| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
56,951,925.00 |
57,445,370.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
56,951,925.00 |
57,445,370.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.08 |
1.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.52% |
0.70% |
34.88% |
12.56% |
7.73% |
17.98% |
0.62% |
-0.25% |
5.66% |
78.27% |
18.29% |
| EBITDA Growth |
|
-255.65% |
53.66% |
1,514.56% |
-17.93% |
54.91% |
52.76% |
-73.79% |
-113.97% |
-260.01% |
594.83% |
98.85% |
| EBIT Growth |
|
-13.67% |
30.28% |
224.79% |
-33.86% |
77.40% |
59.70% |
-115.36% |
-344.28% |
-44.36% |
119.95% |
490.80% |
| NOPAT Growth |
|
1.58% |
43.50% |
302.18% |
314.30% |
-90.39% |
86.06% |
-129.53% |
-341.20% |
-34.82% |
126.34% |
1,681.83% |
| Net Income Growth |
|
2.94% |
37.14% |
230.49% |
292.22% |
-71.03% |
30.12% |
-122.28% |
-1,212.23% |
54.50% |
115.02% |
1,625.83% |
| EPS Growth |
|
4.44% |
37.21% |
218.52% |
268.75% |
-71.19% |
26.47% |
-123.26% |
-1,180.00% |
55.47% |
114.04% |
1,650.00% |
| Operating Cash Flow Growth |
|
-83.45% |
1,726.21% |
45.55% |
40.72% |
25.40% |
6.32% |
-43.35% |
-58.71% |
1.70% |
605.87% |
54.51% |
| Free Cash Flow Firm Growth |
|
-128.17% |
210.77% |
-100.23% |
-61,949.54% |
226.34% |
-288.76% |
101.52% |
3,589.05% |
-258.27% |
150.15% |
-377.54% |
| Invested Capital Growth |
|
-4.57% |
-20.37% |
22.06% |
91.70% |
-7.41% |
30.28% |
-1.97% |
-17.64% |
6.54% |
-5.89% |
85.45% |
| Revenue Q/Q Growth |
|
2.83% |
0.81% |
8.01% |
2.35% |
-1.01% |
6.29% |
-0.80% |
-2.71% |
12.47% |
6.19% |
0.00% |
| EBITDA Q/Q Growth |
|
0.05% |
41.60% |
35.56% |
-7.16% |
-3.80% |
9.96% |
-36.43% |
-390.34% |
46.40% |
17.50% |
0.00% |
| EBIT Q/Q Growth |
|
2.30% |
15.88% |
73.65% |
-17.75% |
-7.60% |
10.89% |
-292.42% |
-17.80% |
11.23% |
834.68% |
0.00% |
| NOPAT Q/Q Growth |
|
0.63% |
32.48% |
40.54% |
-3.46% |
-41.98% |
68.05% |
-156.95% |
-18.00% |
12.20% |
285.80% |
0.00% |
| Net Income Q/Q Growth |
|
8.03% |
13.86% |
74.27% |
-3.11% |
-9.56% |
8.62% |
-271.17% |
-284.34% |
63.17% |
809.95% |
0.00% |
| EPS Q/Q Growth |
|
8.51% |
15.63% |
77.78% |
-4.07% |
-8.11% |
7.50% |
-266.67% |
-276.47% |
63.69% |
900.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-53.01% |
118.02% |
5.50% |
-7.39% |
10.02% |
2.93% |
-18.99% |
658.85% |
-10.50% |
18.62% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
16.63% |
726.75% |
-103.10% |
-445.55% |
524.19% |
-99.93% |
161.21% |
145.01% |
-225.31% |
-20.84% |
72.32% |
| Invested Capital Q/Q Growth |
|
0.02% |
-10.53% |
-3.41% |
8.87% |
-8.27% |
4.32% |
-1.27% |
-29.54% |
-5.15% |
1.87% |
-4.45% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
8.98% |
10.13% |
14.45% |
13.54% |
10.70% |
12.19% |
9.23% |
8.36% |
7.54% |
10.14% |
11.27% |
| EBITDA Margin |
|
-1.23% |
-0.57% |
5.96% |
4.34% |
6.25% |
8.09% |
2.11% |
-0.30% |
-1.01% |
2.79% |
4.69% |
| Operating Margin |
|
-6.34% |
-3.56% |
3.87% |
2.36% |
1.27% |
2.41% |
-0.81% |
-3.59% |
-4.57% |
0.57% |
2.74% |
| EBIT Margin |
|
-6.30% |
-4.36% |
4.04% |
2.37% |
3.91% |
5.29% |
-0.81% |
-3.59% |
-4.91% |
0.55% |
2.74% |
| Profit (Net Income) Margin |
|
-6.52% |
-4.07% |
3.94% |
13.73% |
3.69% |
4.07% |
-0.90% |
-11.86% |
-5.11% |
0.43% |
6.28% |
| Tax Burden Percent |
|
100.69% |
91.87% |
96.52% |
582.89% |
96.87% |
80.31% |
91.08% |
322.38% |
103.08% |
83.56% |
260.29% |
| Interest Burden Percent |
|
102.79% |
101.59% |
101.11% |
99.29% |
97.57% |
95.89% |
122.67% |
102.37% |
100.90% |
93.73% |
87.90% |
| Effective Tax Rate |
|
0.00% |
0.00% |
3.48% |
-482.89% |
3.13% |
19.69% |
0.00% |
0.00% |
0.00% |
16.44% |
-160.29% |
| Return on Invested Capital (ROIC) |
|
-15.00% |
-9.66% |
19.84% |
51.27% |
3.89% |
6.54% |
-1.72% |
-8.43% |
-12.18% |
3.21% |
41.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.24% |
1.09% |
18.37% |
51.34% |
-10.33% |
-5.28% |
0.24% |
55.40% |
6.64% |
3.88% |
59.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.08% |
-0.39% |
-7.88% |
-17.60% |
3.67% |
2.00% |
-0.08% |
-18.27% |
-1.85% |
-1.16% |
-12.62% |
| Return on Equity (ROE) |
|
-14.92% |
-10.05% |
11.96% |
33.67% |
7.56% |
8.55% |
-1.81% |
-26.70% |
-14.03% |
2.04% |
28.65% |
| Cash Return on Invested Capital (CROIC) |
|
-10.31% |
13.03% |
-0.03% |
-11.61% |
11.58% |
-19.75% |
0.27% |
10.92% |
-18.52% |
9.28% |
-18.60% |
| Operating Return on Assets (OROA) |
|
-9.42% |
-7.12% |
8.27% |
3.96% |
5.61% |
7.57% |
-1.08% |
-5.51% |
-8.54% |
1.50% |
6.16% |
| Return on Assets (ROA) |
|
-9.75% |
-6.65% |
8.07% |
22.93% |
5.30% |
5.83% |
-1.21% |
-18.19% |
-8.88% |
1.18% |
14.10% |
| Return on Common Equity (ROCE) |
|
-14.92% |
-10.05% |
11.96% |
33.67% |
7.56% |
8.55% |
-1.81% |
-26.70% |
-14.03% |
2.04% |
28.65% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-15.57% |
-10.34% |
10.74% |
28.04% |
7.07% |
7.98% |
-1.84% |
-29.97% |
-14.45% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-13 |
-7.46 |
15 |
63 |
6.01 |
11 |
-3.30 |
-15 |
-20 |
5.17 |
92 |
| NOPAT Margin |
|
-4.44% |
-2.49% |
3.73% |
13.74% |
1.23% |
1.93% |
-0.57% |
-2.51% |
-3.20% |
0.47% |
7.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
-14.76% |
-10.75% |
1.47% |
-0.07% |
14.22% |
11.82% |
-1.96% |
-63.83% |
-18.82% |
-0.68% |
-18.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.01% |
22.03% |
| Cost of Revenue to Revenue |
|
91.02% |
89.87% |
85.55% |
86.46% |
89.30% |
87.81% |
90.77% |
91.64% |
92.46% |
89.86% |
88.73% |
| SG&A Expenses to Revenue |
|
5.77% |
5.32% |
4.59% |
6.55% |
4.73% |
4.54% |
4.38% |
4.81% |
5.00% |
4.80% |
3.54% |
| R&D to Revenue |
|
5.52% |
4.50% |
3.41% |
2.71% |
2.90% |
3.34% |
3.76% |
4.98% |
4.90% |
3.10% |
2.88% |
| Operating Expenses to Revenue |
|
15.32% |
13.69% |
10.58% |
11.19% |
9.44% |
9.79% |
10.04% |
11.94% |
12.11% |
9.57% |
8.53% |
| Earnings before Interest and Taxes (EBIT) |
|
-19 |
-13 |
16 |
11 |
19 |
31 |
-4.70 |
-21 |
-30 |
6.01 |
36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.68 |
-1.70 |
24 |
20 |
31 |
47 |
12 |
-1.71 |
-6.17 |
31 |
61 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.29 |
1.61 |
4.04 |
3.57 |
2.12 |
3.38 |
1.93 |
2.08 |
4.23 |
3.76 |
2.60 |
| Price to Tangible Book Value (P/TBV) |
|
2.75 |
3.28 |
7.73 |
7.56 |
3.69 |
8.43 |
4.79 |
6.83 |
17.06 |
10.13 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.54 |
0.63 |
1.48 |
1.75 |
1.11 |
1.72 |
0.95 |
0.82 |
1.49 |
0.84 |
0.65 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
37.58 |
12.72 |
30.02 |
42.29 |
0.00 |
0.00 |
0.00 |
194.80 |
10.36 |
| 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% |
2.66% |
7.86% |
3.33% |
2.36% |
0.00% |
0.00% |
0.00% |
0.51% |
9.65% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.42 |
2.04 |
6.38 |
4.57 |
2.94 |
4.63 |
2.40 |
2.59 |
5.21 |
5.30 |
2.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.41 |
0.47 |
1.32 |
1.61 |
0.89 |
1.55 |
0.78 |
0.70 |
1.41 |
0.76 |
0.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
22.16 |
37.04 |
14.23 |
19.12 |
37.09 |
0.00 |
0.00 |
27.18 |
13.33 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
32.71 |
67.84 |
22.76 |
29.24 |
0.00 |
0.00 |
0.00 |
138.01 |
22.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
35.38 |
11.71 |
72.52 |
79.98 |
0.00 |
0.00 |
0.00 |
160.28 |
8.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
120.71 |
7.55 |
19.79 |
19.29 |
9.16 |
17.67 |
15.87 |
34.14 |
71.98 |
9.76 |
6.16 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
13.91 |
0.00 |
0.00 |
24.38 |
0.00 |
889.56 |
21.42 |
0.00 |
55.39 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.06 |
0.30 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
| Financial Leverage |
|
-0.32 |
-0.36 |
-0.43 |
-0.34 |
-0.36 |
-0.38 |
-0.34 |
-0.33 |
-0.28 |
-0.30 |
-0.21 |
| Leverage Ratio |
|
1.53 |
1.51 |
1.48 |
1.47 |
1.43 |
1.47 |
1.50 |
1.47 |
1.58 |
1.74 |
2.03 |
| Compound Leverage Factor |
|
1.57 |
1.54 |
1.50 |
1.46 |
1.39 |
1.41 |
1.84 |
1.50 |
1.59 |
1.63 |
1.79 |
| Debt to Total Capital |
|
10.73% |
0.00% |
0.00% |
0.00% |
0.00% |
2.81% |
0.00% |
0.00% |
0.00% |
5.27% |
22.82% |
| Short-Term Debt to Total Capital |
|
10.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.27% |
6.10% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.81% |
0.00% |
0.00% |
0.00% |
0.00% |
16.72% |
| 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 |
|
89.27% |
100.00% |
100.00% |
100.00% |
100.00% |
97.19% |
100.00% |
100.00% |
100.00% |
94.73% |
77.18% |
| Debt to EBITDA |
|
-4.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
0.00 |
0.44 |
1.57 |
| Net Debt to EBITDA |
|
10.53 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.18 |
0.00 |
0.00 |
0.00 |
-2.87 |
-0.54 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
1.15 |
| Debt to NOPAT |
|
-1.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.76 |
0.00 |
0.00 |
0.00 |
2.62 |
1.04 |
| Net Debt to NOPAT |
|
2.93 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.10 |
0.00 |
0.00 |
0.00 |
-16.91 |
-0.36 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.76 |
| Altman Z-Score |
|
1.95 |
2.66 |
6.63 |
6.13 |
4.87 |
5.55 |
3.93 |
4.00 |
4.67 |
5.35 |
3.23 |
| 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 |
1.90 |
2.02 |
1.71 |
2.16 |
1.78 |
1.67 |
1.68 |
1.34 |
1.51 |
1.22 |
| Quick Ratio |
|
1.58 |
1.78 |
1.96 |
1.65 |
2.00 |
1.71 |
1.62 |
1.57 |
1.28 |
1.45 |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-9.09 |
10 |
-0.02 |
-14 |
18 |
-34 |
0.51 |
19 |
-30 |
15 |
-42 |
| Operating Cash Flow to CapEx |
|
19.00% |
554.14% |
978.92% |
881.27% |
1,119.40% |
992.45% |
381.58% |
78.90% |
71.98% |
742.70% |
916.92% |
| Free Cash Flow to Firm to Interest Expense |
|
-15.53 |
29.09 |
0.00 |
-38.57 |
25.69 |
-26.05 |
0.48 |
23.88 |
-43.91 |
37.43 |
-9.46 |
| Operating Cash Flow to Interest Expense |
|
1.74 |
53.57 |
0.00 |
103.45 |
68.40 |
39.05 |
26.67 |
14.98 |
17.70 |
212.45 |
29.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.39 |
43.90 |
0.00 |
91.71 |
62.29 |
35.12 |
19.68 |
-4.01 |
-6.89 |
183.85 |
26.63 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.50 |
1.63 |
2.05 |
1.67 |
1.44 |
1.43 |
1.34 |
1.53 |
1.74 |
2.74 |
2.25 |
| Accounts Receivable Turnover |
|
6.37 |
6.57 |
7.19 |
6.32 |
7.00 |
7.59 |
6.87 |
7.78 |
6.83 |
8.83 |
8.16 |
| 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 |
|
36.66 |
45.11 |
82.32 |
94.62 |
88.61 |
92.51 |
72.04 |
44.56 |
33.52 |
59.64 |
77.31 |
| Accounts Payable Turnover |
|
13.47 |
11.97 |
11.99 |
11.31 |
11.86 |
12.39 |
12.06 |
13.25 |
13.17 |
17.80 |
13.37 |
| Days Sales Outstanding (DSO) |
|
57.29 |
55.57 |
50.80 |
57.79 |
52.14 |
48.08 |
53.10 |
46.89 |
53.41 |
41.31 |
44.72 |
| 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) |
|
27.10 |
30.50 |
30.44 |
32.28 |
30.78 |
29.46 |
30.27 |
27.55 |
27.71 |
20.51 |
27.30 |
| Cash Conversion Cycle (CCC) |
|
30.19 |
25.07 |
20.35 |
25.51 |
21.36 |
18.62 |
22.83 |
19.34 |
25.70 |
20.80 |
17.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
86 |
69 |
84 |
160 |
148 |
193 |
190 |
156 |
166 |
157 |
290 |
| Invested Capital Turnover |
|
3.38 |
3.88 |
5.32 |
3.73 |
3.18 |
3.38 |
3.04 |
3.36 |
3.81 |
6.77 |
5.79 |
| Increase / (Decrease) in Invested Capital |
|
-4.12 |
-18 |
15 |
77 |
-12 |
45 |
-3.81 |
-33 |
10 |
-9.80 |
134 |
| Enterprise Value (EV) |
|
123 |
140 |
534 |
732 |
436 |
894 |
455 |
404 |
867 |
829 |
809 |
| Market Capitalization |
|
161 |
190 |
599 |
795 |
543 |
996 |
551 |
478 |
917 |
917 |
842 |
| Book Value per Share |
|
$2.75 |
$2.60 |
$3.15 |
$4.44 |
$4.93 |
$5.50 |
$5.22 |
$4.25 |
$3.92 |
$4.29 |
$5.62 |
| Tangible Book Value per Share |
|
$1.29 |
$1.27 |
$1.64 |
$2.10 |
$2.83 |
$2.20 |
$2.10 |
$1.29 |
$0.97 |
$1.59 |
($0.08) |
| Total Capital |
|
140 |
118 |
148 |
223 |
256 |
304 |
286 |
230 |
217 |
258 |
419 |
| Total Debt |
|
15 |
0.00 |
0.00 |
0.00 |
0.00 |
8.55 |
0.00 |
0.00 |
0.00 |
14 |
96 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.55 |
0.00 |
0.00 |
0.00 |
0.00 |
70 |
| Net Debt |
|
-39 |
-50 |
-65 |
-63 |
-108 |
-102 |
-96 |
-74 |
-50 |
-88 |
-33 |
| Capital Expenditures (CapEx) |
|
5.34 |
3.35 |
2.76 |
4.31 |
4.25 |
5.10 |
7.51 |
15 |
17 |
11 |
14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.55 |
-2.27 |
4.89 |
-2.84 |
-7.77 |
-20 |
-23 |
-12 |
-7.80 |
-5.02 |
-46 |
| Debt-free Net Working Capital (DFNWC) |
|
59 |
47 |
70 |
60 |
100 |
91 |
73 |
61 |
43 |
96 |
82 |
| Net Working Capital (NWC) |
|
44 |
47 |
70 |
60 |
100 |
91 |
73 |
61 |
43 |
82 |
57 |
| Net Nonoperating Expense (NNE) |
|
6.21 |
4.74 |
-0.84 |
0.05 |
-12 |
-12 |
1.95 |
54 |
12 |
0.47 |
11 |
| Net Nonoperating Obligations (NNO) |
|
-39 |
-50 |
-65 |
-63 |
-108 |
-102 |
-96 |
-74 |
-50 |
-88 |
-33 |
| Total Depreciation and Amortization (D&A) |
|
15 |
11 |
7.77 |
8.98 |
11 |
16 |
17 |
19 |
24 |
25 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.87% |
-0.76% |
1.21% |
-0.62% |
-1.59% |
-3.41% |
-3.99% |
-2.12% |
-1.27% |
-0.46% |
-3.57% |
| Debt-free Net Working Capital to Revenue |
|
19.91% |
15.78% |
17.21% |
13.11% |
20.34% |
15.66% |
12.58% |
10.57% |
6.96% |
8.78% |
6.35% |
| Net Working Capital to Revenue |
|
14.87% |
15.78% |
17.21% |
13.11% |
20.34% |
15.66% |
12.58% |
10.57% |
6.96% |
7.54% |
4.38% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.35 |
$0.44 |
($0.10) |
($1.28) |
($0.57) |
$0.00 |
$1.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
45.20M |
45.59M |
46.42M |
49.58M |
51.53M |
53.17M |
54.34M |
53.80M |
54.92M |
0.00 |
57.18M |
| Adjusted Diluted Earnings per Share |
|
($0.43) |
($0.27) |
$0.32 |
$1.18 |
$0.34 |
$0.43 |
($0.10) |
($1.28) |
($0.57) |
$0.00 |
$1.40 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
45.20M |
45.59M |
49.87M |
52.75M |
53.39M |
55.13M |
54.34M |
53.80M |
54.92M |
0.00 |
58.16M |
| 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 |
|
45.75M |
45.71M |
49.08M |
50.97M |
52.66M |
54.12M |
53.38M |
54.59M |
55.98M |
0.00 |
57.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-5.76 |
15 |
7.51 |
6.01 |
11 |
-3.30 |
-15 |
-20 |
5.17 |
25 |
| Normalized NOPAT Margin |
|
-4.44% |
-1.92% |
3.73% |
1.65% |
1.23% |
1.93% |
-0.57% |
-2.51% |
-3.20% |
0.47% |
1.92% |
| Pre Tax Income Margin |
|
-6.48% |
-4.43% |
4.08% |
2.36% |
3.81% |
5.07% |
-0.99% |
-3.68% |
-4.95% |
0.52% |
2.41% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-32.07 |
-37.80 |
0.00 |
29.42 |
27.52 |
23.60 |
-4.37 |
-26.42 |
-44.30 |
15.03 |
8.08 |
| NOPAT to Interest Expense |
|
-22.58 |
-21.57 |
0.00 |
170.37 |
8.64 |
8.63 |
-3.07 |
-18.44 |
-28.89 |
12.94 |
20.99 |
| EBIT Less CapEx to Interest Expense |
|
-41.20 |
-47.47 |
0.00 |
17.68 |
21.41 |
19.67 |
-11.36 |
-45.41 |
-68.90 |
-13.58 |
4.82 |
| NOPAT Less CapEx to Interest Expense |
|
-31.71 |
-31.24 |
0.00 |
158.63 |
2.53 |
4.69 |
-10.06 |
-37.44 |
-53.49 |
-15.67 |
17.73 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
3.12% |
51.64% |
32.64% |
-239.31% |
-16.91% |
-22.43% |
291.65% |
17.23% |
| Augmented Payout Ratio |
|
0.00% |
-20.37% |
4.06% |
3.12% |
51.64% |
32.64% |
-530.24% |
-25.11% |
-29.73% |
291.65% |
55.94% |