| DEI Shares Outstanding |
|
23,322,955.00 |
23,334,892.00 |
22,865,453.00 |
23,017,141.00 |
22,085,163.00 |
21,749,197.00 |
21,809,405.00 |
22,043,824.00 |
22,273,424.00 |
22,426,184.00 |
22,717,260.00 |
| DEI Adjusted Shares Outstanding |
|
23,322,955.00 |
23,334,892.00 |
22,865,453.00 |
23,017,141.00 |
22,085,163.00 |
21,749,197.00 |
21,809,405.00 |
22,043,824.00 |
22,273,424.00 |
22,426,184.00 |
22,717,260.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.99 |
0.41 |
1.35 |
0.61 |
-1.20 |
-3.00 |
1.46 |
-1.64 |
-1.38 |
-1.57 |
-0.62 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.03% |
5.04% |
3.21% |
0.00% |
-10.41% |
-71.87% |
78.60% |
46.06% |
9.66% |
-5.48% |
-3.58% |
| EBITDA Growth |
|
-7.46% |
-1.57% |
18.54% |
3.56% |
15.54% |
-129.78% |
158.92% |
149.79% |
16.04% |
-24.93% |
41.94% |
| EBIT Growth |
|
-4.35% |
-11.24% |
30.07% |
-12.96% |
-59.57% |
-745.85% |
37.67% |
43.03% |
46.31% |
-7.50% |
40.14% |
| NOPAT Growth |
|
-44.73% |
-25.08% |
26.94% |
4.04% |
-640.60% |
58.57% |
16.82% |
44.15% |
57.76% |
-16.64% |
62.18% |
| Net Income Growth |
|
-8.89% |
-57.92% |
218.57% |
-54.12% |
-287.09% |
-148.49% |
152.86% |
-205.30% |
14.93% |
-15.11% |
59.18% |
| EPS Growth |
|
-8.41% |
-58.16% |
224.39% |
-54.89% |
-295.00% |
-156.41% |
147.33% |
-215.49% |
15.85% |
-14.49% |
60.76% |
| Operating Cash Flow Growth |
|
0.82% |
5.65% |
-20.99% |
36.87% |
-24.62% |
-222.73% |
55.30% |
-95.22% |
63.06% |
60.63% |
58.83% |
| Free Cash Flow Firm Growth |
|
-64.37% |
-158.36% |
0.33% |
-40.94% |
-794.32% |
58.18% |
211.94% |
-121.36% |
157.43% |
429.53% |
-5.00% |
| Invested Capital Growth |
|
1.91% |
9.53% |
10.16% |
10.68% |
1.53% |
0.75% |
-26.07% |
-3.70% |
-6.20% |
-19.32% |
-19.61% |
| Revenue Q/Q Growth |
|
1.76% |
0.43% |
1.35% |
0.00% |
-22.78% |
2,200.97% |
-14.99% |
-1.32% |
-0.84% |
6.72% |
-3.93% |
| EBITDA Q/Q Growth |
|
-3.55% |
-1.75% |
14.32% |
9.49% |
2.58% |
-886.28% |
-77.36% |
309.21% |
4.73% |
38.74% |
0.52% |
| EBIT Q/Q Growth |
|
-1.52% |
-6.70% |
26.30% |
7.93% |
-22.54% |
-35.52% |
-541.12% |
62.48% |
20.80% |
45.80% |
-165.33% |
| NOPAT Q/Q Growth |
|
-39.79% |
-10.23% |
21.72% |
-15.96% |
-930.67% |
-37.18% |
-19.29% |
-16.66% |
10.70% |
37.70% |
-89.81% |
| Net Income Q/Q Growth |
|
-36.47% |
-23.44% |
27.58% |
-15.66% |
-570.91% |
12.95% |
107.24% |
-60.49% |
2.90% |
22.09% |
-1.70% |
| EPS Q/Q Growth |
|
-36.36% |
-22.64% |
27.88% |
-17.81% |
-587.50% |
12.02% |
136.67% |
-59.22% |
2.82% |
22.17% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-18.12% |
38.97% |
-2.36% |
-4.46% |
0.97% |
-112.71% |
32.35% |
-20.59% |
-47.43% |
74.76% |
-174.12% |
| Free Cash Flow Firm Q/Q Growth |
|
-74.83% |
87.01% |
21.16% |
-255.76% |
50.15% |
-123.54% |
3.93% |
-596.52% |
580.08% |
181.79% |
-40.38% |
| Invested Capital Q/Q Growth |
|
21.89% |
-5.63% |
-4.84% |
0.43% |
-40.47% |
0.80% |
-2.01% |
0.60% |
-2.26% |
-10.27% |
-0.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
23.71% |
20.69% |
-27.97% |
4.35% |
7.58% |
11.93% |
10.41% |
13.40% |
| EBITDA Margin |
|
15.02% |
14.08% |
16.17% |
15.15% |
19.54% |
-20.69% |
6.82% |
11.67% |
12.35% |
9.81% |
14.44% |
| Operating Margin |
|
9.19% |
7.64% |
7.29% |
7.65% |
3.30% |
-78.75% |
-30.05% |
-14.02% |
-5.40% |
-6.67% |
-2.61% |
| EBIT Margin |
|
9.02% |
7.62% |
9.60% |
7.56% |
3.41% |
-78.37% |
-27.35% |
-10.67% |
-5.22% |
-5.94% |
-3.69% |
| Profit (Net Income) Margin |
|
8.93% |
3.58% |
11.04% |
4.59% |
-9.58% |
-84.58% |
25.04% |
-18.05% |
-14.00% |
-17.05% |
-7.22% |
| Tax Burden Percent |
|
81.73% |
70.08% |
90.36% |
81.12% |
-1,135.52% |
92.99% |
85.42% |
102.29% |
101.93% |
101.36% |
106.18% |
| Interest Burden Percent |
|
121.17% |
67.00% |
127.27% |
74.73% |
24.70% |
116.07% |
-107.17% |
165.43% |
263.00% |
283.22% |
184.36% |
| Effective Tax Rate |
|
18.27% |
29.92% |
9.64% |
18.88% |
1,235.52% |
0.00% |
14.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
8.05% |
5.70% |
6.59% |
6.21% |
-31.69% |
-12.98% |
-12.37% |
-8.28% |
-3.68% |
-4.91% |
-2.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.53% |
1.39% |
17.37% |
2.30% |
14.44% |
-23.39% |
23.70% |
-18.95% |
-16.27% |
-18.92% |
-8.64% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.94% |
1.09% |
12.23% |
1.63% |
15.10% |
-46.68% |
49.76% |
-35.28% |
-61.11% |
-249.64% |
130.34% |
| Return on Equity (ROE) |
|
16.98% |
6.79% |
18.81% |
7.84% |
-16.59% |
-59.66% |
37.39% |
-43.56% |
-64.78% |
-254.54% |
128.03% |
| Cash Return on Invested Capital (CROIC) |
|
6.15% |
-3.39% |
-3.08% |
-3.93% |
-33.20% |
-13.73% |
17.60% |
-4.51% |
2.72% |
16.48% |
19.44% |
| Operating Return on Assets (OROA) |
|
6.01% |
5.31% |
6.48% |
5.42% |
1.70% |
-8.94% |
-5.52% |
-3.40% |
-2.08% |
-2.49% |
-1.65% |
| Return on Assets (ROA) |
|
5.95% |
2.49% |
7.45% |
3.28% |
-4.76% |
-9.65% |
5.05% |
-5.75% |
-5.57% |
-7.15% |
-3.23% |
| Return on Common Equity (ROCE) |
|
16.39% |
6.57% |
18.28% |
3.84% |
-7.02% |
-57.58% |
36.51% |
-43.19% |
-64.56% |
-259.21% |
126.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.11% |
6.82% |
17.42% |
0.00% |
-19.58% |
-84.68% |
33.45% |
-58.32% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
19 |
15 |
18 |
19 |
-104 |
-43 |
-36 |
-20 |
-8.42 |
-9.82 |
-3.71 |
| NOPAT Margin |
|
7.51% |
5.36% |
6.59% |
6.20% |
-37.43% |
-55.12% |
-25.67% |
-9.82% |
-3.78% |
-4.67% |
-1.83% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.49% |
4.31% |
-10.78% |
3.90% |
-46.12% |
10.41% |
-36.06% |
10.67% |
12.59% |
14.01% |
6.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-7.20% |
-3.48% |
-4.99% |
-2.32% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
76.29% |
79.31% |
127.97% |
95.65% |
92.42% |
88.07% |
89.59% |
86.60% |
| SG&A Expenses to Revenue |
|
7.23% |
9.93% |
9.07% |
8.85% |
9.18% |
21.83% |
18.05% |
10.54% |
9.06% |
9.58% |
9.51% |
| 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 |
|
90.81% |
92.36% |
92.71% |
16.07% |
17.40% |
50.77% |
34.41% |
21.63% |
17.33% |
17.07% |
16.01% |
| Earnings before Interest and Taxes (EBIT) |
|
23 |
21 |
27 |
23 |
9.45 |
-61 |
-38 |
-22 |
-12 |
-13 |
-7.49 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
39 |
38 |
45 |
47 |
54 |
-16 |
9.49 |
24 |
28 |
21 |
29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.28 |
2.73 |
2.19 |
1.91 |
1.83 |
1.40 |
0.85 |
0.97 |
1.29 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
2.92 |
3.46 |
2.62 |
2.25 |
2.36 |
2.39 |
1.19 |
1.75 |
7.72 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.19 |
1.43 |
1.39 |
1.08 |
0.89 |
1.40 |
0.63 |
0.30 |
0.19 |
0.14 |
0.12 |
| Price to Earnings (P/E) |
|
13.23 |
40.02 |
12.58 |
23.85 |
0.00 |
0.00 |
2.76 |
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 |
|
7.56% |
2.50% |
7.95% |
4.19% |
0.00% |
0.00% |
36.23% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.70 |
1.92 |
1.72 |
1.49 |
1.34 |
1.09 |
0.93 |
0.99 |
1.04 |
1.19 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.61 |
1.89 |
1.80 |
1.57 |
1.59 |
4.67 |
1.65 |
1.15 |
1.04 |
1.01 |
0.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.69 |
13.41 |
11.15 |
10.33 |
8.16 |
0.00 |
24.18 |
9.89 |
8.40 |
10.31 |
6.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.81 |
24.77 |
18.78 |
20.69 |
46.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.38 |
35.24 |
27.37 |
25.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.49 |
16.94 |
21.14 |
14.81 |
17.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
27.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.52 |
0.00 |
37.08 |
6.45 |
5.93 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.93 |
0.98 |
0.72 |
0.90 |
1.48 |
3.48 |
2.23 |
3.38 |
6.33 |
-42.13 |
-9.83 |
| Long-Term Debt to Equity |
|
0.82 |
0.98 |
0.67 |
0.74 |
1.22 |
2.96 |
2.11 |
2.78 |
5.27 |
-27.69 |
-7.84 |
| Financial Leverage |
|
0.77 |
0.78 |
0.70 |
0.71 |
1.05 |
2.00 |
2.10 |
1.86 |
3.76 |
13.20 |
-15.09 |
| Leverage Ratio |
|
2.85 |
2.72 |
2.53 |
2.39 |
3.49 |
6.18 |
7.40 |
7.57 |
11.63 |
35.60 |
-39.58 |
| Compound Leverage Factor |
|
3.46 |
1.83 |
3.22 |
1.78 |
0.86 |
7.18 |
-7.93 |
12.53 |
30.60 |
100.82 |
-72.97 |
| Debt to Total Capital |
|
48.17% |
49.48% |
41.82% |
47.49% |
59.72% |
77.68% |
69.01% |
77.15% |
86.36% |
102.43% |
111.32% |
| Short-Term Debt to Total Capital |
|
5.55% |
0.20% |
2.60% |
8.87% |
10.78% |
11.63% |
3.56% |
13.73% |
14.50% |
35.12% |
22.52% |
| Long-Term Debt to Total Capital |
|
42.61% |
49.29% |
39.22% |
38.62% |
48.94% |
66.06% |
65.46% |
63.42% |
71.86% |
67.31% |
88.80% |
| 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 |
|
1.62% |
1.52% |
1.39% |
1.27% |
1.23% |
0.94% |
0.29% |
0.15% |
-0.04% |
-0.22% |
0.09% |
| Common Equity to Total Capital |
|
50.13% |
48.91% |
56.72% |
0.00% |
39.05% |
21.38% |
30.70% |
22.70% |
13.68% |
-2.21% |
-11.41% |
| Debt to EBITDA |
|
3.33 |
3.77 |
2.89 |
3.48 |
3.83 |
-17.55 |
24.66 |
9.01 |
7.59 |
9.78 |
6.07 |
| Net Debt to EBITDA |
|
2.69 |
3.13 |
2.47 |
3.09 |
3.51 |
-15.57 |
14.79 |
7.30 |
6.86 |
8.89 |
5.52 |
| Long-Term Debt to EBITDA |
|
2.95 |
3.75 |
2.71 |
2.83 |
3.14 |
-14.92 |
23.39 |
7.41 |
6.32 |
6.42 |
4.84 |
| Debt to NOPAT |
|
6.67 |
9.90 |
7.09 |
8.49 |
-2.00 |
-6.58 |
-6.55 |
-10.72 |
-24.80 |
-20.55 |
-47.91 |
| Net Debt to NOPAT |
|
5.37 |
8.24 |
6.06 |
7.54 |
-1.83 |
-5.84 |
-3.93 |
-8.68 |
-22.40 |
-18.69 |
-43.57 |
| Long-Term Debt to NOPAT |
|
5.90 |
9.86 |
6.65 |
6.91 |
-1.64 |
-5.60 |
-6.22 |
-8.81 |
-20.63 |
-13.50 |
-38.22 |
| Altman Z-Score |
|
1.54 |
1.76 |
1.81 |
1.65 |
0.63 |
-0.27 |
0.07 |
0.03 |
-0.01 |
-0.21 |
-0.27 |
| Noncontrolling Interest Sharing Ratio |
|
3.48% |
3.24% |
2.82% |
51.04% |
57.65% |
3.47% |
2.36% |
0.84% |
0.34% |
-1.83% |
1.25% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.51 |
1.10 |
0.42 |
0.35 |
0.24 |
0.47 |
0.94 |
0.39 |
0.30 |
0.35 |
0.17 |
| Quick Ratio |
|
0.41 |
0.42 |
0.33 |
0.25 |
0.17 |
0.24 |
0.83 |
0.30 |
0.16 |
0.11 |
0.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
15 |
-8.64 |
-8.61 |
-12 |
-109 |
-45 |
51 |
-11 |
6.23 |
33 |
31 |
| Operating Cash Flow to CapEx |
|
91.50% |
62.46% |
112.37% |
51.39% |
53.83% |
-163.01% |
0.00% |
-280.60% |
-360.69% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
2.03 |
-1.27 |
-1.39 |
-1.78 |
-13.73 |
-4.85 |
3.71 |
-0.75 |
0.32 |
1.56 |
1.75 |
| Operating Cash Flow to Interest Expense |
|
3.91 |
4.45 |
3.85 |
4.77 |
3.11 |
-3.23 |
-0.99 |
-1.83 |
-0.50 |
-0.18 |
-0.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.36 |
-2.68 |
0.42 |
-4.52 |
-2.67 |
-5.21 |
8.48 |
-2.48 |
-0.64 |
0.01 |
1.98 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.67 |
0.70 |
0.67 |
0.72 |
0.50 |
0.11 |
0.20 |
0.32 |
0.40 |
0.42 |
0.45 |
| Accounts Receivable Turnover |
|
24.12 |
28.80 |
25.62 |
29.29 |
36.59 |
16.35 |
35.67 |
35.12 |
32.36 |
32.80 |
41.30 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
165.34 |
141.94 |
72.92 |
107.83 |
124.15 |
120.21 |
113.18 |
104.98 |
| Fixed Asset Turnover |
|
1.30 |
1.28 |
1.17 |
1.18 |
1.07 |
0.25 |
0.42 |
0.68 |
0.81 |
0.88 |
0.96 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
7.69 |
7.79 |
2.92 |
3.39 |
4.56 |
4.54 |
4.08 |
3.46 |
| Days Sales Outstanding (DSO) |
|
15.13 |
12.67 |
14.25 |
12.46 |
9.98 |
22.32 |
10.23 |
10.39 |
11.28 |
11.13 |
8.84 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
2.21 |
2.57 |
5.01 |
3.39 |
2.94 |
3.04 |
3.22 |
3.48 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
47.46 |
46.86 |
125.12 |
107.79 |
79.98 |
80.39 |
89.48 |
105.35 |
| Cash Conversion Cycle (CCC) |
|
15.13 |
12.67 |
14.25 |
-32.79 |
-34.32 |
-97.79 |
-94.17 |
-66.65 |
-66.08 |
-75.13 |
-93.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
243 |
266 |
293 |
324 |
329 |
332 |
245 |
236 |
222 |
179 |
144 |
| Invested Capital Turnover |
|
1.07 |
1.06 |
1.00 |
1.00 |
0.85 |
0.24 |
0.48 |
0.84 |
0.97 |
1.05 |
1.26 |
| Increase / (Decrease) in Invested Capital |
|
4.56 |
23 |
27 |
31 |
4.95 |
2.47 |
-87 |
-9.09 |
-15 |
-43 |
-35 |
| Enterprise Value (EV) |
|
414 |
511 |
504 |
483 |
441 |
363 |
229 |
235 |
231 |
213 |
186 |
| Market Capitalization |
|
306 |
387 |
388 |
335 |
247 |
109 |
88 |
61 |
43 |
30 |
24 |
| Book Value per Share |
|
$5.76 |
$6.08 |
$7.62 |
$0.00 |
$6.13 |
$3.58 |
$4.77 |
$2.85 |
$1.49 |
($0.19) |
($0.80) |
| Tangible Book Value per Share |
|
$4.49 |
$4.80 |
$6.38 |
$0.00 |
$4.74 |
$2.10 |
$3.40 |
$1.59 |
$0.25 |
($1.33) |
($1.96) |
| Total Capital |
|
268 |
290 |
312 |
343 |
347 |
364 |
339 |
277 |
242 |
197 |
160 |
| Total Debt |
|
129 |
144 |
131 |
163 |
207 |
283 |
234 |
214 |
209 |
202 |
178 |
| Total Long-Term Debt |
|
114 |
143 |
122 |
132 |
170 |
240 |
222 |
176 |
174 |
133 |
142 |
| Net Debt |
|
104 |
120 |
112 |
144 |
190 |
251 |
140 |
173 |
189 |
184 |
162 |
| Capital Expenditures (CapEx) |
|
31 |
48 |
21 |
64 |
46 |
19 |
-130 |
9.39 |
2.70 |
-4.05 |
-37 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-40 |
-12 |
-53 |
-39 |
-59 |
-49 |
-83 |
-72 |
-69 |
-50 |
-84 |
| Debt-free Net Working Capital (DFNWC) |
|
-21 |
7.22 |
-39 |
-26 |
-47 |
-22 |
5.39 |
-36 |
-53 |
-35 |
-71 |
| Net Working Capital (NWC) |
|
-36 |
6.66 |
-47 |
-56 |
-84 |
-64 |
-6.67 |
-74 |
-88 |
-105 |
-107 |
| Net Nonoperating Expense (NNE) |
|
-3.66 |
4.82 |
-12 |
5.00 |
-77 |
23 |
-71 |
17 |
23 |
26 |
11 |
| Net Nonoperating Obligations (NNO) |
|
104 |
120 |
112 |
144 |
190 |
251 |
140 |
173 |
189 |
184 |
162 |
| Total Depreciation and Amortization (D&A) |
|
15 |
17 |
18 |
23 |
45 |
45 |
48 |
45 |
39 |
33 |
37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-15.67% |
-4.35% |
-18.79% |
-12.55% |
-21.28% |
-62.51% |
-59.89% |
-35.45% |
-30.86% |
-23.97% |
-41.20% |
| Debt-free Net Working Capital to Revenue |
|
-8.03% |
2.67% |
-13.90% |
-8.30% |
-16.89% |
-28.05% |
3.87% |
-17.79% |
-23.93% |
-16.81% |
-34.86% |
| Net Working Capital to Revenue |
|
-13.80% |
2.46% |
-16.80% |
-18.14% |
-30.40% |
-82.38% |
-4.80% |
-36.51% |
-39.67% |
-49.68% |
-52.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.98 |
$0.40 |
$1.34 |
$0.62 |
($1.17) |
($3.00) |
$1.46 |
($1.64) |
($1.38) |
($1.58) |
($0.62) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.29M |
23.32M |
23.04M |
22.99M |
22.63M |
21.75M |
21.80M |
22.02M |
22.22M |
22.40M |
22.65M |
| Adjusted Diluted Earnings per Share |
|
$0.97 |
$0.40 |
$1.33 |
$0.62 |
($1.17) |
($3.00) |
$1.42 |
($1.64) |
($1.38) |
($1.58) |
($0.62) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.50M |
23.52M |
23.25M |
23.21M |
22.78M |
22.22M |
22.41M |
22.96M |
23.35M |
22.40M |
22.65M |
| 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 |
|
23.60M |
23.18M |
23M |
22.92M |
0.00 |
21.80M |
21.99M |
22.18M |
22.36M |
22.28M |
22.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
15 |
9.96 |
19 |
6.39 |
-43 |
-36 |
-19 |
-8.42 |
-9.82 |
-3.71 |
| Normalized NOPAT Margin |
|
7.51% |
5.36% |
3.56% |
6.21% |
2.31% |
-54.93% |
-25.67% |
-9.26% |
-3.78% |
-4.67% |
-1.83% |
| Pre Tax Income Margin |
|
10.93% |
5.11% |
12.22% |
5.65% |
0.84% |
-90.96% |
29.31% |
-17.65% |
-13.74% |
-16.82% |
-6.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.18 |
3.04 |
4.33 |
3.42 |
1.20 |
-6.52 |
-2.78 |
-1.51 |
-0.60 |
-0.59 |
-0.42 |
| NOPAT to Interest Expense |
|
2.65 |
2.14 |
2.97 |
2.80 |
-13.11 |
-4.59 |
-2.61 |
-1.39 |
-0.43 |
-0.46 |
-0.21 |
| EBIT Less CapEx to Interest Expense |
|
-1.09 |
-4.08 |
0.91 |
-5.87 |
-4.59 |
-8.50 |
6.69 |
-2.16 |
-0.74 |
-0.40 |
1.66 |
| NOPAT Less CapEx to Interest Expense |
|
-1.62 |
-4.99 |
-0.45 |
-6.49 |
-18.89 |
-6.57 |
6.86 |
-2.04 |
-0.57 |
-0.27 |
1.87 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.75% |
2.00% |
1.00% |
1.35% |
-0.16% |
-0.38% |
15.27% |
-0.24% |
0.00% |
0.00% |
-0.38% |
| Augmented Payout Ratio |
|
15.12% |
31.41% |
22.16% |
17.70% |
-42.24% |
-1.40% |
15.27% |
-0.24% |
0.00% |
0.00% |
-0.38% |