| DEI Shares Outstanding |
|
21,574,233.00 |
21,819,309.00 |
22,094,610.00 |
22,218,188.00 |
22,348,499.00 |
22,335,152.00 |
- |
- |
- |
- |
23,370,174.00 |
| DEI Adjusted Shares Outstanding |
|
21,574,233.00 |
21,819,309.00 |
22,094,610.00 |
22,218,188.00 |
22,348,499.00 |
22,335,152.00 |
- |
- |
- |
- |
23,370,174.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.76 |
-0.65 |
-0.31 |
0.54 |
0.62 |
0.87 |
- |
- |
- |
- |
-2.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-28.02% |
-12.15% |
-0.76% |
5.78% |
3.46% |
8.13% |
21.31% |
29.06% |
24.86% |
-2.04% |
-10.18% |
| EBITDA Growth |
|
-82.46% |
425.66% |
6.32% |
93.87% |
-2.07% |
17.35% |
86.18% |
45.86% |
21.65% |
-81.13% |
-27.59% |
| EBIT Growth |
|
-564.64% |
96.41% |
401.89% |
1,072.97% |
-18.55% |
55.10% |
144.14% |
53.53% |
21.07% |
-100.10% |
-267.49% |
| NOPAT Growth |
|
-3,296.40% |
89.74% |
139.00% |
3,100.60% |
-1.98% |
15.90% |
191.11% |
52.01% |
20.64% |
-97.77% |
-267.49% |
| Net Income Growth |
|
-14.40% |
61.98% |
51.50% |
272.82% |
14.54% |
38.72% |
241.22% |
54.24% |
10.38% |
-132.83% |
-46.77% |
| EPS Growth |
|
-16.56% |
63.07% |
50.77% |
271.88% |
14.55% |
36.51% |
239.53% |
53.77% |
9.80% |
-133.06% |
-46.01% |
| Operating Cash Flow Growth |
|
464.77% |
-39.20% |
-32.05% |
-51.36% |
-97.95% |
18,014.76% |
-8.14% |
-93.19% |
-398.45% |
317.75% |
95.55% |
| Free Cash Flow Firm Growth |
|
-97.22% |
644.80% |
16.51% |
41.70% |
-66.53% |
149.31% |
17.07% |
-528.41% |
84.05% |
-109.11% |
472.90% |
| Invested Capital Growth |
|
-4.42% |
-6.35% |
-7.25% |
-5.68% |
1.84% |
-3.16% |
8.17% |
75.27% |
23.68% |
0.78% |
-2.11% |
| Revenue Q/Q Growth |
|
-10.19% |
-2.38% |
1.97% |
2.47% |
-0.66% |
6.47% |
4.32% |
3.53% |
10.81% |
-3.30% |
-4.64% |
| EBITDA Q/Q Growth |
|
-78.83% |
297.39% |
52.35% |
1.98% |
-2.63% |
15.11% |
25.09% |
-1.90% |
10.15% |
-69.44% |
871.10% |
| EBIT Q/Q Growth |
|
-289.56% |
97.88% |
132.98% |
5.19% |
-9.98% |
31.68% |
33.39% |
-2.92% |
10.95% |
-100.19% |
80.77% |
| NOPAT Q/Q Growth |
|
-281.67% |
94.07% |
111.92% |
-28.92% |
30.31% |
-10.14% |
45.95% |
-3.68% |
8.68% |
-95.74% |
83.45% |
| Net Income Q/Q Growth |
|
-22.14% |
64.80% |
58.47% |
-23.99% |
25.48% |
0.57% |
48.77% |
-4.07% |
5.49% |
-219.79% |
12.29% |
| EPS Q/Q Growth |
|
-24.82% |
65.97% |
58.44% |
-23.61% |
23.53% |
1.18% |
47.47% |
-4.06% |
5.34% |
-222.56% |
12.18% |
| Operating Cash Flow Q/Q Growth |
|
-28.07% |
31.13% |
-21.87% |
-33.46% |
-88.15% |
146.93% |
-13.85% |
-86.40% |
49.65% |
1,195.90% |
-34.66% |
| Free Cash Flow Firm Q/Q Growth |
|
-96.88% |
67.23% |
4.35% |
-5.22% |
-62.33% |
271.84% |
22.95% |
-210.80% |
-15.31% |
82.01% |
-33.38% |
| Invested Capital Q/Q Growth |
|
-6.34% |
-3.04% |
-2.02% |
-3.80% |
4.15% |
-11.29% |
-7.39% |
15.01% |
13.98% |
-4.91% |
-1.26% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
15.05% |
17.79% |
18.05% |
18.36% |
19.22% |
18.52% |
19.44% |
19.91% |
19.26% |
14.64% |
15.76% |
| EBITDA Margin |
|
0.36% |
2.17% |
2.32% |
4.25% |
4.02% |
4.37% |
6.70% |
7.58% |
7.38% |
1.42% |
1.27% |
| Operating Margin |
|
-1.69% |
-0.20% |
0.08% |
2.18% |
1.63% |
2.65% |
5.27% |
6.26% |
6.12% |
0.15% |
-0.28% |
| EBIT Margin |
|
-1.72% |
-0.07% |
0.21% |
2.38% |
1.87% |
2.69% |
5.41% |
6.44% |
6.24% |
-0.01% |
-0.28% |
| Profit (Net Income) Margin |
|
-2.79% |
-1.21% |
-0.59% |
0.97% |
1.07% |
1.37% |
3.86% |
4.61% |
4.08% |
-1.37% |
-2.23% |
| Tax Burden Percent |
|
68.01% |
63.99% |
48.82% |
75.41% |
95.23% |
62.94% |
76.00% |
75.32% |
74.44% |
73.84% |
119.31% |
| Interest Burden Percent |
|
238.30% |
2,678.42% |
-564.02% |
53.80% |
59.91% |
81.07% |
93.83% |
95.12% |
87.74% |
29,402.94% |
676.40% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
24.59% |
4.77% |
37.06% |
24.00% |
24.68% |
25.56% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-3.74% |
-0.41% |
0.17% |
5.81% |
5.81% |
6.78% |
19.27% |
20.48% |
17.35% |
0.38% |
-0.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-33.37% |
-16.54% |
-12.60% |
-24.26% |
-60.82% |
45.48% |
24.52% |
10.41% |
6.97% |
-36.36% |
-35.40% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.93% |
-4.00% |
-2.36% |
-2.10% |
-1.71% |
-1.37% |
-2.89% |
0.49% |
1.49% |
-6.18% |
-8.44% |
| Return on Equity (ROE) |
|
-10.67% |
-4.41% |
-2.19% |
3.71% |
4.10% |
5.40% |
16.38% |
20.97% |
18.84% |
-5.80% |
-9.08% |
| Cash Return on Invested Capital (CROIC) |
|
0.78% |
6.15% |
7.69% |
11.65% |
3.98% |
9.99% |
11.42% |
-34.21% |
-3.83% |
-0.40% |
1.50% |
| Operating Return on Assets (OROA) |
|
-1.99% |
-0.09% |
0.33% |
3.87% |
2.77% |
4.24% |
10.51% |
13.32% |
10.82% |
-0.01% |
-0.39% |
| Return on Assets (ROA) |
|
-3.22% |
-1.60% |
-0.92% |
1.57% |
1.58% |
2.16% |
7.49% |
9.54% |
7.07% |
-1.94% |
-3.16% |
| Return on Common Equity (ROCE) |
|
-10.63% |
-4.40% |
-2.19% |
3.71% |
4.10% |
5.40% |
16.38% |
20.97% |
18.84% |
-5.80% |
-9.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-11.33% |
-4.53% |
-2.19% |
3.63% |
4.04% |
5.21% |
15.18% |
18.99% |
17.10% |
-6.01% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-1.66 |
0.65 |
21 |
20 |
24 |
69 |
104 |
126 |
2.81 |
-4.70 |
| NOPAT Margin |
|
-1.18% |
-0.14% |
0.05% |
1.64% |
1.56% |
1.67% |
4.00% |
4.72% |
4.56% |
0.10% |
-0.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
29.63% |
16.13% |
12.77% |
30.07% |
66.63% |
-38.70% |
-5.25% |
10.06% |
10.38% |
36.73% |
34.77% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.36% |
-0.62% |
| Cost of Revenue to Revenue |
|
84.95% |
82.21% |
81.95% |
81.64% |
80.78% |
81.48% |
80.56% |
80.09% |
80.74% |
85.36% |
84.24% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
16.74% |
17.98% |
17.98% |
16.18% |
17.58% |
15.87% |
14.17% |
13.65% |
13.14% |
14.49% |
16.04% |
| Earnings before Interest and Taxes (EBIT) |
|
-24 |
-0.85 |
2.56 |
30 |
24 |
38 |
93 |
142 |
172 |
-0.17 |
-6.71 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.95 |
26 |
28 |
54 |
53 |
62 |
115 |
167 |
204 |
38 |
31 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.54 |
0.94 |
1.48 |
1.24 |
0.79 |
0.00 |
1.60 |
1.86 |
0.93 |
0.71 |
0.66 |
| Price to Tangible Book Value (P/TBV) |
|
0.55 |
0.95 |
1.50 |
1.27 |
0.82 |
0.00 |
1.67 |
2.05 |
1.13 |
0.86 |
0.82 |
| Price to Revenue (P/Rev) |
|
0.13 |
0.25 |
0.40 |
0.33 |
0.21 |
0.00 |
0.41 |
0.45 |
0.22 |
0.16 |
0.16 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
34.76 |
19.56 |
0.00 |
10.53 |
9.79 |
5.43 |
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% |
2.88% |
5.11% |
0.00% |
9.49% |
10.21% |
18.41% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.64 |
0.95 |
1.42 |
1.23 |
0.80 |
0.00 |
1.70 |
1.71 |
0.94 |
0.76 |
0.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.20 |
0.31 |
0.44 |
0.34 |
0.22 |
0.00 |
0.37 |
0.50 |
0.27 |
0.21 |
0.22 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
54.26 |
14.46 |
18.81 |
7.97 |
5.34 |
0.00 |
5.49 |
6.63 |
3.71 |
14.72 |
17.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
203.28 |
14.24 |
11.48 |
0.00 |
6.81 |
7.80 |
4.38 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
803.69 |
20.63 |
13.82 |
0.00 |
9.20 |
10.65 |
6.00 |
201.63 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.16 |
2.67 |
5.43 |
9.18 |
293.95 |
0.00 |
3.97 |
102.57 |
0.00 |
8.05 |
3.87 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
79.40 |
14.93 |
17.73 |
10.28 |
20.16 |
0.00 |
15.51 |
0.00 |
0.00 |
0.00 |
48.11 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.51 |
0.40 |
0.31 |
0.20 |
0.15 |
0.13 |
0.19 |
0.29 |
0.28 |
0.27 |
0.31 |
| Long-Term Debt to Equity |
|
0.51 |
0.39 |
0.30 |
0.06 |
0.11 |
0.12 |
0.17 |
0.26 |
0.24 |
0.26 |
0.27 |
| Financial Leverage |
|
0.21 |
0.24 |
0.19 |
0.09 |
0.03 |
-0.03 |
-0.12 |
0.05 |
0.21 |
0.17 |
0.24 |
| Leverage Ratio |
|
3.31 |
2.76 |
2.38 |
2.36 |
2.60 |
2.50 |
2.19 |
2.20 |
2.66 |
2.99 |
2.87 |
| Compound Leverage Factor |
|
7.89 |
73.88 |
-13.44 |
1.27 |
1.56 |
2.03 |
2.05 |
2.09 |
2.34 |
880.02 |
19.45 |
| Debt to Total Capital |
|
33.98% |
28.51% |
23.52% |
16.86% |
13.00% |
11.76% |
15.63% |
22.48% |
21.66% |
21.55% |
23.70% |
| Short-Term Debt to Total Capital |
|
0.30% |
0.31% |
0.37% |
11.73% |
3.47% |
1.09% |
1.14% |
2.47% |
2.91% |
1.40% |
2.82% |
| Long-Term Debt to Total Capital |
|
33.67% |
28.21% |
23.14% |
5.13% |
9.53% |
10.67% |
14.50% |
20.01% |
18.75% |
20.16% |
20.88% |
| 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 |
|
0.15% |
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 |
|
65.87% |
71.49% |
76.48% |
83.14% |
87.00% |
88.24% |
84.37% |
77.52% |
78.34% |
78.45% |
76.30% |
| Debt to EBITDA |
|
35.17 |
4.92 |
3.58 |
1.27 |
0.98 |
0.80 |
0.70 |
0.93 |
0.89 |
4.39 |
5.83 |
| Net Debt to EBITDA |
|
17.10 |
2.88 |
1.65 |
0.21 |
0.15 |
-0.48 |
-0.57 |
0.67 |
0.71 |
3.46 |
4.92 |
| Long-Term Debt to EBITDA |
|
34.86 |
4.87 |
3.52 |
0.39 |
0.72 |
0.73 |
0.65 |
0.83 |
0.77 |
4.11 |
5.14 |
| Debt to NOPAT |
|
-10.76 |
-77.16 |
152.85 |
3.28 |
2.54 |
2.10 |
1.18 |
1.49 |
1.45 |
60.13 |
-38.30 |
| Net Debt to NOPAT |
|
-5.23 |
-45.15 |
70.39 |
0.54 |
0.39 |
-1.25 |
-0.96 |
1.07 |
1.14 |
47.33 |
-32.31 |
| Long-Term Debt to NOPAT |
|
-10.67 |
-76.33 |
150.42 |
1.00 |
1.86 |
1.91 |
1.09 |
1.33 |
1.25 |
56.23 |
-33.74 |
| Altman Z-Score |
|
1.90 |
2.58 |
2.80 |
2.75 |
2.11 |
0.00 |
3.62 |
3.88 |
2.44 |
2.20 |
2.21 |
| Noncontrolling Interest Sharing Ratio |
|
0.37% |
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.64 |
1.97 |
1.83 |
1.52 |
1.47 |
1.83 |
1.84 |
1.75 |
1.32 |
1.35 |
1.41 |
| Quick Ratio |
|
0.30 |
0.37 |
0.35 |
0.32 |
0.24 |
0.47 |
0.64 |
0.28 |
0.17 |
0.16 |
0.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3.38 |
25 |
29 |
42 |
14 |
35 |
41 |
-174 |
-28 |
-2.97 |
11 |
| Operating Cash Flow to CapEx |
|
36,574.76% |
1,404.77% |
454.41% |
1,132.29% |
8.03% |
33,854.40% |
0.00% |
173.39% |
-58.45% |
147.41% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.10 |
1.15 |
1.73 |
3.00 |
1.42 |
4.83 |
7.11 |
-25.07 |
-1.32 |
-0.06 |
0.26 |
| Operating Cash Flow to Interest Expense |
|
7.11 |
6.45 |
5.64 |
3.36 |
0.10 |
24.09 |
27.82 |
1.56 |
-1.53 |
1.41 |
3.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.09 |
5.99 |
4.40 |
3.06 |
-1.11 |
24.02 |
28.08 |
0.66 |
-4.15 |
0.45 |
3.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.15 |
1.32 |
1.56 |
1.62 |
1.48 |
1.58 |
1.94 |
2.07 |
1.73 |
1.42 |
1.41 |
| Accounts Receivable Turnover |
|
19.28 |
19.13 |
19.75 |
18.26 |
17.37 |
19.89 |
20.95 |
23.24 |
22.11 |
19.76 |
19.67 |
| Inventory Turnover |
|
1.49 |
1.71 |
2.06 |
2.14 |
1.94 |
2.26 |
3.28 |
3.14 |
2.22 |
1.91 |
2.03 |
| Fixed Asset Turnover |
|
6.98 |
7.07 |
7.75 |
8.70 |
9.17 |
9.64 |
10.52 |
11.16 |
10.68 |
7.97 |
6.55 |
| Accounts Payable Turnover |
|
67.31 |
57.79 |
60.21 |
64.89 |
62.79 |
62.12 |
60.37 |
53.23 |
52.60 |
56.94 |
56.54 |
| Days Sales Outstanding (DSO) |
|
18.93 |
19.08 |
18.48 |
19.99 |
21.01 |
18.35 |
17.42 |
15.71 |
16.51 |
18.47 |
18.56 |
| Days Inventory Outstanding (DIO) |
|
245.01 |
214.05 |
177.54 |
170.74 |
188.41 |
161.23 |
111.18 |
116.10 |
164.46 |
190.82 |
179.57 |
| Days Payable Outstanding (DPO) |
|
5.42 |
6.32 |
6.06 |
5.62 |
5.81 |
5.88 |
6.05 |
6.86 |
6.94 |
6.41 |
6.46 |
| Cash Conversion Cycle (CCC) |
|
258.53 |
226.81 |
189.95 |
185.11 |
203.61 |
173.70 |
122.55 |
124.95 |
174.03 |
202.88 |
191.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
423 |
396 |
367 |
347 |
353 |
342 |
370 |
648 |
801 |
747 |
731 |
| Invested Capital Turnover |
|
3.16 |
2.93 |
3.12 |
3.53 |
3.73 |
4.06 |
4.81 |
4.34 |
3.81 |
3.63 |
3.28 |
| Increase / (Decrease) in Invested Capital |
|
-20 |
-27 |
-29 |
-21 |
6.39 |
-11 |
28 |
278 |
153 |
5.77 |
-16 |
| Enterprise Value (EV) |
|
269 |
376 |
520 |
428 |
281 |
0.00 |
630 |
1,109 |
755 |
566 |
532 |
| Market Capitalization |
|
183 |
301 |
475 |
416 |
273 |
0.00 |
696 |
998 |
611 |
433 |
380 |
| Book Value per Share |
|
$15.65 |
$14.72 |
$14.57 |
$15.09 |
$15.44 |
$16.80 |
$19.26 |
$23.62 |
$28.78 |
$26.55 |
$24.79 |
| Tangible Book Value per Share |
|
$15.41 |
$14.49 |
$14.32 |
$14.71 |
$14.96 |
$16.38 |
$18.40 |
$21.46 |
$23.64 |
$21.82 |
$19.79 |
| Total Capital |
|
512 |
449 |
421 |
403 |
397 |
421 |
516 |
692 |
839 |
783 |
759 |
| Total Debt |
|
174 |
128 |
99 |
68 |
52 |
49 |
81 |
156 |
182 |
169 |
180 |
| Total Long-Term Debt |
|
173 |
127 |
97 |
21 |
38 |
45 |
75 |
138 |
157 |
158 |
159 |
| Net Debt |
|
85 |
75 |
46 |
11 |
7.85 |
-29 |
-66 |
112 |
144 |
133 |
152 |
| Capital Expenditures (CapEx) |
|
0.63 |
10 |
21 |
4.12 |
12 |
0.51 |
-1.45 |
6.24 |
55 |
48 |
-5.86 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
247 |
247 |
219 |
211 |
203 |
188 |
175 |
344 |
353 |
307 |
311 |
| Debt-free Net Working Capital (DFNWC) |
|
336 |
300 |
272 |
268 |
247 |
267 |
321 |
388 |
391 |
343 |
339 |
| Net Working Capital (NWC) |
|
335 |
299 |
271 |
220 |
233 |
263 |
316 |
371 |
367 |
332 |
318 |
| Net Nonoperating Expense (NNE) |
|
22 |
13 |
7.70 |
8.54 |
6.36 |
4.19 |
2.49 |
2.32 |
13 |
40 |
49 |
| Net Nonoperating Obligations (NNO) |
|
85 |
75 |
46 |
11 |
7.85 |
-29 |
-66 |
112 |
144 |
133 |
152 |
| Total Depreciation and Amortization (D&A) |
|
29 |
27 |
25 |
24 |
28 |
24 |
22 |
25 |
31 |
39 |
38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.05% |
20.58% |
18.37% |
16.73% |
15.59% |
13.35% |
10.24% |
15.58% |
12.80% |
11.35% |
12.82% |
| Debt-free Net Working Capital to Revenue |
|
24.59% |
25.00% |
22.84% |
21.23% |
18.94% |
18.94% |
18.78% |
17.57% |
14.18% |
12.68% |
13.98% |
| Net Working Capital to Revenue |
|
24.48% |
24.89% |
22.71% |
17.47% |
17.88% |
18.62% |
18.44% |
16.80% |
13.29% |
12.27% |
13.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.76) |
($0.65) |
($0.32) |
$0.55 |
$0.63 |
$0.86 |
$2.93 |
$4.50 |
$4.93 |
($1.63) |
($2.38) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
21.11M |
21.29M |
21.54M |
21.81M |
21.95M |
22.10M |
22.24M |
22.37M |
22.49M |
22.61M |
22.75M |
| Adjusted Diluted Earnings per Share |
|
($1.76) |
($0.65) |
($0.32) |
$0.55 |
$0.63 |
$0.86 |
$2.92 |
$4.49 |
$4.93 |
($1.63) |
($2.38) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
21.11M |
21.29M |
21.54M |
21.82M |
21.95M |
22.10M |
22.25M |
22.38M |
22.50M |
22.61M |
22.75M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.55 |
$0.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
21.59M |
21.83M |
22.10M |
22.21M |
22.34M |
22.55M |
22.59M |
22.70M |
22.85M |
23.12M |
23.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
1.65 |
8.47 |
23 |
24 |
26 |
70 |
104 |
126 |
4.10 |
-1.88 |
| Normalized NOPAT Margin |
|
-0.75% |
0.14% |
0.71% |
1.80% |
1.83% |
1.81% |
4.07% |
4.72% |
4.56% |
0.15% |
-0.08% |
| Pre Tax Income Margin |
|
-4.11% |
-1.89% |
-1.21% |
1.28% |
1.12% |
2.18% |
5.08% |
6.12% |
5.48% |
-1.85% |
-1.87% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.72 |
-0.04 |
0.15 |
2.16 |
2.49 |
5.28 |
16.21 |
20.48 |
8.16 |
0.00 |
-0.16 |
| NOPAT to Interest Expense |
|
-0.50 |
-0.08 |
0.04 |
1.49 |
2.07 |
3.28 |
12.00 |
15.00 |
5.96 |
0.06 |
-0.11 |
| EBIT Less CapEx to Interest Expense |
|
-0.74 |
-0.50 |
-1.09 |
1.87 |
1.28 |
5.21 |
16.47 |
19.58 |
5.54 |
-0.96 |
-0.02 |
| NOPAT Less CapEx to Interest Expense |
|
-0.52 |
-0.54 |
-1.20 |
1.20 |
0.86 |
3.21 |
12.25 |
14.11 |
3.34 |
-0.90 |
0.03 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |