| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
47,995,078.00 |
48,037,024.00 |
48,175,815.00 |
48,508,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
47,995,078.00 |
48,037,024.00 |
48,175,815.00 |
48,508,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
-0.15 |
-0.21 |
2.99 |
-0.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
47.26% |
36.88% |
21.61% |
20.49% |
33.69% |
30.99% |
-4.63% |
-23.03% |
-36.72% |
60.68% |
162.15% |
| EBITDA Growth |
|
212.86% |
55.13% |
-81.05% |
-50.05% |
41.35% |
176.14% |
385.22% |
-78.06% |
-128.74% |
1,314.89% |
1,227.31% |
| EBIT Growth |
|
67.96% |
17.52% |
-557.22% |
-101.00% |
139.45% |
212.36% |
144.55% |
-82.74% |
-562.71% |
2,419.52% |
-31.20% |
| NOPAT Growth |
|
67.96% |
17.52% |
-557.22% |
-101.00% |
139.45% |
255.03% |
141.67% |
-82.74% |
-562.71% |
121.19% |
-31.20% |
| Net Income Growth |
|
46.43% |
-1.58% |
-243.46% |
-29.89% |
85.36% |
139.81% |
105.26% |
-34.24% |
-827.43% |
5,423.29% |
-79.35% |
| EPS Growth |
|
40.63% |
5.88% |
-283.33% |
-20.00% |
78.95% |
118.75% |
95.65% |
-25.00% |
-425.00% |
9,733.33% |
-66.67% |
| Operating Cash Flow Growth |
|
-125.47% |
-146.52% |
482.95% |
64.60% |
235.03% |
491.79% |
-104.03% |
1,526.27% |
-117.83% |
-429.65% |
-50.15% |
| Free Cash Flow Firm Growth |
|
-191.36% |
-507.39% |
108.76% |
187.20% |
197.40% |
183.57% |
-169.49% |
98.50% |
-5.91% |
-797.07% |
-873.82% |
| Invested Capital Growth |
|
30.71% |
37.04% |
-9.97% |
-16.35% |
-23.93% |
-21.06% |
6.59% |
-38.57% |
-34.81% |
224.44% |
448.68% |
| Revenue Q/Q Growth |
|
5.62% |
2.60% |
10.51% |
0.61% |
17.19% |
0.52% |
-19.54% |
-18.80% |
-3.64% |
155.22% |
0.00% |
| EBITDA Q/Q Growth |
|
-36.85% |
-19.22% |
-48.67% |
90.76% |
78.69% |
57.81% |
-9.80% |
-91.37% |
-334.07% |
7,868.12% |
0.00% |
| EBIT Q/Q Growth |
|
-224.11% |
-18.09% |
-42.04% |
63.03% |
163.61% |
236.36% |
-43.68% |
-251.66% |
-61.06% |
1,931.49% |
0.00% |
| NOPAT Q/Q Growth |
|
-224.11% |
-18.09% |
-42.04% |
63.03% |
163.61% |
364.09% |
-61.82% |
-262.12% |
-61.06% |
321.85% |
0.00% |
| Net Income Q/Q Growth |
|
-82.95% |
-1.20% |
-27.25% |
44.86% |
79.38% |
375.18% |
-83.18% |
-1,506.79% |
-42.44% |
1,738.84% |
0.00% |
| EPS Q/Q Growth |
|
-90.00% |
15.79% |
-43.75% |
47.83% |
66.67% |
175.00% |
-133.33% |
-1,400.00% |
-40.00% |
1,504.76% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
37.56% |
47.21% |
968.72% |
-112.36% |
338.20% |
53.16% |
-108.93% |
4,475.84% |
-102.98% |
-2,731.01% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-50.29% |
-15.27% |
118.63% |
170.22% |
67.86% |
-1.10% |
-115.49% |
871.93% |
-20.44% |
-832.74% |
0.00% |
| Invested Capital Q/Q Growth |
|
3.47% |
0.02% |
-23.64% |
5.85% |
-5.91% |
3.79% |
3.12% |
-39.00% |
-0.14% |
416.53% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.87% |
19.75% |
15.17% |
16.30% |
18.34% |
21.57% |
25.56% |
23.26% |
18.45% |
24.03% |
20.01% |
| EBITDA Margin |
|
5.98% |
4.71% |
2.19% |
4.15% |
6.33% |
9.93% |
11.13% |
1.18% |
-2.87% |
87.45% |
5.99% |
| Operating Margin |
|
-5.08% |
-5.85% |
-7.52% |
-2.76% |
1.50% |
5.02% |
3.51% |
-6.56% |
-10.97% |
5.21% |
-3.28% |
| EBIT Margin |
|
-5.08% |
-5.85% |
-7.52% |
-2.76% |
1.50% |
5.02% |
3.51% |
-6.56% |
-10.97% |
78.71% |
-3.28% |
| Profit (Net Income) Margin |
|
-9.35% |
-9.22% |
-10.61% |
-5.82% |
-1.02% |
2.80% |
0.59% |
-10.14% |
-15.00% |
96.29% |
-6.94% |
| Tax Burden Percent |
|
100.38% |
98.57% |
94.92% |
100.89% |
88.26% |
96.58% |
65.48% |
106.58% |
109.14% |
128.09% |
97.52% |
| Interest Burden Percent |
|
183.12% |
159.82% |
148.68% |
208.59% |
-77.29% |
57.78% |
25.45% |
145.05% |
125.27% |
95.51% |
216.71% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.42% |
34.52% |
0.00% |
0.00% |
-28.09% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-7.42% |
-9.38% |
-13.60% |
-4.75% |
2.80% |
13.61% |
7.25% |
-16.56% |
-25.71% |
10.03% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-13.09% |
-14.84% |
-21.49% |
-9.60% |
-0.35% |
10.12% |
4.47% |
-27.75% |
-39.17% |
149.98% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-18.56% |
-19.18% |
-20.11% |
-10.48% |
-0.36% |
8.17% |
3.35% |
-14.21% |
-23.12% |
107.92% |
0.00% |
| Return on Equity (ROE) |
|
-25.98% |
-28.55% |
-33.71% |
-15.23% |
2.45% |
21.78% |
10.60% |
-30.77% |
-48.83% |
117.94% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-31.48% |
-35.68% |
1.17% |
8.70% |
20.86% |
22.38% |
-2.16% |
51.48% |
39.60% |
-105.75% |
-138.34% |
| Operating Return on Assets (OROA) |
|
-4.48% |
-5.59% |
-6.93% |
-2.74% |
1.65% |
5.65% |
3.81% |
-6.65% |
-10.16% |
49.50% |
0.00% |
| Return on Assets (ROA) |
|
-8.23% |
-8.81% |
-9.78% |
-5.77% |
-1.12% |
3.15% |
0.64% |
-10.28% |
-13.90% |
60.56% |
0.00% |
| Return on Common Equity (ROCE) |
|
-25.15% |
-27.29% |
-31.57% |
-14.05% |
2.26% |
19.01% |
9.50% |
-27.12% |
-43.41% |
109.44% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-32.09% |
-30.44% |
0.00% |
-50.95% |
-40.01% |
-20.23% |
0.00% |
-7.68% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.48 |
-2.93 |
-4.17 |
-1.54 |
0.98 |
4.55 |
1.74 |
-2.82 |
-4.53 |
10 |
-3.69 |
| NOPAT Margin |
|
-3.56% |
-4.10% |
-5.26% |
-1.93% |
1.05% |
4.85% |
2.30% |
-4.59% |
-7.68% |
6.67% |
-2.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
5.67% |
5.46% |
7.89% |
4.85% |
3.15% |
3.49% |
2.78% |
11.19% |
13.46% |
-139.95% |
7.60% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-3.37% |
- |
- |
- |
1.33% |
-2.35% |
-3.85% |
2.62% |
-0.93% |
| Cost of Revenue to Revenue |
|
76.13% |
80.25% |
84.83% |
83.70% |
81.66% |
78.43% |
74.44% |
76.74% |
81.55% |
75.97% |
79.99% |
| SG&A Expenses to Revenue |
|
25.53% |
22.49% |
19.07% |
14.03% |
13.21% |
12.89% |
16.47% |
24.52% |
23.72% |
15.92% |
20.18% |
| R&D to Revenue |
|
3.43% |
3.12% |
3.63% |
5.04% |
3.62% |
3.66% |
5.58% |
5.30% |
5.70% |
2.90% |
3.11% |
| Operating Expenses to Revenue |
|
28.96% |
25.60% |
22.69% |
19.06% |
16.84% |
16.55% |
22.05% |
29.82% |
29.42% |
18.82% |
23.29% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.55 |
-4.19 |
-5.95 |
-2.20 |
1.40 |
4.71 |
2.65 |
-4.02 |
-6.48 |
119 |
-5.28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.18 |
3.37 |
1.73 |
3.30 |
5.90 |
9.32 |
8.40 |
0.73 |
-1.70 |
132 |
9.62 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7.06 |
0.00 |
8.42 |
9.37 |
7.04 |
7.64 |
12.33 |
6.34 |
10.50 |
4.52 |
7.27 |
| Price to Tangible Book Value (P/TBV) |
|
7.74 |
0.00 |
9.41 |
10.68 |
8.11 |
8.77 |
14.26 |
7.43 |
12.91 |
4.74 |
7.69 |
| Price to Revenue (P/Rev) |
|
1.65 |
0.00 |
1.58 |
1.60 |
1.12 |
1.24 |
2.08 |
1.05 |
1.64 |
2.51 |
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 |
6.91 |
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% |
14.47% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.61 |
0.00 |
4.79 |
4.86 |
3.97 |
4.43 |
6.83 |
5.17 |
7.30 |
2.92 |
4.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.96 |
0.00 |
1.76 |
1.80 |
1.28 |
1.39 |
2.24 |
1.09 |
1.72 |
2.97 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
22.49 |
0.00 |
31.69 |
42.97 |
29.03 |
23.78 |
28.41 |
14.53 |
29.74 |
36.21 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
116.62 |
74.66 |
0.00 |
171,812.46 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
166.60 |
106.66 |
0.00 |
131,700.79 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
49.97 |
31.36 |
12.40 |
9.36 |
41.44 |
4.52 |
7.40 |
176.88 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
388.91 |
50.89 |
16.43 |
17.47 |
0.00 |
7.65 |
14.54 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.45 |
1.29 |
1.04 |
1.21 |
1.17 |
0.89 |
1.06 |
1.01 |
1.26 |
0.92 |
1.12 |
| Long-Term Debt to Equity |
|
0.55 |
0.56 |
0.59 |
0.60 |
0.66 |
0.53 |
0.55 |
0.57 |
0.68 |
0.17 |
0.17 |
| Financial Leverage |
|
1.42 |
1.29 |
0.94 |
1.09 |
1.03 |
0.81 |
0.75 |
0.51 |
0.59 |
0.72 |
0.79 |
| Leverage Ratio |
|
5.72 |
5.49 |
5.43 |
5.18 |
4.92 |
4.51 |
5.08 |
5.38 |
5.75 |
4.11 |
4.29 |
| Compound Leverage Factor |
|
10.48 |
8.78 |
8.07 |
10.80 |
-3.80 |
2.60 |
1.29 |
7.80 |
7.20 |
3.92 |
9.29 |
| Debt to Total Capital |
|
59.13% |
56.25% |
50.87% |
54.76% |
53.84% |
47.02% |
51.51% |
50.31% |
55.83% |
47.92% |
52.73% |
| Short-Term Debt to Total Capital |
|
36.53% |
31.92% |
21.65% |
27.60% |
23.45% |
19.05% |
25.01% |
22.14% |
25.81% |
38.99% |
44.59% |
| Long-Term Debt to Total Capital |
|
22.60% |
24.33% |
29.22% |
27.16% |
30.39% |
27.96% |
26.50% |
28.17% |
30.02% |
8.93% |
8.14% |
| 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 |
|
2.31% |
3.19% |
5.63% |
6.14% |
4.35% |
9.58% |
4.49% |
5.04% |
5.72% |
1.81% |
1.92% |
| Common Equity to Total Capital |
|
38.56% |
40.55% |
43.50% |
39.10% |
41.81% |
43.41% |
44.00% |
44.65% |
38.45% |
50.27% |
45.35% |
| Debt to EBITDA |
|
4.12 |
3.74 |
3.95 |
5.71 |
4.63 |
3.00 |
2.50 |
2.47 |
3.92 |
6.46 |
0.00 |
| Net Debt to EBITDA |
|
3.38 |
3.00 |
2.80 |
4.12 |
3.35 |
1.98 |
1.80 |
0.37 |
0.97 |
5.37 |
0.00 |
| Long-Term Debt to EBITDA |
|
1.57 |
1.62 |
2.27 |
2.83 |
2.61 |
1.79 |
1.29 |
1.38 |
2.11 |
1.20 |
0.00 |
| Debt to NOPAT |
|
-15.43 |
-16.54 |
-6.07 |
-6.46 |
-8.65 |
-42.49 |
14.69 |
18.14 |
-29.89 |
23,482.64 |
0.00 |
| Net Debt to NOPAT |
|
-12.69 |
-13.25 |
-4.29 |
-4.67 |
-6.25 |
-28.04 |
10.58 |
2.69 |
-7.42 |
19,535.61 |
0.00 |
| Long-Term Debt to NOPAT |
|
-5.90 |
-7.16 |
-3.49 |
-3.21 |
-4.88 |
-25.27 |
7.56 |
10.16 |
-16.07 |
4,377.19 |
0.00 |
| Altman Z-Score |
|
1.32 |
0.00 |
1.36 |
1.47 |
1.37 |
1.53 |
2.15 |
1.20 |
1.22 |
1.64 |
1.08 |
| Noncontrolling Interest Sharing Ratio |
|
3.16% |
4.41% |
6.34% |
7.74% |
7.45% |
12.72% |
10.34% |
11.85% |
11.11% |
7.21% |
5.52% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.91 |
0.97 |
1.02 |
0.96 |
0.90 |
0.87 |
0.86 |
1.18 |
1.06 |
0.67 |
0.51 |
| Quick Ratio |
|
0.72 |
0.48 |
0.58 |
0.52 |
0.53 |
0.51 |
0.47 |
0.71 |
0.55 |
0.33 |
0.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-35 |
-40 |
7.48 |
20 |
34 |
34 |
-5.20 |
40 |
32 |
-234 |
-310 |
| Operating Cash Flow to CapEx |
|
0.00% |
-290.92% |
667.71% |
-311.68% |
1,130.23% |
121.57% |
0.00% |
378.92% |
-63.22% |
-5,685.90% |
308.29% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.81 |
-16.02 |
2.58 |
8.46 |
13.67 |
16.88 |
-2.63 |
22.14 |
19.50 |
-43.95 |
-50.41 |
| Operating Cash Flow to Interest Expense |
|
-2.35 |
-1.46 |
10.95 |
-1.64 |
3.77 |
7.20 |
-0.65 |
30.89 |
-1.02 |
-8.87 |
4.53 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.26 |
-1.96 |
9.31 |
-2.17 |
3.43 |
1.28 |
2.36 |
22.74 |
-2.63 |
-9.02 |
3.06 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.88 |
0.96 |
0.92 |
0.99 |
1.10 |
1.13 |
1.09 |
1.01 |
0.93 |
0.63 |
0.00 |
| Accounts Receivable Turnover |
|
3.99 |
5.89 |
6.10 |
4.81 |
5.01 |
6.65 |
5.69 |
6.68 |
6.88 |
4.76 |
0.00 |
| Inventory Turnover |
|
14.01 |
14.48 |
15.83 |
16.34 |
17.46 |
18.25 |
18.25 |
16.99 |
16.07 |
15.31 |
0.00 |
| Fixed Asset Turnover |
|
1.42 |
1.56 |
1.69 |
1.81 |
1.98 |
2.10 |
2.11 |
2.02 |
1.82 |
1.02 |
0.00 |
| Accounts Payable Turnover |
|
13.94 |
12.47 |
11.17 |
12.27 |
16.13 |
12.72 |
11.08 |
13.46 |
13.11 |
6.52 |
0.00 |
| Days Sales Outstanding (DSO) |
|
91.49 |
61.95 |
59.84 |
75.93 |
72.90 |
54.89 |
64.14 |
54.65 |
53.08 |
76.68 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
26.05 |
25.21 |
23.06 |
22.34 |
20.90 |
20.00 |
20.00 |
21.48 |
22.71 |
23.84 |
0.00 |
| Days Payable Outstanding (DPO) |
|
26.19 |
29.28 |
32.68 |
29.75 |
22.62 |
28.70 |
32.94 |
27.13 |
27.85 |
55.97 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
91.36 |
57.88 |
50.23 |
68.52 |
71.18 |
46.20 |
51.20 |
49.00 |
47.95 |
44.54 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
138 |
138 |
105 |
111 |
105 |
109 |
112 |
68 |
68 |
353 |
375 |
| Invested Capital Turnover |
|
2.08 |
2.29 |
2.58 |
2.46 |
2.67 |
2.81 |
3.15 |
3.61 |
3.35 |
1.50 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
32 |
37 |
-12 |
-22 |
-33 |
-29 |
6.93 |
-43 |
-36 |
244 |
307 |
| Enterprise Value (EV) |
|
497 |
0.00 |
504 |
541 |
415 |
482 |
765 |
354 |
498 |
1,031 |
1,505 |
| Market Capitalization |
|
419 |
0.00 |
452 |
481 |
362 |
429 |
711 |
339 |
475 |
871 |
1,310 |
| Book Value per Share |
|
$1.33 |
$1.35 |
$1.14 |
$1.09 |
$1.09 |
$1.18 |
$1.21 |
$1.11 |
$0.94 |
$3.99 |
$3.70 |
| Tangible Book Value per Share |
|
$1.22 |
$1.25 |
$1.02 |
$0.95 |
$0.94 |
$1.03 |
$1.05 |
$0.95 |
$0.77 |
$3.81 |
$3.49 |
| Total Capital |
|
154 |
155 |
124 |
131 |
123 |
129 |
131 |
120 |
118 |
384 |
397 |
| Total Debt |
|
91 |
87 |
63 |
72 |
66 |
61 |
67 |
60 |
66 |
184 |
210 |
| Total Long-Term Debt |
|
35 |
38 |
36 |
36 |
37 |
36 |
35 |
34 |
35 |
34 |
32 |
| Net Debt |
|
75 |
70 |
44 |
52 |
48 |
40 |
49 |
8.94 |
16 |
153 |
187 |
| Capital Expenditures (CapEx) |
|
-0.24 |
1.26 |
4.75 |
1.26 |
0.83 |
12 |
-5.95 |
15 |
2.64 |
0.83 |
9.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
28 |
28 |
11 |
10 |
-2.76 |
-16 |
-8.35 |
-1.73 |
-11 |
1.40 |
-17 |
| Debt-free Net Working Capital (DFNWC) |
|
44 |
46 |
29 |
30 |
16 |
4.59 |
10 |
50 |
39 |
32 |
5.13 |
| Net Working Capital (NWC) |
|
-12 |
-3.93 |
2.18 |
-5.80 |
-13 |
-20 |
-22 |
23 |
8.34 |
-117 |
-172 |
| Net Nonoperating Expense (NNE) |
|
4.04 |
3.67 |
4.23 |
3.09 |
1.94 |
1.92 |
1.29 |
3.40 |
4.32 |
-135 |
7.46 |
| Net Nonoperating Obligations (NNO) |
|
75 |
70 |
44 |
52 |
48 |
40 |
49 |
8.94 |
16 |
153 |
187 |
| Total Depreciation and Amortization (D&A) |
|
7.73 |
7.57 |
7.69 |
5.51 |
4.50 |
4.61 |
5.75 |
4.75 |
4.78 |
13 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.07% |
10.35% |
3.68% |
3.48% |
-0.85% |
-4.65% |
-2.44% |
-0.53% |
-3.68% |
0.40% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
17.46% |
16.71% |
10.09% |
10.14% |
4.82% |
1.33% |
3.07% |
15.28% |
13.36% |
9.32% |
0.00% |
| Net Working Capital to Revenue |
|
-4.73% |
-1.44% |
0.76% |
-1.93% |
-4.09% |
-5.80% |
-6.50% |
7.11% |
2.88% |
-33.83% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.19) |
($0.16) |
($0.23) |
($0.12) |
($0.04) |
$0.03 |
($0.01) |
($0.15) |
($0.21) |
$2.98 |
($0.25) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
44.74M |
46.45M |
45.51M |
47.10M |
47.39M |
47.52M |
47.40M |
47.79M |
48.09M |
48.28M |
48.78M |
| Adjusted Diluted Earnings per Share |
|
($0.19) |
($0.16) |
($0.23) |
($0.12) |
($0.04) |
$0.03 |
($0.01) |
($0.15) |
($0.21) |
$2.95 |
($0.25) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
44.74M |
46.45M |
45.51M |
47.10M |
47.39M |
47.64M |
47.40M |
47.79M |
48.09M |
48.77M |
48.78M |
| 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 |
|
46.28M |
47.02M |
47.28M |
47.35M |
47.48M |
47.66M |
48.00M |
48.04M |
48.18M |
48.51M |
49.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.48 |
-2.93 |
-4.17 |
-1.54 |
0.98 |
4.55 |
1.74 |
-2.82 |
-4.53 |
5.50 |
-3.69 |
| Normalized NOPAT Margin |
|
-3.56% |
-4.10% |
-5.26% |
-1.93% |
1.05% |
4.85% |
2.30% |
-4.59% |
-7.68% |
3.65% |
-2.30% |
| Pre Tax Income Margin |
|
-9.31% |
-9.35% |
-11.18% |
-5.77% |
-1.16% |
2.90% |
0.89% |
-9.52% |
-13.74% |
75.18% |
-7.12% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.20 |
-1.67 |
-2.05 |
-0.92 |
0.56 |
2.37 |
1.34 |
-2.22 |
-3.96 |
22.29 |
-0.86 |
| NOPAT to Interest Expense |
|
-0.84 |
-1.17 |
-1.44 |
-0.64 |
0.39 |
2.29 |
0.88 |
-1.55 |
-2.77 |
1.89 |
-0.60 |
| EBIT Less CapEx to Interest Expense |
|
-1.12 |
-2.17 |
-3.69 |
-1.45 |
0.23 |
-3.55 |
4.35 |
-10.37 |
-5.57 |
22.14 |
-2.33 |
| NOPAT Less CapEx to Interest Expense |
|
-0.76 |
-1.67 |
-3.08 |
-1.17 |
0.06 |
-3.64 |
3.89 |
-9.71 |
-4.38 |
1.73 |
-2.07 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-4.33% |
0.43% |
-0.43% |
3.90% |
-12.13% |
-32.50% |
-223.32% |
-175.99% |
-30.62% |
2.98% |
0.00% |
| Augmented Payout Ratio |
|
-4.33% |
0.43% |
-0.43% |
3.90% |
-12.13% |
-32.50% |
-223.32% |
-175.99% |
-30.62% |
2.98% |
0.00% |