| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
43,021,275.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
43,021,275.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
25.97% |
10.99% |
3.71% |
17.67% |
24.83% |
2.05% |
26.04% |
146.27% |
1.22% |
3.85% |
3.63% |
| EBITDA Growth |
|
180.42% |
-157.84% |
105.02% |
5,484.60% |
-1.12% |
115.54% |
62.21% |
-28.92% |
39.83% |
-86.84% |
11,974.11% |
| EBIT Growth |
|
263.25% |
-448.26% |
22.85% |
160.67% |
-63.37% |
793.93% |
77.35% |
-97.69% |
2,954.37% |
-203.19% |
117.05% |
| NOPAT Growth |
|
328.95% |
-370.81% |
22.13% |
163.82% |
-34.15% |
4,476.82% |
-80.07% |
7.26% |
-16.95% |
-186.15% |
115.58% |
| Net Income Growth |
|
113.53% |
-2,144.67% |
-12.28% |
98.89% |
-2,238.85% |
1,421.01% |
-71.15% |
-24.21% |
163.72% |
-337.30% |
107.07% |
| EPS Growth |
|
110.26% |
-2,650.00% |
-4.90% |
99.07% |
-2,600.00% |
1,333.33% |
-72.37% |
-63.04% |
161.76% |
-341.57% |
107.44% |
| Operating Cash Flow Growth |
|
5.48% |
19.39% |
-46.84% |
174.78% |
44.30% |
9.23% |
63.20% |
15.56% |
6.45% |
22.46% |
-19.75% |
| Free Cash Flow Firm Growth |
|
-73.66% |
45.03% |
-19.07% |
80.33% |
-1,588.67% |
260.50% |
-425.64% |
110.82% |
55.15% |
89.20% |
-74.09% |
| Invested Capital Growth |
|
63.68% |
3.41% |
9.88% |
10.32% |
61.81% |
52.92% |
136.70% |
0.93% |
-3.23% |
-21.58% |
-4.60% |
| Revenue Q/Q Growth |
|
3.12% |
1.31% |
2.20% |
4.99% |
6.94% |
2.03% |
5.50% |
0.00% |
102.79% |
101.73% |
-48.76% |
| EBITDA Q/Q Growth |
|
-24.91% |
-11.42% |
105.67% |
7.00% |
-17.14% |
26.57% |
-4.35% |
0.00% |
3.05% |
28.86% |
-27.14% |
| EBIT Q/Q Growth |
|
-48.78% |
-5.38% |
30.75% |
31.61% |
-67.21% |
59.09% |
-14.60% |
0.00% |
39.83% |
1.91% |
-72.26% |
| NOPAT Q/Q Growth |
|
-52.05% |
-5.43% |
30.47% |
31.34% |
-81.95% |
-64.95% |
-21.74% |
0.00% |
89.70% |
-13.04% |
-72.50% |
| Net Income Q/Q Growth |
|
-81.73% |
-4.04% |
16.74% |
88.68% |
-610.71% |
15.38% |
-31.88% |
0.00% |
1,101.63% |
-119.46% |
109.00% |
| EPS Q/Q Growth |
|
-85.71% |
-5.15% |
18.94% |
88.89% |
-640.00% |
16.84% |
-34.75% |
0.00% |
641.67% |
-10.26% |
-67.35% |
| Operating Cash Flow Q/Q Growth |
|
8.82% |
1.07% |
-2.30% |
9.62% |
7.11% |
36.90% |
-15.72% |
0.00% |
3.72% |
-7.09% |
7.46% |
| Free Cash Flow Firm Q/Q Growth |
|
2.28% |
14.73% |
-19.30% |
60.93% |
-51.46% |
-77.98% |
-1,397.82% |
-87.85% |
109.06% |
-6.61% |
22.73% |
| Invested Capital Q/Q Growth |
|
0.30% |
-3.40% |
4.59% |
0.05% |
1.26% |
0.06% |
117.36% |
0.00% |
-0.91% |
-0.35% |
-3.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
71.15% |
60.16% |
69.33% |
74.25% |
74.65% |
72.69% |
74.10% |
85.06% |
86.32% |
87.84% |
79.39% |
| EBITDA Margin |
|
10.15% |
-5.29% |
0.26% |
12.15% |
9.63% |
20.33% |
26.17% |
7.55% |
10.43% |
1.32% |
14.00% |
| Operating Margin |
|
3.80% |
-11.59% |
-8.70% |
4.72% |
2.49% |
10.79% |
16.61% |
4.50% |
6.49% |
-5.23% |
2.64% |
| EBIT Margin |
|
3.70% |
-11.62% |
-8.64% |
4.46% |
1.31% |
11.45% |
16.11% |
0.15% |
4.56% |
-4.53% |
1.73% |
| Profit (Net Income) Margin |
|
0.75% |
-13.73% |
-14.87% |
-0.14% |
-2.62% |
33.87% |
7.75% |
2.39% |
6.22% |
-14.20% |
0.97% |
| Tax Burden Percent |
|
87.55% |
100.28% |
100.33% |
110.82% |
102.49% |
724.39% |
74.43% |
119.60% |
68.00% |
157.77% |
41.69% |
| Interest Burden Percent |
|
23.00% |
117.87% |
171.46% |
-2.83% |
-195.28% |
40.83% |
64.64% |
1,320.95% |
200.60% |
198.82% |
134.23% |
| Effective Tax Rate |
|
12.45% |
0.00% |
0.00% |
0.00% |
0.00% |
-624.39% |
25.57% |
-19.60% |
32.00% |
0.00% |
58.31% |
| Return on Invested Capital (ROIC) |
|
6.85% |
-14.69% |
-10.72% |
6.22% |
2.98% |
87.27% |
8.55% |
6.49% |
5.45% |
-5.35% |
0.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.54% |
8.80% |
18.37% |
15.80% |
22.94% |
272.73% |
-14.51% |
-4.81% |
14.42% |
-114.62% |
-0.12% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-5.90% |
-2.66% |
-6.37% |
-6.37% |
-6.24% |
-57.41% |
-2.33% |
-2.26% |
4.75% |
-18.81% |
-0.01% |
| Return on Equity (ROE) |
|
0.95% |
-17.35% |
-17.10% |
-0.16% |
-3.26% |
29.86% |
6.22% |
4.23% |
10.20% |
-24.16% |
0.96% |
| Cash Return on Invested Capital (CROIC) |
|
-41.45% |
-18.04% |
-20.14% |
-3.60% |
-44.23% |
45.42% |
-72.66% |
5.57% |
8.74% |
18.84% |
5.68% |
| Operating Return on Assets (OROA) |
|
2.58% |
-8.24% |
-4.86% |
2.28% |
0.72% |
4.67% |
5.21% |
0.11% |
3.78% |
-4.06% |
0.89% |
| Return on Assets (ROA) |
|
0.52% |
-9.74% |
-8.36% |
-0.07% |
-1.45% |
13.82% |
2.51% |
1.69% |
5.15% |
-12.73% |
0.50% |
| Return on Common Equity (ROCE) |
|
0.95% |
-17.35% |
-17.10% |
-0.16% |
-3.26% |
29.86% |
6.22% |
4.23% |
10.20% |
-24.16% |
0.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.85% |
-17.33% |
-15.25% |
-0.15% |
-3.10% |
23.48% |
5.75% |
4.11% |
9.64% |
-25.58% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.28 |
-22 |
-17 |
11 |
7.34 |
336 |
67 |
72 |
60 |
-51 |
8.00 |
| NOPAT Margin |
|
3.32% |
-8.11% |
-6.09% |
3.30% |
1.74% |
78.15% |
12.36% |
5.38% |
4.42% |
-3.66% |
1.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
-8.68% |
-23.49% |
-29.10% |
-9.59% |
-19.96% |
-185.46% |
23.06% |
11.30% |
-8.97% |
109.27% |
1.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
4.90% |
4.28% |
-3.77% |
0.75% |
| Cost of Revenue to Revenue |
|
28.85% |
39.84% |
30.67% |
25.75% |
25.35% |
27.31% |
25.90% |
14.94% |
13.68% |
12.16% |
20.61% |
| SG&A Expenses to Revenue |
|
55.84% |
55.22% |
56.34% |
52.56% |
47.69% |
45.04% |
36.81% |
19.08% |
19.96% |
20.98% |
50.76% |
| R&D to Revenue |
|
11.51% |
16.53% |
19.99% |
16.51% |
17.13% |
13.83% |
10.26% |
6.36% |
5.65% |
5.82% |
16.15% |
| Operating Expenses to Revenue |
|
67.35% |
71.75% |
78.03% |
69.53% |
72.17% |
61.90% |
57.49% |
79.53% |
77.60% |
113.49% |
76.74% |
| Earnings before Interest and Taxes (EBIT) |
|
9.22 |
-32 |
-25 |
15 |
5.50 |
49 |
87 |
2.01 |
62 |
-63 |
13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
25 |
-15 |
0.73 |
41 |
41 |
87 |
142 |
101 |
141 |
19 |
102 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
12.92 |
5.52 |
6.63 |
5.51 |
5.33 |
4.20 |
3.67 |
2.28 |
1.80 |
1.12 |
1.61 |
| Price to Tangible Book Value (P/TBV) |
|
15.06 |
7.01 |
8.26 |
6.82 |
12.52 |
6.14 |
0.00 |
24.84 |
7.01 |
2.47 |
3.65 |
| Price to Revenue (P/Rev) |
|
11.34 |
4.37 |
6.46 |
5.24 |
4.49 |
6.05 |
4.95 |
1.33 |
1.16 |
0.62 |
1.53 |
| Price to Earnings (P/E) |
|
1,520.80 |
0.00 |
0.00 |
0.00 |
0.00 |
17.86 |
63.85 |
0.00 |
167.68 |
0.00 |
158.29 |
| 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 |
|
0.07% |
0.00% |
0.00% |
0.00% |
0.00% |
5.60% |
1.57% |
0.00% |
0.60% |
0.00% |
0.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
18.36 |
7.38 |
10.23 |
8.70 |
6.05 |
5.26 |
2.77 |
1.89 |
1.65 |
1.11 |
1.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.06 |
4.14 |
6.08 |
4.85 |
4.37 |
5.69 |
5.63 |
1.58 |
1.31 |
0.67 |
1.69 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
108.96 |
0.00 |
2,374.63 |
39.90 |
45.39 |
27.99 |
21.53 |
20.91 |
12.58 |
50.46 |
12.05 |
| Enterprise Value to EBIT (EV/EBIT) |
|
298.75 |
0.00 |
0.00 |
108.84 |
334.25 |
49.70 |
34.97 |
1,045.54 |
28.81 |
0.00 |
97.43 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
332.73 |
0.00 |
0.00 |
146.81 |
250.78 |
7.28 |
45.59 |
29.33 |
29.73 |
0.00 |
153.11 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
98.29 |
34.20 |
98.00 |
33.47 |
26.09 |
31.74 |
24.27 |
14.49 |
11.46 |
4.94 |
8.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.99 |
0.00 |
34.20 |
18.55 |
5.17 |
26.15 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.48 |
0.50 |
0.99 |
0.91 |
0.86 |
0.75 |
1.44 |
0.89 |
0.60 |
0.75 |
0.54 |
| Long-Term Debt to Equity |
|
0.00 |
0.50 |
0.99 |
0.90 |
0.86 |
0.51 |
0.92 |
0.85 |
0.59 |
0.49 |
0.54 |
| Financial Leverage |
|
-0.38 |
-0.30 |
-0.35 |
-0.40 |
-0.27 |
-0.21 |
0.16 |
0.47 |
0.33 |
0.16 |
0.12 |
| Leverage Ratio |
|
1.83 |
1.78 |
2.05 |
2.19 |
2.25 |
2.16 |
2.48 |
2.50 |
1.98 |
1.90 |
1.92 |
| Compound Leverage Factor |
|
0.42 |
2.10 |
3.51 |
-0.06 |
-4.39 |
0.88 |
1.60 |
32.96 |
3.97 |
3.77 |
2.57 |
| Debt to Total Capital |
|
32.27% |
33.18% |
49.73% |
47.53% |
46.30% |
42.75% |
58.96% |
47.08% |
37.52% |
42.92% |
34.94% |
| Short-Term Debt to Total Capital |
|
32.27% |
0.00% |
0.06% |
0.06% |
0.00% |
13.83% |
21.05% |
2.30% |
0.62% |
14.80% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
33.18% |
49.67% |
47.47% |
46.30% |
28.92% |
37.90% |
44.78% |
36.90% |
28.13% |
34.94% |
| 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% |
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 |
|
67.73% |
66.82% |
50.27% |
52.47% |
53.70% |
57.25% |
41.04% |
52.92% |
62.48% |
57.08% |
65.06% |
| Debt to EBITDA |
|
4.12 |
-7.44 |
376.70 |
7.10 |
7.55 |
5.30 |
7.40 |
6.85 |
3.71 |
31.59 |
3.66 |
| Net Debt to EBITDA |
|
-2.71 |
4.37 |
-148.56 |
-3.25 |
-1.25 |
-1.77 |
2.62 |
3.34 |
1.46 |
3.51 |
1.10 |
| Long-Term Debt to EBITDA |
|
0.00 |
-7.44 |
376.26 |
7.09 |
7.55 |
3.58 |
4.76 |
6.51 |
3.65 |
20.70 |
3.66 |
| Debt to NOPAT |
|
12.57 |
-4.85 |
-15.84 |
26.11 |
41.72 |
1.38 |
15.68 |
9.60 |
8.76 |
-11.40 |
46.52 |
| Net Debt to NOPAT |
|
-8.26 |
2.85 |
6.25 |
-11.96 |
-6.91 |
-0.46 |
5.54 |
4.69 |
3.45 |
-1.27 |
13.93 |
| Long-Term Debt to NOPAT |
|
0.00 |
-4.85 |
-15.82 |
26.08 |
41.72 |
0.93 |
10.08 |
9.14 |
8.62 |
-7.47 |
46.52 |
| Altman Z-Score |
|
9.93 |
4.01 |
3.28 |
3.38 |
2.67 |
2.94 |
1.65 |
2.10 |
2.54 |
1.59 |
1.96 |
| 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 |
|
1.69 |
5.42 |
6.96 |
7.88 |
3.79 |
2.57 |
1.66 |
3.37 |
5.24 |
2.40 |
4.54 |
| Quick Ratio |
|
1.23 |
4.52 |
6.10 |
6.95 |
3.15 |
2.27 |
1.44 |
2.62 |
3.94 |
1.93 |
3.01 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-50 |
-28 |
-33 |
-6.45 |
-109 |
175 |
-569 |
62 |
96 |
181 |
47 |
| Operating Cash Flow to CapEx |
|
69.54% |
135.39% |
92.31% |
336.71% |
694.16% |
203.78% |
274.10% |
483.02% |
1,020.04% |
1,780.64% |
991.29% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.44 |
-3.90 |
-1.51 |
-0.29 |
-4.61 |
5.18 |
-17.92 |
1.54 |
1.76 |
117.91 |
2.54 |
| Operating Cash Flow to Interest Expense |
|
3.60 |
4.74 |
0.82 |
2.23 |
2.98 |
2.28 |
3.96 |
3.63 |
2.86 |
123.54 |
8.25 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.58 |
1.24 |
-0.07 |
1.57 |
2.55 |
1.16 |
2.52 |
2.88 |
2.58 |
116.60 |
7.42 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.70 |
0.71 |
0.56 |
0.51 |
0.55 |
0.41 |
0.32 |
0.71 |
0.83 |
0.90 |
0.52 |
| Accounts Receivable Turnover |
|
10.33 |
9.91 |
9.31 |
9.68 |
9.85 |
8.54 |
7.25 |
13.70 |
13.24 |
12.81 |
6.12 |
| Inventory Turnover |
|
1.58 |
2.37 |
2.42 |
1.93 |
2.00 |
1.91 |
1.72 |
2.05 |
1.84 |
1.48 |
1.08 |
| Fixed Asset Turnover |
|
3.30 |
2.89 |
2.76 |
3.13 |
3.95 |
3.56 |
3.33 |
7.17 |
7.55 |
8.22 |
4.72 |
| Accounts Payable Turnover |
|
9.27 |
13.55 |
7.93 |
5.98 |
7.86 |
10.10 |
13.37 |
15.47 |
11.95 |
9.79 |
8.74 |
| Days Sales Outstanding (DSO) |
|
35.34 |
36.84 |
39.22 |
37.69 |
37.07 |
42.72 |
50.34 |
26.65 |
27.57 |
28.49 |
59.64 |
| Days Inventory Outstanding (DIO) |
|
230.95 |
154.02 |
150.89 |
189.09 |
182.76 |
191.24 |
212.36 |
178.21 |
198.06 |
245.90 |
338.98 |
| Days Payable Outstanding (DPO) |
|
39.37 |
26.93 |
46.02 |
61.00 |
46.46 |
36.13 |
27.29 |
23.59 |
30.55 |
37.30 |
41.78 |
| Cash Conversion Cycle (CCC) |
|
226.92 |
163.93 |
144.09 |
165.78 |
173.37 |
197.83 |
235.40 |
181.27 |
195.08 |
237.09 |
356.83 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
150 |
155 |
170 |
188 |
304 |
465 |
1,101 |
1,111 |
1,076 |
843 |
805 |
| Invested Capital Turnover |
|
2.06 |
1.81 |
1.76 |
1.88 |
1.71 |
1.12 |
0.69 |
1.21 |
1.23 |
1.46 |
0.88 |
| Increase / (Decrease) in Invested Capital |
|
58 |
5.11 |
15 |
18 |
116 |
161 |
636 |
10 |
-36 |
-232 |
-39 |
| Enterprise Value (EV) |
|
2,754 |
1,144 |
1,743 |
1,636 |
1,840 |
2,445 |
3,051 |
2,106 |
1,772 |
935 |
1,225 |
| Market Capitalization |
|
2,823 |
1,208 |
1,852 |
1,769 |
1,890 |
2,600 |
2,680 |
1,769 |
1,567 |
870 |
1,113 |
| Book Value per Share |
|
$5.94 |
$5.85 |
$6.89 |
$7.81 |
$8.51 |
$14.26 |
$16.40 |
$17.03 |
$18.74 |
$16.86 |
$16.11 |
| Tangible Book Value per Share |
|
$5.10 |
$4.61 |
$5.53 |
$6.30 |
$3.62 |
$9.75 |
($0.87) |
$1.56 |
$4.82 |
$7.63 |
$7.08 |
| Total Capital |
|
322 |
328 |
556 |
612 |
661 |
1,082 |
1,780 |
1,464 |
1,393 |
1,364 |
1,065 |
| Total Debt |
|
104 |
109 |
276 |
291 |
306 |
463 |
1,049 |
689 |
522 |
585 |
372 |
| Total Long-Term Debt |
|
0.00 |
109 |
276 |
291 |
306 |
313 |
675 |
656 |
514 |
384 |
372 |
| Net Debt |
|
-68 |
-64 |
-109 |
-133 |
-51 |
-154 |
371 |
336 |
205 |
65 |
111 |
| Capital Expenditures (CapEx) |
|
40 |
25 |
19 |
15 |
10 |
38 |
46 |
30 |
15 |
11 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
48 |
26 |
24 |
34 |
8.93 |
26 |
63 |
96 |
143 |
152 |
189 |
| Debt-free Net Working Capital (DFNWC) |
|
207 |
198 |
335 |
418 |
301 |
548 |
720 |
384 |
421 |
637 |
427 |
| Net Working Capital (NWC) |
|
103 |
198 |
335 |
417 |
301 |
398 |
345 |
351 |
413 |
435 |
427 |
| Net Nonoperating Expense (NNE) |
|
6.42 |
16 |
25 |
12 |
18 |
190 |
25 |
40 |
-24 |
148 |
0.97 |
| Net Nonoperating Obligations (NNO) |
|
-68 |
-64 |
-109 |
-133 |
-51 |
-154 |
371 |
336 |
205 |
65 |
111 |
| Total Depreciation and Amortization (D&A) |
|
16 |
17 |
26 |
26 |
35 |
38 |
54 |
99 |
79 |
82 |
89 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
19.22% |
9.28% |
8.33% |
10.14% |
2.12% |
6.12% |
11.67% |
7.17% |
10.57% |
10.87% |
26.01% |
| Debt-free Net Working Capital to Revenue |
|
83.07% |
71.73% |
116.95% |
123.83% |
71.46% |
127.53% |
132.89% |
28.81% |
31.20% |
45.44% |
58.84% |
| Net Working Capital to Revenue |
|
41.28% |
71.73% |
116.84% |
123.73% |
71.46% |
92.70% |
63.70% |
26.29% |
30.56% |
31.04% |
58.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.05 |
($1.02) |
($1.07) |
($0.01) |
($0.27) |
$3.41 |
$0.95 |
$0.35 |
$0.91 |
($2.15) |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
36.54M |
37.24M |
39.81M |
41.23M |
42.03M |
42.67M |
44.26M |
45.52M |
46.22M |
46.25M |
44.57M |
| Adjusted Diluted Earnings per Share |
|
$0.04 |
($1.02) |
($1.07) |
($0.01) |
($0.27) |
$3.33 |
$0.92 |
$0.34 |
$0.89 |
($2.15) |
$0.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
41.30M |
37.24M |
39.81M |
41.23M |
42.03M |
43.68M |
45.63M |
46.54M |
51.98M |
46.25M |
45.04M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.01) |
($0.27) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.05M |
37.53M |
40.71M |
40.91M |
41.51M |
43.86M |
44.85M |
45.95M |
46.50M |
46.28M |
40.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.28 |
-22 |
-14 |
12 |
25 |
36 |
67 |
42 |
60 |
177 |
23 |
| Normalized NOPAT Margin |
|
3.32% |
-8.11% |
-4.90% |
3.63% |
5.94% |
8.39% |
12.36% |
3.15% |
4.42% |
12.64% |
3.21% |
| Pre Tax Income Margin |
|
0.85% |
-13.69% |
-14.82% |
-0.13% |
-2.55% |
4.68% |
10.42% |
1.99% |
9.14% |
-9.00% |
2.32% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.19 |
-4.55 |
-1.14 |
0.68 |
0.23 |
1.46 |
2.75 |
0.05 |
1.14 |
-41.41 |
0.68 |
| NOPAT to Interest Expense |
|
1.06 |
-3.17 |
-0.80 |
0.51 |
0.31 |
9.95 |
2.11 |
1.80 |
1.10 |
-33.50 |
0.43 |
| EBIT Less CapEx to Interest Expense |
|
-4.00 |
-8.05 |
-2.02 |
0.02 |
-0.20 |
0.34 |
1.30 |
-0.70 |
0.86 |
-48.35 |
-0.15 |
| NOPAT Less CapEx to Interest Expense |
|
-4.12 |
-6.67 |
-1.69 |
-0.15 |
-0.12 |
8.83 |
0.66 |
1.04 |
0.82 |
-40.44 |
-0.40 |
| 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% |
10.83% |
3.69% |
1.39% |
-17.25% |
2,139.81% |