| DEI Shares Outstanding |
|
31,991,343.00 |
32,029,359.00 |
32,097,483.00 |
32,211,641.00 |
32,372,693.00 |
32,607,757.00 |
32,983,349.00 |
- |
- |
- |
30,551,068.00 |
| DEI Adjusted Shares Outstanding |
|
31,991,343.00 |
32,029,359.00 |
32,097,483.00 |
32,211,641.00 |
32,372,693.00 |
32,607,757.00 |
32,983,349.00 |
- |
- |
- |
30,551,068.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.61 |
-3.43 |
0.88 |
0.36 |
0.60 |
0.33 |
1.01 |
- |
- |
- |
0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.72% |
-5.92% |
5.31% |
3.19% |
-0.10% |
-1.57% |
14.65% |
-4.96% |
-5.33% |
-7.44% |
-2.04% |
| EBITDA Growth |
|
-90.93% |
-1,006.74% |
139.83% |
27.56% |
18.21% |
0.74% |
51.95% |
-45.42% |
-153.25% |
345.03% |
-11.42% |
| EBIT Growth |
|
-103.13% |
-3,395.35% |
117.10% |
46.11% |
22.86% |
-14.79% |
99.31% |
-68.80% |
-406.35% |
166.27% |
-12.70% |
| NOPAT Growth |
|
-104.16% |
-2,902.18% |
1,813.26% |
-97.20% |
-19.96% |
-13.71% |
63.59% |
-70.12% |
-413.51% |
155.77% |
3.95% |
| Net Income Growth |
|
-126.49% |
-461.60% |
125.68% |
-58.89% |
66.44% |
-43.83% |
207.95% |
-137.55% |
-942.97% |
104.77% |
-11.63% |
| EPS Growth |
|
-126.41% |
-462.30% |
125.66% |
-59.09% |
66.67% |
-45.00% |
200.00% |
-138.38% |
-976.32% |
104.89% |
-10.00% |
| Operating Cash Flow Growth |
|
-82.79% |
-33.70% |
18.05% |
69.50% |
-43.38% |
235.79% |
-22.99% |
-151.53% |
459.02% |
-59.30% |
-6.63% |
| Free Cash Flow Firm Growth |
|
-78.89% |
-114.80% |
34,269.25% |
-98.22% |
-90.23% |
2,159.08% |
585.44% |
-201.24% |
124.10% |
-77.70% |
3.09% |
| Invested Capital Growth |
|
-5.65% |
-15.72% |
9.24% |
3.28% |
6.17% |
-5.30% |
0.00% |
0.00% |
-31.50% |
-1.12% |
-1.11% |
| Revenue Q/Q Growth |
|
-2.14% |
-1.09% |
3.82% |
-0.57% |
3.37% |
-0.77% |
1.05% |
-1.63% |
-0.99% |
-5.10% |
1.58% |
| EBITDA Q/Q Growth |
|
-88.73% |
-256.46% |
142.92% |
12.99% |
12.78% |
-2.53% |
-13.21% |
-6.48% |
-14.82% |
45.13% |
-13.59% |
| EBIT Q/Q Growth |
|
-103.98% |
-170.06% |
117.55% |
21.43% |
20.72% |
-9.03% |
-18.98% |
-15.07% |
-6.31% |
130.81% |
-19.95% |
| NOPAT Q/Q Growth |
|
-105.25% |
-158.74% |
1,854.55% |
-88.64% |
28.28% |
-7.42% |
-18.04% |
-15.55% |
-6.11% |
95.78% |
-11.90% |
| Net Income Q/Q Growth |
|
-136.88% |
-101.73% |
126.50% |
-67.01% |
93.19% |
-34.03% |
-27.75% |
-490.48% |
-4.25% |
129.81% |
-53.14% |
| EPS Q/Q Growth |
|
-136.97% |
-102.96% |
126.59% |
-66.97% |
93.55% |
-34.00% |
-29.29% |
-442.86% |
-4.34% |
130.30% |
-51.35% |
| Operating Cash Flow Q/Q Growth |
|
18.09% |
-62.52% |
805.35% |
-24.68% |
211.37% |
-27.38% |
-36.62% |
25.89% |
3.38% |
-34.94% |
-1.11% |
| Free Cash Flow Firm Q/Q Growth |
|
31.74% |
-110.36% |
4,755.44% |
-92.49% |
106.10% |
-72.73% |
793.32% |
-3,085.10% |
-39.46% |
42.45% |
27.10% |
| Invested Capital Q/Q Growth |
|
-20.50% |
-24.49% |
-9.20% |
-10.19% |
-14.94% |
12.60% |
-100.00% |
-10.37% |
5.02% |
6.12% |
-9.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
45.96% |
43.15% |
42.45% |
42.44% |
42.88% |
42.44% |
42.25% |
38.17% |
42.48% |
47.94% |
48.70% |
| EBITDA Margin |
|
1.04% |
-10.00% |
3.78% |
4.67% |
5.53% |
5.66% |
7.50% |
4.31% |
-2.42% |
6.41% |
5.80% |
| Operating Margin |
|
-0.36% |
-11.43% |
2.07% |
2.93% |
3.13% |
2.88% |
4.88% |
1.59% |
-5.26% |
3.74% |
3.32% |
| EBIT Margin |
|
-0.31% |
-11.55% |
1.88% |
2.66% |
3.27% |
2.83% |
4.91% |
1.61% |
-5.22% |
3.74% |
3.33% |
| Profit (Net Income) Margin |
|
-1.38% |
-8.22% |
2.00% |
0.80% |
1.33% |
0.76% |
2.04% |
-0.81% |
-8.87% |
0.46% |
0.41% |
| Tax Burden Percent |
|
66.86% |
61.37% |
6,293.53% |
120.34% |
90.30% |
86.05% |
72.59% |
85.36% |
99.14% |
59.38% |
71.06% |
| Interest Burden Percent |
|
662.57% |
115.97% |
1.70% |
24.99% |
45.12% |
31.21% |
57.17% |
-58.51% |
171.50% |
20.61% |
17.43% |
| Effective Tax Rate |
|
0.00% |
0.00% |
-6,193.53% |
-20.34% |
9.70% |
13.95% |
27.41% |
0.00% |
0.00% |
40.62% |
28.94% |
| Return on Invested Capital (ROIC) |
|
-0.53% |
-17.93% |
321.01% |
8.47% |
6.47% |
5.57% |
0.00% |
5.12% |
-9.52% |
6.57% |
6.90% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.42% |
-19.03% |
-320.43% |
-5.20% |
-0.81% |
-3.31% |
0.00% |
-15.05% |
-39.04% |
-4.33% |
-5.22% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.42% |
-15.54% |
-311.26% |
-4.79% |
-0.72% |
-2.55% |
0.00% |
-11.70% |
-32.48% |
-3.97% |
-4.62% |
| Return on Equity (ROE) |
|
-4.96% |
-33.47% |
9.75% |
3.68% |
5.75% |
3.02% |
0.00% |
-6.58% |
-42.00% |
2.59% |
2.28% |
| Cash Return on Invested Capital (CROIC) |
|
5.28% |
-0.87% |
312.18% |
5.24% |
0.49% |
11.01% |
0.00% |
-194.88% |
27.87% |
7.69% |
8.02% |
| Operating Return on Assets (OROA) |
|
-0.34% |
-12.88% |
2.36% |
3.45% |
4.26% |
3.74% |
0.00% |
2.32% |
-8.12% |
6.46% |
5.86% |
| Return on Assets (ROA) |
|
-1.49% |
-9.16% |
2.52% |
1.04% |
1.73% |
1.00% |
0.00% |
-1.16% |
-13.80% |
0.79% |
0.73% |
| Return on Common Equity (ROCE) |
|
-4.96% |
-33.47% |
9.75% |
3.68% |
5.75% |
3.02% |
0.00% |
-6.58% |
-42.00% |
2.59% |
2.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-5.08% |
-40.45% |
9.18% |
3.59% |
0.00% |
0.00% |
0.00% |
-3.29% |
-54.09% |
2.61% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.56 |
-107 |
1,830 |
51 |
41 |
35 |
58 |
17 |
-54 |
30 |
31 |
| NOPAT Margin |
|
-0.25% |
-8.00% |
130.13% |
3.53% |
2.83% |
2.48% |
3.54% |
1.11% |
-3.68% |
2.22% |
2.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
5.88% |
1.10% |
641.44% |
13.67% |
7.29% |
8.88% |
0.00% |
20.17% |
29.52% |
10.90% |
12.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
5.60% |
5.41% |
- |
2.41% |
-11.06% |
6.34% |
6.67% |
| Cost of Revenue to Revenue |
|
54.04% |
56.85% |
57.55% |
57.56% |
57.12% |
57.56% |
57.75% |
61.83% |
57.52% |
52.06% |
51.30% |
| SG&A Expenses to Revenue |
|
38.41% |
40.17% |
38.31% |
37.59% |
37.51% |
36.35% |
34.94% |
33.91% |
37.37% |
41.22% |
42.03% |
| 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 |
|
46.32% |
54.58% |
40.39% |
39.51% |
39.75% |
39.56% |
37.37% |
36.58% |
47.74% |
44.20% |
45.38% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.41 |
-154 |
26 |
39 |
47 |
40 |
80 |
25 |
-77 |
51 |
44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
-134 |
53 |
68 |
80 |
81 |
123 |
67 |
-36 |
87 |
77 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.81 |
1.81 |
1.70 |
1.77 |
1.08 |
2.44 |
0.00 |
0.78 |
1.21 |
1.61 |
2.22 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
149.98 |
0.00 |
17.44 |
0.00 |
0.00 |
2.22 |
| Price to Revenue (P/Rev) |
|
0.49 |
0.37 |
0.37 |
0.39 |
0.26 |
0.63 |
0.37 |
0.19 |
0.20 |
0.28 |
0.41 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
18.56 |
49.36 |
19.55 |
83.08 |
17.92 |
0.00 |
0.00 |
61.78 |
98.51 |
| 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 |
|
0.00% |
0.00% |
5.39% |
2.03% |
5.11% |
1.20% |
5.58% |
0.00% |
0.00% |
1.62% |
1.02% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.48 |
1.40 |
1.36 |
1.41 |
1.04 |
1.86 |
0.00 |
0.88 |
1.11 |
1.32 |
1.66 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.68 |
0.57 |
0.58 |
0.60 |
0.47 |
0.80 |
0.00 |
0.38 |
0.35 |
0.44 |
0.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
65.11 |
0.00 |
15.26 |
12.74 |
8.50 |
14.22 |
0.00 |
8.85 |
0.00 |
6.91 |
9.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
30.77 |
22.43 |
14.40 |
28.48 |
0.00 |
23.64 |
0.00 |
11.86 |
16.90 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.44 |
16.86 |
16.61 |
32.45 |
0.00 |
34.28 |
0.00 |
19.96 |
23.89 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
26.39 |
31.70 |
28.54 |
17.93 |
24.98 |
12.54 |
0.00 |
0.00 |
3.94 |
11.37 |
15.15 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
27.25 |
0.00 |
0.46 |
27.26 |
219.97 |
16.41 |
0.00 |
0.00 |
3.24 |
17.05 |
20.57 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.28 |
1.81 |
1.58 |
1.51 |
1.10 |
0.77 |
0.00 |
0.89 |
1.03 |
0.99 |
0.93 |
| Long-Term Debt to Equity |
|
1.28 |
1.81 |
1.58 |
1.50 |
1.09 |
0.73 |
0.00 |
0.85 |
0.98 |
0.94 |
0.88 |
| Financial Leverage |
|
0.69 |
0.82 |
0.97 |
0.92 |
0.89 |
0.77 |
0.00 |
0.78 |
0.83 |
0.92 |
0.89 |
| Leverage Ratio |
|
3.34 |
3.65 |
3.87 |
3.55 |
3.31 |
3.01 |
0.00 |
2.84 |
3.04 |
3.28 |
3.14 |
| Compound Leverage Factor |
|
22.11 |
4.24 |
0.07 |
0.89 |
1.50 |
0.94 |
0.00 |
-1.66 |
5.22 |
0.68 |
0.55 |
| Debt to Total Capital |
|
56.22% |
64.36% |
61.29% |
60.17% |
52.42% |
43.48% |
0.00% |
46.97% |
50.77% |
49.86% |
48.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.64% |
0.70% |
2.10% |
0.00% |
1.92% |
2.65% |
2.72% |
2.76% |
| Long-Term Debt to Total Capital |
|
56.22% |
64.36% |
61.29% |
59.54% |
51.72% |
41.38% |
0.00% |
45.06% |
48.12% |
47.14% |
45.43% |
| 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 |
|
43.78% |
35.64% |
38.71% |
39.83% |
47.58% |
56.52% |
0.00% |
53.03% |
49.23% |
50.14% |
51.81% |
| Debt to EBITDA |
|
33.53 |
-3.67 |
9.14 |
7.19 |
4.79 |
3.52 |
0.00 |
5.03 |
-6.98 |
2.72 |
2.93 |
| Net Debt to EBITDA |
|
17.80 |
-2.05 |
5.42 |
4.31 |
3.80 |
3.08 |
0.00 |
4.42 |
-6.22 |
2.51 |
2.70 |
| Long-Term Debt to EBITDA |
|
33.53 |
-3.67 |
9.14 |
7.11 |
4.72 |
3.35 |
0.00 |
4.83 |
-6.62 |
2.57 |
2.77 |
| Debt to NOPAT |
|
-138.77 |
-4.59 |
0.27 |
9.51 |
9.35 |
8.03 |
0.00 |
19.49 |
-4.59 |
7.86 |
7.22 |
| Net Debt to NOPAT |
|
-73.67 |
-2.56 |
0.16 |
5.70 |
7.42 |
7.02 |
0.00 |
17.09 |
-4.09 |
7.24 |
6.64 |
| Long-Term Debt to NOPAT |
|
-138.77 |
-4.59 |
0.27 |
9.41 |
9.23 |
7.64 |
0.00 |
18.69 |
-4.35 |
7.43 |
6.81 |
| Altman Z-Score |
|
1.98 |
1.40 |
2.05 |
2.21 |
2.02 |
2.51 |
0.00 |
2.10 |
1.86 |
2.49 |
2.67 |
| 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 |
|
2.68 |
2.44 |
2.37 |
2.44 |
1.92 |
1.57 |
0.00 |
1.87 |
1.58 |
1.63 |
1.61 |
| Quick Ratio |
|
1.13 |
1.01 |
0.96 |
0.94 |
0.45 |
0.23 |
0.00 |
0.28 |
0.23 |
0.28 |
0.26 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
35 |
-5.21 |
1,780 |
32 |
3.10 |
70 |
651 |
-659 |
159 |
35 |
37 |
| Operating Cash Flow to CapEx |
|
163.50% |
72.40% |
74.68% |
108.57% |
71.87% |
303.93% |
279.61% |
-121.88% |
374.02% |
151.68% |
170.11% |
| Free Cash Flow to Firm to Interest Expense |
|
1.42 |
-0.21 |
68.65 |
1.10 |
0.12 |
2.52 |
18.91 |
-16.58 |
2.89 |
0.88 |
0.99 |
| Operating Cash Flow to Interest Expense |
|
1.46 |
0.98 |
1.10 |
1.67 |
1.05 |
3.30 |
2.05 |
-0.91 |
2.38 |
1.31 |
1.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.57 |
-0.37 |
-0.37 |
0.13 |
-0.41 |
2.22 |
1.32 |
-1.66 |
1.74 |
0.45 |
0.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.08 |
1.12 |
1.26 |
1.30 |
1.30 |
1.32 |
0.00 |
1.44 |
1.56 |
1.73 |
1.76 |
| Accounts Receivable Turnover |
|
45.70 |
37.45 |
31.56 |
34.39 |
33.92 |
32.25 |
0.00 |
34.62 |
36.71 |
32.79 |
29.97 |
| Inventory Turnover |
|
2.43 |
2.32 |
2.46 |
2.55 |
2.37 |
2.17 |
0.00 |
2.26 |
2.33 |
2.50 |
2.57 |
| Fixed Asset Turnover |
|
13.45 |
11.48 |
10.85 |
10.14 |
9.43 |
9.42 |
0.00 |
12.19 |
11.99 |
11.67 |
11.54 |
| Accounts Payable Turnover |
|
5.50 |
4.92 |
5.09 |
5.97 |
5.87 |
5.62 |
0.00 |
5.61 |
5.58 |
5.83 |
6.04 |
| Days Sales Outstanding (DSO) |
|
7.99 |
9.75 |
11.57 |
10.61 |
10.76 |
11.32 |
0.00 |
10.54 |
9.94 |
11.13 |
12.18 |
| Days Inventory Outstanding (DIO) |
|
150.00 |
157.30 |
148.26 |
142.89 |
153.70 |
168.32 |
0.00 |
161.50 |
156.70 |
145.79 |
142.26 |
| Days Payable Outstanding (DPO) |
|
66.34 |
74.15 |
71.76 |
61.09 |
62.19 |
64.96 |
0.00 |
65.11 |
65.39 |
62.57 |
60.42 |
| Cash Conversion Cycle (CCC) |
|
91.64 |
92.91 |
88.07 |
92.41 |
102.27 |
114.68 |
0.00 |
106.93 |
101.25 |
94.35 |
94.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
647 |
545 |
595 |
615 |
653 |
618 |
0.00 |
677 |
463 |
458 |
453 |
| Invested Capital Turnover |
|
2.13 |
2.24 |
2.47 |
2.40 |
2.29 |
2.25 |
0.00 |
4.60 |
2.58 |
2.96 |
2.93 |
| Increase / (Decrease) in Invested Capital |
|
-39 |
-102 |
50 |
20 |
38 |
-35 |
-593 |
677 |
-213 |
-5.18 |
-5.08 |
| Enterprise Value (EV) |
|
959 |
764 |
811 |
864 |
682 |
1,149 |
0.00 |
593 |
514 |
604 |
752 |
| Market Capitalization |
|
697 |
490 |
523 |
572 |
377 |
900 |
598 |
297 |
292 |
385 |
543 |
| Book Value per Share |
|
$12.02 |
$8.47 |
$9.57 |
$10.02 |
$10.76 |
$11.34 |
$0.00 |
$11.54 |
$7.68 |
$7.73 |
$8.00 |
| Tangible Book Value per Share |
|
($4.86) |
($2.98) |
($1.87) |
($1.37) |
($0.58) |
$0.18 |
$0.00 |
$0.52 |
($0.49) |
($0.57) |
$8.00 |
| Total Capital |
|
878 |
761 |
793 |
810 |
732 |
654 |
0.00 |
718 |
491 |
477 |
472 |
| Total Debt |
|
494 |
490 |
486 |
488 |
384 |
284 |
0.00 |
337 |
249 |
238 |
227 |
| Total Long-Term Debt |
|
494 |
490 |
486 |
482 |
379 |
271 |
0.00 |
324 |
236 |
225 |
214 |
| Net Debt |
|
262 |
274 |
288 |
292 |
305 |
249 |
0.00 |
296 |
222 |
219 |
209 |
| Capital Expenditures (CapEx) |
|
22 |
33 |
38 |
44 |
38 |
30 |
25 |
30 |
35 |
35 |
29 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
155 |
142 |
153 |
157 |
188 |
159 |
0.00 |
232 |
136 |
137 |
132 |
| Debt-free Net Working Capital (DFNWC) |
|
386 |
359 |
351 |
352 |
267 |
195 |
0.00 |
273 |
163 |
156 |
150 |
| Net Working Capital (NWC) |
|
386 |
359 |
351 |
347 |
262 |
181 |
0.00 |
259 |
150 |
143 |
137 |
| Net Nonoperating Expense (NNE) |
|
16 |
2.94 |
1,802 |
40 |
22 |
25 |
25 |
30 |
76 |
24 |
26 |
| Net Nonoperating Obligations (NNO) |
|
262 |
274 |
288 |
292 |
305 |
249 |
0.00 |
296 |
222 |
219 |
209 |
| Total Depreciation and Amortization (D&A) |
|
19 |
21 |
27 |
29 |
33 |
40 |
42 |
42 |
41 |
36 |
33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.90% |
10.64% |
10.85% |
10.81% |
12.94% |
11.13% |
0.00% |
14.89% |
9.24% |
10.06% |
9.87% |
| Debt-free Net Working Capital to Revenue |
|
27.22% |
26.84% |
24.93% |
24.27% |
18.41% |
13.64% |
0.00% |
17.55% |
11.09% |
11.44% |
11.24% |
| Net Working Capital to Revenue |
|
27.22% |
26.84% |
24.93% |
23.91% |
18.05% |
12.67% |
0.00% |
16.67% |
10.21% |
10.48% |
10.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.61) |
($3.43) |
$0.88 |
$0.36 |
$0.60 |
$0.33 |
$0.00 |
$0.00 |
($4.09) |
$0.20 |
$0.18 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
31.98M |
32.02M |
32.08M |
32.19M |
32.34M |
32.57M |
0.00 |
0.00 |
31.97M |
31.21M |
30.68M |
| Adjusted Diluted Earnings per Share |
|
($0.61) |
($3.43) |
$0.88 |
$0.36 |
$0.60 |
$0.33 |
$0.00 |
$0.00 |
($4.09) |
$0.20 |
$0.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
31.98M |
32.02M |
32.11M |
32.53M |
32.35M |
32.65M |
0.00 |
0.00 |
31.97M |
31.66M |
31.03M |
| 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 |
|
31.97M |
32.03M |
32.13M |
32.25M |
32.38M |
32.64M |
0.00 |
0.00 |
31.49M |
0.00 |
30.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
65 |
14 |
20 |
30 |
41 |
35 |
58 |
17 |
20 |
30 |
31 |
| Normalized NOPAT Margin |
|
4.60% |
1.07% |
1.45% |
2.05% |
2.83% |
2.48% |
3.54% |
1.11% |
1.39% |
2.22% |
2.36% |
| Pre Tax Income Margin |
|
-2.06% |
-13.39% |
0.03% |
0.66% |
1.47% |
0.88% |
2.81% |
-0.94% |
-8.95% |
0.77% |
0.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.18 |
-6.26 |
1.02 |
1.33 |
1.82 |
1.45 |
2.33 |
0.63 |
-1.40 |
1.26 |
1.21 |
| NOPAT to Interest Expense |
|
-0.14 |
-4.34 |
70.60 |
1.77 |
1.58 |
1.28 |
1.68 |
0.44 |
-0.99 |
0.75 |
0.86 |
| EBIT Less CapEx to Interest Expense |
|
-1.07 |
-7.61 |
-0.45 |
-0.20 |
0.36 |
0.37 |
1.60 |
-0.12 |
-2.03 |
0.39 |
0.42 |
| NOPAT Less CapEx to Interest Expense |
|
-1.04 |
-5.69 |
69.13 |
0.24 |
0.12 |
0.19 |
0.95 |
-0.32 |
-1.62 |
-0.12 |
0.06 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.11% |
0.00% |
0.00% |