| DEI Shares Outstanding |
|
71,126,308.00 |
71,178,999.00 |
99,145,921.00 |
99,205,199.00 |
48,202,778.00 |
48,318,366.00 |
48,425,665.00 |
48,566,059.00 |
48,755,886.00 |
- |
73,976,190.00 |
| DEI Adjusted Shares Outstanding |
|
17,781,577.00 |
17,794,750.00 |
24,786,480.00 |
24,801,300.00 |
48,202,778.00 |
48,318,366.00 |
48,425,665.00 |
48,566,059.00 |
48,755,886.00 |
- |
73,976,190.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-35.42 |
3.25 |
0.48 |
-0.90 |
0.63 |
0.14 |
-0.17 |
-0.13 |
-1.42 |
- |
-3.68 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.99% |
3.87% |
22.60% |
34.76% |
59.04% |
-13.34% |
-1.94% |
-3.82% |
-3.78% |
-5.23% |
-11.21% |
| EBITDA Growth |
|
-10.99% |
15.53% |
17.87% |
36.88% |
101.42% |
-17.48% |
-2.93% |
-11.04% |
-21.29% |
-9.39% |
-35.97% |
| EBIT Growth |
|
-25.06% |
24.54% |
-18.63% |
16.68% |
160.37% |
-27.52% |
1.18% |
-16.99% |
-56.64% |
-34.34% |
-372.55% |
| NOPAT Growth |
|
-35.26% |
43.75% |
-42.72% |
-7.45% |
188.15% |
2.36% |
-71.22% |
109.67% |
-34.10% |
-252.94% |
110.09% |
| Net Income Growth |
|
-471.39% |
127.55% |
-79.10% |
-281.01% |
238.62% |
-77.99% |
-222.49% |
25.32% |
-1,036.55% |
-96.03% |
-100.12% |
| EPS Growth |
|
-422.83% |
127.55% |
-79.10% |
-281.01% |
170.00% |
-77.78% |
-221.43% |
17.65% |
-928.57% |
-82.64% |
-44.11% |
| Operating Cash Flow Growth |
|
-11.76% |
9.85% |
8.55% |
5.35% |
48.59% |
8.50% |
-5.19% |
-13.04% |
-26.42% |
-52.61% |
-109.78% |
| Free Cash Flow Firm Growth |
|
385.75% |
-194.75% |
-1,228.56% |
17.91% |
182.77% |
-74.55% |
-172.49% |
216.61% |
-88.13% |
1,011.98% |
429.61% |
| Invested Capital Growth |
|
-5.29% |
12.16% |
97.10% |
40.55% |
-21.26% |
-4.88% |
6.54% |
-4.71% |
0.31% |
-10.33% |
-50.63% |
| Revenue Q/Q Growth |
|
-1.17% |
1.71% |
14.94% |
-0.82% |
9.09% |
-2.25% |
0.12% |
-3.35% |
0.93% |
-2.44% |
-3.01% |
| EBITDA Q/Q Growth |
|
-10.62% |
2.04% |
9.85% |
-15.60% |
48.46% |
-15.00% |
4.80% |
-7.22% |
-12.03% |
-29.14% |
20.42% |
| EBIT Q/Q Growth |
|
-21.77% |
1.93% |
-21.03% |
-30.92% |
279.43% |
-36.29% |
17.10% |
-12.57% |
-46.78% |
-76.66% |
28.40% |
| NOPAT Q/Q Growth |
|
-3.72% |
2.12% |
-44.30% |
-6.19% |
57.16% |
-0.83% |
-13.20% |
-21.62% |
-24.20% |
3.68% |
-57.68% |
| Net Income Q/Q Growth |
|
-8.50% |
33.16% |
-84.19% |
-32.45% |
132.83% |
-90.90% |
69.47% |
-237.40% |
-168.17% |
-453.78% |
9.83% |
| EPS Q/Q Growth |
|
-15.56% |
33.16% |
-84.19% |
-32.45% |
132.81% |
-90.79% |
69.64% |
-255.56% |
-161.82% |
-471.74% |
25.39% |
| Operating Cash Flow Q/Q Growth |
|
-9.69% |
7.41% |
5.03% |
-10.44% |
24.55% |
0.15% |
-2.09% |
-10.62% |
-4.92% |
-9.28% |
-137.84% |
| Free Cash Flow Firm Q/Q Growth |
|
27.32% |
-944.68% |
-149.85% |
-62.63% |
252.89% |
-41.34% |
94.04% |
-93.26% |
469.53% |
74.37% |
530.09% |
| Invested Capital Q/Q Growth |
|
-2.34% |
6.31% |
45.06% |
49.01% |
-5.86% |
-0.98% |
-46.23% |
0.55% |
-0.45% |
-4.36% |
-49.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
93.31% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
50.27% |
55.91% |
53.75% |
54.60% |
69.15% |
65.84% |
65.18% |
60.28% |
49.31% |
47.15% |
33.72% |
| Operating Margin |
|
26.54% |
25.83% |
17.16% |
11.78% |
15.31% |
18.50% |
7.40% |
16.13% |
11.05% |
-17.83% |
2.12% |
| EBIT Margin |
|
21.57% |
25.86% |
17.16% |
14.86% |
24.32% |
20.34% |
20.99% |
18.12% |
8.16% |
5.66% |
-15.25% |
| Profit (Net Income) Margin |
|
-84.47% |
22.40% |
3.82% |
-5.13% |
4.47% |
1.14% |
-1.42% |
-1.10% |
-13.01% |
-26.92% |
-61.11% |
| Tax Burden Percent |
|
92.09% |
252.27% |
-125.61% |
86.77% |
93.71% |
80.97% |
150.70% |
262.19% |
148.15% |
100.71% |
100.19% |
| Interest Burden Percent |
|
-425.35% |
34.35% |
-17.72% |
-39.79% |
19.62% |
6.90% |
-4.49% |
-2.32% |
-107.60% |
-472.56% |
400.08% |
| Effective Tax Rate |
|
0.00% |
0.44% |
0.00% |
0.00% |
2.40% |
4.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
2.80% |
3.91% |
1.42% |
0.83% |
2.28% |
2.71% |
0.78% |
1.61% |
1.09% |
-1.75% |
0.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-46.44% |
2.77% |
-0.27% |
-1.29% |
-0.35% |
-1.77% |
-0.88% |
-1.21% |
-3.39% |
-4.80% |
-18.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-21.43% |
2.21% |
-0.37% |
-2.22% |
-0.54% |
-2.31% |
-1.30% |
-2.04% |
-6.34% |
-9.55% |
-27.05% |
| Return on Equity (ROE) |
|
-18.63% |
6.12% |
1.06% |
-1.40% |
1.74% |
0.40% |
-0.53% |
-0.42% |
-5.26% |
-11.30% |
-26.78% |
| Cash Return on Invested Capital (CROIC) |
|
8.23% |
-7.56% |
-63.94% |
-32.89% |
26.07% |
7.72% |
-5.56% |
6.43% |
0.78% |
9.14% |
68.04% |
| Operating Return on Assets (OROA) |
|
2.33% |
2.93% |
1.78% |
1.42% |
3.50% |
2.94% |
2.96% |
2.44% |
1.09% |
0.73% |
-1.86% |
| Return on Assets (ROA) |
|
-9.14% |
2.54% |
0.40% |
-0.49% |
0.64% |
0.16% |
-0.20% |
-0.15% |
-1.74% |
-3.48% |
-7.45% |
| Return on Common Equity (ROCE) |
|
-18.63% |
6.12% |
1.05% |
-1.39% |
1.74% |
0.40% |
-0.53% |
-0.42% |
-5.26% |
-11.30% |
-26.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-11.81% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
46 |
66 |
38 |
35 |
101 |
104 |
30 |
63 |
41 |
-63 |
6.63 |
| NOPAT Margin |
|
18.58% |
25.71% |
12.01% |
8.25% |
14.95% |
17.65% |
5.18% |
11.29% |
7.74% |
-12.48% |
1.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
49.25% |
1.13% |
1.70% |
2.12% |
2.62% |
4.48% |
1.66% |
2.82% |
4.48% |
3.04% |
18.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
2.18% |
2.85% |
1.06% |
0.70% |
2.51% |
2.71% |
0.73% |
1.63% |
1.07% |
-1.71% |
0.37% |
| Cost of Revenue to Revenue |
|
0.00% |
6.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
26.25% |
26.80% |
26.60% |
26.85% |
22.65% |
22.78% |
23.02% |
24.44% |
24.85% |
25.42% |
31.61% |
| 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 |
|
73.46% |
67.49% |
82.84% |
88.22% |
84.69% |
81.50% |
92.60% |
83.87% |
88.95% |
117.83% |
97.88% |
| Earnings before Interest and Taxes (EBIT) |
|
54 |
67 |
54 |
63 |
165 |
120 |
121 |
100 |
44 |
29 |
-68 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
125 |
144 |
170 |
233 |
469 |
387 |
376 |
334 |
263 |
238 |
150 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.49 |
0.67 |
0.69 |
0.22 |
0.56 |
0.46 |
0.58 |
0.38 |
0.27 |
0.05 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.56 |
0.77 |
0.94 |
0.54 |
0.98 |
0.69 |
0.88 |
0.52 |
0.34 |
0.06 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.90 |
2.41 |
2.91 |
0.91 |
1.40 |
1.25 |
1.51 |
0.94 |
0.63 |
0.11 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
10.77 |
77.92 |
0.00 |
31.40 |
109.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
19.65% |
18.52% |
43.91% |
11.13% |
14.48% |
12.23% |
20.40% |
18.83% |
4.04% |
312.50% |
| Earnings Yield |
|
0.00% |
9.28% |
1.28% |
0.00% |
3.19% |
0.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.71 |
0.83 |
0.88 |
0.72 |
0.80 |
0.77 |
0.84 |
0.77 |
0.76 |
0.68 |
0.48 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.55 |
5.80 |
9.90 |
8.40 |
4.65 |
4.85 |
5.81 |
5.27 |
5.39 |
4.56 |
1.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.04 |
10.38 |
18.41 |
15.39 |
6.72 |
7.37 |
8.91 |
8.75 |
10.93 |
9.68 |
5.33 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.08 |
22.44 |
57.68 |
56.56 |
19.10 |
23.85 |
27.65 |
29.10 |
66.03 |
80.66 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.47 |
22.56 |
82.40 |
101.87 |
31.09 |
27.49 |
112.05 |
46.68 |
69.69 |
0.00 |
120.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.79 |
11.82 |
22.78 |
24.74 |
14.64 |
12.21 |
15.11 |
15.18 |
20.29 |
34.34 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.33 |
0.00 |
0.00 |
0.00 |
2.72 |
9.66 |
0.00 |
11.71 |
97.11 |
7.00 |
0.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.21 |
1.49 |
1.67 |
1.84 |
1.37 |
1.38 |
1.73 |
1.77 |
2.06 |
2.21 |
1.02 |
| Long-Term Debt to Equity |
|
1.21 |
1.49 |
1.67 |
1.84 |
1.37 |
1.38 |
1.73 |
1.77 |
2.06 |
2.21 |
1.02 |
| Financial Leverage |
|
0.46 |
0.80 |
1.34 |
1.72 |
1.55 |
1.31 |
1.48 |
1.69 |
1.87 |
1.99 |
1.50 |
| Leverage Ratio |
|
2.04 |
2.41 |
2.66 |
2.86 |
2.71 |
2.46 |
2.64 |
2.85 |
3.02 |
3.24 |
3.59 |
| Compound Leverage Factor |
|
-8.67 |
0.83 |
-0.47 |
-1.14 |
0.53 |
0.17 |
-0.12 |
-0.07 |
-3.25 |
-15.33 |
14.38 |
| Debt to Total Capital |
|
54.77% |
59.83% |
62.58% |
64.80% |
57.84% |
57.90% |
63.42% |
63.83% |
67.30% |
68.82% |
50.48% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
54.77% |
59.83% |
62.58% |
64.80% |
57.84% |
57.90% |
63.42% |
63.83% |
67.30% |
68.82% |
50.48% |
| 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% |
0.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
45.23% |
40.17% |
36.85% |
35.20% |
42.16% |
42.10% |
36.58% |
36.17% |
32.70% |
31.18% |
49.52% |
| Debt to EBITDA |
|
9.27 |
9.65 |
13.28 |
14.06 |
4.99 |
5.72 |
6.91 |
7.32 |
9.82 |
10.67 |
5.97 |
| Net Debt to EBITDA |
|
5.27 |
6.06 |
12.88 |
13.72 |
4.69 |
5.47 |
6.59 |
7.18 |
9.65 |
9.44 |
5.33 |
| Long-Term Debt to EBITDA |
|
9.27 |
9.65 |
13.28 |
14.06 |
4.99 |
5.72 |
6.91 |
7.32 |
9.82 |
10.67 |
5.97 |
| Debt to NOPAT |
|
25.08 |
20.98 |
59.40 |
93.07 |
23.08 |
21.33 |
86.88 |
39.07 |
62.61 |
-40.30 |
135.50 |
| Net Debt to NOPAT |
|
14.25 |
13.18 |
57.65 |
90.82 |
21.70 |
20.41 |
82.88 |
38.32 |
61.53 |
-35.67 |
120.77 |
| Long-Term Debt to NOPAT |
|
25.08 |
20.98 |
59.40 |
93.07 |
23.08 |
21.33 |
86.88 |
39.07 |
62.61 |
-40.30 |
135.50 |
| Altman Z-Score |
|
0.46 |
0.53 |
0.11 |
-0.03 |
0.63 |
0.55 |
0.53 |
0.44 |
0.33 |
0.29 |
0.02 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.90% |
0.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
136 |
-128 |
-1,707 |
-1,401 |
1,160 |
295 |
-214 |
250 |
30 |
329 |
1,731 |
| Operating Cash Flow to CapEx |
|
0.00% |
387.10% |
0.00% |
0.00% |
0.00% |
0.00% |
64.49% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
3.67 |
-2.86 |
-25.43 |
-15.47 |
8.55 |
2.63 |
-1.69 |
2.43 |
0.27 |
2.01 |
8.51 |
| Operating Cash Flow to Interest Expense |
|
3.12 |
2.82 |
2.05 |
1.60 |
1.59 |
2.08 |
1.75 |
1.87 |
1.28 |
0.41 |
-0.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.43 |
2.09 |
2.96 |
5.24 |
7.68 |
2.57 |
-0.96 |
3.85 |
1.64 |
1.57 |
0.16 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.11 |
0.11 |
0.10 |
0.10 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.12 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.34 |
5.37 |
5.07 |
4.47 |
3.50 |
2.79 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.17 |
0.17 |
0.15 |
0.14 |
0.20 |
0.19 |
0.18 |
0.16 |
0.16 |
0.16 |
0.15 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57.53 |
67.95 |
71.92 |
81.72 |
104.28 |
131.03 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57.53 |
67.95 |
71.92 |
81.72 |
104.28 |
131.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,602 |
1,797 |
3,542 |
4,979 |
3,920 |
3,729 |
3,973 |
3,786 |
3,798 |
3,405 |
1,681 |
| Invested Capital Turnover |
|
0.15 |
0.15 |
0.12 |
0.10 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.18 |
| Increase / (Decrease) in Invested Capital |
|
-89 |
195 |
1,745 |
1,437 |
-1,059 |
-191 |
244 |
-187 |
12 |
-392 |
-1,724 |
| Enterprise Value (EV) |
|
1,130 |
1,498 |
3,133 |
3,585 |
3,152 |
2,853 |
3,347 |
2,923 |
2,876 |
2,307 |
801 |
| Market Capitalization |
|
472 |
623 |
921 |
389 |
952 |
734 |
871 |
524 |
337 |
55 |
0.95 |
| Book Value per Share |
|
$13.45 |
$13.14 |
$13.42 |
$17.93 |
$35.39 |
$33.31 |
$30.91 |
$28.55 |
$25.75 |
$20.67 |
$11.91 |
| Tangible Book Value per Share |
|
$11.79 |
$11.38 |
$9.87 |
$7.28 |
$20.19 |
$21.95 |
$20.47 |
$20.94 |
$20.35 |
$17.19 |
$9.88 |
| Total Capital |
|
2,115 |
2,327 |
3,609 |
5,054 |
4,046 |
3,823 |
4,092 |
3,833 |
3,840 |
3,697 |
1,779 |
| Total Debt |
|
1,158 |
1,392 |
2,259 |
3,275 |
2,341 |
2,214 |
2,595 |
2,447 |
2,584 |
2,544 |
898 |
| Total Long-Term Debt |
|
1,158 |
1,392 |
2,259 |
3,275 |
2,341 |
2,214 |
2,595 |
2,447 |
2,584 |
2,544 |
898 |
| Net Debt |
|
658 |
875 |
2,192 |
3,196 |
2,200 |
2,119 |
2,476 |
2,400 |
2,539 |
2,252 |
800 |
| Capital Expenditures (CapEx) |
|
-11 |
33 |
-61 |
-330 |
-827 |
-55 |
343 |
-203 |
-39 |
-190 |
-40 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
84 |
102 |
113 |
106 |
133 |
156 |
164 |
| Debt-free Net Working Capital (DFNWC) |
|
8.79 |
30 |
17 |
35 |
184 |
159 |
197 |
118 |
160 |
431 |
245 |
| Net Working Capital (NWC) |
|
8.79 |
30 |
17 |
35 |
184 |
159 |
197 |
118 |
160 |
431 |
245 |
| Net Nonoperating Expense (NNE) |
|
256 |
8.54 |
26 |
57 |
71 |
97 |
38 |
69 |
111 |
73 |
279 |
| Net Nonoperating Obligations (NNO) |
|
646 |
862 |
2,192 |
3,200 |
2,215 |
2,120 |
2,476 |
2,400 |
2,542 |
2,252 |
800 |
| Total Depreciation and Amortization (D&A) |
|
71 |
78 |
116 |
170 |
304 |
268 |
255 |
234 |
220 |
210 |
218 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.32% |
17.31% |
19.58% |
19.05% |
24.98% |
30.79% |
36.87% |
| Debt-free Net Working Capital to Revenue |
|
3.53% |
11.60% |
5.23% |
8.29% |
27.16% |
26.98% |
34.24% |
21.26% |
29.98% |
85.20% |
54.97% |
| Net Working Capital to Revenue |
|
3.53% |
11.60% |
5.23% |
8.29% |
27.16% |
26.98% |
34.24% |
21.26% |
29.98% |
85.20% |
54.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($11.88) |
$3.24 |
$0.56 |
($0.90) |
$0.63 |
$0.14 |
($0.17) |
($0.14) |
($1.44) |
($2.63) |
($3.79) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.68M |
17.76M |
21.16M |
24.83M |
48.06M |
48.32M |
48.20M |
48.28M |
48.39M |
51.81M |
71.92M |
| Adjusted Diluted Earnings per Share |
|
($11.88) |
$3.24 |
$0.56 |
($0.90) |
$0.63 |
$0.14 |
($0.17) |
($0.14) |
($1.44) |
($2.63) |
($3.79) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.68M |
17.77M |
21.16M |
24.83M |
48.06M |
48.32M |
48.20M |
48.28M |
48.39M |
51.81M |
71.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
($11.88) |
$3.24 |
$0.56 |
($0.90) |
$0.63 |
$0.14 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
17.78M |
17.79M |
24.79M |
48.08M |
48.20M |
48.12M |
48.43M |
48.56M |
48.75M |
69.82M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
47 |
68 |
45 |
51 |
124 |
107 |
74 |
78 |
71 |
65 |
38 |
| Normalized NOPAT Margin |
|
18.81% |
26.17% |
14.11% |
12.05% |
18.25% |
18.17% |
12.76% |
14.09% |
13.39% |
12.81% |
8.48% |
| Pre Tax Income Margin |
|
-91.73% |
8.88% |
-3.04% |
-5.91% |
4.77% |
1.40% |
-0.94% |
-0.42% |
-8.78% |
-26.73% |
-60.99% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.45 |
1.48 |
0.81 |
0.70 |
1.22 |
1.07 |
0.96 |
0.98 |
0.39 |
0.17 |
-0.33 |
| NOPAT to Interest Expense |
|
1.25 |
1.48 |
0.57 |
0.39 |
0.75 |
0.93 |
0.24 |
0.61 |
0.37 |
-0.39 |
0.03 |
| EBIT Less CapEx to Interest Expense |
|
1.76 |
0.76 |
1.72 |
4.34 |
7.31 |
1.56 |
-1.76 |
2.95 |
0.75 |
1.33 |
-0.14 |
| NOPAT Less CapEx to Interest Expense |
|
1.55 |
0.75 |
1.48 |
4.03 |
6.84 |
1.42 |
-2.48 |
2.59 |
0.73 |
0.77 |
0.23 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-57.94% |
211.55% |
-1,201.07% |
-782.36% |
349.00% |
1,589.11% |
-1,300.34% |
-1,745.46% |
-91.01% |
-1.49% |
-0.52% |
| Augmented Payout Ratio |
|
-58.03% |
212.13% |
-1,203.25% |
-783.42% |
350.56% |
1,595.61% |
-1,312.60% |
-1,754.30% |
-91.43% |
-1.63% |
-0.53% |