| DEI Shares Outstanding |
|
0.00 |
37,500,000.00 |
44,502,223.00 |
44,755,678.00 |
45,021,461.00 |
45,765,533.00 |
46,684,065.00 |
47,312,270.00 |
47,941,652.00 |
- |
48,194,035.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
37,500,000.00 |
44,502,223.00 |
44,755,678.00 |
45,021,461.00 |
45,765,533.00 |
46,684,065.00 |
47,312,270.00 |
47,941,652.00 |
- |
48,194,035.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-2.47 |
1.34 |
5.24 |
-15.62 |
-8.94 |
-2.90 |
-0.04 |
-0.07 |
- |
0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
41.77% |
-37.32% |
199.84% |
144.41% |
-100.00% |
0.00% |
0.00% |
0.00% |
-14.53% |
-39.28% |
-2.87% |
| EBITDA Growth |
|
22.20% |
-31.49% |
299.26% |
218.84% |
-93.62% |
-258.90% |
15.85% |
303.96% |
-19.89% |
-330.20% |
70.43% |
| EBIT Growth |
|
-279.03% |
-91.07% |
291.77% |
493.61% |
-121.96% |
-72.55% |
17.24% |
119.91% |
3.41% |
-863.23% |
66.83% |
| NOPAT Growth |
|
-91.26% |
-119.55% |
347.08% |
299.26% |
-137.58% |
-15.81% |
17.24% |
100.91% |
638.41% |
-1,659.30% |
52.28% |
| Net Income Growth |
|
-985.28% |
-323.71% |
163.78% |
300.18% |
-133.50% |
-417.66% |
75.21% |
99.39% |
-410.99% |
-6,454.73% |
102.22% |
| EPS Growth |
|
-630.00% |
-302.74% |
148.30% |
269.01% |
-133.59% |
-34.09% |
7.63% |
99.54% |
-600.00% |
-6,057.14% |
102.32% |
| Operating Cash Flow Growth |
|
744.34% |
-57.37% |
94.07% |
571.11% |
-124.65% |
107.31% |
-370.78% |
180.92% |
105.59% |
475.79% |
-110.28% |
| Free Cash Flow Firm Growth |
|
0.00% |
99.37% |
-5,473.65% |
204.11% |
-194.54% |
106.52% |
-49.03% |
109.81% |
449.36% |
288.47% |
-120.41% |
| Invested Capital Growth |
|
0.00% |
-5.20% |
52.99% |
14.02% |
8.22% |
-15.29% |
-14.46% |
-1.75% |
-9.50% |
-64.29% |
19.91% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
79.07% |
-5.10% |
-100.00% |
100.00% |
100.00% |
16.08% |
-53.69% |
-44.28% |
-78.43% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
144.23% |
-5.46% |
-78.69% |
26.85% |
6.18% |
22.79% |
-34.64% |
-26.93% |
-38.86% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
442.98% |
-7.57% |
-359.99% |
14.81% |
5.45% |
555.80% |
-56.60% |
-21.28% |
1.46% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
482.91% |
0.57% |
-8,252.89% |
28.35% |
5.45% |
103.58% |
237.14% |
-1.98% |
3.41% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
188.15% |
0.98% |
-258.27% |
-161.42% |
74.74% |
96.69% |
-141.83% |
-4.81% |
123.24% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
169.61% |
-1.69% |
-258.56% |
31.99% |
-1.40% |
97.50% |
-141.18% |
-4.36% |
125.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-23.92% |
22.11% |
29.07% |
-905.66% |
639.66% |
-78.33% |
266.53% |
-32.19% |
295.13% |
-114.03% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
77.59% |
-14.06% |
173.62% |
-58.80% |
170.50% |
385.57% |
75.21% |
-136.01% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
15.56% |
2.20% |
-7.01% |
-3.20% |
-1.63% |
-2.03% |
-8.67% |
-45.14% |
16.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.34% |
24.98% |
30.21% |
35.28% |
0.00% |
0.00% |
0.00% |
22.92% |
19.76% |
8.93% |
3.90% |
| EBITDA Margin |
|
16.04% |
17.54% |
23.35% |
30.46% |
0.00% |
0.00% |
0.00% |
24.73% |
23.18% |
-87.86% |
-113.65% |
| Operating Margin |
|
-4.29% |
-15.02% |
9.08% |
23.34% |
0.00% |
0.00% |
0.00% |
-4.53% |
-5.39% |
-68.48% |
-129.67% |
| EBIT Margin |
|
-4.90% |
-14.95% |
9.56% |
23.22% |
0.00% |
0.00% |
0.00% |
6.76% |
8.18% |
-102.87% |
-138.49% |
| Profit (Net Income) Margin |
|
-5.93% |
-40.09% |
8.53% |
13.96% |
0.00% |
0.00% |
0.00% |
-0.17% |
-1.02% |
-110.32% |
10.38% |
| Tax Burden Percent |
|
93.21% |
239.71% |
95.42% |
60.62% |
86.74% |
341.62% |
81.61% |
-4.77% |
-34.63% |
94.87% |
-7.70% |
| Interest Burden Percent |
|
129.75% |
111.88% |
93.48% |
99.19% |
105.75% |
80.56% |
101.02% |
53.03% |
36.06% |
113.04% |
97.28% |
| Effective Tax Rate |
|
0.00% |
0.00% |
4.58% |
39.38% |
0.00% |
0.00% |
0.00% |
104.77% |
134.63% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-5.32% |
-6.00% |
12.03% |
37.12% |
0.00% |
0.00% |
0.00% |
0.15% |
1.15% |
-27.74% |
-36.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-28.77% |
-223.72% |
9.17% |
13.34% |
0.00% |
0.00% |
0.00% |
-1.84% |
-19.95% |
341.99% |
-67.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-8.18% |
-18.79% |
0.64% |
0.28% |
0.00% |
0.00% |
0.00% |
-0.28% |
-1.83% |
-30.42% |
38.41% |
| Return on Equity (ROE) |
|
-13.50% |
-24.79% |
12.67% |
37.40% |
-11.11% |
-66.42% |
-19.76% |
-0.13% |
-0.69% |
-58.16% |
1.80% |
| Cash Return on Invested Capital (CROIC) |
|
-205.32% |
-0.66% |
-29.86% |
24.02% |
-20.47% |
1.39% |
0.83% |
1.91% |
11.12% |
67.01% |
-54.71% |
| Operating Return on Assets (OROA) |
|
-4.00% |
-7.23% |
9.65% |
40.45% |
0.00% |
0.00% |
0.00% |
3.39% |
3.56% |
-35.72% |
-17.06% |
| Return on Assets (ROA) |
|
-4.84% |
-19.40% |
8.61% |
24.32% |
0.00% |
0.00% |
0.00% |
-0.09% |
-0.44% |
-38.30% |
1.28% |
| Return on Common Equity (ROCE) |
|
0.25% |
-11.14% |
11.56% |
37.40% |
-11.11% |
-66.42% |
-19.76% |
-0.13% |
-0.69% |
-58.16% |
1.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
368.15% |
-27.11% |
11.61% |
31.29% |
-11.82% |
-72.64% |
-21.90% |
-0.13% |
-0.69% |
-82.01% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-24 |
60 |
239 |
-90 |
-104 |
-86 |
0.78 |
5.78 |
-90 |
-40 |
| NOPAT Margin |
|
-3.00% |
-10.51% |
8.66% |
14.15% |
0.00% |
0.00% |
0.00% |
0.22% |
1.87% |
-47.94% |
-90.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
23.45% |
217.72% |
2.86% |
23.78% |
-332.90% |
435.68% |
21.71% |
1.98% |
21.10% |
-369.73% |
30.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
0.14% |
1.15% |
-35.64% |
-15.57% |
| Cost of Revenue to Revenue |
|
74.66% |
75.02% |
69.79% |
64.72% |
0.00% |
0.00% |
0.00% |
77.08% |
80.24% |
91.07% |
96.10% |
| SG&A Expenses to Revenue |
|
6.09% |
7.83% |
7.21% |
4.33% |
0.00% |
0.00% |
0.00% |
10.92% |
12.10% |
66.42% |
44.19% |
| 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 |
|
29.63% |
39.99% |
21.14% |
11.94% |
0.00% |
0.00% |
0.00% |
27.59% |
25.31% |
77.63% |
133.57% |
| Earnings before Interest and Taxes (EBIT) |
|
-18 |
-34 |
66 |
392 |
-86 |
-149 |
-123 |
24 |
25 |
-193 |
-61 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
59 |
40 |
161 |
515 |
33 |
-52 |
-44 |
90 |
72 |
-165 |
-50 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.63 |
1.68 |
1.05 |
0.15 |
0.36 |
0.18 |
0.88 |
0.46 |
0.57 |
0.35 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.42 |
2.18 |
1.23 |
0.17 |
0.37 |
0.19 |
0.91 |
0.47 |
0.59 |
0.35 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.42 |
1.24 |
0.47 |
0.00 |
0.00 |
0.00 |
1.13 |
0.69 |
0.77 |
2.01 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
14.35 |
3.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.40 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
1.41% |
22.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
6.97% |
29.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.16% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.55 |
1.58 |
1.06 |
0.23 |
0.43 |
0.30 |
0.90 |
0.49 |
0.36 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.64 |
1.37 |
0.43 |
0.00 |
0.00 |
0.00 |
1.31 |
0.75 |
0.33 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
15.08 |
5.87 |
1.41 |
5.27 |
0.00 |
0.00 |
5.31 |
3.24 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
14.35 |
1.85 |
0.00 |
0.00 |
0.00 |
19.41 |
9.17 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
15.84 |
3.03 |
0.00 |
0.00 |
0.00 |
607.68 |
40.21 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
20.54 |
16.46 |
1.88 |
0.00 |
38.69 |
0.00 |
31.15 |
7.40 |
0.34 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
4.69 |
0.00 |
28.27 |
32.92 |
46.63 |
4.15 |
0.29 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.29 |
0.00 |
0.20 |
0.00 |
0.12 |
0.15 |
0.19 |
0.18 |
0.09 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.29 |
0.00 |
0.20 |
0.00 |
0.12 |
0.14 |
0.18 |
0.00 |
0.09 |
0.00 |
0.00 |
| Financial Leverage |
|
0.28 |
0.08 |
0.07 |
0.02 |
0.00 |
0.11 |
0.14 |
0.15 |
0.09 |
-0.09 |
-0.57 |
| Leverage Ratio |
|
1.40 |
1.28 |
1.47 |
1.54 |
1.42 |
1.44 |
1.51 |
1.56 |
1.54 |
1.52 |
1.41 |
| Compound Leverage Factor |
|
1.81 |
1.43 |
1.38 |
1.53 |
1.51 |
1.16 |
1.52 |
0.83 |
0.56 |
1.72 |
1.37 |
| Debt to Total Capital |
|
22.72% |
0.00% |
16.44% |
0.00% |
10.68% |
12.77% |
15.77% |
15.29% |
8.51% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.18% |
0.27% |
15.29% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
22.72% |
0.00% |
16.44% |
0.00% |
10.68% |
12.59% |
15.50% |
0.00% |
8.51% |
0.00% |
0.00% |
| 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 |
|
78.70% |
19.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-1.42% |
80.67% |
83.56% |
100.00% |
89.32% |
87.23% |
84.23% |
84.71% |
91.49% |
100.00% |
100.00% |
| Debt to EBITDA |
|
1.61 |
0.00 |
0.62 |
0.00 |
2.44 |
-1.58 |
-1.98 |
0.93 |
0.60 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
1.56 |
0.00 |
0.58 |
0.00 |
2.26 |
-1.26 |
-1.71 |
0.74 |
0.26 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
1.61 |
0.00 |
0.62 |
0.00 |
2.44 |
-1.56 |
-1.94 |
0.00 |
0.60 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-8.60 |
0.00 |
1.67 |
0.00 |
-0.89 |
-0.79 |
-1.01 |
106.74 |
7.41 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-8.33 |
0.00 |
1.57 |
0.00 |
-0.82 |
-0.63 |
-0.87 |
84.65 |
3.20 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-8.60 |
0.00 |
1.67 |
0.00 |
-0.89 |
-0.78 |
-0.99 |
0.00 |
7.41 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
4.42 |
2.61 |
4.81 |
0.46 |
0.41 |
-0.02 |
1.84 |
1.49 |
-1.31 |
-0.56 |
| Noncontrolling Interest Sharing Ratio |
|
101.83% |
55.08% |
8.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.82 |
3.04 |
1.43 |
1.92 |
3.12 |
3.61 |
2.93 |
2.09 |
2.72 |
1.65 |
2.53 |
| Quick Ratio |
|
1.51 |
2.67 |
1.29 |
1.78 |
2.89 |
3.41 |
2.79 |
2.00 |
2.54 |
1.23 |
2.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-426 |
-2.67 |
-149 |
155 |
-146 |
9.54 |
4.86 |
10 |
56 |
218 |
-60 |
| Operating Cash Flow to CapEx |
|
257.59% |
384.67% |
43.85% |
208.14% |
-296.02% |
0.00% |
0.00% |
718.74% |
260.21% |
1,732.33% |
-29.66% |
| Free Cash Flow to Firm to Interest Expense |
|
-77.97 |
-0.65 |
-34.49 |
48.56 |
-29.51 |
0.00 |
0.00 |
0.89 |
3.46 |
8.63 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
12.74 |
7.25 |
13.37 |
121.33 |
-19.23 |
0.00 |
0.00 |
1.33 |
1.94 |
7.17 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.80 |
5.36 |
-17.12 |
63.04 |
-25.72 |
0.00 |
0.00 |
1.14 |
1.19 |
6.76 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.82 |
0.48 |
1.01 |
1.74 |
0.00 |
0.00 |
0.00 |
0.50 |
0.43 |
0.35 |
0.12 |
| Accounts Receivable Turnover |
|
8.47 |
5.00 |
4.24 |
5.40 |
0.00 |
0.00 |
0.00 |
0.84 |
0.68 |
0.71 |
1.27 |
| Inventory Turnover |
|
57.76 |
31.81 |
40.32 |
55.93 |
28.04 |
15.73 |
0.00 |
32.36 |
23.06 |
12.33 |
7.79 |
| Fixed Asset Turnover |
|
1.35 |
0.90 |
2.33 |
4.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.51 |
| Accounts Payable Turnover |
|
8.93 |
5.77 |
4.54 |
7.00 |
5.19 |
2.81 |
0.00 |
3.79 |
6.63 |
5.71 |
3.97 |
| Days Sales Outstanding (DSO) |
|
43.09 |
72.96 |
86.12 |
67.61 |
0.00 |
0.00 |
0.00 |
435.64 |
533.00 |
511.40 |
286.80 |
| Days Inventory Outstanding (DIO) |
|
6.32 |
11.48 |
9.05 |
6.53 |
13.02 |
23.21 |
0.00 |
11.28 |
15.83 |
29.61 |
46.87 |
| Days Payable Outstanding (DPO) |
|
40.88 |
63.27 |
80.48 |
52.13 |
70.26 |
129.96 |
0.00 |
96.43 |
55.04 |
63.94 |
91.90 |
| Cash Conversion Cycle (CCC) |
|
8.54 |
21.17 |
14.69 |
22.01 |
0.00 |
0.00 |
0.00 |
350.49 |
493.79 |
477.07 |
241.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
415 |
394 |
602 |
686 |
743 |
629 |
538 |
529 |
479 |
171 |
120 |
| Invested Capital Turnover |
|
1.77 |
0.57 |
1.39 |
2.62 |
0.00 |
0.00 |
0.00 |
0.68 |
0.61 |
0.58 |
0.40 |
| Increase / (Decrease) in Invested Capital |
|
415 |
-22 |
209 |
84 |
56 |
-114 |
-91 |
-9.42 |
-50 |
-308 |
20 |
| Enterprise Value (EV) |
|
0.00 |
610 |
949 |
726 |
173 |
270 |
160 |
475 |
232 |
62 |
-45 |
| Market Capitalization |
|
0.00 |
557 |
854 |
793 |
99 |
204 |
85 |
409 |
214 |
144 |
89 |
| Book Value per Share |
|
($0.20) |
$9.09 |
$11.41 |
$16.85 |
$14.85 |
$12.31 |
$9.92 |
$9.78 |
$9.60 |
$5.25 |
$5.36 |
| Tangible Book Value per Share |
|
($4.09) |
$6.15 |
$8.81 |
$14.41 |
$13.22 |
$11.93 |
$9.62 |
$9.49 |
$9.40 |
$5.06 |
$5.36 |
| Total Capital |
|
418 |
423 |
608 |
754 |
749 |
646 |
550 |
546 |
503 |
253 |
258 |
| Total Debt |
|
95 |
0.00 |
100 |
0.00 |
80 |
83 |
87 |
84 |
43 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
95 |
0.00 |
100 |
0.00 |
80 |
81 |
85 |
0.00 |
43 |
0.00 |
0.00 |
| Net Debt |
|
92 |
-29 |
94 |
-68 |
74 |
66 |
75 |
66 |
19 |
-82 |
-134 |
| Capital Expenditures (CapEx) |
|
27 |
7.72 |
131 |
186 |
32 |
-0.02 |
-5.51 |
2.12 |
12 |
10 |
63 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
22 |
30 |
89 |
148 |
271 |
321 |
280 |
326 |
290 |
-8.25 |
-27 |
| Debt-free Net Working Capital (DFNWC) |
|
25 |
60 |
94 |
216 |
277 |
337 |
292 |
343 |
314 |
74 |
107 |
| Net Working Capital (NWC) |
|
25 |
60 |
94 |
216 |
277 |
336 |
291 |
259 |
314 |
74 |
107 |
| Net Nonoperating Expense (NNE) |
|
11 |
68 |
0.93 |
3.17 |
-11 |
305 |
15 |
1.40 |
8.94 |
117 |
-45 |
| Net Nonoperating Obligations (NNO) |
|
92 |
-29 |
94 |
-68 |
74 |
66 |
75 |
66 |
19 |
-82 |
-139 |
| Total Depreciation and Amortization (D&A) |
|
77 |
75 |
95 |
122 |
119 |
97 |
79 |
65 |
46 |
28 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.05% |
13.21% |
12.84% |
8.76% |
0.00% |
0.00% |
0.00% |
89.96% |
93.73% |
-4.39% |
-60.00% |
| Debt-free Net Working Capital to Revenue |
|
6.89% |
25.88% |
13.66% |
12.76% |
0.00% |
0.00% |
0.00% |
94.73% |
101.58% |
39.42% |
241.88% |
| Net Working Capital to Revenue |
|
6.89% |
25.88% |
13.66% |
12.76% |
0.00% |
0.00% |
0.00% |
71.66% |
101.58% |
39.42% |
241.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.81) |
$1.42 |
$5.27 |
($1.76) |
($2.36) |
($2.18) |
($0.01) |
($0.07) |
($4.31) |
$0.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
61.50M |
41.55M |
44.75M |
45.01M |
45.64M |
46.43M |
47.18M |
47.78M |
48.07M |
48.27M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.81) |
$1.42 |
$5.24 |
($1.76) |
($2.36) |
($2.18) |
($0.01) |
($0.07) |
($4.31) |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
31.50M |
41.64M |
45.02M |
45.01M |
45.64M |
46.43M |
47.18M |
47.78M |
48.07M |
48.27M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($2.81) |
$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 |
|
0.00 |
30M |
44.59M |
44.88M |
45.11M |
91.54M |
93.37M |
94.62M |
47.94M |
48.13M |
48.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.55 |
-23 |
64 |
244 |
-61 |
-66 |
-85 |
-14 |
-15 |
-93 |
-20 |
| Normalized NOPAT Margin |
|
-0.69% |
-9.94% |
9.23% |
14.47% |
0.00% |
0.00% |
0.00% |
-3.93% |
-4.73% |
-49.43% |
-44.47% |
| Pre Tax Income Margin |
|
-6.36% |
-16.72% |
8.94% |
23.03% |
0.00% |
0.00% |
0.00% |
3.59% |
2.95% |
-116.28% |
-134.72% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.30 |
-8.42 |
15.34 |
123.13 |
-17.38 |
0.00 |
0.00 |
2.13 |
1.56 |
-7.67 |
0.00 |
| NOPAT to Interest Expense |
|
-2.02 |
-5.92 |
13.90 |
75.03 |
-18.13 |
0.00 |
0.00 |
0.07 |
0.36 |
-3.57 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-8.25 |
-10.30 |
-15.15 |
64.84 |
-23.87 |
0.00 |
0.00 |
1.94 |
0.82 |
-8.08 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-6.97 |
-7.80 |
-16.59 |
16.74 |
-24.62 |
0.00 |
0.00 |
-0.12 |
-0.39 |
-3.99 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-17.88% |
-5.41% |
0.00% |
4.75% |
-14.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-17.88% |
-8.40% |
0.00% |
4.75% |
-14.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |