| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
56,751,575.00 |
56,993,939.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
56,751,575.00 |
56,993,939.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.89 |
0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-11.05% |
-13.70% |
-8.48% |
-2.37% |
52.19% |
125.32% |
130.35% |
60.06% |
2.38% |
1.86% |
28.27% |
| EBITDA Growth |
|
-109.25% |
-712.19% |
-25.12% |
-131.96% |
2,737.95% |
213.33% |
184.46% |
1,062.56% |
106.37% |
30.63% |
48.02% |
| EBIT Growth |
|
-143.78% |
-100.61% |
-23.70% |
-417.95% |
71.25% |
86.78% |
87.05% |
167.34% |
466.59% |
187.90% |
107.49% |
| NOPAT Growth |
|
-146.79% |
-102.14% |
-24.24% |
-278.42% |
73.04% |
87.81% |
87.82% |
218.77% |
644.71% |
5,020.90% |
108.33% |
| Net Income Growth |
|
-1,030.71% |
-133.89% |
-44.81% |
-1,371.40% |
96.13% |
87.07% |
86.59% |
162.66% |
431.99% |
3,342.54% |
66.71% |
| EPS Growth |
|
-940.00% |
-137.50% |
-40.00% |
-1,200.00% |
96.15% |
89.47% |
85.71% |
161.54% |
500.00% |
3,000.00% |
62.50% |
| Operating Cash Flow Growth |
|
133.64% |
-187.78% |
-48.24% |
144.05% |
-7.86% |
-175.61% |
1,158.51% |
632.63% |
243.01% |
-44.09% |
22.65% |
| Free Cash Flow Firm Growth |
|
1,191.38% |
112.33% |
197.79% |
239.01% |
-137.78% |
-219.53% |
-89.80% |
-38.46% |
282.25% |
1,041.04% |
-639.18% |
| Invested Capital Growth |
|
-17.64% |
-16.05% |
-15.43% |
-20.85% |
6.54% |
17.35% |
-1.95% |
-12.38% |
-25.37% |
12.66% |
97.72% |
| Revenue Q/Q Growth |
|
-24.53% |
-4.90% |
-1.00% |
37.42% |
17.64% |
40.79% |
1.21% |
-4.51% |
0.00% |
0.70% |
20.25% |
| EBITDA Q/Q Growth |
|
-105.49% |
-2,224.10% |
-24.54% |
79.89% |
553.22% |
-0.16% |
-7.18% |
129.18% |
0.00% |
-41.25% |
159.69% |
| EBIT Q/Q Growth |
|
-276.21% |
-84.62% |
-15.07% |
35.19% |
79.12% |
15.09% |
-12.72% |
436.91% |
0.00% |
-72.97% |
695.28% |
| NOPAT Q/Q Growth |
|
-278.85% |
-85.44% |
-15.11% |
53.21% |
73.01% |
16.12% |
-15.00% |
556.27% |
0.00% |
938.87% |
-80.68% |
| Net Income Q/Q Growth |
|
-11,568.27% |
81.10% |
-9.36% |
39.00% |
69.30% |
36.88% |
-13.40% |
385.09% |
0.00% |
1,007.54% |
-85.34% |
| EPS Q/Q Growth |
|
-10,300.00% |
81.73% |
-10.53% |
38.10% |
69.23% |
50.00% |
-50.00% |
366.67% |
0.00% |
987.50% |
-85.06% |
| Operating Cash Flow Q/Q Growth |
|
292.57% |
-127.68% |
26.52% |
212.48% |
302.82% |
-182.79% |
382.20% |
-22.15% |
0.00% |
10.32% |
70.80% |
| Free Cash Flow Firm Q/Q Growth |
|
197.21% |
-16.48% |
-7.35% |
84.80% |
-126.42% |
-164.25% |
107.91% |
1,014.79% |
0.00% |
-50.50% |
-626.77% |
| Invested Capital Q/Q Growth |
|
-29.54% |
6.35% |
2.23% |
3.32% |
-5.15% |
17.13% |
-14.59% |
-7.67% |
0.00% |
28.94% |
62.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
8.13% |
6.17% |
5.59% |
8.49% |
8.79% |
10.17% |
9.47% |
10.33% |
9.42% |
9.63% |
11.94% |
| EBITDA Margin |
|
-0.15% |
-3.66% |
-4.60% |
-0.67% |
2.59% |
1.84% |
1.69% |
4.05% |
3.71% |
2.16% |
4.67% |
| Operating Margin |
|
-4.10% |
-7.99% |
-9.29% |
-3.16% |
-0.73% |
-0.43% |
-0.49% |
1.82% |
1.68% |
0.43% |
2.97% |
| EBIT Margin |
|
-4.10% |
-7.96% |
-9.26% |
-4.37% |
-0.78% |
-0.47% |
-0.52% |
1.84% |
1.67% |
0.45% |
2.97% |
| Profit (Net Income) Margin |
|
-42.89% |
-8.53% |
-9.42% |
-4.18% |
-1.09% |
-0.49% |
-0.55% |
1.64% |
1.59% |
17.45% |
2.13% |
| Tax Burden Percent |
|
1,058.74% |
107.64% |
102.23% |
92.69% |
129.19% |
96.54% |
97.18% |
90.25% |
96.10% |
3,834.12% |
89.96% |
| Interest Burden Percent |
|
98.75% |
99.44% |
99.52% |
103.32% |
108.98% |
108.43% |
108.36% |
98.73% |
98.64% |
101.31% |
79.59% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.75% |
3.90% |
-3,734.12% |
10.04% |
| Return on Invested Capital (ROIC) |
|
-9.63% |
-17.24% |
-19.29% |
-6.09% |
-1.93% |
-1.29% |
-1.90% |
10.29% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
51.68% |
-12.12% |
-13.55% |
0.38% |
-0.07% |
-0.01% |
-0.78% |
10.31% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-17.05% |
3.40% |
3.41% |
-0.08% |
0.02% |
0.00% |
0.18% |
-2.78% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-26.68% |
-13.85% |
-15.88% |
-6.16% |
-1.91% |
-1.29% |
-1.72% |
7.51% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
10.92% |
7.51% |
6.12% |
12.01% |
-18.52% |
-23.48% |
-1.93% |
11.50% |
29.06% |
-11.90% |
-65.64% |
| Operating Return on Assets (OROA) |
|
-6.29% |
-12.30% |
-14.27% |
-6.25% |
-1.35% |
-1.00% |
-1.32% |
4.94% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-65.79% |
-13.17% |
-14.52% |
-5.99% |
-1.90% |
-1.04% |
-1.39% |
4.40% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-26.68% |
-13.85% |
-15.88% |
-6.16% |
-1.91% |
-1.29% |
-1.72% |
7.51% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-33.69% |
-36.46% |
-39.57% |
0.00% |
-10.07% |
-5.41% |
-0.28% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.74 |
-6.93 |
-7.98 |
-3.73 |
-1.01 |
-0.84 |
-0.97 |
4.43 |
4.60 |
48 |
9.24 |
| NOPAT Margin |
|
-2.87% |
-5.59% |
-6.50% |
-2.21% |
-0.51% |
-0.30% |
-0.34% |
1.64% |
1.61% |
16.61% |
2.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
-61.32% |
-5.13% |
-5.74% |
-6.47% |
-1.86% |
-1.28% |
-1.12% |
-0.03% |
-0.11% |
2.93% |
-4.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-3.71% |
- |
- |
- |
-0.43% |
1.88% |
1.87% |
16.24% |
2.28% |
| Cost of Revenue to Revenue |
|
91.87% |
93.83% |
94.41% |
91.51% |
91.21% |
89.83% |
90.53% |
89.67% |
90.58% |
90.37% |
88.06% |
| SG&A Expenses to Revenue |
|
4.59% |
5.48% |
6.24% |
5.02% |
3.91% |
6.03% |
5.08% |
3.32% |
3.24% |
4.59% |
3.72% |
| R&D to Revenue |
|
5.42% |
6.16% |
5.93% |
4.48% |
3.83% |
3.09% |
3.08% |
3.28% |
2.85% |
2.89% |
2.95% |
| Operating Expenses to Revenue |
|
12.23% |
14.16% |
14.87% |
11.65% |
9.52% |
10.61% |
9.96% |
8.51% |
7.75% |
9.20% |
8.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.35 |
-9.87 |
-11 |
-7.36 |
-1.54 |
-1.31 |
-1.47 |
4.96 |
4.78 |
1.29 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.20 |
-4.53 |
-5.64 |
-1.14 |
5.14 |
5.14 |
4.77 |
11 |
11 |
6.23 |
16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.08 |
2.20 |
3.25 |
4.51 |
4.23 |
4.87 |
5.79 |
4.28 |
3.57 |
2.77 |
2.21 |
| Price to Tangible Book Value (P/TBV) |
|
6.83 |
7.52 |
11.55 |
19.77 |
17.06 |
18.08 |
19.63 |
12.65 |
9.23 |
5.63 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.82 |
0.87 |
1.27 |
1.78 |
1.49 |
1.39 |
1.40 |
0.98 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.59 |
2.61 |
3.85 |
5.30 |
5.21 |
5.37 |
7.45 |
6.02 |
5.36 |
3.78 |
2.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.70 |
0.77 |
1.19 |
1.70 |
1.41 |
1.36 |
1.34 |
0.90 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
298.73 |
89.14 |
35.64 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,439.48 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
34.14 |
361.11 |
59,471.21 |
69.12 |
71.98 |
316.35 |
27.17 |
12.92 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.42 |
31.72 |
57.74 |
39.02 |
0.00 |
0.00 |
0.00 |
48.93 |
15.77 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
| Financial Leverage |
|
-0.33 |
-0.28 |
-0.25 |
-0.21 |
-0.28 |
-0.18 |
-0.24 |
-0.27 |
-0.27 |
-0.32 |
-0.16 |
| Leverage Ratio |
|
1.47 |
1.44 |
1.44 |
1.53 |
1.58 |
1.63 |
1.66 |
1.70 |
1.81 |
1.74 |
2.05 |
| Compound Leverage Factor |
|
1.45 |
1.43 |
1.43 |
1.58 |
1.72 |
1.77 |
1.80 |
1.68 |
1.78 |
1.76 |
1.64 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.52% |
| 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% |
6.27% |
| Long-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% |
17.25% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
76.48% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
4.15 |
4.33 |
5.20 |
5.44 |
4.92 |
5.13 |
6.17 |
5.61 |
2.59 |
2.49 |
1.04 |
| 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 |
|
1.68 |
1.59 |
1.51 |
1.35 |
1.34 |
1.31 |
1.37 |
1.46 |
1.51 |
1.51 |
1.18 |
| Quick Ratio |
|
1.57 |
1.49 |
1.41 |
1.28 |
1.28 |
1.26 |
1.30 |
1.40 |
1.46 |
1.46 |
1.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
30 |
25 |
23 |
42 |
-11 |
-30 |
2.34 |
26 |
54 |
27 |
-141 |
| Operating Cash Flow to CapEx |
|
401.99% |
-97.62% |
-85.31% |
111.11% |
453.71% |
-525.94% |
1,397.33% |
999.37% |
479.01% |
623.14% |
1,167.99% |
| Free Cash Flow to Firm to Interest Expense |
|
181.10 |
223.47 |
207.05 |
144.95 |
-68.00 |
-239.11 |
18.61 |
395.99 |
794.67 |
382.15 |
-67.04 |
| Operating Cash Flow to Interest Expense |
|
109.57 |
-44.80 |
-32.92 |
14.03 |
100.34 |
-110.53 |
306.97 |
456.23 |
288.25 |
308.90 |
17.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
82.31 |
-90.69 |
-71.50 |
1.40 |
78.22 |
-131.55 |
285.00 |
410.58 |
228.07 |
259.33 |
16.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.53 |
1.54 |
1.54 |
1.43 |
1.74 |
2.13 |
2.54 |
2.69 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
7.78 |
7.84 |
7.52 |
5.32 |
6.83 |
6.36 |
8.25 |
8.70 |
0.00 |
0.00 |
0.00 |
| 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 |
|
44.56 |
36.51 |
32.64 |
30.50 |
33.52 |
40.02 |
48.45 |
54.74 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
13.25 |
13.75 |
14.17 |
12.36 |
13.17 |
14.82 |
18.89 |
19.28 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
46.89 |
46.58 |
48.53 |
68.67 |
53.41 |
57.35 |
44.23 |
41.97 |
0.00 |
0.00 |
0.00 |
| 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) |
|
27.55 |
26.54 |
25.76 |
29.53 |
27.71 |
24.62 |
19.32 |
18.93 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
19.34 |
20.04 |
22.77 |
39.13 |
25.70 |
32.72 |
24.91 |
23.04 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
156 |
166 |
170 |
175 |
166 |
195 |
166 |
154 |
145 |
187 |
304 |
| Invested Capital Turnover |
|
3.36 |
3.08 |
2.97 |
2.75 |
3.81 |
4.26 |
5.53 |
6.26 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-33 |
-32 |
-31 |
-46 |
10 |
29 |
-3.32 |
-22 |
-49 |
21 |
150 |
| Enterprise Value (EV) |
|
404 |
433 |
654 |
930 |
867 |
1,046 |
1,240 |
926 |
780 |
709 |
678 |
| Market Capitalization |
|
478 |
490 |
700 |
969 |
917 |
1,071 |
1,298 |
1,007 |
881 |
816 |
684 |
| Book Value per Share |
|
$4.25 |
$4.07 |
$3.94 |
$3.92 |
$3.92 |
$3.93 |
$3.99 |
$4.17 |
$4.33 |
$5.19 |
$5.45 |
| Tangible Book Value per Share |
|
$1.29 |
$1.19 |
$1.11 |
$0.89 |
$0.97 |
$1.06 |
$1.18 |
$1.41 |
$1.68 |
$2.55 |
($0.40) |
| Total Capital |
|
230 |
222 |
215 |
215 |
217 |
220 |
224 |
235 |
247 |
294 |
406 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
95 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
70 |
| Net Debt |
|
-74 |
-56 |
-46 |
-40 |
-50 |
-25 |
-58 |
-82 |
-101 |
-107 |
-6.58 |
| Capital Expenditures (CapEx) |
|
4.47 |
5.09 |
4.28 |
3.70 |
3.65 |
2.61 |
2.77 |
3.01 |
4.09 |
3.47 |
3.16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-12 |
-6.88 |
-2.48 |
-1.95 |
-7.80 |
24 |
1.74 |
-10 |
-14 |
-16 |
-31 |
| Debt-free Net Working Capital (DFNWC) |
|
61 |
49 |
43 |
38 |
43 |
49 |
60 |
72 |
87 |
91 |
71 |
| Net Working Capital (NWC) |
|
61 |
49 |
43 |
38 |
43 |
49 |
60 |
72 |
87 |
91 |
46 |
| Net Nonoperating Expense (NNE) |
|
52 |
3.64 |
3.58 |
3.32 |
1.16 |
0.52 |
0.58 |
0.02 |
0.07 |
-2.42 |
1.87 |
| Net Nonoperating Obligations (NNO) |
|
-74 |
-56 |
-46 |
-40 |
-50 |
-25 |
-58 |
-82 |
-101 |
-107 |
-6.58 |
| Total Depreciation and Amortization (D&A) |
|
5.15 |
5.34 |
5.71 |
6.23 |
6.68 |
6.44 |
6.24 |
5.97 |
5.82 |
4.93 |
5.89 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.12% |
-1.23% |
-0.45% |
-0.36% |
-1.27% |
3.07% |
0.19% |
-0.98% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
10.57% |
8.81% |
7.83% |
6.90% |
6.96% |
6.32% |
6.42% |
6.96% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
10.57% |
8.81% |
7.83% |
6.90% |
6.96% |
6.32% |
6.42% |
6.96% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.04) |
($0.19) |
($0.21) |
($0.13) |
($0.04) |
($0.02) |
($0.03) |
$0.08 |
$0.08 |
$0.88 |
$0.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
53.80M |
54.47M |
54.76M |
55.07M |
54.92M |
55.82M |
56.34M |
56.70M |
57.36M |
56.96M |
57.21M |
| Adjusted Diluted Earnings per Share |
|
($1.04) |
($0.19) |
($0.21) |
($0.13) |
($0.04) |
($0.02) |
($0.03) |
$0.08 |
$0.08 |
$0.87 |
$0.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
53.80M |
54.47M |
54.76M |
55.07M |
54.92M |
55.82M |
56.34M |
58.66M |
58.77M |
57.92M |
58.04M |
| 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 |
|
54.59M |
54.58M |
54.89M |
55.28M |
55.98M |
56.26M |
56.47M |
56.95M |
56.75M |
56.99M |
57.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.74 |
-6.93 |
-7.98 |
-3.73 |
-1.01 |
-0.84 |
-0.97 |
4.43 |
4.60 |
0.87 |
9.24 |
| Normalized NOPAT Margin |
|
-2.87% |
-5.59% |
-6.50% |
-2.21% |
-0.51% |
-0.30% |
-0.34% |
1.64% |
1.61% |
0.30% |
2.67% |
| Pre Tax Income Margin |
|
-4.05% |
-7.92% |
-9.21% |
-4.51% |
-0.84% |
-0.51% |
-0.56% |
1.81% |
1.65% |
0.46% |
2.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-32.60 |
-88.92 |
-102.32 |
-25.12 |
-9.32 |
-10.52 |
-11.67 |
75.09 |
70.35 |
18.47 |
4.89 |
| NOPAT to Interest Expense |
|
-22.78 |
-62.43 |
-71.86 |
-12.74 |
-6.10 |
-6.81 |
-7.71 |
67.17 |
67.68 |
683.02 |
4.39 |
| EBIT Less CapEx to Interest Expense |
|
-59.85 |
-134.81 |
-140.90 |
-37.74 |
-31.43 |
-31.54 |
-33.64 |
29.44 |
10.18 |
-31.10 |
3.39 |
| NOPAT Less CapEx to Interest Expense |
|
-50.04 |
-108.32 |
-110.45 |
-25.36 |
-28.22 |
-27.83 |
-29.68 |
21.52 |
7.50 |
633.45 |
2.89 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-16.91% |
-15.25% |
-13.57% |
-9.18% |
-22.43% |
-31.14% |
-48.99% |
-1,272.70% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-25.11% |
-18.38% |
-17.65% |
-12.95% |
-29.73% |
-35.04% |
-48.99% |
-1,272.70% |
0.00% |
0.00% |
0.00% |