| DEI Shares Outstanding |
|
0.00 |
0.00 |
148,674,058.00 |
149,416,898.00 |
152,360,452.00 |
153,680,830.00 |
308,523,124.00 |
155,117,030.00 |
- |
156,453,414.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
148,674,058.00 |
149,416,898.00 |
152,360,452.00 |
153,680,830.00 |
308,523,124.00 |
155,117,030.00 |
- |
156,453,414.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.35 |
0.18 |
0.16 |
0.21 |
-0.03 |
-0.25 |
- |
-0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
132.05% |
82.20% |
38.59% |
26.11% |
54.63% |
-20.97% |
-18.70% |
20.62% |
36.74% |
| EBITDA Growth |
|
0.00% |
17.18% |
-78.80% |
165.50% |
7.97% |
60.73% |
-85.81% |
-408.11% |
26.25% |
118.45% |
| EBIT Growth |
|
0.00% |
14.53% |
-79.06% |
152.79% |
-2.10% |
50.96% |
-132.67% |
-245.49% |
23.22% |
63.25% |
| NOPAT Growth |
|
0.00% |
32.98% |
-110.28% |
180.22% |
-9.22% |
40.56% |
-127.63% |
-245.49% |
23.22% |
63.25% |
| Net Income Growth |
|
0.00% |
15.09% |
-79.29% |
153.72% |
-4.95% |
36.61% |
-120.24% |
-433.89% |
30.87% |
78.72% |
| EPS Growth |
|
0.00% |
68.59% |
24.50% |
123.40% |
-13.71% |
31.78% |
-103.29% |
-425.22% |
31.43% |
78.64% |
| Operating Cash Flow Growth |
|
0.00% |
169.63% |
-89.85% |
1,956.87% |
179.14% |
-26.77% |
-133.69% |
174.73% |
-45.74% |
605.23% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-454.28% |
22.37% |
335.83% |
-152.32% |
-225.25% |
159.84% |
-204.77% |
142.64% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-61.69% |
264.34% |
-82.43% |
1,151.39% |
113.09% |
-59.49% |
47.92% |
-37.85% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-3.60% |
7.11% |
13.44% |
23.43% |
22.88% |
21.94% |
21.13% |
21.52% |
15.17% |
19.58% |
| EBITDA Margin |
|
-63.76% |
-22.76% |
-22.33% |
10.55% |
9.04% |
9.39% |
1.69% |
-6.39% |
-3.91% |
0.53% |
| Operating Margin |
|
-63.83% |
-18.43% |
-21.28% |
8.99% |
6.98% |
6.82% |
-2.82% |
-11.97% |
-7.62% |
-2.05% |
| EBIT Margin |
|
-65.23% |
-24.02% |
-23.61% |
8.99% |
6.98% |
6.82% |
-2.82% |
-11.97% |
-7.62% |
-2.05% |
| Profit (Net Income) Margin |
|
-65.59% |
-24.00% |
-23.62% |
9.16% |
6.90% |
6.10% |
-1.56% |
-10.25% |
-5.88% |
-0.91% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
95.86% |
88.89% |
82.76% |
69.45% |
96.39% |
89.11% |
63.15% |
| Interest Burden Percent |
|
100.56% |
99.91% |
100.03% |
106.21% |
111.20% |
108.07% |
79.77% |
88.82% |
86.50% |
70.68% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
4.14% |
11.11% |
17.24% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
464.40% |
140.38% |
97.71% |
-9.31% |
-33.64% |
-36.14% |
-13.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
463.70% |
139.35% |
95.84% |
-11.26% |
-24.80% |
-32.86% |
-18.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-452.74% |
-130.75% |
-77.53% |
5.62% |
11.38% |
17.34% |
9.35% |
| Return on Equity (ROE) |
|
0.00% |
211.31% |
-145.95% |
11.65% |
9.64% |
20.18% |
-3.69% |
-22.26% |
-18.80% |
-4.38% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-69.95% |
280.61% |
-72.69% |
-81.55% |
51.03% |
-74.80% |
32.96% |
| Operating Return on Assets (OROA) |
|
0.00% |
-36.70% |
-40.66% |
13.77% |
10.48% |
11.88% |
-3.45% |
-13.23% |
-10.31% |
-3.24% |
| Return on Assets (ROA) |
|
0.00% |
-36.67% |
-40.67% |
14.02% |
10.36% |
10.62% |
-1.91% |
-11.33% |
-7.94% |
-1.44% |
| Return on Common Equity (ROCE) |
|
0.00% |
786.45% |
-69.43% |
11.65% |
9.64% |
20.18% |
-3.69% |
-22.26% |
-18.80% |
-4.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
56.78% |
-61.19% |
24.01% |
16.98% |
17.86% |
-3.78% |
0.00% |
-20.75% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-23 |
-15 |
-32 |
26 |
23 |
33 |
-9.06 |
-31 |
-24 |
-8.83 |
| NOPAT Margin |
|
-44.68% |
-12.90% |
-14.89% |
8.62% |
6.21% |
5.64% |
-1.97% |
-8.38% |
-5.34% |
-1.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
945.53% |
-38.52% |
0.70% |
1.03% |
1.86% |
1.95% |
-8.84% |
-3.27% |
4.99% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-3.48% |
-16.33% |
-12.31% |
-4.00% |
| Cost of Revenue to Revenue |
|
103.60% |
92.89% |
86.56% |
76.57% |
77.12% |
78.06% |
78.87% |
78.48% |
84.83% |
80.42% |
| SG&A Expenses to Revenue |
|
25.60% |
9.72% |
18.44% |
3.83% |
4.29% |
3.83% |
5.00% |
9.22% |
3.97% |
2.11% |
| R&D to Revenue |
|
9.33% |
5.13% |
6.21% |
3.24% |
4.31% |
3.65% |
5.57% |
5.69% |
3.96% |
3.86% |
| Operating Expenses to Revenue |
|
60.22% |
25.65% |
34.81% |
15.88% |
16.81% |
16.44% |
24.47% |
33.61% |
22.82% |
21.63% |
| Earnings before Interest and Taxes (EBIT) |
|
-33 |
-28 |
-51 |
27 |
26 |
40 |
-13 |
-45 |
-34 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-32 |
-27 |
-48 |
31 |
34 |
55 |
7.75 |
-24 |
-18 |
3.25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.59 |
1.64 |
13.72 |
6.18 |
2.12 |
1.10 |
1.09 |
1.82 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.60 |
1.65 |
13.79 |
6.20 |
2.12 |
1.10 |
1.09 |
1.83 |
| Price to Revenue (P/Rev) |
|
1.24 |
0.53 |
0.23 |
2.13 |
5.57 |
2.11 |
0.87 |
0.45 |
0.31 |
0.38 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
23.81 |
87.69 |
37.25 |
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% |
4.20% |
1.14% |
2.68% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
19.41 |
392.16 |
17.55 |
2.60 |
1.28 |
1.14 |
3.16 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.87 |
0.00 |
1.84 |
5.18 |
1.88 |
0.75 |
0.18 |
0.20 |
0.25 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
17.44 |
57.33 |
19.98 |
44.45 |
0.00 |
0.00 |
48.04 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
20.47 |
74.22 |
27.54 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
21.35 |
83.49 |
33.27 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.32 |
0.00 |
21.39 |
27.20 |
20.80 |
0.00 |
5.19 |
12.65 |
3.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
41.77 |
0.00 |
0.00 |
1.44 |
0.00 |
7.36 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-3.66 |
0.32 |
0.08 |
0.18 |
0.27 |
0.37 |
0.24 |
0.53 |
0.71 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.21 |
-1.40 |
-0.98 |
-0.94 |
-0.81 |
-0.50 |
-0.46 |
-0.53 |
-0.50 |
| Leverage Ratio |
|
0.00 |
-5.76 |
3.59 |
0.83 |
0.93 |
1.90 |
1.93 |
1.97 |
2.37 |
3.03 |
| Compound Leverage Factor |
|
0.00 |
-5.76 |
3.59 |
0.88 |
1.03 |
2.05 |
1.54 |
1.75 |
2.05 |
2.14 |
| Debt to Total Capital |
|
0.00% |
137.60% |
23.98% |
7.49% |
15.34% |
21.07% |
26.99% |
19.66% |
34.68% |
41.36% |
| Short-Term Debt to Total Capital |
|
0.00% |
137.60% |
23.98% |
7.49% |
15.34% |
20.20% |
26.57% |
19.64% |
34.67% |
41.10% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.87% |
0.42% |
0.02% |
0.01% |
0.26% |
| Preferred Equity to Total Capital |
|
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
102.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-139.95% |
76.02% |
92.51% |
84.66% |
78.93% |
73.01% |
80.34% |
65.32% |
58.64% |
| Debt to EBITDA |
|
0.00 |
-1.83 |
-0.55 |
0.99 |
0.81 |
0.97 |
9.07 |
-1.58 |
-3.85 |
28.10 |
| Net Debt to EBITDA |
|
0.00 |
-0.10 |
2.09 |
-2.71 |
-4.35 |
-2.50 |
-7.42 |
4.21 |
2.74 |
-24.66 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.14 |
0.00 |
0.00 |
0.17 |
| Debt to NOPAT |
|
0.00 |
-3.22 |
-0.82 |
1.21 |
1.19 |
1.62 |
-7.75 |
-1.20 |
-2.82 |
-10.33 |
| Net Debt to NOPAT |
|
0.00 |
-0.18 |
3.13 |
-3.32 |
-6.34 |
-4.16 |
6.35 |
3.21 |
2.01 |
9.07 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
-0.12 |
0.00 |
0.00 |
-0.06 |
| Altman Z-Score |
|
0.00 |
-1.82 |
-0.20 |
6.82 |
11.10 |
5.91 |
2.55 |
1.22 |
0.98 |
1.47 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-272.18% |
52.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.70 |
1.88 |
1.89 |
1.88 |
1.68 |
1.69 |
1.64 |
1.31 |
1.18 |
| Quick Ratio |
|
0.00 |
0.36 |
1.25 |
1.02 |
1.30 |
1.11 |
0.83 |
0.90 |
0.46 |
0.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4.60 |
-25 |
-20 |
47 |
-24 |
-79 |
47 |
-50 |
21 |
| Operating Cash Flow to CapEx |
|
-1,192.38% |
344.44% |
26.76% |
156.42% |
416.66% |
116.95% |
-90.03% |
118.75% |
43.66% |
198.68% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-9.50 |
-22.66 |
-12.08 |
41.08 |
-25.21 |
-95.75 |
236.74 |
-64.57 |
24.19 |
| Operating Cash Flow to Interest Expense |
|
-53.04 |
25.39 |
1.11 |
15.68 |
63.08 |
54.18 |
-21.32 |
65.83 |
9.30 |
57.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-57.48 |
18.02 |
-3.04 |
5.65 |
47.94 |
7.85 |
-45.00 |
10.39 |
-12.00 |
28.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.53 |
1.72 |
1.53 |
1.50 |
1.74 |
1.22 |
1.10 |
1.35 |
1.58 |
| Accounts Receivable Turnover |
|
0.00 |
74.11 |
45.21 |
24.37 |
23.40 |
20.14 |
10.73 |
13.14 |
28.65 |
52.61 |
| Inventory Turnover |
|
0.00 |
8.10 |
10.87 |
9.84 |
12.21 |
14.14 |
7.05 |
5.06 |
5.30 |
5.44 |
| Fixed Asset Turnover |
|
0.00 |
26.81 |
41.49 |
21.58 |
14.38 |
12.51 |
7.66 |
7.24 |
10.08 |
11.85 |
| Accounts Payable Turnover |
|
0.00 |
5.72 |
6.71 |
6.21 |
5.91 |
6.24 |
4.79 |
3.97 |
3.82 |
4.51 |
| Days Sales Outstanding (DSO) |
|
0.00 |
4.93 |
8.07 |
14.98 |
15.60 |
18.12 |
34.01 |
27.77 |
12.74 |
6.94 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
45.06 |
33.58 |
37.08 |
29.91 |
25.81 |
51.77 |
72.09 |
68.89 |
67.14 |
| Days Payable Outstanding (DPO) |
|
0.00 |
63.81 |
54.41 |
58.79 |
61.72 |
58.50 |
76.15 |
91.97 |
95.58 |
80.95 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-13.82 |
-12.76 |
-6.73 |
-16.22 |
-14.56 |
9.62 |
7.89 |
-13.95 |
-6.87 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-11 |
-17 |
28 |
4.97 |
62 |
132 |
54 |
79 |
49 |
| Invested Capital Turnover |
|
0.00 |
-22.19 |
-15.45 |
53.87 |
22.62 |
17.32 |
4.72 |
4.01 |
6.77 |
9.57 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-11 |
-6.56 |
45 |
-23 |
57 |
70 |
-79 |
26 |
-30 |
| Enterprise Value (EV) |
|
0.00 |
102 |
-51 |
549 |
1,948 |
1,091 |
344 |
69 |
91 |
156 |
| Market Capitalization |
|
63 |
63 |
49 |
634 |
2,096 |
1,227 |
402 |
169 |
139 |
236 |
| Book Value per Share |
|
$0.00 |
($1.90) |
$1.26 |
$2.59 |
$1.02 |
$1.30 |
$1.24 |
$1.00 |
$0.82 |
$0.83 |
| Tangible Book Value per Share |
|
$0.00 |
($1.91) |
$1.24 |
$2.59 |
$1.02 |
$1.30 |
$1.23 |
$1.00 |
$0.82 |
$0.83 |
| Total Capital |
|
0.00 |
36 |
109 |
417 |
180 |
251 |
260 |
192 |
195 |
221 |
| Total Debt |
|
0.00 |
49 |
26 |
31 |
28 |
53 |
70 |
38 |
68 |
91 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.18 |
1.10 |
0.04 |
0.01 |
0.57 |
| Net Debt |
|
0.00 |
2.77 |
-100 |
-85 |
-148 |
-136 |
-58 |
-100 |
-48 |
-80 |
| Capital Expenditures (CapEx) |
|
1.48 |
3.57 |
4.66 |
16 |
17 |
45 |
20 |
11 |
16 |
25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-23 |
-24 |
3.32 |
-36 |
-18 |
60 |
-3.28 |
23 |
-30 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
23 |
102 |
120 |
139 |
171 |
188 |
135 |
139 |
142 |
| Net Working Capital (NWC) |
|
0.00 |
-26 |
76 |
89 |
111 |
120 |
119 |
97 |
71 |
51 |
| Net Nonoperating Expense (NNE) |
|
11 |
13 |
19 |
-1.60 |
-2.61 |
-2.65 |
-1.89 |
6.98 |
2.43 |
-3.20 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
2.77 |
-100 |
-357 |
-148 |
-136 |
-58 |
-100 |
-48 |
-80 |
| Total Depreciation and Amortization (D&A) |
|
0.74 |
1.50 |
2.75 |
4.66 |
7.73 |
15 |
21 |
21 |
17 |
16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-19.85% |
-11.22% |
1.11% |
-9.67% |
-3.12% |
13.10% |
-0.88% |
5.04% |
-4.81% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
19.36% |
47.55% |
40.22% |
37.01% |
29.44% |
40.91% |
36.09% |
30.78% |
23.01% |
| Net Working Capital to Revenue |
|
0.00% |
-22.20% |
35.37% |
29.75% |
29.65% |
20.70% |
25.86% |
26.01% |
15.75% |
8.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.77) |
$0.18 |
$1.12 |
$1.47 |
$0.00 |
($1.73) |
($0.17) |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
148.67M |
149.03M |
150.90M |
153.67M |
0.00 |
156.82M |
158.46M |
159.71M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.77) |
$0.18 |
$1.07 |
$1.41 |
$0.00 |
($1.73) |
($0.17) |
($0.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
148.67M |
153.25M |
157.84M |
160.46M |
0.00 |
156.82M |
158.46M |
159.71M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.77) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
65.83M |
149.42M |
152.36M |
153.68M |
0.00 |
155.12M |
155.85M |
156.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-23 |
-15 |
-32 |
26 |
23 |
33 |
-9.06 |
-31 |
-24 |
-8.83 |
| Normalized NOPAT Margin |
|
-44.68% |
-12.90% |
-14.89% |
8.62% |
6.21% |
5.64% |
-1.97% |
-8.38% |
-5.34% |
-1.43% |
| Pre Tax Income Margin |
|
-65.59% |
-24.00% |
-23.62% |
9.55% |
7.76% |
7.37% |
-2.25% |
-10.64% |
-6.59% |
-1.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-99.75 |
-58.61 |
-45.19 |
16.38 |
23.12 |
40.94 |
-15.62 |
-222.99 |
-44.57 |
-14.39 |
| NOPAT to Interest Expense |
|
-68.32 |
-31.48 |
-28.50 |
15.70 |
20.55 |
33.88 |
-10.93 |
-156.09 |
-31.20 |
-10.08 |
| EBIT Less CapEx to Interest Expense |
|
-104.20 |
-65.98 |
-49.33 |
6.36 |
7.98 |
-5.39 |
-39.30 |
-278.43 |
-65.86 |
-43.40 |
| NOPAT Less CapEx to Interest Expense |
|
-72.77 |
-38.85 |
-32.65 |
5.68 |
5.41 |
-12.45 |
-34.61 |
-211.53 |
-52.49 |
-39.08 |
| 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% |
-6.96% |
1.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |