| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
5.21% |
22.12% |
22.10% |
16.40% |
35.95% |
14.46% |
3.00% |
8.99% |
-3.05% |
-34.16% |
| EBITDA Growth |
|
0.00% |
-0.22% |
4.34% |
18.04% |
-1.78% |
-105.68% |
-284.43% |
-17.38% |
-2,222.75% |
98.81% |
-361.60% |
| EBIT Growth |
|
0.00% |
0.44% |
4.82% |
19.39% |
-1.66% |
-110.61% |
-217.48% |
-25.78% |
-1,385.50% |
97.42% |
-165.23% |
| NOPAT Growth |
|
0.00% |
-1.38% |
9.80% |
16.13% |
4.44% |
-115.68% |
-94.40% |
-8.51% |
-1,424.58% |
97.16% |
-147.52% |
| Net Income Growth |
|
0.00% |
5.87% |
11.90% |
19.71% |
15.35% |
-110.22% |
-354.27% |
-59.23% |
-912.35% |
95.46% |
-44.25% |
| EPS Growth |
|
0.00% |
5.36% |
-5.08% |
-8.93% |
-3.92% |
-110.20% |
-240.00% |
-23.53% |
-912.35% |
95.46% |
-22.81% |
| Operating Cash Flow Growth |
|
0.00% |
56.80% |
195.44% |
-328.13% |
423.69% |
-94.56% |
-855.98% |
40.44% |
8.03% |
-260.90% |
110.71% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
130.99% |
-214.36% |
100.26% |
-17,192.93% |
-210.67% |
60.89% |
-152.57% |
33.65% |
102.38% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-3.18% |
55.38% |
17.43% |
4.94% |
17.22% |
3.18% |
-41.54% |
17.09% |
-6.48% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.08% |
31.18% |
29.16% |
33.33% |
24.49% |
4.54% |
6.51% |
7.42% |
1.16% |
6.05% |
5.67% |
| EBITDA Margin |
|
23.58% |
22.36% |
19.11% |
18.47% |
15.59% |
-0.65% |
-2.19% |
-2.49% |
-53.07% |
-0.65% |
-4.57% |
| Operating Margin |
|
21.74% |
20.69% |
17.97% |
17.52% |
13.53% |
-2.16% |
-3.68% |
-3.87% |
-54.16% |
-1.59% |
-5.97% |
| EBIT Margin |
|
22.13% |
21.12% |
18.13% |
17.73% |
14.98% |
-1.17% |
-3.24% |
-3.96% |
-53.95% |
-1.44% |
-5.79% |
| Profit (Net Income) Margin |
|
14.32% |
14.41% |
13.20% |
12.94% |
12.83% |
-0.96% |
-3.82% |
-5.91% |
-54.92% |
-2.57% |
-5.64% |
| Tax Burden Percent |
|
84.03% |
82.75% |
85.64% |
83.55% |
97.06% |
36.95% |
87.32% |
81.87% |
99.26% |
100.44% |
99.98% |
| Interest Burden Percent |
|
77.00% |
82.42% |
85.02% |
87.37% |
88.23% |
223.19% |
135.14% |
182.47% |
102.57% |
178.35% |
97.45% |
| Effective Tax Rate |
|
15.97% |
17.25% |
14.36% |
16.45% |
2.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
39.50% |
22.04% |
20.37% |
16.08% |
-2.28% |
-3.98% |
-3.94% |
-74.63% |
-2.65% |
-6.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
30.55% |
15.85% |
11.16% |
14.38% |
1.35% |
38.03% |
15.76% |
-1,308.28% |
-11.14% |
-11.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
71.22% |
16.31% |
3.86% |
4.13% |
0.40% |
-1.68% |
-3.01% |
-36.50% |
-7.75% |
-8.89% |
| Return on Equity (ROE) |
|
0.00% |
110.72% |
38.35% |
24.23% |
20.21% |
-1.88% |
-5.66% |
-6.95% |
-111.13% |
-10.40% |
-15.17% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-160.50% |
25.27% |
-23.00% |
0.05% |
-7.10% |
-19.83% |
-7.07% |
-22.20% |
-18.39% |
0.42% |
| Operating Return on Assets (OROA) |
|
0.00% |
17.07% |
15.27% |
14.15% |
12.36% |
-1.23% |
-2.93% |
-3.09% |
-64.19% |
-2.24% |
-5.77% |
| Return on Assets (ROA) |
|
0.00% |
11.64% |
11.12% |
10.33% |
10.59% |
-1.02% |
-3.45% |
-4.61% |
-65.34% |
-4.02% |
-5.62% |
| Return on Common Equity (ROCE) |
|
0.00% |
109.69% |
38.05% |
24.07% |
20.08% |
-1.87% |
-5.63% |
-6.92% |
-110.60% |
-10.34% |
-15.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
55.88% |
27.97% |
19.18% |
18.83% |
-1.86% |
-4.28% |
-7.15% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.39 |
6.30 |
6.92 |
8.04 |
8.39 |
-1.32 |
-2.56 |
-2.78 |
-42 |
-1.20 |
-2.98 |
| NOPAT Margin |
|
18.27% |
17.12% |
15.39% |
14.64% |
13.14% |
-1.51% |
-2.57% |
-2.71% |
-37.91% |
-1.11% |
-4.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
8.95% |
6.19% |
9.21% |
1.71% |
-3.62% |
-42.01% |
-19.70% |
1,233.64% |
8.49% |
4.96% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-2.63% |
-89.63% |
-2.18% |
-5.72% |
| Cost of Revenue to Revenue |
|
70.92% |
68.82% |
70.84% |
66.67% |
75.51% |
95.46% |
93.49% |
92.58% |
98.84% |
93.95% |
94.33% |
| SG&A Expenses to Revenue |
|
2.99% |
4.35% |
3.97% |
7.42% |
4.54% |
2.86% |
5.81% |
5.29% |
4.61% |
4.46% |
5.82% |
| R&D to Revenue |
|
2.65% |
3.54% |
2.96% |
3.01% |
2.27% |
1.29% |
1.24% |
0.96% |
1.14% |
1.11% |
1.21% |
| Operating Expenses to Revenue |
|
7.34% |
10.49% |
11.19% |
15.80% |
10.95% |
6.70% |
10.19% |
11.29% |
55.32% |
7.64% |
11.64% |
| Earnings before Interest and Taxes (EBIT) |
|
7.74 |
7.77 |
8.15 |
9.73 |
9.57 |
-1.01 |
-3.22 |
-4.05 |
-60 |
-1.55 |
-4.12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.25 |
8.23 |
8.59 |
10 |
9.96 |
-0.57 |
-2.17 |
-2.55 |
-59 |
-0.70 |
-3.25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.05 |
0.47 |
0.44 |
0.52 |
0.29 |
0.85 |
0.60 |
0.46 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.07 |
0.48 |
0.45 |
0.58 |
0.33 |
0.91 |
0.63 |
0.49 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.71 |
0.32 |
0.23 |
0.46 |
0.24 |
0.19 |
0.16 |
0.16 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
5.52 |
2.51 |
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% |
18.11% |
39.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.04 |
0.59 |
0.58 |
0.39 |
0.16 |
0.91 |
0.77 |
0.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.91 |
0.52 |
0.39 |
0.27 |
0.11 |
0.34 |
0.35 |
0.46 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
4.90 |
3.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
5.11 |
3.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
6.19 |
3.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.92 |
73.96 |
0.00 |
0.00 |
0.00 |
0.00 |
44.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,382.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
164.69 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
2.68 |
1.00 |
0.52 |
0.38 |
0.40 |
0.24 |
0.24 |
0.87 |
0.95 |
1.12 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.34 |
0.06 |
0.26 |
| Financial Leverage |
|
0.00 |
2.33 |
1.03 |
0.35 |
0.29 |
0.30 |
-0.04 |
-0.19 |
0.03 |
0.70 |
0.79 |
| Leverage Ratio |
|
0.00 |
4.76 |
3.45 |
2.35 |
1.91 |
1.85 |
1.64 |
1.51 |
1.70 |
2.59 |
2.70 |
| Compound Leverage Factor |
|
0.00 |
3.92 |
2.93 |
2.05 |
1.68 |
4.13 |
2.21 |
2.75 |
1.74 |
4.62 |
2.63 |
| Debt to Total Capital |
|
0.00% |
72.84% |
49.96% |
34.08% |
27.45% |
28.68% |
19.59% |
19.28% |
46.54% |
48.69% |
52.74% |
| Short-Term Debt to Total Capital |
|
0.00% |
72.84% |
49.96% |
34.08% |
27.45% |
28.25% |
19.56% |
19.28% |
28.47% |
45.42% |
40.50% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.42% |
0.03% |
0.00% |
18.06% |
3.27% |
12.24% |
| 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% |
0.25% |
0.35% |
0.40% |
0.50% |
0.49% |
0.29% |
0.37% |
0.33% |
0.28% |
0.22% |
| Common Equity to Total Capital |
|
0.00% |
26.91% |
49.69% |
65.52% |
72.06% |
70.83% |
80.12% |
80.36% |
53.16% |
51.03% |
47.03% |
| Debt to EBITDA |
|
0.00 |
3.12 |
2.48 |
1.90 |
1.66 |
-32.24 |
-9.99 |
-7.97 |
-0.37 |
-38.14 |
-8.45 |
| Net Debt to EBITDA |
|
0.00 |
2.71 |
1.11 |
1.06 |
1.26 |
-24.52 |
9.11 |
5.30 |
-0.28 |
-29.32 |
-6.51 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.48 |
-0.01 |
0.00 |
-0.14 |
-2.56 |
-1.96 |
| Debt to NOPAT |
|
0.00 |
4.08 |
3.08 |
2.40 |
1.98 |
-13.85 |
-8.49 |
-7.32 |
-0.52 |
-22.34 |
-9.23 |
| Net Debt to NOPAT |
|
0.00 |
3.54 |
1.38 |
1.34 |
1.50 |
-10.53 |
7.73 |
4.87 |
-0.39 |
-17.18 |
-7.12 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.20 |
-0.01 |
0.00 |
-0.20 |
-1.50 |
-2.14 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
2.50 |
2.38 |
1.97 |
1.80 |
1.38 |
-1.86 |
0.80 |
0.15 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.93% |
0.77% |
0.64% |
0.65% |
0.68% |
0.47% |
0.41% |
0.48% |
0.55% |
0.51% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.09 |
1.44 |
1.80 |
1.70 |
1.58 |
1.77 |
1.52 |
1.74 |
1.26 |
1.44 |
| Quick Ratio |
|
0.00 |
0.72 |
0.91 |
1.08 |
0.90 |
0.95 |
0.97 |
0.84 |
0.81 |
0.54 |
0.81 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-26 |
7.93 |
-9.07 |
0.02 |
-4.10 |
-13 |
-4.98 |
-13 |
-8.35 |
0.20 |
| Operating Cash Flow to CapEx |
|
-958.86% |
-969.07% |
738.81% |
-559.79% |
968.12% |
39.60% |
-3,043.29% |
-408.19% |
-290.46% |
-1,140.61% |
125.12% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-18.06 |
6.37 |
-7.32 |
0.02 |
-4.10 |
-10.65 |
-1.44 |
-7.95 |
-6.77 |
0.60 |
| Operating Cash Flow to Interest Expense |
|
-1.45 |
-0.85 |
0.92 |
-2.11 |
7.35 |
0.46 |
-2.91 |
-0.60 |
-1.20 |
-5.58 |
2.23 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.61 |
-0.93 |
0.80 |
-2.49 |
6.59 |
-0.70 |
-3.00 |
-0.75 |
-1.62 |
-6.07 |
0.45 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.81 |
0.84 |
0.80 |
0.83 |
1.05 |
0.90 |
0.78 |
1.19 |
1.56 |
1.00 |
| Accounts Receivable Turnover |
|
0.00 |
1.45 |
1.86 |
2.09 |
2.25 |
2.81 |
3.21 |
3.69 |
5.15 |
5.79 |
3.12 |
| Inventory Turnover |
|
0.00 |
2.61 |
2.17 |
1.62 |
1.81 |
3.10 |
3.15 |
3.12 |
4.39 |
3.77 |
2.93 |
| Fixed Asset Turnover |
|
0.00 |
6.23 |
7.78 |
9.20 |
9.92 |
12.01 |
12.52 |
13.54 |
14.92 |
13.58 |
8.96 |
| Accounts Payable Turnover |
|
0.00 |
4.07 |
3.30 |
3.97 |
8.78 |
9.59 |
12.47 |
14.26 |
17.40 |
35.44 |
23.96 |
| Days Sales Outstanding (DSO) |
|
0.00 |
252.56 |
195.87 |
174.76 |
162.47 |
130.01 |
113.65 |
98.90 |
70.86 |
63.02 |
116.97 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
139.69 |
168.35 |
225.91 |
201.51 |
117.56 |
115.89 |
116.90 |
83.08 |
96.80 |
124.50 |
| Days Payable Outstanding (DPO) |
|
0.00 |
89.63 |
110.65 |
92.02 |
41.59 |
38.08 |
29.26 |
25.60 |
20.98 |
10.30 |
15.24 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
302.62 |
253.57 |
308.65 |
322.39 |
209.49 |
200.27 |
190.20 |
132.96 |
149.52 |
226.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
32 |
31 |
48 |
56 |
59 |
69 |
72 |
42 |
49 |
46 |
| Invested Capital Turnover |
|
0.00 |
2.31 |
1.43 |
1.39 |
1.22 |
1.50 |
1.55 |
1.45 |
1.97 |
2.38 |
1.50 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
32 |
-1.02 |
17 |
8.37 |
2.79 |
10 |
2.21 |
-30 |
7.15 |
-3.18 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
50 |
33 |
34 |
27 |
11 |
38 |
38 |
33 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
39 |
20 |
20 |
46 |
24 |
21 |
17 |
11 |
| Book Value per Share |
|
$0.00 |
$1.05 |
$1.93 |
$2.83 |
$2.63 |
$2.72 |
$5.36 |
$2.93 |
$0.83 |
$0.85 |
$0.68 |
| Tangible Book Value per Share |
|
$0.00 |
$1.00 |
$1.89 |
$2.76 |
$2.58 |
$2.66 |
$4.83 |
$2.53 |
$0.78 |
$0.81 |
$0.65 |
| Total Capital |
|
0.00 |
35 |
43 |
57 |
60 |
64 |
111 |
105 |
47 |
55 |
52 |
| Total Debt |
|
0.00 |
26 |
21 |
19 |
17 |
18 |
22 |
20 |
22 |
27 |
27 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
0.03 |
0.00 |
8.53 |
1.80 |
6.38 |
| Net Debt |
|
0.00 |
22 |
9.53 |
11 |
13 |
14 |
-20 |
-14 |
17 |
21 |
21 |
| Capital Expenditures (CapEx) |
|
0.29 |
0.12 |
0.16 |
0.47 |
0.87 |
1.16 |
0.11 |
0.51 |
0.66 |
0.60 |
0.59 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
26 |
26 |
39 |
37 |
38 |
40 |
35 |
27 |
34 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
29 |
38 |
48 |
41 |
42 |
56 |
43 |
32 |
38 |
35 |
| Net Working Capital (NWC) |
|
0.00 |
3.27 |
17 |
29 |
24 |
24 |
34 |
23 |
18 |
13 |
14 |
| Net Nonoperating Expense (NNE) |
|
1.38 |
1.00 |
0.99 |
0.93 |
0.20 |
-0.48 |
1.24 |
3.28 |
19 |
1.58 |
1.04 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
22 |
9.53 |
11 |
13 |
14 |
-20 |
-14 |
17 |
21 |
21 |
| Total Depreciation and Amortization (D&A) |
|
0.51 |
0.46 |
0.44 |
0.41 |
0.39 |
0.45 |
1.05 |
1.50 |
0.98 |
0.85 |
0.87 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
69.54% |
58.25% |
71.72% |
58.10% |
43.52% |
39.94% |
33.89% |
23.97% |
31.22% |
43.73% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
78.67% |
84.52% |
87.27% |
63.94% |
48.19% |
56.21% |
42.22% |
28.49% |
35.06% |
49.09% |
| Net Working Capital to Revenue |
|
0.00% |
8.87% |
37.05% |
52.16% |
37.99% |
27.53% |
34.40% |
22.39% |
16.45% |
11.90% |
19.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.52 |
$0.49 |
($0.05) |
$0.00 |
($0.21) |
($13.58) |
($0.56) |
($0.70) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
13.61M |
16.55M |
16.56M |
0.00 |
29.31M |
4.49M |
4.91M |
5.68M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.51 |
$0.49 |
($0.05) |
$0.00 |
($0.21) |
($13.58) |
($0.56) |
($0.70) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
13.63M |
16.55M |
16.56M |
0.00 |
29.43M |
4.49M |
4.91M |
5.69M |
| 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 |
|
0.00 |
0.00 |
0.00 |
16.53M |
16.56M |
16.56M |
0.00 |
30.39M |
4.71M |
5.16M |
6.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.39 |
6.30 |
6.92 |
8.04 |
8.39 |
-1.32 |
-2.56 |
-0.84 |
-5.07 |
-0.78 |
-1.75 |
| Normalized NOPAT Margin |
|
18.27% |
17.12% |
15.39% |
14.64% |
13.14% |
-1.51% |
-2.57% |
-0.82% |
-4.54% |
-0.72% |
-2.45% |
| Pre Tax Income Margin |
|
17.04% |
17.41% |
15.41% |
15.49% |
13.21% |
-2.61% |
-4.38% |
-7.22% |
-55.33% |
-2.56% |
-5.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.05 |
5.48 |
6.54 |
7.85 |
8.31 |
-1.01 |
-2.69 |
-1.17 |
-38.01 |
-1.26 |
-12.48 |
| NOPAT to Interest Expense |
|
3.34 |
4.45 |
5.56 |
6.48 |
7.29 |
-1.31 |
-2.14 |
-0.80 |
-26.72 |
-0.98 |
-9.02 |
| EBIT Less CapEx to Interest Expense |
|
3.90 |
5.40 |
6.42 |
7.47 |
7.55 |
-2.18 |
-2.79 |
-1.32 |
-38.43 |
-1.75 |
-14.26 |
| NOPAT Less CapEx to Interest Expense |
|
3.19 |
4.36 |
5.43 |
6.11 |
6.53 |
-2.48 |
-2.23 |
-0.95 |
-27.13 |
-1.46 |
-10.80 |
| 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% |