Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
12.35% |
12.74% |
8.41% |
8.84% |
-27.34% |
-32.88% |
-46.95% |
-52.29% |
-30.53% |
-16.03% |
20.23% |
EBITDA Growth |
|
54.55% |
133.33% |
172.34% |
-218.18% |
-97.31% |
-90.77% |
-103.29% |
-98.65% |
-64.85% |
33.33% |
55.66% |
EBIT Growth |
|
-51.15% |
15.08% |
19.32% |
18.16% |
-185.66% |
-145.43% |
-133.94% |
-126.69% |
-68.66% |
-45.20% |
89.58% |
NOPAT Growth |
|
-51.15% |
15.08% |
19.32% |
18.16% |
-193.14% |
-148.68% |
-135.32% |
-129.79% |
-79.35% |
-65.88% |
31.82% |
Net Income Growth |
|
-20.44% |
120.00% |
58.45% |
990.17% |
-274.04% |
-140.91% |
-186.07% |
-128.23% |
-83.98% |
-68.35% |
60.70% |
EPS Growth |
|
-21.74% |
121.74% |
59.44% |
1,026.32% |
-276.92% |
-141.82% |
-189.94% |
-127.94% |
-83.65% |
-67.84% |
60.61% |
Operating Cash Flow Growth |
|
635.77% |
-41.84% |
-125.11% |
-31.22% |
-112.63% |
-21.60% |
-42.17% |
-38.76% |
-15.04% |
-59.15% |
34.65% |
Free Cash Flow Firm Growth |
|
-1,546.76% |
-542.45% |
-1,890.69% |
-609.37% |
-182.10% |
131.39% |
105.06% |
107.71% |
112.93% |
115.02% |
-244.72% |
Invested Capital Growth |
|
30.37% |
19.77% |
16.98% |
21.42% |
1.05% |
-5.28% |
-2.77% |
-6.19% |
-1.39% |
-0.09% |
32.95% |
Revenue Q/Q Growth |
|
-0.22% |
3.69% |
4.16% |
4.26% |
0.13% |
-0.29% |
4.58% |
-30.40% |
-7.51% |
-21.20% |
-5.94% |
EBITDA Q/Q Growth |
|
-29.17% |
394.12% |
230.77% |
-244.44% |
63.64% |
253.19% |
-313.64% |
-96.72% |
-14.10% |
-45.42% |
-12.01% |
EBIT Q/Q Growth |
|
-73.03% |
46.48% |
8.68% |
-33.48% |
2.92% |
49.15% |
7.37% |
-239.71% |
-30.96% |
-62.01% |
-27.18% |
NOPAT Q/Q Growth |
|
-73.03% |
46.48% |
8.68% |
-78.74% |
2.79% |
49.15% |
7.37% |
-303.42% |
-49.20% |
-63.11% |
-21.87% |
Net Income Q/Q Growth |
|
-1,311.11% |
107.79% |
-111.09% |
1,250.83% |
-101.11% |
83.81% |
-137.61% |
-325.00% |
-52.73% |
-65.94% |
-22.07% |
EPS Q/Q Growth |
|
-1,220.00% |
108.62% |
-110.98% |
1,247.83% |
-100.00% |
83.92% |
-150.88% |
-319.23% |
-52.73% |
-65.41% |
-22.06% |
Operating Cash Flow Q/Q Growth |
|
221.93% |
300.00% |
-117.54% |
574.45% |
-134.95% |
-13.66% |
-51.96% |
-12.90% |
117.00% |
-36.31% |
-49.13% |
Free Cash Flow Firm Q/Q Growth |
|
-58.11% |
-10.74% |
15.96% |
-1,019.15% |
-142.48% |
348.21% |
-76.10% |
80.38% |
19.73% |
109.81% |
63.60% |
Invested Capital Q/Q Growth |
|
11.62% |
1.70% |
1.46% |
13.21% |
2.54% |
-0.68% |
5.31% |
-5.78% |
-3.89% |
1.96% |
1.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
43.44% |
45.73% |
46.92% |
45.84% |
46.48% |
45.99% |
45.06% |
44.52% |
52.76% |
52.87% |
57.06% |
EBITDA Margin |
|
4.46% |
6.29% |
1.32% |
-1.05% |
0.76% |
3.04% |
-1.98% |
0.97% |
20.51% |
22.09% |
31.89% |
Operating Margin |
|
-9.87% |
-5.69% |
-11.02% |
-12.57% |
-7.33% |
-7.55% |
-14.81% |
-16.72% |
10.47% |
13.06% |
24.99% |
EBIT Margin |
|
-9.87% |
-5.69% |
-11.02% |
-12.57% |
-9.82% |
-7.55% |
-14.81% |
-16.72% |
8.33% |
11.16% |
23.14% |
Profit (Net Income) Margin |
|
-8.18% |
0.67% |
-8.96% |
84.20% |
-7.63% |
-3.80% |
-23.39% |
-10.29% |
3.18% |
6.23% |
14.42% |
Tax Burden Percent |
|
79.56% |
-6.92% |
67.35% |
-567.57% |
77.68% |
37.50% |
136.95% |
52.82% |
38.24% |
55.84% |
62.30% |
Interest Burden Percent |
|
104.18% |
171.05% |
120.77% |
118.01% |
100.00% |
134.08% |
115.34% |
116.58% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
61.76% |
44.16% |
37.70% |
Return on Invested Capital (ROIC) |
|
-4.51% |
-2.72% |
-5.14% |
-5.92% |
-3.51% |
-3.93% |
-8.63% |
-11.93% |
4.67% |
8.96% |
23.14% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.73% |
4.15% |
-7.53% |
323.45% |
-9.74% |
-1.07% |
-36.75% |
-7.64% |
2.71% |
7.40% |
14.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.22% |
0.58% |
-0.76% |
16.67% |
-0.72% |
-0.11% |
-3.20% |
-0.46% |
0.30% |
1.50% |
0.71% |
Return on Equity (ROE) |
|
-5.73% |
-2.14% |
-5.90% |
10.75% |
-4.23% |
-4.03% |
-11.83% |
-12.38% |
4.97% |
10.46% |
23.85% |
Cash Return on Invested Capital (CROIC) |
|
-30.81% |
-22.35% |
-20.16% |
-24.34% |
-6.58% |
2.55% |
3.17% |
13.17% |
15.89% |
17.59% |
-3.91% |
Operating Return on Assets (OROA) |
|
-4.02% |
-2.25% |
-4.04% |
-4.44% |
-3.51% |
-2.93% |
-6.31% |
-8.28% |
4.94% |
7.37% |
18.24% |
Return on Assets (ROA) |
|
-3.34% |
0.27% |
-3.29% |
29.72% |
-2.73% |
-1.47% |
-9.97% |
-5.10% |
1.89% |
4.11% |
11.36% |
Return on Common Equity (ROCE) |
|
-5.73% |
-2.14% |
-5.90% |
10.75% |
-4.23% |
-4.03% |
-11.83% |
-12.38% |
4.97% |
10.46% |
23.85% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.91% |
12.27% |
10.77% |
0.00% |
-8.59% |
-6.36% |
-3.87% |
0.00% |
13.62% |
18.03% |
21.27% |
Net Operating Profit after Tax (NOPAT) |
|
-18 |
-11 |
-20 |
-22 |
-12 |
-13 |
-25 |
-27 |
13 |
26 |
70 |
NOPAT Margin |
|
-6.91% |
-3.98% |
-7.71% |
-8.80% |
-5.13% |
-5.29% |
-10.37% |
-11.70% |
4.00% |
7.29% |
15.57% |
Net Nonoperating Expense Percent (NNEP) |
|
1.22% |
-6.87% |
2.39% |
-329.38% |
6.23% |
-2.86% |
28.12% |
-4.28% |
1.96% |
1.56% |
8.90% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-0.83% |
-0.48% |
- |
- |
- |
-0.57% |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
56.56% |
54.27% |
53.09% |
54.16% |
53.52% |
54.01% |
54.94% |
55.48% |
47.24% |
47.13% |
42.94% |
SG&A Expenses to Revenue |
|
13.02% |
18.53% |
19.40% |
15.68% |
17.07% |
16.75% |
17.80% |
20.33% |
12.77% |
12.01% |
9.98% |
R&D to Revenue |
|
33.23% |
31.18% |
31.55% |
34.11% |
35.15% |
34.60% |
36.39% |
37.18% |
26.91% |
25.29% |
19.97% |
Operating Expenses to Revenue |
|
53.30% |
51.42% |
57.94% |
58.41% |
53.81% |
53.54% |
59.87% |
61.24% |
42.28% |
39.82% |
32.07% |
Earnings before Interest and Taxes (EBIT) |
|
-26 |
-15 |
-28 |
-31 |
-23 |
-18 |
-35 |
-38 |
27 |
39 |
104 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
17 |
3.40 |
-2.60 |
1.80 |
7.20 |
-4.70 |
2.20 |
67 |
78 |
143 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.78 |
2.25 |
2.12 |
2.38 |
3.10 |
3.66 |
2.87 |
2.58 |
3.24 |
2.89 |
3.02 |
Price to Tangible Book Value (P/TBV) |
|
11.31 |
9.85 |
8.02 |
9.62 |
22.99 |
33.50 |
34.79 |
24.96 |
24.70 |
24.98 |
24.76 |
Price to Revenue (P/Rev) |
|
2.38 |
3.06 |
3.17 |
3.63 |
4.08 |
4.35 |
3.01 |
2.37 |
2.67 |
2.15 |
2.20 |
Price to Earnings (P/E) |
|
14.96 |
18.32 |
19.65 |
27.74 |
0.00 |
0.00 |
0.00 |
43.58 |
25.06 |
16.66 |
14.66 |
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 |
|
6.69% |
5.46% |
5.09% |
3.61% |
0.00% |
0.00% |
0.00% |
2.29% |
3.99% |
6.00% |
6.82% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.60 |
2.07 |
2.03 |
2.29 |
2.88 |
3.42 |
2.66 |
2.53 |
3.17 |
2.73 |
2.92 |
Enterprise Value to Revenue (EV/Rev) |
|
2.78 |
3.30 |
3.29 |
3.73 |
4.24 |
4.47 |
3.15 |
2.40 |
2.70 |
2.22 |
2.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
97.76 |
131.63 |
205.40 |
471.01 |
320.93 |
58.42 |
23.06 |
10.42 |
9.61 |
6.75 |
7.34 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
507.35 |
21.07 |
13.83 |
10.41 |
10.05 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
724.78 |
36.07 |
21.70 |
15.57 |
13.66 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.25 |
53.11 |
40.77 |
26.34 |
24.06 |
15.99 |
12.07 |
9.81 |
11.05 |
9.44 |
8.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
130.36 |
82.68 |
18.57 |
19.78 |
15.49 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.60 |
0.61 |
0.66 |
0.66 |
0.79 |
0.80 |
0.81 |
0.79 |
0.74 |
0.75 |
0.74 |
Long-Term Debt to Equity |
|
0.60 |
0.61 |
0.66 |
0.66 |
0.78 |
0.79 |
0.81 |
0.78 |
0.74 |
0.75 |
0.74 |
Financial Leverage |
|
0.21 |
0.14 |
0.10 |
0.05 |
0.07 |
0.10 |
0.09 |
0.06 |
0.11 |
0.20 |
0.05 |
Leverage Ratio |
|
1.94 |
1.96 |
2.00 |
2.01 |
2.06 |
2.10 |
2.12 |
2.18 |
2.18 |
2.24 |
1.98 |
Compound Leverage Factor |
|
2.02 |
3.36 |
2.41 |
2.37 |
2.06 |
2.82 |
2.45 |
2.54 |
2.18 |
2.24 |
1.98 |
Debt to Total Capital |
|
37.56% |
37.69% |
39.85% |
39.88% |
44.08% |
44.41% |
44.75% |
44.03% |
42.56% |
42.97% |
42.53% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.25% |
0.25% |
0.27% |
0.27% |
0.28% |
0.27% |
0.26% |
0.26% |
0.26% |
Long-Term Debt to Total Capital |
|
37.56% |
37.69% |
39.60% |
39.63% |
43.81% |
44.13% |
44.48% |
43.76% |
42.30% |
42.71% |
42.27% |
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 |
|
62.44% |
62.31% |
60.16% |
60.12% |
55.92% |
55.59% |
55.25% |
55.97% |
57.44% |
57.03% |
57.47% |
Debt to EBITDA |
|
28.28 |
32.91 |
61.90 |
128.01 |
78.52 |
12.39 |
6.25 |
3.13 |
2.17 |
1.71 |
1.77 |
Net Debt to EBITDA |
|
13.99 |
9.34 |
7.54 |
12.63 |
11.70 |
1.60 |
0.97 |
0.14 |
0.10 |
0.21 |
0.12 |
Long-Term Debt to EBITDA |
|
28.28 |
32.91 |
61.52 |
127.22 |
78.04 |
12.31 |
6.21 |
3.11 |
2.16 |
1.70 |
1.76 |
Debt to NOPAT |
|
-11.80 |
-12.91 |
-14.65 |
-13.68 |
-12.82 |
-24.47 |
196.30 |
10.85 |
4.91 |
3.94 |
3.29 |
Net Debt to NOPAT |
|
-5.84 |
-3.67 |
-1.78 |
-1.35 |
-1.91 |
-3.16 |
30.42 |
0.48 |
0.23 |
0.49 |
0.23 |
Long-Term Debt to NOPAT |
|
-11.80 |
-12.91 |
-14.56 |
-13.60 |
-12.74 |
-24.32 |
195.09 |
10.78 |
4.88 |
3.91 |
3.27 |
Altman Z-Score |
|
2.52 |
2.98 |
2.72 |
2.83 |
3.10 |
3.35 |
2.93 |
2.94 |
3.52 |
3.30 |
3.35 |
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 |
|
2.88 |
3.88 |
4.49 |
4.19 |
5.32 |
4.53 |
4.52 |
4.89 |
4.96 |
4.42 |
3.86 |
Quick Ratio |
|
2.24 |
3.23 |
3.90 |
3.68 |
4.62 |
3.85 |
3.81 |
4.22 |
4.28 |
3.72 |
3.27 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-438 |
-277 |
-250 |
-297 |
-27 |
63 |
14 |
58 |
32 |
27 |
-276 |
Operating Cash Flow to CapEx |
|
1,359.26% |
485.11% |
-125.27% |
844.16% |
-152.22% |
376.92% |
677.61% |
1,549.18% |
791.97% |
561.80% |
1,453.70% |
Free Cash Flow to Firm to Interest Expense |
|
-397.92 |
-25.63 |
-42.37 |
0.00 |
0.00 |
10.26 |
2.59 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
66.73 |
2.11 |
-1.93 |
0.00 |
0.00 |
6.43 |
8.41 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
61.82 |
1.68 |
-3.47 |
0.00 |
0.00 |
4.72 |
7.17 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.41 |
0.40 |
0.37 |
0.35 |
0.36 |
0.39 |
0.43 |
0.50 |
0.59 |
0.66 |
0.79 |
Accounts Receivable Turnover |
|
7.51 |
7.39 |
7.93 |
6.26 |
5.18 |
5.39 |
5.79 |
5.58 |
6.21 |
6.16 |
6.56 |
Inventory Turnover |
|
4.59 |
4.44 |
4.18 |
4.14 |
3.91 |
3.56 |
3.71 |
4.17 |
4.93 |
5.05 |
6.08 |
Fixed Asset Turnover |
|
14.33 |
13.80 |
13.33 |
13.52 |
13.14 |
15.03 |
17.50 |
20.96 |
24.29 |
28.46 |
23.35 |
Accounts Payable Turnover |
|
7.04 |
6.50 |
7.14 |
7.80 |
7.77 |
6.51 |
6.11 |
6.81 |
7.37 |
7.23 |
6.94 |
Days Sales Outstanding (DSO) |
|
48.61 |
49.37 |
46.03 |
58.27 |
70.51 |
67.71 |
63.02 |
65.45 |
58.76 |
59.23 |
55.68 |
Days Inventory Outstanding (DIO) |
|
79.56 |
82.24 |
87.22 |
88.23 |
93.41 |
102.46 |
98.33 |
87.62 |
74.09 |
72.22 |
60.08 |
Days Payable Outstanding (DPO) |
|
51.83 |
56.15 |
51.09 |
46.82 |
46.97 |
56.10 |
59.71 |
53.56 |
49.55 |
50.47 |
52.59 |
Cash Conversion Cycle (CCC) |
|
76.34 |
75.46 |
82.16 |
99.68 |
116.95 |
114.06 |
101.65 |
99.51 |
83.31 |
80.98 |
63.17 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,800 |
1,613 |
1,586 |
1,563 |
1,381 |
1,346 |
1,356 |
1,287 |
1,366 |
1,421 |
1,394 |
Invested Capital Turnover |
|
0.65 |
0.68 |
0.67 |
0.67 |
0.68 |
0.74 |
0.83 |
1.02 |
1.17 |
1.23 |
1.49 |
Increase / (Decrease) in Invested Capital |
|
419 |
266 |
230 |
276 |
14 |
-75 |
-39 |
-85 |
-19 |
-1.30 |
346 |
Enterprise Value (EV) |
|
2,884 |
3,330 |
3,225 |
3,580 |
3,980 |
4,598 |
3,602 |
3,251 |
4,325 |
3,875 |
4,067 |
Market Capitalization |
|
2,471 |
3,094 |
3,106 |
3,484 |
3,834 |
4,472 |
3,451 |
3,208 |
4,280 |
3,754 |
3,998 |
Book Value per Share |
|
$35.39 |
$34.35 |
$37.07 |
$37.14 |
$31.43 |
$31.13 |
$31.21 |
$31.46 |
$33.53 |
$32.62 |
$33.29 |
Tangible Book Value per Share |
|
$5.57 |
$7.84 |
$9.78 |
$9.17 |
$4.24 |
$3.41 |
$2.57 |
$3.25 |
$4.40 |
$3.77 |
$4.06 |
Total Capital |
|
2,221 |
2,209 |
2,439 |
2,440 |
2,209 |
2,195 |
2,180 |
2,221 |
2,300 |
2,280 |
2,306 |
Total Debt |
|
834 |
833 |
972 |
973 |
974 |
975 |
976 |
978 |
979 |
980 |
981 |
Total Long-Term Debt |
|
834 |
833 |
966 |
967 |
968 |
969 |
970 |
972 |
973 |
974 |
975 |
Net Debt |
|
413 |
236 |
118 |
96 |
145 |
126 |
151 |
44 |
45 |
121 |
69 |
Capital Expenditures (CapEx) |
|
5.40 |
4.70 |
9.10 |
7.70 |
9.00 |
10 |
6.70 |
6.10 |
14 |
8.90 |
5.40 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
44 |
65 |
38 |
14 |
89 |
51 |
45 |
84 |
138 |
172 |
141 |
Debt-free Net Working Capital (DFNWC) |
|
465 |
661 |
892 |
891 |
918 |
900 |
869 |
1,018 |
1,071 |
1,031 |
1,053 |
Net Working Capital (NWC) |
|
465 |
661 |
886 |
885 |
912 |
894 |
863 |
1,012 |
1,065 |
1,025 |
1,047 |
Net Nonoperating Expense (NNE) |
|
3.39 |
-12 |
3.22 |
-230 |
5.92 |
-3.53 |
31 |
-3.20 |
2.68 |
3.74 |
5.17 |
Net Nonoperating Obligations (NNO) |
|
413 |
236 |
118 |
96 |
145 |
126 |
151 |
44 |
45 |
121 |
69 |
Total Depreciation and Amortization (D&A) |
|
38 |
32 |
32 |
29 |
25 |
25 |
31 |
40 |
40 |
39 |
39 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
4.21% |
6.40% |
3.92% |
1.48% |
9.48% |
5.00% |
3.91% |
6.17% |
8.57% |
9.83% |
7.75% |
Debt-free Net Working Capital to Revenue |
|
44.77% |
65.44% |
91.08% |
92.88% |
97.69% |
87.51% |
75.92% |
75.12% |
66.79% |
58.97% |
57.99% |
Net Working Capital to Revenue |
|
44.77% |
65.44% |
90.46% |
92.26% |
97.05% |
86.92% |
75.40% |
74.67% |
66.41% |
58.63% |
57.66% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.56) |
$0.05 |
($0.58) |
$5.32 |
($0.46) |
($0.23) |
($1.43) |
($0.57) |
$0.26 |
$0.55 |
$1.62 |
Adjusted Weighted Average Basic Shares Outstanding |
|
39M |
39.70M |
39.80M |
39.20M |
39.30M |
39.20M |
38.80M |
39.60M |
39.40M |
39.80M |
39.80M |
Adjusted Diluted Earnings per Share |
|
($0.56) |
$0.05 |
($0.58) |
$5.28 |
($0.46) |
($0.23) |
($1.43) |
($0.57) |
$0.26 |
$0.55 |
$1.59 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
39M |
39.80M |
39.80M |
39.70M |
39.30M |
39.20M |
38.80M |
40.20M |
39.90M |
40.20M |
40.70M |
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 |
|
38.55M |
39.19M |
40.06M |
39.58M |
39.50M |
39.30M |
39.20M |
38.58M |
39.52M |
39.40M |
39.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.40 |
-10 |
-9.94 |
-21 |
-12 |
-12 |
-19 |
-27 |
24 |
26 |
70 |
Normalized NOPAT Margin |
|
-3.15% |
-3.77% |
-3.86% |
-8.40% |
-5.19% |
-4.90% |
-8.01% |
-11.70% |
7.33% |
7.29% |
15.57% |
Pre Tax Income Margin |
|
-10.28% |
-9.73% |
-13.31% |
-14.83% |
-9.82% |
-10.13% |
-17.08% |
-19.49% |
8.33% |
11.16% |
23.14% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-23.91 |
-1.41 |
-4.81 |
0.00 |
0.00 |
-2.93 |
-6.52 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-16.74 |
-0.99 |
-3.37 |
0.00 |
0.00 |
-2.05 |
-4.56 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-28.82 |
-1.84 |
-6.36 |
0.00 |
0.00 |
-4.64 |
-7.76 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-21.65 |
-1.42 |
-4.91 |
0.00 |
0.00 |
-3.76 |
-5.80 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
67.98% |
44.11% |
0.00% |
0.00% |
-78.61% |
-140.46% |
0.00% |
249.32% |
55.64% |
31.78% |
4.75% |