| DEI Shares Outstanding |
|
32,368,112.00 |
32,368,112.00 |
32,805,359.00 |
33,147,140.00 |
33,092,539.00 |
- |
32,859,690.00 |
33,191,065.00 |
32,047,943.00 |
- |
32,266,582.00 |
| DEI Adjusted Shares Outstanding |
|
32,368,112.00 |
32,368,112.00 |
32,805,359.00 |
33,147,140.00 |
33,092,539.00 |
- |
32,859,690.00 |
33,191,065.00 |
32,047,943.00 |
- |
32,266,582.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.21 |
-0.08 |
-0.39 |
-0.38 |
-0.86 |
- |
-0.66 |
-0.20 |
-1.32 |
- |
-0.63 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
15.11% |
-31.41% |
4.97% |
4.21% |
-3.73% |
-4.49% |
-4.21% |
-1.41% |
-5.84% |
2.21% |
-2.96% |
| EBITDA Growth |
|
15.42% |
24.52% |
-17.11% |
0.20% |
-10.02% |
-22.39% |
2.03% |
-1.80% |
-10.26% |
-3.73% |
-22.51% |
| EBIT Growth |
|
10.07% |
44.12% |
-100.00% |
-31.10% |
-57.52% |
-73.47% |
0.00% |
16.81% |
-26.15% |
35.90% |
-335.29% |
| NOPAT Growth |
|
7,849.68% |
28.42% |
-105.73% |
-49.93% |
-99.54% |
-80.33% |
188.89% |
20.39% |
-29.41% |
116.67% |
-812.50% |
| Net Income Growth |
|
45.10% |
-171.43% |
-1,290.00% |
-595.83% |
-474.32% |
-457.89% |
-75.63% |
48.74% |
-50.18% |
-10.38% |
6.70% |
| EPS Growth |
|
42.86% |
-60.00% |
-3,900.00% |
-860.00% |
-530.00% |
-325.00% |
-71.05% |
44.74% |
-52.33% |
-11.76% |
4.62% |
| Operating Cash Flow Growth |
|
-28.19% |
40,650.00% |
32.84% |
21.90% |
332.71% |
-57.18% |
-29.63% |
231.78% |
-94.60% |
-2.87% |
218.86% |
| Free Cash Flow Firm Growth |
|
739.39% |
104.44% |
64.39% |
52.47% |
-101.16% |
71.40% |
239.68% |
204.36% |
765.84% |
296.86% |
-88.44% |
| Invested Capital Growth |
|
42.83% |
-0.20% |
10.58% |
10.62% |
1.53% |
-2.00% |
-13.40% |
-8.33% |
-6.15% |
-18.99% |
-2.30% |
| Revenue Q/Q Growth |
|
-0.47% |
11.86% |
-15.32% |
10.53% |
-8.05% |
10.98% |
-15.08% |
13.76% |
-12.18% |
20.47% |
-19.37% |
| EBITDA Q/Q Growth |
|
2.00% |
1.77% |
-33.59% |
45.35% |
-8.40% |
-12.23% |
-12.69% |
39.89% |
-16.29% |
-5.84% |
-29.72% |
| EBIT Q/Q Growth |
|
-6.71% |
-3.92% |
-100.00% |
0.00% |
-42.48% |
-40.00% |
-56.41% |
676.47% |
-63.64% |
10.42% |
-175.47% |
| NOPAT Q/Q Growth |
|
7,043.06% |
-99.17% |
-107.38% |
1,244.44% |
-33.98% |
-64.71% |
-66.67% |
1,450.00% |
-61.29% |
8.33% |
-209.62% |
| Net Income Q/Q Growth |
|
208.33% |
-125.68% |
-526.32% |
0.00% |
-132.77% |
61.73% |
-97.17% |
70.81% |
-581.97% |
71.88% |
-66.67% |
| EPS Q/Q Growth |
|
300.00% |
-140.00% |
-375.00% |
0.00% |
-126.32% |
60.47% |
-91.18% |
67.69% |
-523.81% |
70.99% |
-63.16% |
| Operating Cash Flow Q/Q Growth |
|
178.10% |
661.68% |
-116.56% |
20.74% |
532.71% |
-19.03% |
-150.14% |
180.57% |
-82.27% |
1,256.00% |
-38.64% |
| Free Cash Flow Firm Q/Q Growth |
|
527.55% |
-98.67% |
-968.15% |
3.79% |
89.56% |
296.61% |
242.78% |
-28.12% |
-33.40% |
188.04% |
-91.62% |
| Invested Capital Q/Q Growth |
|
2.80% |
-11.66% |
16.27% |
4.77% |
-5.65% |
-14.73% |
-9.43% |
10.91% |
-3.41% |
-16.51% |
9.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.05% |
25.50% |
27.31% |
27.04% |
27.76% |
23.39% |
27.19% |
25.42% |
27.88% |
23.47% |
26.63% |
| EBITDA Margin |
|
10.92% |
9.93% |
7.79% |
10.24% |
10.21% |
8.07% |
8.30% |
10.20% |
9.73% |
7.60% |
6.63% |
| Operating Margin |
|
2.98% |
2.34% |
-0.20% |
2.11% |
1.52% |
0.48% |
0.19% |
2.58% |
1.14% |
1.02% |
-1.39% |
| EBIT Margin |
|
3.28% |
2.82% |
0.00% |
2.32% |
1.45% |
0.78% |
0.40% |
2.74% |
1.14% |
1.04% |
-0.97% |
| Profit (Net Income) Margin |
|
1.59% |
-0.36% |
-2.69% |
-2.44% |
-6.17% |
-2.13% |
-4.94% |
-1.27% |
-9.84% |
-2.30% |
-4.75% |
| Tax Burden Percent |
|
7,400.00% |
135.71% |
73.91% |
81.51% |
172.05% |
54.36% |
103.47% |
127.08% |
241.86% |
70.48% |
83.69% |
| Interest Burden Percent |
|
0.65% |
-9.52% |
0.00% |
-129.20% |
-247.69% |
-500.00% |
-1,188.24% |
-36.36% |
-358.33% |
-313.21% |
582.50% |
| Effective Tax Rate |
|
-7,300.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
617.39% |
3.91% |
-0.31% |
3.11% |
2.25% |
0.81% |
0.29% |
3.64% |
1.66% |
1.66% |
-2.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
450.51% |
2.28% |
-1.85% |
0.65% |
-1.94% |
-1.04% |
-2.55% |
1.87% |
-3.79% |
-0.37% |
-4.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1,913.18% |
10.11% |
-9.85% |
3.80% |
-12.37% |
-6.05% |
-19.99% |
18.37% |
-63.42% |
-8.10% |
-237.68% |
| Return on Equity (ROE) |
|
2,530.57% |
14.02% |
-10.17% |
6.91% |
-10.12% |
-5.24% |
-19.70% |
22.01% |
-61.77% |
-6.43% |
-239.95% |
| Cash Return on Invested Capital (CROIC) |
|
-16.61% |
24.83% |
-6.72% |
-7.36% |
0.70% |
3.69% |
16.03% |
10.40% |
7.97% |
23.04% |
3.82% |
| Operating Return on Assets (OROA) |
|
5.29% |
3.70% |
0.00% |
2.94% |
1.82% |
0.96% |
0.49% |
3.35% |
1.39% |
1.36% |
-1.25% |
| Return on Assets (ROA) |
|
2.56% |
-0.48% |
-3.48% |
-3.09% |
-7.74% |
-2.62% |
-5.98% |
-1.55% |
-12.06% |
-3.00% |
-6.10% |
| Return on Common Equity (ROCE) |
|
2,530.57% |
14.02% |
-10.17% |
6.91% |
-10.12% |
-5.24% |
-19.70% |
22.01% |
-61.77% |
-6.43% |
-239.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.85% |
0.00% |
-2.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,029 |
8.54 |
-0.63 |
7.21 |
4.76 |
1.68 |
0.56 |
8.68 |
3.36 |
3.64 |
-3.99 |
| NOPAT Margin |
|
220.63% |
1.64% |
-0.14% |
1.48% |
1.06% |
0.34% |
0.13% |
1.80% |
0.80% |
0.72% |
-0.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
166.88% |
1.63% |
1.54% |
2.46% |
4.19% |
1.85% |
2.84% |
1.77% |
5.44% |
2.03% |
2.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.05% |
-0.07% |
0.75% |
0.52% |
0.21% |
0.07% |
0.97% |
0.39% |
0.50% |
-0.50% |
| Cost of Revenue to Revenue |
|
72.95% |
74.50% |
72.69% |
72.96% |
72.24% |
76.61% |
72.81% |
74.58% |
72.12% |
76.53% |
73.37% |
| SG&A Expenses to Revenue |
|
22.91% |
21.92% |
25.95% |
23.46% |
24.64% |
21.44% |
25.22% |
21.26% |
25.06% |
21.17% |
26.36% |
| 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 |
|
24.07% |
23.16% |
27.51% |
24.93% |
26.25% |
22.91% |
27.00% |
22.84% |
26.74% |
22.45% |
28.01% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
15 |
0.00 |
11 |
6.50 |
3.90 |
1.70 |
13 |
4.80 |
5.30 |
-4.00 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
51 |
52 |
34 |
50 |
46 |
40 |
35 |
49 |
41 |
39 |
27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.58 |
2.55 |
3.00 |
2.05 |
2.27 |
2.78 |
2.72 |
4.78 |
80.01 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
17.19 |
56.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.18 |
0.20 |
0.22 |
0.13 |
0.11 |
0.12 |
0.08 |
0.11 |
0.13 |
0.08 |
0.10 |
| Price to Earnings (P/E) |
|
53.51 |
64.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
1.94% |
1.93% |
1.82% |
2.94% |
3.47% |
3.51% |
4.91% |
3.61% |
3.15% |
4.96% |
4.25% |
| Earnings Yield |
|
1.87% |
1.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.26 |
1.30 |
1.30 |
1.14 |
1.13 |
1.18 |
1.12 |
1.19 |
1.27 |
1.22 |
1.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.53 |
0.54 |
0.63 |
0.57 |
0.54 |
0.48 |
0.48 |
0.56 |
0.59 |
0.47 |
0.53 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.10 |
5.24 |
6.35 |
5.82 |
5.63 |
5.33 |
5.19 |
6.13 |
6.51 |
5.27 |
6.24 |
| Enterprise Value to EBIT (EV/EBIT) |
|
20.40 |
17.10 |
25.60 |
26.37 |
31.53 |
41.85 |
37.93 |
41.24 |
45.62 |
34.59 |
50.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.95 |
5.25 |
40.99 |
43.82 |
51.54 |
69.76 |
62.46 |
66.53 |
75.39 |
53.24 |
83.36 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
17.43 |
18.28 |
16.01 |
9.89 |
15.93 |
16.75 |
13.41 |
31.67 |
26.20 |
13.67 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
5.21 |
0.00 |
0.00 |
163.15 |
31.62 |
6.50 |
10.94 |
15.43 |
4.75 |
32.60 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
5.04 |
4.46 |
5.71 |
6.68 |
8.59 |
9.10 |
13.33 |
19.29 |
296.10 |
-83.52 |
-29.16 |
| Long-Term Debt to Equity |
|
4.99 |
4.40 |
5.65 |
6.61 |
8.48 |
8.96 |
13.13 |
19.03 |
292.31 |
-82.27 |
-28.76 |
| Financial Leverage |
|
4.25 |
4.43 |
5.33 |
5.84 |
6.37 |
5.84 |
7.84 |
9.85 |
16.75 |
21.98 |
55.46 |
| Leverage Ratio |
|
9.10 |
9.88 |
10.69 |
11.33 |
12.46 |
13.42 |
15.90 |
17.90 |
30.22 |
40.94 |
102.49 |
| Compound Leverage Factor |
|
0.06 |
-0.94 |
0.00 |
-14.64 |
-30.85 |
-67.12 |
-188.97 |
-6.51 |
-108.30 |
-128.23 |
597.03 |
| Debt to Total Capital |
|
83.44% |
81.67% |
85.11% |
86.98% |
89.57% |
90.09% |
93.02% |
95.07% |
99.66% |
101.21% |
103.55% |
| Short-Term Debt to Total Capital |
|
0.74% |
0.94% |
0.92% |
0.98% |
1.10% |
1.34% |
1.40% |
1.27% |
1.28% |
1.51% |
1.39% |
| Long-Term Debt to Total Capital |
|
82.70% |
80.73% |
84.18% |
86.00% |
88.47% |
88.75% |
91.62% |
93.80% |
98.39% |
99.70% |
102.16% |
| 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 |
|
16.56% |
18.33% |
14.90% |
13.02% |
10.43% |
9.91% |
6.98% |
4.93% |
0.34% |
-1.21% |
-3.55% |
| Debt to EBITDA |
|
4.04 |
3.44 |
4.18 |
4.47 |
4.52 |
4.14 |
4.36 |
4.97 |
5.19 |
4.48 |
5.29 |
| Net Debt to EBITDA |
|
4.03 |
3.28 |
4.15 |
4.45 |
4.44 |
4.06 |
4.30 |
4.90 |
5.10 |
4.37 |
5.13 |
| Long-Term Debt to EBITDA |
|
4.01 |
3.40 |
4.14 |
4.42 |
4.46 |
4.08 |
4.30 |
4.91 |
5.12 |
4.41 |
5.21 |
| Debt to NOPAT |
|
5.27 |
3.44 |
26.99 |
33.66 |
41.34 |
54.21 |
52.51 |
54.00 |
60.13 |
45.26 |
70.58 |
| Net Debt to NOPAT |
|
5.26 |
3.28 |
26.80 |
33.48 |
40.61 |
53.18 |
51.73 |
53.16 |
59.15 |
44.11 |
68.54 |
| Long-Term Debt to NOPAT |
|
5.22 |
3.40 |
26.70 |
33.28 |
40.84 |
53.40 |
51.72 |
53.28 |
59.36 |
44.58 |
69.63 |
| Altman Z-Score |
|
1.74 |
1.47 |
1.45 |
1.41 |
1.37 |
1.39 |
1.31 |
1.41 |
1.36 |
1.40 |
1.34 |
| 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 |
|
1.38 |
1.32 |
1.30 |
1.37 |
1.35 |
1.34 |
1.36 |
1.39 |
1.42 |
1.43 |
1.37 |
| Quick Ratio |
|
0.46 |
0.44 |
0.39 |
0.42 |
0.38 |
0.37 |
0.37 |
0.41 |
0.42 |
0.41 |
0.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
762 |
10 |
-88 |
-85 |
-8.84 |
17 |
123 |
88 |
59 |
170 |
14 |
| Operating Cash Flow to CapEx |
|
445.83% |
1,987.80% |
-313.95% |
-1,070.00% |
1,218.42% |
3,490.00% |
-1,166.67% |
671.43% |
60.98% |
3,390.00% |
1,485.71% |
| Free Cash Flow to Firm to Interest Expense |
|
50.13 |
0.63 |
-5.47 |
-3.27 |
-0.39 |
0.74 |
5.61 |
3.96 |
2.63 |
7.78 |
0.73 |
| Operating Cash Flow to Interest Expense |
|
0.70 |
5.06 |
-0.84 |
-0.41 |
2.05 |
1.49 |
-0.80 |
0.63 |
0.11 |
1.56 |
1.07 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.55 |
4.81 |
-1.11 |
-0.45 |
1.88 |
1.45 |
-0.87 |
0.54 |
-0.07 |
1.51 |
0.99 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.61 |
1.31 |
1.29 |
1.27 |
1.25 |
1.23 |
1.21 |
1.22 |
1.22 |
1.30 |
1.28 |
| Accounts Receivable Turnover |
|
8.95 |
7.79 |
8.12 |
8.01 |
7.97 |
8.36 |
8.31 |
8.10 |
8.42 |
9.50 |
9.12 |
| Inventory Turnover |
|
3.70 |
2.94 |
2.72 |
2.69 |
2.63 |
2.59 |
2.49 |
2.66 |
2.53 |
2.70 |
2.65 |
| Fixed Asset Turnover |
|
5.19 |
8.32 |
4.33 |
4.21 |
7.13 |
24.21 |
6.61 |
6.53 |
22.19 |
23.70 |
23.71 |
| Accounts Payable Turnover |
|
17.52 |
14.59 |
14.90 |
16.26 |
15.16 |
14.67 |
14.19 |
14.44 |
14.48 |
16.09 |
15.12 |
| Days Sales Outstanding (DSO) |
|
40.76 |
46.88 |
44.98 |
45.55 |
45.77 |
43.67 |
43.93 |
45.08 |
43.34 |
38.41 |
40.02 |
| Days Inventory Outstanding (DIO) |
|
98.57 |
123.98 |
134.17 |
135.71 |
138.93 |
140.76 |
146.32 |
137.18 |
144.27 |
135.30 |
137.54 |
| Days Payable Outstanding (DPO) |
|
20.83 |
25.02 |
24.49 |
22.45 |
24.07 |
24.88 |
25.73 |
25.27 |
25.20 |
22.68 |
24.14 |
| Cash Conversion Cycle (CCC) |
|
118.49 |
145.83 |
154.66 |
158.82 |
160.63 |
159.55 |
164.52 |
156.98 |
162.41 |
151.02 |
153.41 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
889 |
786 |
914 |
957 |
903 |
770 |
791 |
877 |
848 |
708 |
773 |
| Invested Capital Turnover |
|
2.80 |
2.39 |
2.18 |
2.10 |
2.12 |
2.41 |
2.18 |
2.02 |
2.09 |
2.32 |
2.33 |
| Increase / (Decrease) in Invested Capital |
|
267 |
-1.60 |
87 |
92 |
14 |
-16 |
-122 |
-80 |
-56 |
-166 |
-18 |
| Enterprise Value (EV) |
|
1,122 |
1,018 |
1,188 |
1,089 |
1,025 |
908 |
888 |
1,043 |
1,077 |
865 |
974 |
| Market Capitalization |
|
380 |
382 |
411 |
257 |
217 |
216 |
153 |
210 |
232 |
148 |
173 |
| Book Value per Share |
|
$4.56 |
$4.62 |
$4.17 |
$3.78 |
$2.89 |
$2.33 |
$1.70 |
$1.32 |
$0.09 |
($0.27) |
($0.88) |
| Tangible Book Value per Share |
|
$0.68 |
$0.21 |
($0.09) |
($0.43) |
($1.31) |
($1.64) |
($2.26) |
($2.56) |
($3.81) |
($4.18) |
($4.71) |
| Total Capital |
|
891 |
817 |
919 |
962 |
918 |
783 |
802 |
891 |
862 |
726 |
797 |
| Total Debt |
|
743 |
667 |
782 |
836 |
822 |
706 |
746 |
847 |
859 |
735 |
825 |
| Total Long-Term Debt |
|
737 |
659 |
774 |
827 |
812 |
695 |
735 |
835 |
848 |
724 |
814 |
| Net Debt |
|
742 |
636 |
777 |
832 |
807 |
692 |
735 |
834 |
845 |
716 |
801 |
| Capital Expenditures (CapEx) |
|
2.40 |
4.10 |
4.30 |
1.00 |
3.80 |
1.00 |
1.50 |
2.10 |
4.10 |
1.00 |
1.40 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
220 |
180 |
194 |
230 |
210 |
194 |
208 |
206 |
226 |
208 |
183 |
| Debt-free Net Working Capital (DFNWC) |
|
221 |
211 |
200 |
235 |
224 |
208 |
219 |
219 |
240 |
226 |
207 |
| Net Working Capital (NWC) |
|
215 |
203 |
191 |
226 |
214 |
197 |
208 |
208 |
229 |
215 |
196 |
| Net Nonoperating Expense (NNE) |
|
1,021 |
10 |
11 |
19 |
32 |
12 |
21 |
15 |
45 |
15 |
16 |
| Net Nonoperating Obligations (NNO) |
|
742 |
636 |
777 |
832 |
807 |
692 |
735 |
834 |
845 |
716 |
801 |
| Total Depreciation and Amortization (D&A) |
|
36 |
37 |
34 |
39 |
39 |
36 |
33 |
36 |
36 |
33 |
31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.38% |
9.57% |
10.23% |
12.02% |
11.03% |
10.36% |
11.19% |
11.14% |
12.39% |
11.31% |
10.05% |
| Debt-free Net Working Capital to Revenue |
|
10.45% |
11.22% |
10.52% |
12.25% |
11.80% |
11.07% |
11.79% |
11.85% |
13.16% |
12.32% |
11.36% |
| Net Working Capital to Revenue |
|
10.14% |
10.81% |
10.08% |
11.76% |
11.27% |
10.51% |
11.19% |
11.24% |
12.56% |
11.72% |
10.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.21 |
($0.09) |
($0.38) |
($0.38) |
($0.86) |
($0.34) |
($0.65) |
($0.21) |
($1.31) |
($0.38) |
($0.62) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
32.37M |
32.45M |
33.11M |
33.24M |
33.21M |
33.18M |
33.17M |
33.00M |
32.33M |
32.71M |
32.62M |
| Adjusted Diluted Earnings per Share |
|
$0.20 |
($0.08) |
($0.38) |
($0.38) |
($0.86) |
($0.34) |
($0.65) |
($0.21) |
($1.31) |
($0.38) |
($0.62) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
32.73M |
32.88M |
33.11M |
33.24M |
33.21M |
33.18M |
33.17M |
33.00M |
32.33M |
32.71M |
32.62M |
| 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 |
|
32.37M |
32.81M |
33.15M |
33.09M |
33.26M |
32.86M |
33.19M |
32.05M |
32.24M |
32.27M |
32.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.73 |
8.54 |
-0.63 |
7.21 |
4.76 |
1.68 |
0.56 |
8.68 |
3.36 |
3.64 |
-3.99 |
| Normalized NOPAT Margin |
|
2.09% |
1.64% |
-0.14% |
1.48% |
1.06% |
0.34% |
0.13% |
1.80% |
0.80% |
0.72% |
-0.97% |
| Pre Tax Income Margin |
|
0.02% |
-0.27% |
-3.65% |
-2.99% |
-3.59% |
-3.91% |
-4.78% |
-1.00% |
-4.07% |
-3.26% |
-5.68% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.01 |
0.91 |
0.00 |
0.44 |
0.29 |
0.17 |
0.08 |
0.59 |
0.21 |
0.24 |
-0.21 |
| NOPAT to Interest Expense |
|
67.67 |
0.53 |
-0.04 |
0.28 |
0.21 |
0.07 |
0.03 |
0.39 |
0.15 |
0.17 |
-0.20 |
| EBIT Less CapEx to Interest Expense |
|
0.85 |
0.66 |
-0.27 |
0.40 |
0.12 |
0.12 |
0.01 |
0.50 |
0.03 |
0.20 |
-0.28 |
| NOPAT Less CapEx to Interest Expense |
|
67.51 |
0.28 |
-0.31 |
0.24 |
0.04 |
0.03 |
-0.04 |
0.30 |
-0.03 |
0.12 |
-0.28 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
104.95% |
119.10% |
-265.00% |
-59.02% |
-20.22% |
-17.39% |
-15.19% |
-16.54% |
-11.11% |
-8.59% |
-6.34% |
| Augmented Payout Ratio |
|
104.95% |
119.10% |
-265.00% |
-69.95% |
-23.97% |
-26.73% |
-15.19% |
-32.31% |
-24.12% |
-17.93% |
-6.34% |