| DEI Shares Outstanding |
|
33,254,841.00 |
32,643,557.00 |
33,996,891.00 |
39,337,111.00 |
41,652,138.00 |
42,067,646.00 |
0.00 |
0.00 |
0.00 |
67,256,717.00 |
67,931,540.00 |
| DEI Adjusted Shares Outstanding |
|
33,254,841.00 |
32,643,557.00 |
33,996,891.00 |
39,337,111.00 |
41,652,138.00 |
42,067,646.00 |
0.00 |
0.00 |
0.00 |
67,256,717.00 |
67,931,540.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.18 |
-0.42 |
-0.24 |
1.89 |
1.75 |
19.26 |
0.00 |
0.00 |
0.00 |
-30.51 |
-16.66 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.50% |
-2.31% |
44.96% |
88.05% |
2.41% |
210.66% |
0.00% |
92.28% |
-8.21% |
-7.17% |
-1.89% |
| EBITDA Growth |
|
60.66% |
-23.72% |
136.25% |
161.49% |
-5.12% |
681.13% |
0.00% |
16.73% |
-48.56% |
-363.09% |
68.11% |
| EBIT Growth |
|
129.74% |
-262.13% |
315.18% |
904.28% |
-3.35% |
1,043.63% |
0.00% |
-7.78% |
-85.82% |
-1,760.76% |
53.00% |
| NOPAT Growth |
|
129.74% |
-262.13% |
315.18% |
1,579.12% |
-21.97% |
842.75% |
0.00% |
-11.23% |
-84.52% |
-1,509.71% |
53.12% |
| Net Income Growth |
|
14.07% |
-127.14% |
40.87% |
1,008.55% |
-1.70% |
1,011.18% |
0.00% |
-22.08% |
-101.84% |
-20,216.83% |
44.84% |
| EPS Growth |
|
14.29% |
-133.33% |
42.86% |
875.00% |
-6.99% |
975.14% |
0.00% |
-41.81% |
-101.57% |
-20,260.00% |
45.35% |
| Operating Cash Flow Growth |
|
3.35% |
-67.96% |
134.52% |
392.06% |
-1.36% |
368.28% |
0.00% |
9.85% |
-68.35% |
-70.38% |
26.75% |
| Free Cash Flow Firm Growth |
|
-65.49% |
-153.92% |
-7,167.84% |
81.27% |
550.33% |
45.43% |
0.00% |
0.00% |
100.89% |
761.76% |
-35.51% |
| Invested Capital Growth |
|
-4.63% |
1.44% |
233.59% |
31.79% |
-32.93% |
61.46% |
0.00% |
0.00% |
0.54% |
-25.90% |
-18.04% |
| Revenue Q/Q Growth |
|
-5.94% |
-31.73% |
120.07% |
3.51% |
3.80% |
65.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.58% |
| EBITDA Q/Q Growth |
|
-25.96% |
170.23% |
8.44% |
7.46% |
4.63% |
110.72% |
0.00% |
0.00% |
0.00% |
0.00% |
8.02% |
| EBIT Q/Q Growth |
|
-78.92% |
77.99% |
-60.30% |
32.72% |
8.83% |
121.68% |
0.00% |
0.00% |
0.00% |
0.00% |
4.04% |
| NOPAT Q/Q Growth |
|
-67.32% |
77.99% |
-19.44% |
49.75% |
-7.30% |
112.97% |
0.00% |
0.00% |
0.00% |
0.00% |
3.58% |
| Net Income Q/Q Growth |
|
-530.83% |
41.30% |
-230.45% |
102.60% |
-2.48% |
118.53% |
0.00% |
0.00% |
0.00% |
0.00% |
4.04% |
| EPS Q/Q Growth |
|
-700.00% |
41.67% |
-220.00% |
106.67% |
-4.95% |
118.05% |
0.00% |
0.00% |
0.00% |
0.00% |
3.41% |
| Operating Cash Flow Q/Q Growth |
|
-4.11% |
-0.06% |
-16.30% |
30.66% |
3.47% |
164.21% |
0.00% |
0.00% |
0.00% |
-16.75% |
184.32% |
| Free Cash Flow Firm Q/Q Growth |
|
105.40% |
75.54% |
-10,949.68% |
63.98% |
546.84% |
271.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
-3.23% |
-6.44% |
193.61% |
59.74% |
-1.14% |
8.23% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
60.22% |
58.31% |
56.22% |
60.45% |
59.98% |
81.17% |
75.26% |
59.28% |
49.94% |
46.23% |
46.67% |
| EBITDA Margin |
|
16.21% |
12.66% |
20.63% |
28.68% |
26.57% |
66.81% |
56.45% |
34.27% |
19.20% |
-54.43% |
-17.69% |
| Operating Margin |
|
1.40% |
-2.32% |
3.44% |
18.37% |
17.33% |
63.81% |
53.34% |
25.83% |
4.64% |
-70.46% |
-33.67% |
| EBIT Margin |
|
1.40% |
-2.32% |
3.44% |
18.37% |
17.33% |
63.81% |
53.34% |
25.58% |
3.95% |
-70.72% |
-33.88% |
| Profit (Net Income) Margin |
|
-3.10% |
-7.21% |
-2.94% |
14.20% |
13.63% |
48.76% |
41.46% |
16.80% |
-0.34% |
-73.74% |
-41.45% |
| Tax Burden Percent |
|
65.39% |
85.24% |
101.61% |
117.04% |
94.48% |
77.89% |
78.22% |
74.56% |
34.71% |
96.27% |
102.18% |
| Interest Burden Percent |
|
-339.55% |
364.92% |
-84.13% |
66.07% |
83.24% |
98.11% |
99.36% |
88.07% |
-24.56% |
108.31% |
119.75% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-17.04% |
5.52% |
22.11% |
21.78% |
25.44% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
1.06% |
-1.76% |
1.73% |
16.29% |
13.38% |
120.18% |
0.00% |
17.46% |
1.35% |
-21.76% |
-13.17% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.50% |
31.04% |
-6.87% |
9.67% |
9.46% |
126.19% |
0.00% |
10.38% |
-3.42% |
-51.14% |
-33.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.69% |
-4.83% |
-5.55% |
49.04% |
12.67% |
-34.55% |
0.00% |
4.78% |
-1.55% |
-29.60% |
-32.98% |
| Return on Equity (ROE) |
|
-2.62% |
-6.59% |
-3.82% |
65.33% |
26.05% |
85.63% |
0.00% |
22.24% |
-0.20% |
-51.36% |
-46.15% |
| Cash Return on Invested Capital (CROIC) |
|
5.81% |
-3.19% |
-106.02% |
-11.14% |
52.80% |
73.16% |
0.00% |
-182.54% |
0.81% |
7.99% |
6.65% |
| Operating Return on Assets (OROA) |
|
0.64% |
-1.12% |
1.44% |
11.02% |
10.80% |
76.23% |
0.00% |
9.44% |
1.36% |
-26.26% |
-15.17% |
| Return on Assets (ROA) |
|
-1.42% |
-3.47% |
-1.23% |
8.52% |
8.49% |
58.25% |
0.00% |
6.20% |
-0.12% |
-27.38% |
-18.56% |
| Return on Common Equity (ROCE) |
|
-2.62% |
-6.59% |
-3.82% |
65.33% |
26.05% |
85.63% |
0.00% |
22.24% |
-0.20% |
-51.36% |
-46.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-2.78% |
-6.88% |
-3.60% |
0.00% |
13.03% |
60.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.92 |
-3.11 |
6.69 |
112 |
88 |
826 |
709 |
629 |
97 |
-1,373 |
-643 |
| NOPAT Margin |
|
0.98% |
-1.62% |
2.41% |
21.50% |
16.38% |
49.70% |
41.72% |
19.26% |
3.25% |
-49.32% |
-23.57% |
| Net Nonoperating Expense Percent (NNEP) |
|
-15.43% |
-32.79% |
8.60% |
6.62% |
3.92% |
-6.02% |
0.00% |
7.07% |
4.76% |
29.38% |
20.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
8.31% |
1.31% |
-25.10% |
-14.08% |
| Cost of Revenue to Revenue |
|
39.78% |
41.69% |
43.78% |
39.55% |
40.02% |
18.83% |
24.74% |
40.72% |
50.06% |
53.77% |
53.33% |
| SG&A Expenses to Revenue |
|
13.80% |
13.75% |
10.51% |
8.61% |
9.86% |
4.01% |
14.11% |
19.39% |
26.36% |
29.42% |
30.91% |
| R&D to Revenue |
|
18.11% |
20.18% |
12.11% |
9.89% |
9.83% |
5.07% |
5.63% |
5.75% |
8.17% |
7.86% |
6.82% |
| Operating Expenses to Revenue |
|
58.82% |
60.63% |
52.78% |
42.08% |
42.64% |
17.36% |
21.92% |
33.45% |
45.30% |
116.69% |
80.34% |
| Earnings before Interest and Taxes (EBIT) |
|
2.74 |
-4.44 |
9.55 |
96 |
93 |
1,060 |
906 |
836 |
119 |
-1,968 |
-925 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
32 |
24 |
57 |
150 |
142 |
1,110 |
959 |
1,119 |
576 |
-1,515 |
-483 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.22 |
3.49 |
6.49 |
0.00 |
5.58 |
5.67 |
0.00 |
1.00 |
0.98 |
1.00 |
1.03 |
| Price to Tangible Book Value (P/TBV) |
|
6.64 |
7.84 |
0.00 |
0.00 |
41.84 |
8.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.59 |
3.65 |
5.31 |
3.68 |
5.84 |
4.55 |
3.41 |
1.51 |
1.64 |
1.07 |
0.73 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
25.89 |
42.86 |
9.33 |
8.22 |
8.96 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
3.86% |
2.33% |
10.72% |
12.16% |
11.16% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.77 |
3.80 |
3.10 |
2.45 |
5.88 |
8.33 |
0.00 |
1.00 |
0.99 |
1.00 |
1.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.38 |
3.53 |
6.63 |
3.68 |
5.78 |
4.26 |
0.00 |
2.20 |
2.39 |
1.93 |
1.64 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.83 |
27.92 |
32.14 |
12.82 |
21.75 |
6.37 |
0.00 |
6.42 |
12.44 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
241.81 |
0.00 |
192.78 |
20.02 |
33.34 |
6.67 |
0.00 |
8.60 |
60.45 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
345.45 |
0.00 |
275.40 |
17.11 |
35.28 |
8.56 |
0.00 |
11.43 |
73.57 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.95 |
57.29 |
66.46 |
14.09 |
22.98 |
11.23 |
0.00 |
8.12 |
25.56 |
64.56 |
42.46 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
63.32 |
0.00 |
0.00 |
0.00 |
8.94 |
14.07 |
0.00 |
0.00 |
122.51 |
10.63 |
13.75 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.68 |
0.73 |
1.78 |
0.00 |
0.03 |
0.00 |
0.00 |
0.53 |
0.48 |
0.83 |
1.38 |
| Long-Term Debt to Equity |
|
0.67 |
0.72 |
1.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.49 |
0.45 |
0.72 |
1.29 |
| Financial Leverage |
|
-0.22 |
-0.16 |
0.81 |
5.07 |
1.34 |
-0.27 |
0.00 |
0.46 |
0.45 |
0.58 |
0.99 |
| Leverage Ratio |
|
1.84 |
1.90 |
3.09 |
7.67 |
3.07 |
1.47 |
0.00 |
1.79 |
1.75 |
1.88 |
2.49 |
| Compound Leverage Factor |
|
-6.25 |
6.92 |
-2.60 |
5.07 |
2.55 |
1.44 |
0.00 |
1.58 |
-0.43 |
2.03 |
2.98 |
| Debt to Total Capital |
|
40.46% |
42.31% |
64.00% |
0.00% |
3.22% |
0.45% |
0.00% |
34.84% |
32.54% |
45.41% |
57.98% |
| Short-Term Debt to Total Capital |
|
0.35% |
0.81% |
4.20% |
0.00% |
3.22% |
0.45% |
0.00% |
2.74% |
1.88% |
6.25% |
3.90% |
| Long-Term Debt to Total Capital |
|
40.11% |
41.50% |
59.80% |
0.00% |
0.00% |
0.00% |
0.00% |
32.10% |
30.66% |
39.16% |
54.08% |
| 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 |
|
59.54% |
57.69% |
36.00% |
0.00% |
96.78% |
99.55% |
0.00% |
65.16% |
67.46% |
54.59% |
42.02% |
| Debt to EBITDA |
|
4.68 |
6.07 |
7.05 |
0.00 |
0.13 |
0.01 |
0.00 |
2.36 |
4.19 |
-1.64 |
-5.49 |
| Net Debt to EBITDA |
|
-1.35 |
-0.92 |
6.42 |
0.00 |
-0.24 |
-0.44 |
0.00 |
2.03 |
3.89 |
-1.57 |
-5.14 |
| Long-Term Debt to EBITDA |
|
4.63 |
5.95 |
6.59 |
0.00 |
0.00 |
0.00 |
0.00 |
2.17 |
3.95 |
-1.41 |
-5.12 |
| Debt to NOPAT |
|
77.54 |
-47.36 |
60.38 |
0.00 |
0.21 |
0.01 |
0.00 |
4.19 |
24.80 |
-1.81 |
-4.12 |
| Net Debt to NOPAT |
|
-22.39 |
7.19 |
54.99 |
0.00 |
-0.39 |
-0.59 |
0.00 |
3.61 |
23.00 |
-1.74 |
-3.85 |
| Long-Term Debt to NOPAT |
|
76.87 |
-46.45 |
56.42 |
0.00 |
0.00 |
0.00 |
0.00 |
3.86 |
23.36 |
-1.56 |
-3.84 |
| Altman Z-Score |
|
3.41 |
3.27 |
1.82 |
51.86 |
6.60 |
12.40 |
0.00 |
1.86 |
1.65 |
0.01 |
0.11 |
| 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 |
|
7.81 |
6.71 |
2.58 |
0.00 |
1.77 |
3.39 |
0.00 |
1.56 |
1.57 |
1.22 |
1.50 |
| Quick Ratio |
|
6.81 |
5.79 |
0.80 |
0.00 |
1.17 |
2.93 |
0.00 |
0.79 |
0.56 |
0.38 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
10 |
-5.64 |
-410 |
-77 |
346 |
503 |
0.00 |
-6,578 |
58 |
504 |
325 |
| Operating Cash Flow to CapEx |
|
216.53% |
99.21% |
6.64% |
0.00% |
493.90% |
969.96% |
275.24% |
628.32% |
133.87% |
44.67% |
55.90% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-9.29 |
462.20 |
48.42 |
0.00 |
-65.98 |
0.40 |
3.08 |
1.78 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
16.50 |
179.79 |
60.65 |
138.95 |
8.88 |
1.90 |
0.51 |
0.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
30.42 |
143.39 |
54.39 |
88.47 |
7.47 |
0.48 |
-0.63 |
-0.45 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.46 |
0.48 |
0.42 |
0.60 |
0.62 |
1.19 |
0.00 |
0.37 |
0.34 |
0.37 |
0.45 |
| Accounts Receivable Turnover |
|
7.42 |
8.83 |
6.04 |
0.00 |
0.00 |
5.61 |
0.00 |
7.20 |
7.92 |
9.50 |
7.81 |
| Inventory Turnover |
|
3.05 |
3.05 |
2.61 |
0.00 |
0.00 |
3.64 |
0.00 |
2.54 |
2.72 |
2.69 |
2.62 |
| Fixed Asset Turnover |
|
3.85 |
3.71 |
4.94 |
0.00 |
0.00 |
17.47 |
0.00 |
2.44 |
2.15 |
1.97 |
1.99 |
| Accounts Payable Turnover |
|
7.40 |
6.46 |
5.61 |
0.00 |
0.00 |
5.54 |
0.00 |
4.69 |
5.19 |
5.53 |
5.54 |
| Days Sales Outstanding (DSO) |
|
49.19 |
41.33 |
60.48 |
0.00 |
0.00 |
65.04 |
0.00 |
50.73 |
46.10 |
38.41 |
46.75 |
| Days Inventory Outstanding (DIO) |
|
119.64 |
119.80 |
139.76 |
0.00 |
0.00 |
100.28 |
0.00 |
143.85 |
134.00 |
135.56 |
139.29 |
| Days Payable Outstanding (DPO) |
|
49.34 |
56.49 |
65.02 |
0.00 |
0.00 |
65.94 |
0.00 |
77.76 |
70.30 |
65.96 |
65.86 |
| Cash Conversion Cycle (CCC) |
|
119.49 |
104.64 |
135.21 |
0.00 |
0.00 |
99.38 |
0.00 |
116.82 |
109.80 |
108.01 |
120.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
176 |
178 |
595 |
784 |
526 |
849 |
0.00 |
7,207 |
7,246 |
5,369 |
4,401 |
| Invested Capital Turnover |
|
1.09 |
1.08 |
0.72 |
0.76 |
0.82 |
2.42 |
0.00 |
0.91 |
0.41 |
0.44 |
0.56 |
| Increase / (Decrease) in Invested Capital |
|
-8.54 |
2.53 |
416 |
189 |
-258 |
323 |
0.00 |
7,207 |
39 |
-1,877 |
-968 |
| Enterprise Value (EV) |
|
662 |
677 |
1,841 |
1,920 |
3,091 |
7,073 |
0.00 |
7,190 |
7,163 |
5,358 |
4,467 |
| Market Capitalization |
|
705 |
699 |
1,474 |
1,920 |
3,125 |
7,557 |
5,791 |
4,917 |
4,923 |
2,974 |
1,987 |
| Book Value per Share |
|
$6.58 |
$6.15 |
$6.68 |
$0.00 |
$13.44 |
$31.68 |
$0.00 |
$86.88 |
$74.94 |
$44.37 |
$28.27 |
| Tangible Book Value per Share |
|
$3.19 |
$2.73 |
($9.23) |
$0.00 |
$1.79 |
$20.76 |
$0.00 |
($11.73) |
($6.29) |
($5.96) |
($9.47) |
| Total Capital |
|
367 |
348 |
631 |
0.00 |
578 |
1,339 |
0.00 |
7,573 |
7,421 |
5,468 |
4,571 |
| Total Debt |
|
149 |
147 |
404 |
0.00 |
19 |
5.99 |
0.00 |
2,638 |
2,415 |
2,483 |
2,650 |
| Total Long-Term Debt |
|
147 |
144 |
377 |
0.00 |
0.00 |
0.00 |
0.00 |
2,431 |
2,275 |
2,141 |
2,472 |
| Net Debt |
|
-43 |
-22 |
368 |
0.00 |
-34 |
-484 |
0.00 |
2,272 |
2,240 |
2,385 |
2,480 |
| Capital Expenditures (CapEx) |
|
17 |
12 |
417 |
-115 |
27 |
65 |
293 |
141 |
209 |
186 |
188 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
20 |
25 |
193 |
-160 |
62 |
321 |
0.00 |
431 |
449 |
464 |
490 |
| Debt-free Net Working Capital (DFNWC) |
|
211 |
195 |
229 |
-160 |
115 |
811 |
0.00 |
776 |
617 |
562 |
660 |
| Net Working Capital (NWC) |
|
210 |
192 |
203 |
-160 |
96 |
805 |
0.00 |
568 |
477 |
220 |
481 |
| Net Nonoperating Expense (NNE) |
|
8.00 |
11 |
15 |
38 |
15 |
16 |
4.46 |
80 |
107 |
679 |
488 |
| Net Nonoperating Obligations (NNO) |
|
-43 |
-22 |
368 |
784 |
-34 |
-484 |
0.00 |
2,272 |
2,240 |
2,385 |
2,480 |
| Total Depreciation and Amortization (D&A) |
|
29 |
29 |
48 |
54 |
49 |
50 |
53 |
284 |
457 |
453 |
442 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.99% |
13.10% |
69.59% |
-30.58% |
11.63% |
19.35% |
0.00% |
13.18% |
14.98% |
16.66% |
17.94% |
| Debt-free Net Working Capital to Revenue |
|
107.64% |
101.57% |
82.58% |
-30.58% |
21.49% |
48.83% |
0.00% |
23.75% |
20.57% |
20.19% |
24.16% |
| Net Working Capital to Revenue |
|
106.99% |
100.09% |
73.05% |
-30.58% |
18.01% |
48.47% |
0.00% |
17.39% |
15.90% |
7.91% |
17.63% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.18) |
($0.42) |
($0.24) |
$1.95 |
$1.78 |
$19.24 |
$0.00 |
$0.00 |
($0.15) |
($30.54) |
($16.69) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.10M |
32.95M |
34.85M |
38.00M |
40.86M |
42.12M |
0.00 |
0.00 |
66.80M |
67.20M |
67.80M |
| Adjusted Diluted Earnings per Share |
|
($0.18) |
($0.42) |
($0.24) |
$1.86 |
$1.73 |
$18.60 |
$0.00 |
$0.00 |
($0.15) |
($30.54) |
($16.69) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.10M |
32.95M |
34.85M |
42.55M |
43.11M |
43.59M |
0.00 |
0.00 |
66.80M |
67.20M |
67.80M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.42) |
($0.24) |
$1.95 |
$1.78 |
$19.24 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
32.27M |
32.71M |
33.73M |
39.45M |
41.88M |
42.32M |
0.00 |
0.00 |
66.85M |
67.45M |
68.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.59 |
-2.61 |
18 |
77 |
99 |
829 |
716 |
733 |
180 |
32 |
38 |
| Normalized NOPAT Margin |
|
1.83% |
-1.36% |
6.57% |
14.76% |
18.44% |
49.87% |
42.16% |
22.43% |
6.00% |
1.15% |
1.41% |
| Pre Tax Income Margin |
|
-4.74% |
-8.45% |
-2.89% |
12.14% |
14.43% |
62.61% |
53.00% |
22.53% |
-0.97% |
-76.59% |
-40.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
11.61 |
123.95 |
102.11 |
156.22 |
8.38 |
0.80 |
-12.04 |
-5.06 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
13.59 |
117.11 |
79.53 |
122.18 |
6.31 |
0.66 |
-8.40 |
-3.52 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
25.52 |
87.55 |
95.86 |
105.74 |
6.97 |
-0.62 |
-13.17 |
-6.09 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
27.50 |
80.71 |
73.28 |
71.70 |
4.90 |
-0.76 |
-9.53 |
-4.55 |
| 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 |
|
-508.87% |
-146.06% |
-6.63% |
5.86% |
0.00% |
5.39% |
14.70% |
13.54% |
-71.29% |
0.00% |
0.00% |