| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
80,280,308.00 |
9,986,928.00 |
9,996,468.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
80,280,308.00 |
9,986,928.00 |
9,996,468.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
14.83 |
-5.63 |
-5.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-15.82% |
-13.95% |
-7.60% |
-14.61% |
-10.91% |
-10.23% |
-10.46% |
-9.67% |
-12.41% |
-10.78% |
-9.81% |
| EBITDA Growth |
|
63.62% |
118.84% |
120.28% |
-1,606.00% |
14.25% |
-175.04% |
544.97% |
94.44% |
2,439.24% |
122.29% |
73.02% |
| EBIT Growth |
|
128.34% |
111.64% |
87.81% |
-847.61% |
34.18% |
-250.76% |
760.83% |
91.63% |
3,179.12% |
117.13% |
-32.56% |
| NOPAT Growth |
|
5,076.26% |
242.17% |
88.40% |
-842.28% |
-76.78% |
-110.79% |
1,717.37% |
92.50% |
-62.53% |
120.58% |
-50.68% |
| Net Income Growth |
|
1,199.46% |
121.22% |
-132.14% |
-193.15% |
-54.22% |
-205.63% |
128.51% |
79.14% |
5,017.06% |
-24.52% |
28.36% |
| EPS Growth |
|
1,028.57% |
118.43% |
-83.02% |
-161.31% |
-55.38% |
-207.41% |
135.05% |
79.27% |
4,958.62% |
-893.10% |
-471.43% |
| Operating Cash Flow Growth |
|
-100.91% |
-52.15% |
301.00% |
-34.85% |
-479.40% |
-36.19% |
-41.23% |
141.62% |
-2,446.16% |
0.00% |
-323.68% |
| Free Cash Flow Firm Growth |
|
948.19% |
394.07% |
-105.61% |
-93.85% |
-46.31% |
90.43% |
2,142.16% |
38.55% |
-174.49% |
-194.54% |
-1,182.47% |
| Invested Capital Growth |
|
-31.83% |
11.88% |
2.34% |
-43.85% |
-48.79% |
-57.75% |
-49.80% |
-18.60% |
110.50% |
121.88% |
169.68% |
| Revenue Q/Q Growth |
|
-6.23% |
-5.27% |
-4.15% |
0.29% |
-2.17% |
-4.55% |
-4.39% |
1.17% |
-5.13% |
-2.77% |
0.00% |
| EBITDA Q/Q Growth |
|
372.96% |
12.23% |
-83.02% |
-3,380.43% |
118.28% |
-173.71% |
245.91% |
-128.28% |
8,447.80% |
-99.35% |
0.00% |
| EBIT Q/Q Growth |
|
194.99% |
11.01% |
-120.53% |
-4,278.20% |
113.45% |
-224.73% |
189.97% |
-155.45% |
5,369.98% |
-99.35% |
0.00% |
| NOPAT Q/Q Growth |
|
2,520.53% |
-47.70% |
-101.66% |
-4,382.89% |
159.66% |
-124.30% |
348.87% |
-120.79% |
398.03% |
-86.65% |
0.00% |
| Net Income Q/Q Growth |
|
142.83% |
-13.96% |
-301.54% |
-294.74% |
106.69% |
-298.51% |
154.39% |
-388.91% |
1,740.41% |
-104.83% |
0.00% |
| EPS Q/Q Growth |
|
138.69% |
-16.92% |
-279.63% |
-352.58% |
106.61% |
-300.00% |
158.62% |
-367.65% |
1,712.09% |
-139.26% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
98.75% |
7,832.54% |
-69.74% |
-559.69% |
94.61% |
951.57% |
-72.13% |
225.55% |
-429.52% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
77.55% |
-76.27% |
-109.48% |
253.94% |
1,450.95% |
-15.82% |
1.61% |
-89.56% |
-933.78% |
-6.85% |
0.00% |
| Invested Capital Q/Q Growth |
|
26.64% |
5.10% |
-11.61% |
-52.27% |
15.49% |
-13.28% |
5.01% |
-22.61% |
198.66% |
-8.59% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
63.12% |
65.97% |
60.62% |
66.72% |
67.94% |
67.14% |
69.69% |
71.22% |
73.73% |
72.12% |
70.53% |
| EBITDA Margin |
|
18.06% |
21.40% |
3.79% |
-123.98% |
23.17% |
-17.89% |
27.30% |
-7.63% |
671.56% |
4.47% |
-2.28% |
| Operating Margin |
|
11.60% |
14.24% |
-2.92% |
-130.40% |
17.78% |
-20.24% |
19.64% |
-10.83% |
23.39% |
4.67% |
-18.09% |
| EBIT Margin |
|
11.83% |
13.87% |
-2.97% |
-129.62% |
17.82% |
-23.29% |
21.91% |
-12.01% |
667.15% |
4.47% |
-17.65% |
| Profit (Net Income) Margin |
|
22.41% |
20.35% |
-42.79% |
-168.44% |
11.52% |
-23.95% |
13.62% |
-38.90% |
672.72% |
-33.42% |
-30.90% |
| Tax Burden Percent |
|
1,840.26% |
827.61% |
288.22% |
118.96% |
313.01% |
62.82% |
187.79% |
145.14% |
101.79% |
1,319.48% |
126.28% |
| Interest Burden Percent |
|
10.29% |
17.74% |
500.07% |
109.24% |
20.64% |
163.72% |
33.11% |
223.19% |
99.06% |
-56.66% |
138.63% |
| Effective Tax Rate |
|
-1,740.26% |
-727.61% |
0.00% |
0.00% |
-213.01% |
0.00% |
-87.79% |
0.00% |
-1.79% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
261.97% |
172.64% |
-3.18% |
-203.32% |
98.17% |
-24.61% |
66.80% |
-23.21% |
35.67% |
5.38% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
229.94% |
156.35% |
-9.66% |
-215.21% |
91.67% |
-25.99% |
63.67% |
-27.39% |
170.98% |
-2.07% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-530.89% |
-301.37% |
17.29% |
301.42% |
-139.48% |
39.38% |
-93.14% |
33.36% |
-409.56% |
4.35% |
0.00% |
| Return on Equity (ROE) |
|
-268.92% |
-128.73% |
14.11% |
98.10% |
-41.30% |
14.78% |
-26.34% |
10.15% |
-373.88% |
9.73% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
9.70% |
-13.87% |
0.42% |
16.29% |
33.46% |
39.27% |
28.21% |
24.12% |
-67.33% |
-61.00% |
-91.80% |
| Operating Return on Assets (OROA) |
|
9.31% |
11.83% |
-2.63% |
-136.02% |
18.30% |
-23.58% |
22.48% |
-13.62% |
603.58% |
4.28% |
0.00% |
| Return on Assets (ROA) |
|
17.64% |
17.36% |
-37.87% |
-176.76% |
11.82% |
-24.25% |
13.98% |
-44.11% |
608.61% |
-31.97% |
0.00% |
| Return on Common Equity (ROCE) |
|
-268.92% |
-128.73% |
14.11% |
98.10% |
-41.30% |
14.78% |
-26.34% |
10.15% |
-373.88% |
9.73% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
43.54% |
9.20% |
0.00% |
30.70% |
33.94% |
40.66% |
0.00% |
5.95% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
484 |
253 |
-4.21 |
-189 |
112 |
-27 |
68 |
-14 |
42 |
7.43 |
-21 |
| NOPAT Margin |
|
213.51% |
117.89% |
-2.04% |
-91.28% |
55.66% |
-14.17% |
36.88% |
-7.58% |
23.81% |
3.27% |
-12.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
32.03% |
16.29% |
6.48% |
11.89% |
6.50% |
1.38% |
3.13% |
4.18% |
-135.30% |
7.45% |
3.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-0.62% |
-56.92% |
- |
- |
20.50% |
-3.24% |
4.99% |
0.94% |
-2.91% |
| Cost of Revenue to Revenue |
|
36.88% |
34.03% |
39.38% |
33.28% |
32.06% |
32.86% |
30.31% |
28.78% |
26.27% |
27.88% |
29.47% |
| SG&A Expenses to Revenue |
|
28.98% |
29.34% |
37.05% |
28.56% |
23.59% |
34.78% |
23.91% |
25.06% |
24.21% |
34.94% |
28.58% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.00% |
4.39% |
4.81% |
| Operating Expenses to Revenue |
|
51.52% |
51.73% |
63.54% |
197.11% |
50.16% |
87.38% |
50.05% |
82.05% |
50.34% |
67.45% |
88.62% |
| Earnings before Interest and Taxes (EBIT) |
|
27 |
30 |
-6.12 |
-268 |
36 |
-45 |
40 |
-22 |
1,181 |
9.35 |
-30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
41 |
46 |
7.81 |
-256 |
47 |
-35 |
50 |
-14 |
1,189 |
9.35 |
-3.84 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.85 |
0.52 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.56 |
0.96 |
0.78 |
0.17 |
0.11 |
0.08 |
0.13 |
0.05 |
0.00 |
0.37 |
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 |
0.25 |
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% |
397.80% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.99 |
3.35 |
3.51 |
5.52 |
4.69 |
5.26 |
5.16 |
6.34 |
0.00 |
0.92 |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.98 |
2.42 |
2.28 |
1.78 |
1.80 |
1.80 |
1.90 |
1.86 |
0.00 |
0.77 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
65.51 |
25.40 |
0.00 |
0.00 |
0.00 |
0.00 |
29.39 |
0.00 |
0.47 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
90.99 |
0.00 |
0.00 |
0.00 |
0.00 |
156.35 |
0.00 |
0.47 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
129.57 |
0.00 |
0.00 |
0.00 |
0.00 |
157.44 |
0.00 |
8.59 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
80.32 |
0.00 |
302.96 |
0.00 |
0.00 |
0.00 |
0.00 |
41.61 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.02 |
0.00 |
838.36 |
24.39 |
9.49 |
7.96 |
12.21 |
23.58 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.99 |
-2.11 |
-1.90 |
-1.30 |
-1.33 |
-1.28 |
-1.30 |
-1.37 |
1.23 |
1.44 |
1.75 |
| Long-Term Debt to Equity |
|
-1.99 |
-2.11 |
-1.87 |
-1.28 |
-1.31 |
-1.27 |
-1.28 |
0.00 |
1.23 |
1.44 |
1.65 |
| Financial Leverage |
|
-2.31 |
-1.93 |
-1.79 |
-1.40 |
-1.52 |
-1.52 |
-1.46 |
-1.22 |
-2.40 |
-2.10 |
-1.90 |
| Leverage Ratio |
|
-2.04 |
-1.59 |
-1.39 |
-0.85 |
-0.90 |
-0.88 |
-0.82 |
-0.59 |
-2.31 |
-1.90 |
-1.72 |
| Compound Leverage Factor |
|
-0.21 |
-0.28 |
-6.95 |
-0.93 |
-0.18 |
-1.45 |
-0.27 |
-1.31 |
-2.29 |
1.08 |
-2.38 |
| Debt to Total Capital |
|
201.15% |
189.99% |
211.62% |
435.83% |
405.52% |
457.27% |
435.88% |
371.28% |
55.15% |
59.09% |
63.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
2.42% |
4.83% |
4.10% |
4.77% |
4.67% |
371.28% |
0.00% |
0.13% |
3.67% |
| Long-Term Debt to Total Capital |
|
201.15% |
189.99% |
209.20% |
431.00% |
401.42% |
452.50% |
431.21% |
0.00% |
55.15% |
58.96% |
60.00% |
| 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 |
|
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 |
|
-101.15% |
-89.99% |
-111.62% |
-335.83% |
-305.52% |
-357.27% |
-335.88% |
-271.28% |
44.85% |
40.91% |
36.33% |
| Debt to EBITDA |
|
-5.55 |
42.60 |
18.09 |
-8.95 |
-9.28 |
-6.12 |
-7.48 |
33.44 |
0.39 |
0.39 |
0.00 |
| Net Debt to EBITDA |
|
-5.20 |
39.39 |
16.72 |
-8.54 |
-9.01 |
-5.88 |
-7.20 |
28.56 |
0.25 |
0.24 |
0.00 |
| Long-Term Debt to EBITDA |
|
-5.55 |
42.60 |
17.89 |
-8.85 |
-9.19 |
-6.06 |
-7.40 |
0.00 |
0.39 |
0.39 |
0.00 |
| Debt to NOPAT |
|
-6.59 |
-86.88 |
92.30 |
-9.44 |
-9.87 |
-7.41 |
-8.75 |
179.16 |
24.46 |
7.12 |
0.00 |
| Net Debt to NOPAT |
|
-6.17 |
-80.33 |
85.31 |
-9.01 |
-9.58 |
-7.12 |
-8.43 |
153.01 |
15.34 |
4.41 |
0.00 |
| Long-Term Debt to NOPAT |
|
-6.59 |
-86.88 |
91.25 |
-9.34 |
-9.77 |
-7.33 |
-8.65 |
0.00 |
24.46 |
7.11 |
0.00 |
| Altman Z-Score |
|
4.50 |
4.58 |
4.39 |
3.97 |
5.85 |
5.80 |
6.48 |
2.08 |
0.00 |
1.06 |
-0.12 |
| 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 |
|
0.88 |
1.13 |
0.87 |
0.47 |
0.44 |
0.53 |
0.59 |
0.15 |
1.90 |
1.65 |
1.19 |
| Quick Ratio |
|
0.58 |
0.65 |
0.61 |
0.32 |
0.28 |
0.37 |
0.39 |
0.14 |
1.15 |
1.39 |
0.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
775 |
184 |
-17 |
27 |
416 |
350 |
356 |
37 |
-310 |
-329 |
-402 |
| Operating Cash Flow to CapEx |
|
-3.60% |
298.43% |
98.38% |
-749.32% |
-36.64% |
531.14% |
144.33% |
472.38% |
-1,561.49% |
0.00% |
-578.70% |
| Free Cash Flow to Firm to Interest Expense |
|
32.18 |
7.50 |
-0.71 |
1.08 |
14.56 |
12.24 |
13.16 |
1.35 |
-28.01 |
-27.47 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-0.01 |
1.06 |
0.32 |
-1.46 |
-0.07 |
0.58 |
0.17 |
0.54 |
-4.47 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.40 |
0.70 |
-0.01 |
-1.65 |
-0.25 |
0.47 |
0.05 |
0.43 |
-4.75 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.79 |
0.85 |
0.88 |
1.05 |
1.03 |
1.01 |
1.03 |
1.13 |
0.90 |
0.96 |
0.00 |
| Accounts Receivable Turnover |
|
32.41 |
38.27 |
45.37 |
38.62 |
42.29 |
50.80 |
53.53 |
56.77 |
58.05 |
53.22 |
0.00 |
| Inventory Turnover |
|
18.55 |
20.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
33.93 |
34.39 |
37.09 |
38.24 |
39.71 |
40.87 |
44.23 |
45.41 |
53.02 |
56.78 |
0.00 |
| Accounts Payable Turnover |
|
17.21 |
20.27 |
19.27 |
13.87 |
12.21 |
15.25 |
13.93 |
7.94 |
12.58 |
14.77 |
0.00 |
| Days Sales Outstanding (DSO) |
|
11.26 |
9.54 |
8.04 |
9.45 |
8.63 |
7.19 |
6.82 |
6.43 |
6.29 |
6.86 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
19.68 |
17.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
21.21 |
18.01 |
18.95 |
26.32 |
29.88 |
23.94 |
26.21 |
45.95 |
29.02 |
24.72 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
9.73 |
9.25 |
-10.90 |
-16.86 |
-21.25 |
-16.76 |
-19.39 |
-39.52 |
-22.73 |
-17.86 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
622 |
654 |
578 |
276 |
319 |
276 |
290 |
224 |
670 |
613 |
605 |
| Invested Capital Turnover |
|
1.23 |
1.46 |
1.56 |
2.23 |
1.76 |
1.74 |
1.81 |
3.06 |
1.50 |
1.65 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-290 |
69 |
13 |
-215 |
-303 |
-377 |
-288 |
-51 |
352 |
337 |
381 |
| Enterprise Value (EV) |
|
1,862 |
2,192 |
2,026 |
1,523 |
1,493 |
1,454 |
1,495 |
1,423 |
0.00 |
562 |
476 |
| Market Capitalization |
|
529 |
874 |
692 |
146 |
93 |
66 |
102 |
40 |
0.00 |
273 |
137 |
| Book Value per Share |
|
($9.11) |
($8.55) |
($9.62) |
($14.04) |
($13.68) |
($14.16) |
($13.95) |
($14.76) |
$4.72 |
$32.34 |
$26.57 |
| Tangible Book Value per Share |
|
($13.14) |
($12.49) |
($13.50) |
($17.83) |
($17.40) |
($17.82) |
($17.51) |
($18.28) |
($4.35) |
($38.52) |
($40.61) |
| Total Capital |
|
708 |
750 |
682 |
331 |
356 |
316 |
332 |
436 |
844 |
789 |
731 |
| Total Debt |
|
1,424 |
1,425 |
1,443 |
1,444 |
1,443 |
1,445 |
1,446 |
1,619 |
466 |
466 |
465 |
| Total Long-Term Debt |
|
1,424 |
1,425 |
1,426 |
1,428 |
1,429 |
1,430 |
1,431 |
0.00 |
466 |
465 |
439 |
| Net Debt |
|
1,333 |
1,318 |
1,334 |
1,377 |
1,400 |
1,387 |
1,393 |
1,383 |
292 |
289 |
339 |
| Capital Expenditures (CapEx) |
|
9.31 |
8.68 |
7.97 |
4.81 |
5.30 |
3.11 |
3.19 |
3.18 |
3.17 |
0.00 |
5.80 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-115 |
-83 |
-119 |
-183 |
-140 |
-130 |
-108 |
-158 |
-54 |
-90 |
-73 |
| Debt-free Net Working Capital (DFNWC) |
|
-23 |
25 |
-9.49 |
-116 |
-98 |
-73 |
-55 |
79 |
119 |
87 |
54 |
| Net Working Capital (NWC) |
|
-23 |
25 |
-26 |
-132 |
-112 |
-88 |
-71 |
-1,540 |
119 |
86 |
27 |
| Net Nonoperating Expense (NNE) |
|
433 |
210 |
84 |
159 |
89 |
19 |
43 |
58 |
-1,149 |
64 |
31 |
| Net Nonoperating Obligations (NNO) |
|
1,338 |
1,329 |
1,339 |
1,388 |
1,406 |
1,405 |
1,404 |
1,407 |
292 |
290 |
340 |
| Total Depreciation and Amortization (D&A) |
|
14 |
16 |
14 |
12 |
11 |
10 |
9.94 |
8.17 |
7.80 |
0.00 |
26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-12.21% |
-9.12% |
-13.36% |
-21.39% |
-16.92% |
-16.14% |
-13.77% |
-20.59% |
-7.33% |
-12.32% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
-2.50% |
2.74% |
-1.07% |
-13.59% |
-11.78% |
-9.06% |
-7.02% |
10.27% |
16.10% |
11.93% |
0.00% |
| Net Working Capital to Revenue |
|
-2.50% |
2.74% |
-2.92% |
-15.46% |
-13.54% |
-10.93% |
-8.99% |
-201.10% |
16.10% |
11.79% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.65 |
$0.55 |
($0.98) |
($4.39) |
$0.29 |
($0.58) |
$0.34 |
($0.91) |
$14.81 |
($5.63) |
($5.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
78.01M |
78.98M |
76.68M |
79.21M |
79.48M |
79.73M |
79.58M |
80.13M |
80.42M |
9.99M |
10.00M |
| Adjusted Diluted Earnings per Share |
|
$0.65 |
$0.54 |
($0.97) |
($4.39) |
$0.29 |
($0.58) |
$0.34 |
($0.91) |
$14.67 |
($5.63) |
($5.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
78.59M |
80.64M |
76.68M |
79.21M |
79.83M |
79.73M |
79.58M |
80.13M |
81.17M |
9.99M |
10.00M |
| 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 |
|
78.97M |
79.08M |
79.20M |
79.27M |
79.73M |
79.86M |
80.13M |
80.28M |
9.99M |
9.99M |
10.00M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
18 |
21 |
-1.66 |
-7.94 |
25 |
13 |
25 |
5.14 |
29 |
7.43 |
-21 |
| Normalized NOPAT Margin |
|
8.12% |
9.97% |
-0.81% |
-3.84% |
12.45% |
6.53% |
13.75% |
2.76% |
16.37% |
3.27% |
-12.66% |
| Pre Tax Income Margin |
|
1.22% |
2.46% |
-14.85% |
-141.59% |
3.68% |
-38.12% |
7.25% |
-26.80% |
660.91% |
-2.53% |
-24.47% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.11 |
1.22 |
-0.25 |
-10.83 |
1.26 |
-1.57 |
1.50 |
-0.81 |
106.76 |
0.64 |
0.00 |
| NOPAT to Interest Expense |
|
20.12 |
10.34 |
-0.17 |
-7.62 |
3.94 |
-0.96 |
2.52 |
-0.51 |
3.81 |
0.47 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.73 |
0.86 |
-0.58 |
-11.02 |
1.07 |
-1.68 |
1.38 |
-0.93 |
106.47 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
19.73 |
9.98 |
-0.50 |
-7.82 |
3.75 |
-1.06 |
2.40 |
-0.63 |
3.52 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-1.12% |
-5.60% |
-1.05% |
-0.35% |
-4.50% |
-3.60% |
-4.77% |
-22.73% |
1.46% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-1.12% |
-5.60% |
-1.05% |
-0.35% |
-4.50% |
-3.60% |
-4.77% |
-22.73% |
1.46% |
0.00% |
0.00% |