| DEI Shares Outstanding |
|
37,385,485.00 |
37,625,006.00 |
37,625,006.00 |
37,848,369.00 |
37,957,282.00 |
38,120,087.00 |
38,318,169.00 |
38,431,079.00 |
38,481,095.00 |
38,804,440.00 |
39,019,795.00 |
| DEI Adjusted Shares Outstanding |
|
37,385,485.00 |
37,625,006.00 |
37,625,006.00 |
37,848,369.00 |
37,957,282.00 |
38,120,087.00 |
38,318,169.00 |
38,431,079.00 |
38,481,095.00 |
38,804,440.00 |
39,019,795.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.23 |
-0.48 |
-0.16 |
-0.01 |
-0.23 |
-0.56 |
-0.18 |
0.00 |
-0.56 |
-0.56 |
-0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.34% |
-8.71% |
-6.71% |
-4.79% |
-8.10% |
1.99% |
1.79% |
2.18% |
0.00% |
2.80% |
0.57% |
| EBITDA Growth |
|
-89.12% |
-0.57% |
-27.59% |
-3.90% |
400.70% |
5.69% |
26.41% |
6.39% |
0.00% |
2.77% |
11.29% |
| EBIT Growth |
|
-149.45% |
-8.80% |
-215.10% |
1.40% |
143.38% |
4.92% |
32.70% |
36.98% |
0.00% |
7.30% |
64.78% |
| NOPAT Growth |
|
-145.10% |
-8.80% |
-184.97% |
1.40% |
-889.27% |
4.92% |
25.58% |
-92.68% |
0.00% |
7.69% |
64.78% |
| Net Income Growth |
|
-179.24% |
-15.52% |
-79.62% |
72.65% |
0.18% |
-17.65% |
-19.93% |
102.20% |
0.00% |
-2.79% |
37.50% |
| EPS Growth |
|
-181.48% |
-14.29% |
-77.78% |
75.00% |
0.00% |
-16.67% |
-12.50% |
100.00% |
0.00% |
0.00% |
38.89% |
| Operating Cash Flow Growth |
|
113.42% |
6.31% |
186.76% |
-106.09% |
-23.34% |
-73.84% |
-243.46% |
742.14% |
0.00% |
8.08% |
54.56% |
| Free Cash Flow Firm Growth |
|
65.38% |
99.94% |
167.95% |
192.85% |
106.29% |
40,551.89% |
-111.90% |
-90.49% |
0.00% |
170.92% |
897.69% |
| Invested Capital Growth |
|
2.44% |
-3.40% |
-16.35% |
-13.15% |
-14.42% |
-7.79% |
1.67% |
-1.45% |
0.00% |
-16.39% |
-17.73% |
| Revenue Q/Q Growth |
|
8.76% |
-34.06% |
18.22% |
12.30% |
4.98% |
0.00% |
17.98% |
12.73% |
1.07% |
-23.53% |
15.43% |
| EBITDA Q/Q Growth |
|
-80.37% |
-477.11% |
153.17% |
144.12% |
2.29% |
0.00% |
171.27% |
105.46% |
-156.12% |
-18.32% |
181.57% |
| EBIT Q/Q Growth |
|
-358.24% |
-160.02% |
76.83% |
165.17% |
10.47% |
0.00% |
83.60% |
232.64% |
-542.28% |
3.66% |
93.77% |
| NOPAT Q/Q Growth |
|
-358.24% |
-160.02% |
79.04% |
172.06% |
-2,619.38% |
0.00% |
83.60% |
107.08% |
-8,348.74% |
3.69% |
93.74% |
| Net Income Q/Q Growth |
|
-556.57% |
-106.73% |
67.31% |
93.84% |
-2,296.43% |
0.00% |
66.67% |
100.11% |
-271,750.00% |
-0.53% |
79.74% |
| EPS Q/Q Growth |
|
-450.00% |
-118.18% |
66.67% |
93.75% |
-2,100.00% |
0.00% |
67.86% |
100.00% |
0.00% |
0.00% |
80.36% |
| Operating Cash Flow Q/Q Growth |
|
65.27% |
-150.29% |
153.44% |
-113.71% |
2,180.35% |
0.00% |
55.90% |
161.37% |
541.83% |
-152.91% |
78.20% |
| Free Cash Flow Firm Q/Q Growth |
|
77.86% |
99.70% |
165,563.03% |
-16.55% |
-98.50% |
0.00% |
-148.67% |
166.67% |
-100.00% |
0.00% |
43.30% |
| Invested Capital Q/Q Growth |
|
-14.79% |
5.66% |
-3.38% |
-0.16% |
-16.03% |
0.00% |
6.53% |
-3.22% |
-28.42% |
13.29% |
4.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.83% |
30.21% |
31.18% |
31.79% |
30.43% |
30.37% |
31.97% |
32.81% |
28.43% |
29.59% |
32.48% |
| EBITDA Margin |
|
0.73% |
-4.18% |
1.88% |
4.08% |
3.98% |
-3.86% |
2.33% |
4.25% |
-2.36% |
-3.65% |
2.58% |
| Operating Margin |
|
-2.14% |
-8.45% |
-1.50% |
0.96% |
1.06% |
-7.87% |
-1.09% |
1.29% |
-5.61% |
-7.07% |
-0.38% |
| EBIT Margin |
|
-2.14% |
-8.45% |
-1.66% |
0.96% |
1.01% |
-7.87% |
-1.09% |
1.29% |
-5.64% |
-7.10% |
-0.38% |
| Profit (Net Income) Margin |
|
-2.36% |
-7.40% |
-2.05% |
-0.11% |
-2.56% |
-8.53% |
-2.41% |
0.00% |
-6.49% |
-8.53% |
-1.50% |
| Tax Burden Percent |
|
71.89% |
76.76% |
74.17% |
180.20% |
-1,527.67% |
94.11% |
101.39% |
3.74% |
99.73% |
105.01% |
99.75% |
| Interest Burden Percent |
|
153.23% |
114.10% |
166.59% |
-6.48% |
16.59% |
115.15% |
217.16% |
5.02% |
115.46% |
114.43% |
391.70% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,627.67% |
0.00% |
0.00% |
96.26% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-5.04% |
-17.95% |
-3.00% |
1.94% |
-53.76% |
0.00% |
0.00% |
0.00% |
-16.89% |
-17.37% |
-0.88% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-8.11% |
-20.29% |
-4.64% |
0.42% |
-11.52% |
0.00% |
0.00% |
0.00% |
-26.42% |
-23.27% |
-2.90% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.02% |
-11.97% |
-3.17% |
0.27% |
-5.04% |
0.00% |
0.00% |
0.00% |
-12.61% |
-18.92% |
-2.80% |
| Return on Equity (ROE) |
|
-8.07% |
-29.91% |
-6.17% |
2.21% |
-58.80% |
0.00% |
0.00% |
0.00% |
-29.50% |
-36.29% |
-3.69% |
| Cash Return on Invested Capital (CROIC) |
|
-7.04% |
-1.08% |
13.00% |
9.17% |
11.99% |
8.11% |
-1.65% |
1.46% |
0.00% |
10.61% |
16.66% |
| Operating Return on Assets (OROA) |
|
-3.16% |
-11.17% |
-2.17% |
1.21% |
1.39% |
0.00% |
0.00% |
0.00% |
-8.85% |
-9.77% |
-0.52% |
| Return on Assets (ROA) |
|
-3.48% |
-9.78% |
-2.68% |
-0.14% |
-3.53% |
0.00% |
0.00% |
0.00% |
-10.19% |
-11.74% |
-2.02% |
| Return on Common Equity (ROCE) |
|
-8.07% |
-29.91% |
-6.17% |
2.21% |
-58.80% |
0.00% |
0.00% |
0.00% |
-29.50% |
-36.29% |
-3.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-12.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.55 |
-14 |
-3.03 |
2.18 |
-55 |
-14 |
-2.25 |
0.16 |
-13 |
-13 |
-0.79 |
| NOPAT Margin |
|
-1.50% |
-5.91% |
-1.05% |
0.67% |
-16.14% |
-5.51% |
-0.77% |
0.05% |
-3.93% |
-4.95% |
-0.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.06% |
2.35% |
1.63% |
1.52% |
-42.24% |
4.64% |
2.79% |
0.09% |
9.52% |
5.90% |
2.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-1.42% |
-3.51% |
-0.76% |
0.55% |
-16.43% |
-3.60% |
-0.56% |
0.04% |
-4.70% |
-3.99% |
-0.24% |
| Cost of Revenue to Revenue |
|
73.17% |
69.79% |
68.82% |
68.21% |
69.57% |
69.63% |
68.03% |
67.19% |
71.57% |
70.41% |
67.52% |
| SG&A Expenses to Revenue |
|
28.97% |
38.66% |
32.67% |
30.83% |
29.37% |
38.24% |
33.06% |
31.53% |
28.72% |
36.66% |
32.86% |
| 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 |
|
28.97% |
38.66% |
32.67% |
30.83% |
29.37% |
38.24% |
33.06% |
31.53% |
34.05% |
36.66% |
32.86% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.93 |
-21 |
-4.78 |
3.12 |
3.44 |
-20 |
-3.22 |
4.27 |
-19 |
-18 |
-1.13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.70 |
-10 |
5.42 |
13 |
14 |
-9.62 |
6.85 |
14 |
-7.90 |
-9.35 |
7.63 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.52 |
0.49 |
0.36 |
0.40 |
0.33 |
0.31 |
0.60 |
0.45 |
0.28 |
0.34 |
0.27 |
| Price to Tangible Book Value (P/TBV) |
|
0.53 |
0.49 |
0.37 |
0.41 |
0.33 |
0.32 |
0.60 |
0.46 |
0.28 |
0.34 |
0.27 |
| Price to Revenue (P/Rev) |
|
0.11 |
0.10 |
0.07 |
0.08 |
0.06 |
0.00 |
0.00 |
0.00 |
0.04 |
0.05 |
0.04 |
| 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) |
|
0.67 |
0.69 |
0.61 |
0.63 |
0.52 |
0.61 |
0.79 |
0.71 |
0.51 |
0.65 |
0.64 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.20 |
0.22 |
0.19 |
0.20 |
0.14 |
0.00 |
0.00 |
0.00 |
0.12 |
0.17 |
0.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
18.89 |
20.53 |
19.82 |
21.49 |
7.88 |
0.00 |
0.00 |
0.00 |
6.82 |
55.80 |
9.63 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 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) |
|
5.00 |
5.18 |
2.55 |
4.97 |
5.08 |
0.00 |
0.00 |
0.00 |
4.56 |
5.27 |
4.17 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
4.27 |
6.41 |
4.02 |
7.21 |
0.00 |
47.89 |
0.00 |
5.59 |
3.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.48 |
0.66 |
0.64 |
0.63 |
0.42 |
0.77 |
0.93 |
0.87 |
0.49 |
0.90 |
1.03 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.10 |
0.10 |
0.10 |
0.11 |
0.21 |
0.21 |
0.23 |
0.27 |
0.27 |
| Financial Leverage |
|
0.37 |
0.59 |
0.68 |
0.65 |
0.44 |
0.70 |
0.77 |
0.73 |
0.48 |
0.81 |
0.97 |
| Leverage Ratio |
|
3.13 |
3.65 |
3.68 |
3.78 |
3.47 |
4.02 |
4.10 |
4.15 |
4.04 |
4.62 |
4.79 |
| Compound Leverage Factor |
|
4.80 |
4.16 |
6.13 |
-0.24 |
0.58 |
4.63 |
8.89 |
0.21 |
4.67 |
5.29 |
18.76 |
| Debt to Total Capital |
|
32.27% |
39.86% |
38.95% |
38.74% |
29.52% |
43.56% |
48.29% |
46.47% |
32.72% |
47.37% |
50.79% |
| Short-Term Debt to Total Capital |
|
32.27% |
39.86% |
32.92% |
32.71% |
22.32% |
37.23% |
37.43% |
35.23% |
16.96% |
33.42% |
37.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
6.04% |
6.03% |
7.20% |
6.34% |
10.86% |
11.24% |
15.76% |
13.95% |
13.19% |
| 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 |
|
67.73% |
60.14% |
61.05% |
61.26% |
70.48% |
56.44% |
51.71% |
53.53% |
67.28% |
52.63% |
49.21% |
| Debt to EBITDA |
|
9.12 |
11.91 |
12.75 |
13.25 |
4.49 |
0.00 |
0.00 |
0.00 |
4.38 |
40.87 |
7.69 |
| Net Debt to EBITDA |
|
8.89 |
11.76 |
12.54 |
13.02 |
4.36 |
0.00 |
0.00 |
0.00 |
4.30 |
40.31 |
7.60 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
1.98 |
2.06 |
1.09 |
0.00 |
0.00 |
0.00 |
2.11 |
12.04 |
2.00 |
| Debt to NOPAT |
|
-7.11 |
-8.68 |
-7.43 |
-7.39 |
-7.73 |
0.00 |
0.00 |
0.00 |
-7.18 |
-6.00 |
-16.49 |
| Net Debt to NOPAT |
|
-6.93 |
-8.56 |
-7.31 |
-7.26 |
-7.51 |
0.00 |
0.00 |
0.00 |
-7.05 |
-5.91 |
-16.29 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-1.15 |
-1.15 |
-1.89 |
0.00 |
0.00 |
0.00 |
-3.46 |
-1.77 |
-4.28 |
| Altman Z-Score |
|
1.93 |
1.70 |
1.78 |
1.68 |
1.86 |
0.26 |
0.36 |
0.38 |
1.87 |
1.65 |
1.69 |
| 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 |
|
1.21 |
1.13 |
1.22 |
1.20 |
1.29 |
1.17 |
1.19 |
1.20 |
1.36 |
1.18 |
1.17 |
| Quick Ratio |
|
0.02 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-15 |
-0.04 |
74 |
62 |
0.93 |
18 |
-8.84 |
5.89 |
0.00 |
49 |
71 |
| Operating Cash Flow to CapEx |
|
789.72% |
-1,053.83% |
426.39% |
-70.16% |
1,635.29% |
-1,583.44% |
-360.69% |
215.63% |
0.00% |
-1,307.44% |
-348.80% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.41 |
-0.02 |
23.34 |
18.69 |
0.32 |
6.11 |
-2.35 |
1.45 |
0.00 |
18.75 |
21.34 |
| Operating Cash Flow to Interest Expense |
|
20.56 |
-11.92 |
5.82 |
-0.77 |
18.40 |
-20.27 |
-7.05 |
4.02 |
35.86 |
-21.10 |
-3.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
17.96 |
-13.05 |
4.45 |
-1.86 |
17.28 |
-21.55 |
-9.00 |
2.16 |
37.32 |
-22.72 |
-4.70 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.48 |
1.32 |
1.31 |
1.26 |
1.38 |
0.00 |
0.00 |
0.00 |
1.57 |
1.38 |
1.35 |
| Accounts Receivable Turnover |
|
617.44 |
559.97 |
490.61 |
539.38 |
528.87 |
0.00 |
0.00 |
0.00 |
272.81 |
531.30 |
452.56 |
| Inventory Turnover |
|
2.40 |
2.06 |
2.14 |
1.95 |
2.37 |
0.00 |
0.00 |
0.00 |
2.64 |
2.11 |
1.98 |
| Fixed Asset Turnover |
|
7.21 |
6.93 |
6.56 |
6.55 |
6.61 |
0.00 |
0.00 |
0.00 |
8.98 |
8.34 |
8.47 |
| Accounts Payable Turnover |
|
15.32 |
9.72 |
13.43 |
8.79 |
13.77 |
0.00 |
0.00 |
0.00 |
18.41 |
10.27 |
10.32 |
| Days Sales Outstanding (DSO) |
|
0.59 |
0.65 |
0.74 |
0.68 |
0.69 |
0.00 |
0.00 |
0.00 |
1.34 |
0.69 |
0.81 |
| Days Inventory Outstanding (DIO) |
|
152.09 |
177.07 |
170.65 |
187.39 |
153.71 |
0.00 |
0.00 |
0.00 |
138.05 |
173.17 |
184.44 |
| Days Payable Outstanding (DPO) |
|
23.82 |
37.57 |
27.18 |
41.52 |
26.51 |
0.00 |
0.00 |
0.00 |
19.83 |
35.53 |
35.36 |
| Cash Conversion Cycle (CCC) |
|
128.86 |
140.15 |
144.22 |
146.54 |
127.89 |
0.00 |
0.00 |
0.00 |
119.56 |
138.33 |
149.88 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
387 |
409 |
396 |
395 |
332 |
378 |
402 |
389 |
279 |
316 |
331 |
| Invested Capital Turnover |
|
3.36 |
3.04 |
2.86 |
2.89 |
3.33 |
0.00 |
0.00 |
0.00 |
4.30 |
3.51 |
3.29 |
| Increase / (Decrease) in Invested Capital |
|
9.23 |
-14 |
-77 |
-60 |
-56 |
-32 |
6.59 |
-5.73 |
0.00 |
-62 |
-71 |
| Enterprise Value (EV) |
|
261 |
283 |
241 |
250 |
173 |
230 |
319 |
275 |
143 |
205 |
212 |
| Market Capitalization |
|
138 |
121 |
88 |
98 |
77 |
67 |
125 |
95 |
53 |
57 |
44 |
| Book Value per Share |
|
$7.06 |
$6.58 |
$6.44 |
$6.44 |
$6.21 |
$5.64 |
$5.45 |
$5.45 |
$4.97 |
$4.31 |
$4.20 |
| Tangible Book Value per Share |
|
$7.01 |
$6.53 |
$6.39 |
$6.39 |
$6.16 |
$5.60 |
$5.41 |
$5.41 |
$4.92 |
$4.27 |
$4.15 |
| Total Capital |
|
391 |
412 |
398 |
398 |
334 |
381 |
404 |
391 |
280 |
318 |
333 |
| Total Debt |
|
126 |
164 |
155 |
154 |
99 |
166 |
195 |
182 |
92 |
150 |
169 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
24 |
24 |
24 |
24 |
44 |
44 |
44 |
44 |
44 |
| Net Debt |
|
123 |
162 |
153 |
151 |
96 |
162 |
193 |
180 |
90 |
148 |
167 |
| Capital Expenditures (CapEx) |
|
8.73 |
3.29 |
4.34 |
3.62 |
3.23 |
3.80 |
7.37 |
7.56 |
-4.25 |
4.24 |
3.46 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
188 |
209 |
198 |
203 |
154 |
201 |
225 |
211 |
135 |
166 |
184 |
| Debt-free Net Working Capital (DFNWC) |
|
191 |
211 |
201 |
206 |
157 |
205 |
227 |
213 |
136 |
168 |
186 |
| Net Working Capital (NWC) |
|
65 |
47 |
70 |
76 |
82 |
63 |
75 |
76 |
89 |
62 |
61 |
| Net Nonoperating Expense (NNE) |
|
3.19 |
3.63 |
2.88 |
2.54 |
-46 |
7.52 |
4.83 |
0.15 |
8.57 |
9.18 |
3.63 |
| Net Nonoperating Obligations (NNO) |
|
123 |
162 |
153 |
151 |
96 |
162 |
193 |
180 |
90 |
148 |
167 |
| Total Depreciation and Amortization (D&A) |
|
11 |
10 |
10 |
10 |
10 |
10.00 |
10 |
9.82 |
11 |
8.83 |
8.76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.62% |
16.53% |
15.92% |
16.55% |
12.85% |
0.00% |
0.00% |
0.00% |
11.24% |
13.65% |
15.26% |
| Debt-free Net Working Capital to Revenue |
|
14.86% |
16.70% |
16.12% |
16.77% |
13.08% |
0.00% |
0.00% |
0.00% |
11.38% |
13.82% |
15.42% |
| Net Working Capital to Revenue |
|
5.08% |
3.73% |
5.59% |
6.18% |
6.85% |
0.00% |
0.00% |
0.00% |
7.41% |
5.09% |
5.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.22) |
($0.48) |
($0.16) |
$0.01 |
($0.22) |
($0.56) |
($0.18) |
$0.00 |
($0.56) |
($0.56) |
($0.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
37.49M |
37.57M |
37.75M |
37.87M |
37.81M |
38.14M |
38.38M |
38.46M |
38.39M |
38.76M |
39.04M |
| Adjusted Diluted Earnings per Share |
|
($0.22) |
($0.48) |
($0.16) |
$0.01 |
($0.22) |
($0.56) |
($0.18) |
$0.00 |
($0.56) |
($0.56) |
($0.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
37.49M |
37.57M |
37.75M |
37.87M |
37.81M |
38.14M |
38.38M |
39.16M |
38.39M |
38.76M |
39.04M |
| 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 |
|
37.63M |
0.00 |
37.85M |
37.96M |
38.12M |
38.32M |
38.43M |
38.48M |
38.80M |
39.02M |
39.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.55 |
-14 |
-3.03 |
2.18 |
2.52 |
-14 |
-2.25 |
2.99 |
-13 |
-13 |
-0.79 |
| Normalized NOPAT Margin |
|
-1.50% |
-5.91% |
-1.05% |
0.67% |
0.74% |
-5.51% |
-0.77% |
0.90% |
-3.93% |
-4.95% |
-0.27% |
| Pre Tax Income Margin |
|
-3.28% |
-9.64% |
-2.76% |
-0.06% |
0.17% |
-9.07% |
-2.38% |
0.06% |
-6.51% |
-8.12% |
-1.50% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.37 |
-7.09 |
-1.50 |
0.94 |
1.20 |
-6.60 |
-0.85 |
1.05 |
-6.47 |
-6.93 |
-0.34 |
| NOPAT to Interest Expense |
|
-1.66 |
-4.97 |
-0.95 |
0.66 |
-19.14 |
-4.62 |
-0.60 |
0.04 |
-4.51 |
-4.83 |
-0.24 |
| EBIT Less CapEx to Interest Expense |
|
-4.97 |
-8.22 |
-2.87 |
-0.15 |
0.07 |
-7.88 |
-2.81 |
-0.81 |
-5.01 |
-8.54 |
-1.39 |
| NOPAT Less CapEx to Interest Expense |
|
-4.26 |
-6.10 |
-2.32 |
-0.43 |
-20.27 |
-5.90 |
-2.55 |
-1.83 |
-3.05 |
-6.44 |
-1.29 |
| 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 |
|
-9.48% |
-6.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |