| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
78,549,761.00 |
78,553,566.00 |
77,408,229.00 |
77,447,537.00 |
77,454,920.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
78,549,761.00 |
78,553,566.00 |
77,408,229.00 |
77,447,537.00 |
77,454,920.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.18 |
-0.14 |
-0.11 |
-0.25 |
-0.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.68% |
-22.42% |
-18.31% |
-10.26% |
-11.92% |
-11.90% |
-18.83% |
-23.43% |
-24.36% |
- |
-19.67% |
| EBITDA Growth |
|
-36.89% |
-19.44% |
-54.79% |
-28.03% |
-13.34% |
-27.18% |
-16.92% |
-37.76% |
-17.30% |
- |
18.43% |
| EBIT Growth |
|
-121.42% |
-59.09% |
-162.84% |
-98.37% |
4.05% |
-90.45% |
-3.58% |
-4,804.17% |
-1.58% |
- |
77.88% |
| NOPAT Growth |
|
-120.22% |
-45.69% |
-160.33% |
-98.43% |
4.05% |
-93.34% |
-3.58% |
-4,804.17% |
-1.58% |
- |
77.88% |
| Net Income Growth |
|
-143.84% |
-67.10% |
-219.79% |
-144.76% |
13.27% |
-136.37% |
8.17% |
-212.10% |
10.76% |
- |
65.25% |
| EPS Growth |
|
-145.16% |
-65.00% |
-218.75% |
-140.00% |
14.29% |
-142.86% |
5.26% |
-250.00% |
8.33% |
- |
66.67% |
| Operating Cash Flow Growth |
|
-49.68% |
-50.32% |
-53.38% |
29.78% |
30.88% |
-7.42% |
-16.57% |
-47.49% |
-22.66% |
- |
-10.41% |
| Free Cash Flow Firm Growth |
|
291.38% |
114.71% |
112.96% |
124.78% |
-181.46% |
37.44% |
20.76% |
-33.47% |
106.79% |
- |
33.78% |
| Invested Capital Growth |
|
0.00% |
-6.72% |
-7.52% |
-10.67% |
0.00% |
-11.13% |
-9.66% |
-8.78% |
-7.33% |
- |
-13.12% |
| Revenue Q/Q Growth |
|
-3.64% |
-6.67% |
0.00% |
1.64% |
-5.42% |
-6.65% |
-9.55% |
-4.12% |
-6.58% |
- |
-1.73% |
| EBITDA Q/Q Growth |
|
-32.23% |
41.30% |
0.00% |
44.10% |
-18.40% |
18.73% |
-40.49% |
7.95% |
8.42% |
- |
119.41% |
| EBIT Q/Q Growth |
|
-145.84% |
243.88% |
0.00% |
101.84% |
-2,804.17% |
114.32% |
-1,557.73% |
16.64% |
41.61% |
- |
85.58% |
| NOPAT Q/Q Growth |
|
-144.23% |
306.40% |
0.00% |
101.84% |
-2,804.17% |
114.32% |
-1,557.73% |
16.64% |
41.61% |
- |
85.58% |
| Net Income Q/Q Growth |
|
-237.73% |
147.60% |
0.00% |
76.98% |
-166.91% |
80.04% |
-648.68% |
21.75% |
23.68% |
- |
75.20% |
| EPS Q/Q Growth |
|
-240.00% |
150.00% |
0.00% |
78.95% |
-200.00% |
75.00% |
-500.00% |
22.22% |
21.43% |
- |
75.00% |
| Operating Cash Flow Q/Q Growth |
|
-11.74% |
50.09% |
0.00% |
29.10% |
-10.99% |
6.16% |
-31.61% |
-18.74% |
31.10% |
- |
54.95% |
| Free Cash Flow Firm Q/Q Growth |
|
343.89% |
-92.50% |
0.00% |
60.12% |
-901.75% |
112.65% |
-25.61% |
-11.79% |
-18.13% |
- |
29.38% |
| Invested Capital Q/Q Growth |
|
-100.00% |
0.00% |
0.00% |
-3.54% |
-4.60% |
0.87% |
-2.68% |
-2.60% |
-3.08% |
- |
-4.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.77% |
41.43% |
40.80% |
42.81% |
41.82% |
14.48% |
40.23% |
42.55% |
43.36% |
- |
42.22% |
| EBITDA Margin |
|
14.89% |
22.55% |
11.98% |
16.98% |
14.65% |
18.64% |
12.26% |
13.81% |
16.02% |
- |
18.08% |
| Operating Margin |
|
-2.52% |
3.89% |
-5.32% |
0.10% |
-2.75% |
0.42% |
-6.79% |
-5.90% |
-3.69% |
- |
-1.87% |
| EBIT Margin |
|
-2.52% |
3.89% |
-5.32% |
0.10% |
-2.75% |
0.42% |
-6.79% |
-5.90% |
-3.69% |
- |
-1.87% |
| Profit (Net Income) Margin |
|
-3.63% |
1.85% |
-5.59% |
-1.27% |
-3.57% |
-0.76% |
-6.32% |
-5.16% |
-4.21% |
- |
-2.74% |
| Tax Burden Percent |
|
80.89% |
100.41% |
78.20% |
86.47% |
83.45% |
83.85% |
77.62% |
71.49% |
83.47% |
- |
91.00% |
| Interest Burden Percent |
|
177.84% |
47.40% |
134.32% |
-1,523.48% |
155.82% |
-216.24% |
119.98% |
122.26% |
136.86% |
- |
160.79% |
| Effective Tax Rate |
|
0.00% |
-0.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
4.00% |
-3.77% |
0.07% |
-4.15% |
0.29% |
-4.57% |
-3.84% |
-2.33% |
- |
-1.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
2.22% |
-5.60% |
-1.35% |
-9.02% |
-0.83% |
-6.23% |
-4.96% |
-4.28% |
- |
-2.87% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.82% |
-1.80% |
-0.41% |
-1.92% |
-0.23% |
-1.56% |
-1.17% |
-0.88% |
- |
-0.52% |
| Return on Equity (ROE) |
|
0.00% |
4.82% |
-5.57% |
-0.34% |
-6.07% |
0.06% |
-6.13% |
-5.01% |
-3.20% |
- |
-1.61% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
9.63% |
8.13% |
10.59% |
-201.47% |
10.47% |
8.75% |
6.86% |
5.18% |
- |
10.55% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.95% |
-3.98% |
0.07% |
-2.18% |
0.31% |
-4.84% |
-4.06% |
-2.45% |
- |
-1.13% |
| Return on Assets (ROA) |
|
0.00% |
1.41% |
-4.18% |
-0.94% |
-2.83% |
-0.56% |
-4.51% |
-3.55% |
-2.80% |
- |
-1.65% |
| Return on Common Equity (ROCE) |
|
0.00% |
4.82% |
-5.57% |
-0.34% |
-6.07% |
0.06% |
-6.13% |
-5.01% |
-3.20% |
- |
-1.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-1.53% |
-2.89% |
-2.76% |
0.00% |
-3.53% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.21 |
11 |
-10 |
0.18 |
-5.00 |
0.72 |
-10 |
-8.69 |
-5.08 |
-16 |
-2.31 |
| NOPAT Margin |
|
-1.77% |
3.90% |
-3.72% |
0.07% |
-1.92% |
0.29% |
-4.75% |
-4.13% |
-2.58% |
- |
-1.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.78% |
1.83% |
1.42% |
4.87% |
1.12% |
1.66% |
1.12% |
1.95% |
- |
1.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.92% |
- |
- |
- |
0.07% |
-1.04% |
-0.89% |
-0.53% |
-1.75% |
-0.26% |
| Cost of Revenue to Revenue |
|
59.23% |
58.57% |
59.20% |
57.19% |
58.18% |
85.52% |
59.77% |
57.45% |
56.65% |
- |
57.78% |
| SG&A Expenses to Revenue |
|
11.45% |
-11.88% |
11.80% |
10.98% |
13.04% |
-15.98% |
13.73% |
13.85% |
13.40% |
- |
11.96% |
| 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 |
|
43.30% |
37.55% |
46.13% |
42.72% |
44.57% |
14.06% |
47.02% |
48.45% |
47.04% |
- |
44.09% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.44 |
11 |
-14 |
0.26 |
-7.14 |
1.02 |
-15 |
-12 |
-7.25 |
-23 |
-3.30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
44 |
62 |
32 |
47 |
38 |
45 |
27 |
29 |
31 |
15 |
32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.29 |
0.00 |
1.16 |
1.17 |
1.07 |
0.90 |
0.86 |
0.84 |
- |
1.08 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.52 |
0.00 |
2.33 |
2.36 |
2.17 |
1.84 |
1.82 |
1.79 |
- |
2.25 |
| Price to Revenue (P/Rev) |
|
0.90 |
0.93 |
0.00 |
0.87 |
0.89 |
0.84 |
0.73 |
0.73 |
0.75 |
- |
1.06 |
| Price to Earnings (P/E) |
|
45.83 |
75.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.55% |
0.56% |
0.67% |
0.65% |
0.65% |
0.71% |
0.87% |
0.93% |
0.95% |
- |
0.77% |
| Earnings Yield |
|
2.18% |
1.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.22 |
0.00 |
1.13 |
1.14 |
1.06 |
0.92 |
0.89 |
0.86 |
- |
1.07 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.15 |
0.00 |
1.07 |
1.06 |
1.02 |
0.90 |
0.91 |
0.92 |
- |
1.19 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
5.74 |
0.00 |
6.42 |
6.36 |
6.58 |
5.74 |
6.10 |
6.04 |
- |
8.52 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
32.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
44.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.42 |
0.00 |
8.55 |
7.74 |
7.40 |
6.46 |
7.07 |
7.14 |
- |
10.52 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
12.26 |
0.00 |
10.09 |
0.00 |
9.50 |
9.93 |
12.35 |
16.03 |
- |
9.40 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.35 |
0.31 |
0.28 |
0.25 |
0.24 |
0.25 |
0.25 |
0.24 |
- |
0.20 |
| Long-Term Debt to Equity |
|
0.00 |
0.34 |
0.30 |
0.27 |
0.24 |
0.23 |
0.23 |
0.23 |
0.23 |
- |
0.20 |
| Financial Leverage |
|
0.00 |
0.37 |
0.32 |
0.30 |
0.21 |
0.27 |
0.25 |
0.24 |
0.21 |
- |
0.18 |
| Leverage Ratio |
|
0.00 |
1.85 |
1.79 |
1.76 |
1.65 |
1.68 |
1.69 |
1.67 |
1.64 |
- |
1.62 |
| Compound Leverage Factor |
|
0.00 |
0.88 |
2.40 |
-26.82 |
2.57 |
-3.64 |
2.03 |
2.04 |
2.24 |
- |
2.61 |
| Debt to Total Capital |
|
0.00% |
25.75% |
23.70% |
22.08% |
20.03% |
19.62% |
19.81% |
19.78% |
19.29% |
- |
16.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.80% |
0.81% |
0.80% |
0.85% |
0.88% |
1.07% |
1.13% |
0.82% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
24.95% |
22.89% |
21.28% |
19.18% |
18.73% |
18.75% |
18.65% |
18.47% |
- |
16.67% |
| 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 |
|
0.00% |
74.25% |
76.30% |
77.92% |
79.97% |
80.38% |
80.19% |
80.22% |
80.71% |
- |
83.33% |
| Debt to EBITDA |
|
0.00 |
1.24 |
1.30 |
1.28 |
1.15 |
1.24 |
1.27 |
1.39 |
1.40 |
- |
1.40 |
| Net Debt to EBITDA |
|
0.00 |
1.12 |
1.18 |
1.15 |
0.98 |
1.16 |
1.12 |
1.23 |
1.15 |
- |
0.99 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.20 |
1.25 |
1.23 |
1.11 |
1.18 |
1.20 |
1.31 |
1.34 |
- |
1.40 |
| Debt to NOPAT |
|
0.00 |
9.51 |
73.66 |
-31.22 |
-27.99 |
-14.17 |
-13.74 |
-8.29 |
-7.89 |
- |
-4.67 |
| Net Debt to NOPAT |
|
0.00 |
8.62 |
67.01 |
-28.07 |
-23.83 |
-13.27 |
-12.10 |
-7.31 |
-6.50 |
- |
-3.29 |
| Long-Term Debt to NOPAT |
|
0.00 |
9.22 |
71.15 |
-30.08 |
-26.81 |
-13.53 |
-13.00 |
-7.81 |
-7.56 |
- |
-4.67 |
| Altman Z-Score |
|
0.00 |
2.88 |
0.00 |
2.86 |
2.93 |
2.90 |
2.55 |
2.55 |
2.59 |
- |
2.92 |
| 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 |
|
0.00 |
1.37 |
1.26 |
1.23 |
1.17 |
1.08 |
0.90 |
0.95 |
1.14 |
- |
1.27 |
| Quick Ratio |
|
0.00 |
1.06 |
1.03 |
0.99 |
0.97 |
0.87 |
0.76 |
0.76 |
0.93 |
- |
1.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,236 |
93 |
78 |
126 |
-1,007 |
127 |
95 |
84 |
68 |
98 |
127 |
| Operating Cash Flow to CapEx |
|
56.63% |
0.00% |
0.00% |
866.90% |
0.00% |
78.71% |
221.77% |
360.00% |
400.09% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
203.71 |
15.61 |
14.79 |
27.45 |
-237.28 |
36.76 |
30.50 |
28.21 |
23.52 |
- |
57.33 |
| Operating Cash Flow to Interest Expense |
|
4.48 |
6.88 |
5.84 |
8.74 |
8.39 |
10.91 |
8.32 |
7.09 |
9.47 |
- |
10.48 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.43 |
8.72 |
6.21 |
7.73 |
9.36 |
-2.95 |
4.57 |
5.12 |
7.10 |
- |
17.22 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.76 |
0.75 |
0.74 |
0.79 |
0.74 |
0.71 |
0.69 |
0.66 |
- |
0.60 |
| Accounts Receivable Turnover |
|
0.00 |
9.96 |
9.80 |
9.99 |
10.80 |
10.78 |
9.82 |
9.58 |
9.65 |
- |
8.82 |
| 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 |
|
0.00 |
1.30 |
1.29 |
1.29 |
1.42 |
1.27 |
1.24 |
1.22 |
1.20 |
- |
1.09 |
| Accounts Payable Turnover |
|
0.00 |
13.67 |
20.50 |
16.62 |
19.61 |
18.48 |
13.19 |
12.99 |
13.86 |
- |
8.44 |
| Days Sales Outstanding (DSO) |
|
0.00 |
36.66 |
37.25 |
36.55 |
33.79 |
33.86 |
37.16 |
38.10 |
37.81 |
- |
41.36 |
| 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) |
|
0.00 |
26.69 |
17.80 |
21.96 |
18.61 |
19.75 |
27.68 |
28.10 |
26.34 |
- |
43.24 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
9.97 |
19.45 |
14.58 |
15.18 |
14.11 |
9.48 |
10.00 |
11.47 |
- |
-1.88 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,137 |
1,089 |
1,050 |
1,002 |
1,011 |
983 |
958 |
928 |
897 |
854 |
| Invested Capital Turnover |
|
0.00 |
1.02 |
1.01 |
1.00 |
2.16 |
0.98 |
0.96 |
0.93 |
0.90 |
- |
0.83 |
| Increase / (Decrease) in Invested Capital |
|
-1,241 |
-82 |
-88 |
-125 |
1,002 |
-127 |
-105 |
-92 |
-73 |
-114 |
-129 |
| Enterprise Value (EV) |
|
0.00 |
1,391 |
0.00 |
1,188 |
1,140 |
1,069 |
900 |
850 |
801 |
- |
911 |
| Market Capitalization |
|
1,153 |
1,119 |
0.00 |
975 |
964 |
881 |
724 |
679 |
649 |
- |
806 |
| Book Value per Share |
|
$0.00 |
$10.95 |
$10.74 |
$10.59 |
$10.52 |
$10.48 |
$10.28 |
$10.02 |
$10.02 |
$9.75 |
$9.67 |
| Tangible Book Value per Share |
|
$0.00 |
$5.62 |
$5.43 |
$5.29 |
$5.20 |
$5.18 |
$5.00 |
$4.75 |
$4.69 |
$4.69 |
$4.62 |
| Total Capital |
|
0.00 |
1,165 |
1,112 |
1,074 |
1,033 |
1,023 |
1,007 |
981 |
961 |
915 |
899 |
| Total Debt |
|
0.00 |
300 |
264 |
237 |
207 |
201 |
200 |
194 |
185 |
160 |
150 |
| Total Long-Term Debt |
|
0.00 |
291 |
255 |
229 |
198 |
192 |
189 |
183 |
178 |
154 |
150 |
| Net Debt |
|
0.00 |
272 |
240 |
213 |
176 |
188 |
176 |
171 |
153 |
141 |
105 |
| Capital Expenditures (CapEx) |
|
48 |
-11 |
-1.95 |
4.61 |
-4.13 |
48 |
12 |
5.83 |
6.88 |
1.88 |
-15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
27 |
18 |
15 |
0.40 |
6.12 |
-28 |
-19 |
-8.17 |
-8.33 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
55 |
42 |
39 |
31 |
19 |
-4.34 |
3.67 |
25 |
10 |
31 |
| Net Working Capital (NWC) |
|
0.00 |
46 |
33 |
30 |
22 |
9.89 |
-15 |
-7.42 |
17 |
4.44 |
31 |
| Net Nonoperating Expense (NNE) |
|
5.50 |
5.65 |
5.04 |
3.66 |
4.29 |
2.57 |
3.44 |
2.16 |
3.21 |
3.45 |
2.51 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
272 |
240 |
213 |
176 |
188 |
176 |
171 |
153 |
141 |
105 |
| Total Depreciation and Amortization (D&A) |
|
51 |
51 |
47 |
46 |
45 |
44 |
42 |
41 |
39 |
37 |
35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
2.23% |
1.56% |
1.35% |
0.04% |
0.58% |
-2.83% |
-2.06% |
-0.94% |
- |
-1.82% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
4.56% |
3.63% |
3.49% |
2.88% |
1.81% |
-0.44% |
0.39% |
2.82% |
- |
4.02% |
| Net Working Capital to Revenue |
|
0.00% |
3.79% |
2.85% |
2.71% |
2.07% |
0.94% |
-1.51% |
-0.80% |
1.92% |
- |
4.02% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.07 |
($0.19) |
($0.04) |
($0.12) |
($0.03) |
($0.18) |
($0.14) |
($0.11) |
($0.24) |
($0.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
79.01M |
79.04M |
78.91M |
78.49M |
78.73M |
78.54M |
78.08M |
77.47M |
77.88M |
77.46M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.07 |
($0.19) |
($0.04) |
($0.12) |
($0.03) |
($0.18) |
($0.14) |
($0.11) |
($0.24) |
($0.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
79.08M |
79.12M |
78.98M |
78.50M |
78.78M |
78.61M |
78.14M |
77.52M |
77.94M |
77.49M |
| 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 |
|
0.00 |
79.05M |
158.10M |
156.99M |
78.50M |
78.55M |
78.55M |
77.41M |
77.45M |
77.45M |
77.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.95 |
-10 |
-10 |
-0.60 |
-5.33 |
-3.48 |
-12 |
-11 |
-9.76 |
-25 |
-7.43 |
| Normalized NOPAT Margin |
|
-2.02% |
-3.69% |
-3.70% |
-0.22% |
-2.05% |
-1.44% |
-5.32% |
-5.06% |
-4.96% |
- |
-4.21% |
| Pre Tax Income Margin |
|
-4.48% |
1.84% |
-7.15% |
-1.46% |
-4.28% |
-0.91% |
-8.15% |
-7.22% |
-5.05% |
- |
-3.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.23 |
1.80 |
-2.71 |
0.06 |
-1.68 |
0.30 |
-4.80 |
-4.19 |
-2.49 |
- |
-1.49 |
| NOPAT to Interest Expense |
|
-0.86 |
1.81 |
-1.90 |
0.04 |
-1.18 |
0.21 |
-3.36 |
-2.93 |
-1.75 |
- |
-1.04 |
| EBIT Less CapEx to Interest Expense |
|
-9.14 |
3.64 |
-2.34 |
-0.95 |
-0.71 |
-13.57 |
-8.55 |
-6.16 |
-4.86 |
- |
5.26 |
| NOPAT Less CapEx to Interest Expense |
|
-8.77 |
3.65 |
-1.53 |
-0.97 |
-0.20 |
-13.66 |
-7.11 |
-4.90 |
-4.11 |
- |
5.70 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
25.12% |
42.79% |
0.00% |
-26.13% |
-27.72% |
-15.88% |
-22.08% |
-17.51% |
-17.97% |
- |
-14.34% |
| Augmented Payout Ratio |
|
25.12% |
42.79% |
0.00% |
-56.23% |
-59.69% |
-40.38% |
-22.08% |
-42.42% |
-47.68% |
- |
-38.29% |