% |
-10.49% |
-2.98% |
49.65% |
-77.70% |
64.31% |
72.88% |
- |
-253.37% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-18.75% |
0.00% |
-51.74% |
-57.37% |
-57.62% |
0.00% |
-38.43% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.22 |
-3.41 |
-4.85 |
1.07 |
0.92 |
14 |
-7.86 |
11 |
15 |
16 |
-15 |
| NOPAT Margin |
|
3.56% |
-9.39% |
-14.02% |
2.19% |
1.88% |
20.88% |
-16.44% |
17.90% |
20.59% |
- |
-34.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
7.74% |
10.11% |
6.56% |
5.61% |
3.72% |
5.21% |
7.35% |
4.42% |
8.32% |
- |
6.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.33% |
-1.93% |
- |
- |
4.82% |
-2.84% |
4.20% |
5.08% |
5.26% |
-4.82% |
| Cost of Revenue to Revenue |
|
29.38% |
31.09% |
30.51% |
25.62% |
24.40% |
21.15% |
32.46% |
25.46% |
24.72% |
- |
38.82% |
| SG&A Expenses to Revenue |
|
61.38% |
72.10% |
83.31% |
65.01% |
68.31% |
52.06% |
84.70% |
52.14% |
50.05% |
- |
97.80% |
| R&D to Revenue |
|
4.15% |
9.18% |
6.21% |
6.24% |
4.61% |
7.12% |
6.33% |
4.50% |
4.64% |
- |
13.34% |
| Operating Expenses to Revenue |
|
65.53% |
82.32% |
89.52% |
71.25% |
72.92% |
59.55% |
91.03% |
56.64% |
54.69% |
- |
111.14% |
| Earnings before Interest and Taxes (EBIT) |
|
1.55 |
-4.98 |
-6.90 |
1.58 |
1.33 |
13 |
-11 |
11 |
15 |
16 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.67 |
-0.38 |
-2.75 |
5.75 |
5.71 |
19 |
-5.05 |
18 |
20 |
21 |
-16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.66 |
5.56 |
7.73 |
0.01 |
27.52 |
17.15 |
16.80 |
22.57 |
37.92 |
- |
45.73 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
4.42 |
3.02 |
3.37 |
0.00 |
9.43 |
5.99 |
4.46 |
4.92 |
7.13 |
- |
4.89 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.24 |
2.86 |
3.32 |
0.68 |
8.05 |
5.65 |
5.24 |
5.90 |
9.03 |
- |
6.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.43 |
3.81 |
4.21 |
0.79 |
10.38 |
6.85 |
5.18 |
5.66 |
7.81 |
- |
5.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
31.93 |
30.20 |
64.78 |
14.68 |
210.63 |
49.94 |
43.95 |
34.93 |
37.46 |
- |
35.37 |
| Enterprise Value to EBIT (EV/EBIT) |
|
96.17 |
0.00 |
0.00 |
0.00 |
0.00 |
158.31 |
255.89 |
91.24 |
70.68 |
- |
76.77 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
251.09 |
1,644.29 |
0.00 |
0.00 |
0.00 |
221.41 |
348.49 |
127.96 |
100.22 |
- |
109.67 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
129.19 |
78.53 |
1,067.97 |
410.82 |
0.00 |
526.33 |
319.44 |
110.44 |
- |
99.30 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
90.97 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.52 |
2.64 |
3.18 |
3.31 |
4.04 |
3.18 |
3.94 |
4.51 |
5.22 |
- |
10.30 |
| Long-Term Debt to Equity |
|
2.51 |
2.64 |
3.17 |
3.29 |
3.39 |
3.17 |
2.01 |
0.78 |
5.21 |
- |
10.30 |
| Financial Leverage |
|
1.90 |
1.16 |
3.25 |
3.35 |
2.08 |
1.97 |
2.32 |
2.70 |
3.16 |
- |
4.16 |
| Leverage Ratio |
|
5.05 |
4.81 |
6.28 |
6.61 |
4.79 |
5.02 |
5.67 |
6.06 |
6.85 |
- |
9.28 |
| Compound Leverage Factor |
|
-9.30 |
9.36 |
12.34 |
-24.42 |
-15.19 |
2.49 |
8.98 |
2.66 |
0.47 |
- |
11.59 |
| Debt to Total Capital |
|
71.56% |
72.53% |
76.10% |
76.78% |
80.18% |
76.05% |
79.74% |
81.84% |
83.93% |
- |
91.15% |
| Short-Term Debt to Total Capital |
|
0.30% |
0.00% |
0.32% |
0.31% |
12.90% |
0.17% |
39.11% |
67.66% |
0.30% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
71.26% |
72.53% |
75.78% |
76.47% |
67.27% |
75.88% |
40.63% |
14.18% |
83.64% |
- |
91.15% |
| 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 |
|
-0.13% |
-0.14% |
-0.14% |
-0.14% |
-0.12% |
-0.12% |
-0.13% |
-0.13% |
-0.12% |
- |
-0.11% |
| Common Equity to Total Capital |
|
28.58% |
27.61% |
24.05% |
23.37% |
19.94% |
24.07% |
20.39% |
18.30% |
16.19% |
- |
8.96% |
| Debt to EBITDA |
|
9.77 |
11.32 |
21.29 |
23.18 |
27.97 |
8.04 |
8.81 |
6.02 |
4.68 |
- |
6.84 |
| Net Debt to EBITDA |
|
5.96 |
6.28 |
12.85 |
14.63 |
19.25 |
6.31 |
6.14 |
4.58 |
3.25 |
- |
4.62 |
| Long-Term Debt to EBITDA |
|
9.73 |
11.32 |
21.20 |
23.09 |
23.47 |
8.02 |
4.49 |
1.04 |
4.66 |
- |
6.84 |
| Debt to NOPAT |
|
76.82 |
616.13 |
-35.53 |
-32.22 |
-37.19 |
35.63 |
69.82 |
22.04 |
12.51 |
- |
21.22 |
| Net Debt to NOPAT |
|
46.90 |
341.79 |
-21.44 |
-20.33 |
-25.61 |
27.98 |
48.72 |
16.78 |
8.70 |
- |
14.34 |
| Long-Term Debt to NOPAT |
|
76.50 |
616.13 |
-35.38 |
-32.09 |
-31.21 |
35.55 |
35.57 |
3.82 |
12.47 |
- |
21.22 |
| Altman Z-Score |
|
1.63 |
1.09 |
1.23 |
0.15 |
3.30 |
2.62 |
1.62 |
2.05 |
3.95 |
- |
2.25 |
| Noncontrolling Interest Sharing Ratio |
|
-0.93% |
-0.73% |
-0.87% |
-0.89% |
-0.53% |
-0.51% |
-0.61% |
-0.66% |
-0.68% |
- |
-0.84% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.80 |
2.83 |
3.00 |
2.60 |
1.55 |
2.08 |
0.91 |
0.62 |
2.72 |
- |
2.48 |
| Quick Ratio |
|
4.85 |
2.41 |
2.51 |
2.30 |
1.33 |
1.79 |
0.77 |
0.53 |
2.32 |
- |
2.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-160 |
-139 |
-9.36 |
-8.68 |
-26 |
-55 |
-42 |
-27 |
17 |
34 |
-31 |
| Operating Cash Flow to CapEx |
|
-232.31% |
4,482.47% |
-5,030.43% |
-798.26% |
488.58% |
-3,203.42% |
11,569.41% |
-483.73% |
7,899.05% |
- |
-4,635.05% |
| Free Cash Flow to Firm to Interest Expense |
|
-27.81 |
-27.19 |
-1.73 |
-1.59 |
-4.69 |
-8.56 |
-6.44 |
-4.29 |
1.21 |
- |
-5.65 |
| Operating Cash Flow to Interest Expense |
|
-0.21 |
1.70 |
-0.85 |
-0.50 |
0.53 |
-2.79 |
3.00 |
-0.13 |
1.20 |
- |
-1.64 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.30 |
1.66 |
-0.87 |
-0.56 |
0.42 |
-2.88 |
2.98 |
-0.15 |
1.19 |
- |
-1.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.59 |
0.55 |
0.54 |
0.58 |
0.53 |
0.57 |
0.65 |
0.70 |
0.70 |
- |
0.69 |
| Accounts Receivable Turnover |
|
9.06 |
6.13 |
6.75 |
4.39 |
4.69 |
2.62 |
4.02 |
3.48 |
3.81 |
- |
3.01 |
| Inventory Turnover |
|
4.86 |
4.55 |
4.21 |
4.95 |
4.87 |
4.57 |
5.04 |
5.52 |
5.53 |
- |
5.11 |
| Fixed Asset Turnover |
|
33.00 |
37.16 |
39.76 |
44.54 |
46.63 |
55.03 |
61.19 |
66.96 |
71.39 |
- |
80.23 |
| Accounts Payable Turnover |
|
2.57 |
2.07 |
2.90 |
2.22 |
2.44 |
1.49 |
2.00 |
2.43 |
2.80 |
- |
2.01 |
| Days Sales Outstanding (DSO) |
|
40.30 |
59.59 |
54.05 |
83.17 |
77.91 |
139.55 |
90.90 |
104.86 |
95.86 |
- |
121.13 |
| Days Inventory Outstanding (DIO) |
|
75.15 |
80.15 |
86.64 |
73.80 |
75.03 |
79.93 |
72.46 |
66.11 |
65.97 |
- |
71.39 |
| Days Payable Outstanding (DPO) |
|
142.20 |
176.57 |
125.91 |
164.54 |
149.62 |
244.55 |
182.74 |
150.26 |
130.39 |
- |
181.47 |
| Cash Conversion Cycle (CCC) |
|
-26.75 |
-36.84 |
14.78 |
-7.57 |
3.32 |
-25.06 |
-19.38 |
20.71 |
31.44 |
- |
11.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
191 |
174 |
176 |
180 |
218 |
242 |
210 |
218 |
216 |
223 |
226 |
| Invested Capital Turnover |
|
1.03 |
1.23 |
0.80 |
0.88 |
0.83 |
0.96 |
1.10 |
1.14 |
1.15 |
- |
1.23 |
| Increase / (Decrease) in Invested Capital |
|
161 |
136 |
4.51 |
9.75 |
27 |
69 |
34 |
39 |
-1.98 |
-19 |
16 |
| Enterprise Value (EV) |
|
620 |
496 |
583 |
122 |
1,755 |
1,367 |
1,102 |
1,290 |
1,952 |
- |
1,510 |
| Market Capitalization |
|
505 |
393 |
468 |
0.74 |
1,595 |
1,195 |
948 |
1,121 |
1,783 |
- |
1,313 |
| Book Value per Share |
|
$2.16 |
$2.02 |
$1.71 |
$1,654.33 |
$1.63 |
$1.96 |
$1.58 |
$1.35 |
$1.27 |
$1.42 |
$0.77 |
| Tangible Book Value per Share |
|
($2.55) |
($2.61) |
($2.80) |
($2,788.22) |
($3.76) |
($3.30) |
($3.54) |
($3.51) |
($3.44) |
($3.35) |
($4.10) |
| Total Capital |
|
265 |
256 |
252 |
251 |
291 |
289 |
277 |
271 |
290 |
296 |
320 |
| Total Debt |
|
190 |
186 |
192 |
192 |
233 |
220 |
221 |
222 |
244 |
244 |
292 |
| Total Long-Term Debt |
|
189 |
186 |
191 |
192 |
196 |
220 |
113 |
38 |
243 |
243 |
292 |
| Net Debt |
|
116 |
103 |
116 |
121 |
160 |
173 |
154 |
169 |
169 |
171 |
197 |
| Capital Expenditures (CapEx) |
|
0.52 |
0.19 |
0.09 |
0.34 |
0.60 |
0.56 |
0.17 |
0.17 |
0.21 |
0.34 |
0.19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
18 |
7.37 |
8.53 |
16 |
17 |
52 |
24 |
37 |
39 |
43 |
40 |
| Debt-free Net Working Capital (DFNWC) |
|
92 |
90 |
85 |
87 |
90 |
99 |
91 |
90 |
113 |
116 |
135 |
| Net Working Capital (NWC) |
|
91 |
90 |
84 |
86 |
52 |
98 |
-17 |
-94 |
112 |
115 |
135 |
| Net Nonoperating Expense (NNE) |
|
5.61 |
5.74 |
8.72 |
7.54 |
5.14 |
7.18 |
9.92 |
6.41 |
14 |
8.97 |
12 |
| Net Nonoperating Obligations (NNO) |
|
116 |
103 |
116 |
121 |
160 |
173 |
154 |
169 |
169 |
171 |
197 |
| Total Depreciation and Amortization (D&A) |
|
4.12 |
4.60 |
4.16 |
4.18 |
4.38 |
6.03 |
6.18 |
6.19 |
5.44 |
5.14 |
6.04 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
15.91% |
5.66% |
6.15% |
10.14% |
10.03% |
25.83% |
11.34% |
16.10% |
15.51% |
- |
15.00% |
| Debt-free Net Working Capital to Revenue |
|
80.61% |
69.23% |
60.93% |
56.18% |
52.95% |
49.50% |
42.69% |
39.37% |
45.22% |
- |
50.23% |
| Net Working Capital to Revenue |
|
79.93% |
69.23% |
60.36% |
55.69% |
30.78% |
49.25% |
-8.20% |
-41.29% |
44.87% |
- |
50.23% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.13) |
($0.26) |
($0.38) |
($0.18) |
($0.12) |
$0.19 |
($0.50) |
$0.14 |
$0.03 |
$0.19 |
($0.74) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.26M |
32.62M |
35.47M |
35.62M |
35.70M |
35.65M |
35.83M |
36.79M |
37.15M |
36.76M |
37.23M |
| Adjusted Diluted Earnings per Share |
|
($0.13) |
($0.26) |
($0.38) |
($0.18) |
($0.12) |
$0.19 |
($0.50) |
$0.13 |
$0.03 |
$0.20 |
($0.74) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.26M |
32.62M |
35.47M |
35.62M |
35.70M |
35.65M |
35.83M |
38.85M |
38.88M |
36.76M |
37.23M |
| 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 |
|
35.12M |
35.36M |
35.38K |
35.48M |
35.61M |
35.65M |
36.70M |
37.00M |
37.04M |
37.23M |
37.28M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.22 |
-3.41 |
-4.85 |
1.07 |
0.92 |
9.03 |
-7.86 |
7.99 |
10 |
11 |
-15 |
| Normalized NOPAT Margin |
|
3.56% |
-9.39% |
-14.02% |
2.19% |
1.88% |
13.51% |
-16.44% |
12.53% |
14.41% |
- |
-34.97% |
| Pre Tax Income Margin |
|
-8.32% |
-26.63% |
-39.22% |
-11.89% |
-8.53% |
9.37% |
-37.17% |
7.84% |
1.42% |
- |
-62.39% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.27 |
-0.97 |
-1.27 |
0.29 |
0.24 |
1.98 |
-1.72 |
1.78 |
1.07 |
- |
-4.02 |
| NOPAT to Interest Expense |
|
0.21 |
-0.67 |
-0.90 |
0.20 |
0.17 |
2.19 |
-1.20 |
1.78 |
1.07 |
- |
-2.81 |
| EBIT Less CapEx to Interest Expense |
|
0.18 |
-1.01 |
-1.29 |
0.23 |
0.13 |
1.90 |
-1.74 |
1.75 |
1.06 |
- |
-4.05 |
| NOPAT Less CapEx to Interest Expense |
|
0.12 |
-0.70 |
-0.91 |
0.13 |
0.06 |
2.10 |
-1.23 |
1.75 |
1.05 |
- |
-2.85 |
| 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% |