| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
19,681,720.00 |
19,941,141.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
19,681,720.00 |
19,941,141.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.28 |
-0.67 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-44.50% |
-44.22% |
-29.56% |
57.52% |
57.64% |
52.35% |
46.34% |
14.68% |
122.85% |
- |
14.09% |
| EBITDA Growth |
|
-73.73% |
223.09% |
-59.43% |
-743.45% |
-97.17% |
-170.51% |
-401.82% |
141.53% |
65,412.80% |
- |
16.75% |
| EBIT Growth |
|
-109.39% |
107.81% |
-94.62% |
-1,742.54% |
-665.30% |
-1,102.15% |
-4,963.94% |
118.65% |
1,494.09% |
- |
14.67% |
| NOPAT Growth |
|
-77.64% |
-129.52% |
-79.66% |
-833.62% |
2.11% |
-88.84% |
-1,217.41% |
127.28% |
1,974.59% |
- |
147.96% |
| Net Income Growth |
|
-2,642.82% |
204.02% |
105.34% |
-2,366.86% |
30.19% |
-270.93% |
-149.28% |
109.34% |
1,735.15% |
- |
68.56% |
| EPS Growth |
|
-3,050.00% |
202.88% |
103.86% |
-2,315.38% |
33.90% |
-258.88% |
-146.53% |
108.33% |
1,556.41% |
- |
69.68% |
| Operating Cash Flow Growth |
|
-62.68% |
-84.92% |
-44.82% |
16,336.59% |
377.77% |
253.02% |
-235.84% |
18.66% |
-64.17% |
- |
291.36% |
| Free Cash Flow Firm Growth |
|
606.88% |
-116.94% |
-101.86% |
-131.85% |
-146.02% |
-247.73% |
-2,742.82% |
32.21% |
150.15% |
- |
138.21% |
| Invested Capital Growth |
|
-39.93% |
4.78% |
1.93% |
20.02% |
31.28% |
17.06% |
33.92% |
13.68% |
-4.27% |
- |
-9.27% |
| Revenue Q/Q Growth |
|
24.66% |
-14.50% |
10.24% |
34.07% |
24.76% |
-17.37% |
5.89% |
5.06% |
142.43% |
- |
-13.31% |
| EBITDA Q/Q Growth |
|
9.86% |
44.44% |
3.55% |
-537.49% |
100.48% |
-3,692.89% |
-296.77% |
160.20% |
663.33% |
- |
-167.04% |
| EBIT Q/Q Growth |
|
57.21% |
233.47% |
-42.36% |
-6,710.93% |
82.23% |
-74.78% |
-136.87% |
125.35% |
1,228.19% |
- |
-209.72% |
| NOPAT Q/Q Growth |
|
250.45% |
-265.80% |
163.51% |
-689.31% |
116.46% |
-406.62% |
-275.80% |
114.39% |
1,151.59% |
- |
11.35% |
| Net Income Q/Q Growth |
|
-548.60% |
277.05% |
373.60% |
-160.26% |
86.18% |
-333.46% |
-36.55% |
111.42% |
2,319.50% |
- |
-129.80% |
| EPS Q/Q Growth |
|
-553.85% |
281.36% |
343.93% |
-160.63% |
86.46% |
-335.90% |
-30.00% |
110.86% |
2,266.67% |
- |
-127.69% |
| Operating Cash Flow Q/Q Growth |
|
9,424.39% |
5.48% |
132.26% |
-28.92% |
174.37% |
-22.06% |
-189.37% |
162.09% |
-17.15% |
- |
6.05% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.69% |
-108.23% |
75.54% |
-1,542.17% |
-39.15% |
37.78% |
-99.96% |
60.84% |
202.94% |
- |
449.40% |
| Invested Capital Q/Q Growth |
|
3.94% |
3.86% |
-6.72% |
19.18% |
13.70% |
-7.40% |
6.72% |
1.17% |
-4.25% |
- |
-2.92% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
68.53% |
100.00% |
100.00% |
95.27% |
79.85% |
89.30% |
93.90% |
96.71% |
- |
93.67% |
| EBITDA Margin |
|
22.65% |
38.26% |
32.17% |
-104.98% |
0.41% |
-17.71% |
-66.35% |
38.02% |
119.72% |
- |
-48.41% |
| Operating Margin |
|
9.36% |
-11.95% |
9.65% |
-45.99% |
6.07% |
-22.51% |
-79.89% |
17.73% |
47.58% |
- |
33.58% |
| EBIT Margin |
|
-3.72% |
5.80% |
2.57% |
-126.71% |
-18.05% |
-38.18% |
-85.41% |
20.61% |
112.92% |
- |
-63.87% |
| Profit (Net Income) Margin |
|
-31.26% |
64.72% |
278.07% |
-124.99% |
-13.84% |
-72.62% |
-93.64% |
10.18% |
101.57% |
- |
-25.80% |
| Tax Burden Percent |
|
84.59% |
106.38% |
75.93% |
79.39% |
113.14% |
79.31% |
84.60% |
43.19% |
83.09% |
- |
55.01% |
| Interest Burden Percent |
|
993.78% |
1,048.25% |
14,252.14% |
124.26% |
67.78% |
239.83% |
129.61% |
114.33% |
108.25% |
- |
73.43% |
| Effective Tax Rate |
|
0.00% |
-6.38% |
24.07% |
0.00% |
0.00% |
0.00% |
0.00% |
56.81% |
16.91% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
1.63% |
-3.55% |
1.95% |
-8.76% |
1.21% |
-5.04% |
-19.33% |
2.51% |
16.68% |
- |
11.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.60% |
-15.71% |
-27.82% |
8.03% |
5.49% |
4.96% |
-13.13% |
1.99% |
-7.17% |
- |
19.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.95% |
4.33% |
10.79% |
-2.56% |
-1.59% |
-1.58% |
4.52% |
-0.57% |
2.41% |
- |
-6.90% |
| Return on Equity (ROE) |
|
-0.32% |
0.78% |
12.74% |
-11.32% |
-0.38% |
-6.62% |
-14.81% |
1.94% |
19.09% |
- |
4.35% |
| Cash Return on Invested Capital (CROIC) |
|
49.66% |
-2.53% |
-1.79% |
-20.85% |
-29.40% |
-8.78% |
-37.24% |
-17.00% |
6.63% |
- |
23.42% |
| Operating Return on Assets (OROA) |
|
-0.63% |
0.98% |
0.35% |
-20.82% |
-3.19% |
-7.38% |
-17.04% |
4.26% |
23.33% |
- |
-14.38% |
| Return on Assets (ROA) |
|
-5.28% |
10.97% |
38.14% |
-20.54% |
-2.45% |
-14.04% |
-18.68% |
2.10% |
20.99% |
- |
-5.81% |
| Return on Common Equity (ROCE) |
|
-0.32% |
0.78% |
12.74% |
-11.32% |
-0.38% |
-6.62% |
-14.81% |
1.94% |
19.09% |
- |
4.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.47% |
0.00% |
11.95% |
5.44% |
5.38% |
0.00% |
-16.67% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.15 |
-3.57 |
2.27 |
-13 |
2.20 |
-6.75 |
-25 |
3.65 |
46 |
11 |
12 |
| NOPAT Margin |
|
6.56% |
-12.71% |
7.32% |
-32.19% |
4.25% |
-15.76% |
-55.92% |
7.66% |
39.53% |
- |
23.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
-9.97% |
12.16% |
29.77% |
-16.79% |
-4.29% |
-10.00% |
-6.20% |
0.52% |
23.85% |
- |
-7.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.51% |
- |
- |
- |
-0.81% |
-3.19% |
0.44% |
3.27% |
0.75% |
0.84% |
| Cost of Revenue to Revenue |
|
0.00% |
31.47% |
0.00% |
0.00% |
4.73% |
20.15% |
10.70% |
6.10% |
3.29% |
- |
6.33% |
| SG&A Expenses to Revenue |
|
44.59% |
56.91% |
35.35% |
42.43% |
47.24% |
59.81% |
41.47% |
42.36% |
24.64% |
- |
40.28% |
| R&D to Revenue |
|
16.83% |
19.53% |
19.28% |
12.89% |
10.95% |
10.34% |
110.48% |
13.79% |
18.20% |
- |
4.15% |
| Operating Expenses to Revenue |
|
90.64% |
88.03% |
90.35% |
145.99% |
89.21% |
102.36% |
169.19% |
76.17% |
49.13% |
- |
60.09% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.22 |
1.63 |
0.80 |
-53 |
-9.35 |
-16 |
-39 |
9.82 |
130 |
30 |
-33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.44 |
11 |
9.97 |
-44 |
0.21 |
-7.58 |
-30 |
18 |
138 |
37 |
-25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.56 |
1.78 |
1.60 |
1.95 |
2.17 |
2.44 |
2.54 |
2.65 |
3.65 |
- |
3.99 |
| Price to Tangible Book Value (P/TBV) |
|
4.17 |
4.18 |
3.16 |
3.91 |
3.97 |
4.42 |
4.65 |
4.60 |
5.64 |
- |
5.87 |
| Price to Revenue (P/Rev) |
|
6.77 |
9.48 |
10.94 |
11.34 |
12.00 |
12.11 |
11.16 |
11.69 |
13.82 |
- |
14.50 |
| Price to Earnings (P/E) |
|
63.10 |
23.88 |
13.43 |
35.92 |
40.42 |
0.00 |
0.00 |
0.00 |
71.45 |
- |
25.93 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
1.58% |
4.19% |
7.44% |
2.78% |
2.47% |
0.00% |
0.00% |
0.00% |
1.40% |
- |
3.86% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.80 |
2.13 |
2.09 |
2.38 |
2.62 |
3.12 |
3.00 |
3.19 |
5.33 |
- |
6.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.44 |
7.81 |
7.92 |
9.54 |
10.47 |
10.52 |
9.94 |
10.33 |
12.35 |
- |
12.86 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
27.80 |
20.70 |
27.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
26.15 |
- |
20.93 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
82.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.46 |
- |
25.71 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
101.59 |
1,630.29 |
0.00 |
0.00 |
48.55 |
0.00 |
0.00 |
229.62 |
- |
44.93 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.80 |
20.69 |
27.26 |
26.67 |
20.82 |
18.11 |
34.13 |
35.00 |
97.25 |
- |
28.58 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
78.62 |
- |
26.29 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.47 |
- |
0.45 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.47 |
- |
0.45 |
| Financial Leverage |
|
-0.17 |
-0.28 |
-0.39 |
-0.32 |
-0.29 |
-0.32 |
-0.34 |
-0.29 |
-0.34 |
- |
-0.36 |
| Leverage Ratio |
|
1.23 |
1.19 |
1.19 |
1.13 |
1.14 |
1.13 |
1.14 |
1.13 |
1.36 |
- |
1.36 |
| Compound Leverage Factor |
|
12.19 |
12.51 |
169.21 |
1.40 |
0.77 |
2.71 |
1.47 |
1.29 |
1.47 |
- |
1.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
31.92% |
- |
30.94% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
31.92% |
- |
30.94% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
68.08% |
- |
69.06% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.75 |
- |
2.65 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.10 |
- |
-2.68 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.75 |
- |
2.65 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.96 |
- |
5.69 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-27.21 |
- |
-5.75 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.96 |
- |
5.69 |
| Altman Z-Score |
|
7.61 |
10.06 |
8.73 |
11.19 |
10.91 |
12.15 |
12.15 |
12.24 |
5.55 |
- |
5.76 |
| 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 |
|
16.15 |
14.15 |
20.70 |
16.82 |
12.49 |
8.93 |
5.27 |
5.45 |
24.69 |
- |
21.28 |
| Quick Ratio |
|
14.40 |
12.11 |
19.03 |
14.24 |
10.25 |
7.94 |
4.22 |
4.42 |
23.64 |
- |
20.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
310 |
-26 |
-6.25 |
-103 |
-143 |
-89 |
-178 |
-70 |
72 |
12 |
68 |
| Operating Cash Flow to CapEx |
|
1,570.02% |
1,934.05% |
17,840.00% |
3,263.24% |
6,129.19% |
3,998.74% |
-11,890.19% |
7,382.71% |
87,266.67% |
- |
21,355.70% |
| Free Cash Flow to Firm to Interest Expense |
|
310,236.60 |
-195.00 |
-44.31 |
-80.92 |
-192.68 |
-100.15 |
-204.87 |
-60.33 |
78.69 |
- |
38.85 |
| Operating Cash Flow to Interest Expense |
|
7,646.00 |
61.56 |
132.85 |
10.50 |
49.30 |
32.10 |
-29.35 |
13.70 |
14.38 |
- |
27.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7,159.00 |
58.38 |
132.11 |
10.18 |
48.49 |
31.30 |
-29.60 |
13.52 |
14.37 |
- |
27.74 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.17 |
0.14 |
0.16 |
0.18 |
0.19 |
0.20 |
0.21 |
0.21 |
- |
0.23 |
| Accounts Receivable Turnover |
|
3.04 |
4.15 |
4.11 |
4.08 |
4.34 |
4.69 |
5.42 |
4.76 |
5.47 |
- |
5.98 |
| Inventory Turnover |
|
2.28 |
0.56 |
0.59 |
0.39 |
0.54 |
0.58 |
0.73 |
0.76 |
1.01 |
- |
0.93 |
| Fixed Asset Turnover |
|
6.19 |
9.35 |
8.80 |
10.13 |
9.75 |
10.87 |
19.35 |
20.17 |
27.07 |
- |
0.00 |
| Accounts Payable Turnover |
|
5.94 |
2.72 |
2.62 |
1.55 |
3.15 |
2.89 |
3.59 |
2.51 |
3.44 |
- |
2.44 |
| Days Sales Outstanding (DSO) |
|
120.21 |
88.03 |
88.88 |
89.52 |
84.20 |
77.85 |
67.30 |
76.63 |
66.74 |
- |
61.09 |
| Days Inventory Outstanding (DIO) |
|
159.80 |
646.93 |
613.68 |
940.63 |
680.93 |
627.61 |
503.11 |
478.02 |
363.12 |
- |
392.21 |
| Days Payable Outstanding (DPO) |
|
61.49 |
134.27 |
139.38 |
234.75 |
115.86 |
126.24 |
101.58 |
145.21 |
106.16 |
- |
149.54 |
| Cash Conversion Cycle (CCC) |
|
218.52 |
600.69 |
563.19 |
795.40 |
649.27 |
579.22 |
468.83 |
409.45 |
323.70 |
- |
303.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
463 |
481 |
449 |
535 |
608 |
563 |
601 |
608 |
582 |
562 |
546 |
| Invested Capital Turnover |
|
0.25 |
0.28 |
0.27 |
0.27 |
0.28 |
0.32 |
0.35 |
0.33 |
0.42 |
- |
0.48 |
| Increase / (Decrease) in Invested Capital |
|
-308 |
22 |
8.52 |
89 |
145 |
82 |
152 |
73 |
-26 |
-1.43 |
-56 |
| Enterprise Value (EV) |
|
835 |
1,026 |
937 |
1,274 |
1,596 |
1,758 |
1,805 |
1,937 |
3,104 |
- |
3,529 |
| Market Capitalization |
|
1,040 |
1,245 |
1,294 |
1,514 |
1,829 |
2,025 |
2,025 |
2,193 |
3,471 |
- |
3,981 |
| Book Value per Share |
|
$38.48 |
$40.20 |
$45.55 |
$43.15 |
$46.04 |
$43.95 |
$41.32 |
$42.94 |
$48.49 |
$51.68 |
$50.01 |
| Tangible Book Value per Share |
|
$14.36 |
$17.09 |
$23.15 |
$21.53 |
$25.24 |
$24.27 |
$22.62 |
$24.72 |
$31.39 |
$35.07 |
$34.02 |
| Total Capital |
|
668 |
701 |
807 |
775 |
841 |
830 |
796 |
829 |
1,396 |
1,463 |
1,444 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
445 |
446 |
447 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
445 |
446 |
447 |
| Net Debt |
|
-204 |
-220 |
-358 |
-240 |
-233 |
-267 |
-220 |
-256 |
-368 |
-455 |
-452 |
| Capital Expenditures (CapEx) |
|
0.49 |
0.42 |
0.11 |
0.41 |
0.60 |
0.71 |
0.21 |
0.21 |
0.02 |
0.01 |
0.23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
48 |
50 |
41 |
67 |
65 |
38 |
42 |
43 |
59 |
61 |
45 |
| Debt-free Net Working Capital (DFNWC) |
|
238 |
221 |
351 |
294 |
285 |
294 |
251 |
288 |
723 |
795 |
825 |
| Net Working Capital (NWC) |
|
238 |
221 |
351 |
294 |
285 |
294 |
251 |
288 |
723 |
795 |
825 |
| Net Nonoperating Expense (NNE) |
|
12 |
-22 |
-84 |
39 |
9.37 |
24 |
17 |
-1.20 |
-72 |
-34 |
26 |
| Net Nonoperating Obligations (NNO) |
|
-204 |
-220 |
-358 |
-240 |
-233 |
-267 |
-194 |
-220 |
-368 |
-455 |
-452 |
| Total Depreciation and Amortization (D&A) |
|
8.67 |
9.12 |
9.17 |
9.02 |
9.56 |
8.76 |
8.64 |
8.29 |
7.86 |
7.24 |
8.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
31.10% |
38.33% |
34.23% |
50.02% |
42.63% |
22.91% |
22.99% |
23.02% |
23.43% |
- |
16.52% |
| Debt-free Net Working Capital to Revenue |
|
155.13% |
168.03% |
296.75% |
220.03% |
186.73% |
176.18% |
138.10% |
153.64% |
287.93% |
- |
300.48% |
| Net Working Capital to Revenue |
|
155.13% |
168.03% |
296.75% |
220.03% |
186.73% |
176.18% |
138.10% |
153.64% |
287.93% |
- |
300.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.59) |
$1.02 |
$4.86 |
($2.88) |
($0.39) |
($1.81) |
($2.21) |
$0.25 |
$5.99 |
$2.41 |
($0.67) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.38M |
17.30M |
17.73M |
18.03M |
18.42M |
18.29M |
19.19M |
19.33M |
19.58M |
19.34M |
19.88M |
| Adjusted Diluted Earnings per Share |
|
($0.59) |
$1.07 |
$4.75 |
($2.88) |
($0.39) |
($1.70) |
($2.21) |
$0.24 |
$5.68 |
$2.42 |
($0.67) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.38M |
17.76M |
18.12M |
18.03M |
18.42M |
18.29M |
19.19M |
19.93M |
20.63M |
20.29M |
19.88M |
| 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 |
|
17.44M |
17.71M |
17.96M |
18.27M |
18.90M |
19.26M |
19.29M |
19.60M |
19.68M |
19.94M |
20.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.15 |
-2.35 |
2.27 |
5.17 |
2.20 |
-6.75 |
-25 |
5.91 |
46 |
11 |
12 |
| Normalized NOPAT Margin |
|
6.56% |
-8.36% |
7.32% |
12.46% |
4.25% |
-15.76% |
-55.92% |
12.41% |
39.53% |
- |
23.51% |
| Pre Tax Income Margin |
|
-36.95% |
60.84% |
366.22% |
-157.45% |
-12.23% |
-91.56% |
-110.69% |
23.56% |
122.24% |
- |
-46.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1,222.00 |
12.45 |
5.65 |
-41.50 |
-12.62 |
-18.43 |
-44.66 |
8.51 |
143.27 |
- |
-18.91 |
| NOPAT to Interest Expense |
|
2,154.60 |
-27.27 |
16.09 |
-10.54 |
2.97 |
-7.61 |
-29.24 |
3.16 |
50.16 |
- |
6.96 |
| EBIT Less CapEx to Interest Expense |
|
-1,709.00 |
9.27 |
4.90 |
-41.82 |
-13.43 |
-19.23 |
-44.90 |
8.33 |
143.25 |
- |
-19.04 |
| NOPAT Less CapEx to Interest Expense |
|
1,667.60 |
-30.45 |
15.35 |
-10.87 |
2.16 |
-8.41 |
-29.49 |
2.98 |
50.14 |
- |
6.83 |
| 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% |