| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
26,744,101.00 |
26,812,687.00 |
26,844,187.00 |
- |
26,872,912.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
26,744,101.00 |
26,812,687.00 |
26,844,187.00 |
- |
26,872,912.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.87 |
1.17 |
-0.10 |
- |
-0.58 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-32.55% |
-5.41% |
-15.91% |
5.97% |
23.31% |
-13.91% |
12.16% |
-9.58% |
-5.96% |
9.39% |
6.99% |
| EBITDA Growth |
|
-66.22% |
-80.05% |
-102.30% |
17.95% |
390.31% |
-33.63% |
3,508.83% |
-28.55% |
-62.79% |
143.68% |
-94.31% |
| EBIT Growth |
|
-159.32% |
-113.03% |
-145.54% |
22.88% |
509.49% |
-76.14% |
247.07% |
-39.00% |
-103.75% |
97.77% |
-159.89% |
| NOPAT Growth |
|
-199.46% |
-112.88% |
-140.26% |
28.19% |
362.42% |
-65.95% |
268.00% |
-22.46% |
-105.77% |
89.17% |
-154.01% |
| Net Income Growth |
|
-179.52% |
-115.11% |
-149.77% |
18.94% |
379.13% |
106.93% |
234.19% |
-19.41% |
-111.85% |
-892.90% |
-166.60% |
| EPS Growth |
|
-182.86% |
-111.76% |
-153.28% |
23.28% |
382.76% |
114.29% |
232.31% |
-19.58% |
-112.20% |
-650.00% |
-167.44% |
| Operating Cash Flow Growth |
|
-64.70% |
-13.57% |
-2,398.54% |
43.41% |
175.21% |
6.64% |
131.61% |
-57.95% |
-53.56% |
-0.69% |
-233.99% |
| Free Cash Flow Firm Growth |
|
-28.96% |
66.74% |
-217.71% |
-255.23% |
81.47% |
-160.81% |
32.42% |
-9.07% |
-370.17% |
43.40% |
20.93% |
| Invested Capital Growth |
|
17.79% |
4.85% |
12.78% |
13.44% |
5.52% |
12.51% |
11.07% |
11.61% |
13.13% |
6.61% |
4.97% |
| Revenue Q/Q Growth |
|
-24.54% |
18.36% |
-11.87% |
34.63% |
-12.19% |
-17.36% |
14.81% |
8.53% |
-8.67% |
-3.88% |
12.29% |
| EBITDA Q/Q Growth |
|
-83.38% |
21.07% |
-111.43% |
5,226.76% |
-30.90% |
-83.61% |
487.16% |
7.46% |
-64.02% |
7.33% |
-86.29% |
| EBIT Q/Q Growth |
|
-117.64% |
24.20% |
-242.62% |
368.30% |
-41.23% |
-132.60% |
386.08% |
11.27% |
-103.61% |
80.57% |
-7,566.81% |
| NOPAT Q/Q Growth |
|
-128.38% |
53.30% |
-228.11% |
394.77% |
-41.90% |
-129.53% |
432.16% |
36.05% |
-104.33% |
44.61% |
-1,556.28% |
| Net Income Q/Q Growth |
|
-124.37% |
36.29% |
-242.31% |
323.77% |
-42.80% |
-98.42% |
6,531.82% |
34.39% |
-108.41% |
-5.80% |
-457.00% |
| EPS Q/Q Growth |
|
-125.00% |
51.72% |
-364.29% |
320.00% |
-42.66% |
-97.56% |
4,200.00% |
33.72% |
-108.70% |
-10.00% |
-427.27% |
| Operating Cash Flow Q/Q Growth |
|
-40.57% |
189.25% |
-160.17% |
238.67% |
14.04% |
12.08% |
-82.17% |
84.48% |
25.95% |
139.66% |
-124.06% |
| Free Cash Flow Firm Q/Q Growth |
|
-602.88% |
69.21% |
-164.94% |
38.05% |
63.34% |
-333.43% |
31.35% |
0.02% |
-58.04% |
47.82% |
4.10% |
| Invested Capital Q/Q Growth |
|
7.46% |
-2.86% |
5.59% |
2.92% |
-0.04% |
3.57% |
4.24% |
3.42% |
1.32% |
-2.40% |
2.63% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
2.52% |
4.85% |
0.88% |
17.94% |
14.39% |
3.43% |
14.15% |
14.32% |
6.78% |
7.60% |
0.94% |
| EBITDA Margin |
|
3.27% |
3.34% |
-0.43% |
16.52% |
13.00% |
2.58% |
13.18% |
13.05% |
5.14% |
5.74% |
0.70% |
| Operating Margin |
|
-4.17% |
-1.64% |
-6.12% |
12.56% |
8.30% |
-3.17% |
7.96% |
8.12% |
-0.54% |
-0.31% |
-4.63% |
| EBIT Margin |
|
-2.47% |
-1.58% |
-6.15% |
12.26% |
8.20% |
-3.24% |
8.07% |
8.27% |
-0.33% |
-0.07% |
-4.51% |
| Profit (Net Income) Margin |
|
-2.47% |
-1.33% |
-5.16% |
8.58% |
5.59% |
0.11% |
6.18% |
7.65% |
-0.70% |
-0.78% |
-3.85% |
| Tax Burden Percent |
|
79.35% |
61.70% |
74.29% |
74.76% |
74.86% |
-2.74% |
80.69% |
99.12% |
74.37% |
107.30% |
75.19% |
| Interest Burden Percent |
|
126.01% |
136.20% |
113.03% |
93.68% |
91.05% |
120.41% |
94.94% |
93.35% |
289.55% |
1,092.86% |
113.32% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
25.24% |
25.14% |
0.00% |
19.31% |
0.88% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-5.06% |
-1.92% |
-6.71% |
14.55% |
9.77% |
-3.36% |
9.52% |
11.24% |
-0.52% |
-0.31% |
-4.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.17% |
-2.29% |
-8.15% |
12.77% |
8.74% |
-0.24% |
9.21% |
10.70% |
-0.92% |
-0.97% |
-5.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.93% |
-0.57% |
-2.26% |
3.43% |
2.73% |
-0.08% |
3.64% |
4.08% |
-0.35% |
-0.37% |
-2.19% |
| Return on Equity (ROE) |
|
-5.98% |
-2.48% |
-8.97% |
17.98% |
12.50% |
-3.44% |
13.16% |
15.32% |
-0.87% |
-0.67% |
-6.62% |
| Cash Return on Invested Capital (CROIC) |
|
-6.01% |
1.22% |
-11.47% |
-11.19% |
-0.50% |
-6.08% |
-1.46% |
-3.07% |
-6.79% |
-1.43% |
-2.68% |
| Operating Return on Assets (OROA) |
|
-2.62% |
-1.62% |
-6.20% |
12.45% |
8.63% |
-3.18% |
8.13% |
8.02% |
-0.31% |
-0.06% |
-4.19% |
| Return on Assets (ROA) |
|
-2.62% |
-1.36% |
-5.21% |
8.72% |
5.88% |
0.11% |
6.23% |
7.42% |
-0.66% |
-0.72% |
-3.57% |
| Return on Common Equity (ROCE) |
|
-5.98% |
-2.48% |
-8.97% |
17.98% |
12.50% |
-3.44% |
13.16% |
15.32% |
-0.87% |
-0.67% |
-6.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.37% |
0.00% |
0.32% |
1.13% |
5.05% |
0.00% |
10.69% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.42 |
-4.40 |
-14 |
43 |
25 |
-7.30 |
24 |
33 |
-1.43 |
-0.79 |
-13 |
| NOPAT Margin |
|
-2.92% |
-1.15% |
-4.29% |
9.39% |
6.21% |
-2.22% |
6.42% |
8.05% |
-0.38% |
-0.22% |
-3.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.88% |
0.37% |
1.45% |
1.78% |
1.04% |
-3.12% |
0.31% |
0.55% |
0.40% |
0.66% |
0.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.45% |
- |
- |
- |
-0.68% |
2.18% |
2.84% |
-0.12% |
-0.07% |
-1.11% |
| Cost of Revenue to Revenue |
|
97.48% |
95.15% |
99.12% |
82.06% |
85.61% |
96.57% |
85.85% |
85.68% |
93.22% |
92.40% |
99.06% |
| SG&A Expenses to Revenue |
|
6.68% |
6.50% |
7.00% |
5.39% |
6.09% |
6.60% |
6.20% |
6.20% |
7.32% |
7.92% |
5.57% |
| 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 |
|
6.68% |
6.50% |
7.00% |
5.39% |
6.09% |
6.60% |
6.20% |
6.20% |
7.32% |
7.92% |
5.57% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.98 |
-6.05 |
-21 |
56 |
33 |
-11 |
30 |
34 |
-1.23 |
-0.24 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
13 |
-1.46 |
75 |
52 |
8.48 |
50 |
54 |
19 |
21 |
2.83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.09 |
1.07 |
1.07 |
0.82 |
1.06 |
0.98 |
0.76 |
0.77 |
0.64 |
0.57 |
0.82 |
| Price to Tangible Book Value (P/TBV) |
|
1.27 |
1.24 |
1.25 |
0.95 |
1.22 |
1.13 |
0.87 |
0.88 |
0.72 |
0.65 |
0.94 |
| Price to Revenue (P/Rev) |
|
0.53 |
0.51 |
0.52 |
0.41 |
0.52 |
0.50 |
0.39 |
0.42 |
0.35 |
0.31 |
0.42 |
| Price to Earnings (P/E) |
|
8.84 |
14.45 |
335.03 |
72.14 |
20.96 |
17.25 |
7.14 |
8.23 |
9.92 |
9.43 |
63.07 |
| Dividend Yield |
|
1.96% |
2.08% |
2.21% |
2.81% |
2.11% |
2.25% |
2.83% |
2.69% |
3.30% |
3.70% |
2.62% |
| Earnings Yield |
|
11.31% |
6.92% |
0.30% |
1.39% |
4.77% |
5.80% |
14.01% |
12.14% |
10.08% |
10.60% |
1.59% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
1.05 |
1.05 |
0.87 |
1.04 |
0.99 |
0.83 |
0.84 |
0.74 |
0.69 |
0.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.67 |
0.65 |
0.71 |
0.60 |
0.68 |
0.69 |
0.59 |
0.63 |
0.58 |
0.51 |
0.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.17 |
6.61 |
12.23 |
9.19 |
7.76 |
7.84 |
4.96 |
5.85 |
6.57 |
5.45 |
10.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.07 |
12.95 |
99.53 |
42.69 |
17.40 |
18.43 |
8.49 |
11.08 |
16.41 |
12.42 |
71.91 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.25 |
18.10 |
205.06 |
65.75 |
21.99 |
18.37 |
9.66 |
11.16 |
14.27 |
14.33 |
41.52 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.21 |
8.45 |
13.09 |
9.37 |
8.14 |
7.74 |
5.01 |
6.22 |
6.99 |
6.36 |
10.62 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
88.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.32 |
0.32 |
0.43 |
0.39 |
0.36 |
0.40 |
0.40 |
0.41 |
0.45 |
0.41 |
0.48 |
| Long-Term Debt to Equity |
|
0.32 |
0.32 |
0.43 |
0.39 |
0.36 |
0.40 |
0.40 |
0.41 |
0.45 |
0.41 |
0.48 |
| Financial Leverage |
|
0.22 |
0.25 |
0.28 |
0.27 |
0.31 |
0.32 |
0.39 |
0.38 |
0.38 |
0.38 |
0.43 |
| Leverage Ratio |
|
2.00 |
2.02 |
1.98 |
1.94 |
1.96 |
2.04 |
2.05 |
1.99 |
2.02 |
2.08 |
2.10 |
| Compound Leverage Factor |
|
2.52 |
2.76 |
2.24 |
1.81 |
1.79 |
2.46 |
1.95 |
1.86 |
5.84 |
22.69 |
2.38 |
| Debt to Total Capital |
|
24.05% |
24.04% |
29.86% |
28.03% |
26.46% |
28.34% |
28.74% |
29.16% |
30.84% |
29.20% |
32.46% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
24.05% |
24.04% |
29.86% |
28.03% |
26.46% |
28.34% |
28.74% |
29.16% |
30.84% |
29.20% |
32.46% |
| 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 |
|
75.95% |
75.96% |
70.14% |
71.97% |
73.54% |
71.66% |
71.26% |
70.84% |
69.16% |
70.80% |
67.54% |
| Debt to EBITDA |
|
1.18 |
1.56 |
3.56 |
3.00 |
2.00 |
2.29 |
1.73 |
2.07 |
2.78 |
2.35 |
3.97 |
| Net Debt to EBITDA |
|
1.08 |
1.36 |
3.31 |
2.88 |
1.87 |
2.15 |
1.69 |
1.96 |
2.60 |
2.21 |
3.79 |
| Long-Term Debt to EBITDA |
|
1.18 |
1.56 |
3.56 |
3.00 |
2.00 |
2.29 |
1.73 |
2.07 |
2.78 |
2.35 |
3.97 |
| Debt to NOPAT |
|
2.58 |
4.26 |
59.61 |
21.49 |
5.67 |
5.37 |
3.37 |
3.95 |
6.05 |
6.17 |
15.56 |
| Net Debt to NOPAT |
|
2.34 |
3.72 |
55.56 |
20.59 |
5.31 |
5.03 |
3.28 |
3.74 |
5.65 |
5.81 |
14.85 |
| Long-Term Debt to NOPAT |
|
2.58 |
4.26 |
59.61 |
21.49 |
5.67 |
5.37 |
3.37 |
3.95 |
6.05 |
6.17 |
15.56 |
| Altman Z-Score |
|
2.39 |
2.25 |
2.20 |
2.31 |
2.44 |
2.06 |
2.07 |
2.11 |
1.88 |
1.78 |
1.89 |
| 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 |
|
1.34 |
1.17 |
1.38 |
1.39 |
1.34 |
1.08 |
1.19 |
1.35 |
1.36 |
1.13 |
1.23 |
| Quick Ratio |
|
0.54 |
0.54 |
0.68 |
0.67 |
0.56 |
0.46 |
0.53 |
0.55 |
0.62 |
0.45 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-156 |
-48 |
-127 |
-79 |
-29 |
-125 |
-86 |
-86 |
-136 |
-71 |
-68 |
| Operating Cash Flow to CapEx |
|
82.77% |
156.89% |
-102.30% |
149.87% |
187.77% |
186.80% |
33.59% |
74.69% |
100.25% |
230.91% |
-42.66% |
| Free Cash Flow to Firm to Interest Expense |
|
-75.22 |
-21.96 |
-47.18 |
-22.45 |
-9.89 |
-57.66 |
-55.85 |
-38.16 |
-58.56 |
-30.03 |
-28.00 |
| Operating Cash Flow to Interest Expense |
|
10.03 |
27.49 |
-13.41 |
14.29 |
19.58 |
29.51 |
7.43 |
9.36 |
11.45 |
26.97 |
-6.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.09 |
9.97 |
-26.52 |
4.75 |
9.15 |
13.71 |
-14.68 |
-3.17 |
0.03 |
15.29 |
-21.10 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.06 |
1.03 |
1.01 |
1.02 |
1.05 |
0.98 |
1.01 |
0.97 |
0.93 |
0.92 |
0.93 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
6.91 |
6.40 |
6.60 |
6.89 |
6.37 |
6.43 |
6.55 |
6.71 |
6.35 |
6.05 |
6.76 |
| Fixed Asset Turnover |
|
1.90 |
1.84 |
1.76 |
1.76 |
1.82 |
1.71 |
1.74 |
1.67 |
1.62 |
1.62 |
1.64 |
| Accounts Payable Turnover |
|
5.41 |
5.15 |
6.71 |
6.76 |
6.44 |
5.59 |
6.22 |
6.34 |
6.06 |
5.29 |
5.48 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
52.80 |
56.99 |
55.26 |
52.97 |
57.27 |
56.73 |
55.73 |
54.38 |
57.44 |
60.36 |
54.01 |
| Days Payable Outstanding (DPO) |
|
67.51 |
70.92 |
54.43 |
53.98 |
56.65 |
65.24 |
58.68 |
57.62 |
60.27 |
68.95 |
66.62 |
| Cash Conversion Cycle (CCC) |
|
-14.71 |
-13.93 |
0.83 |
-1.01 |
0.62 |
-8.51 |
-2.95 |
-3.23 |
-2.82 |
-8.59 |
-12.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
971 |
943 |
996 |
1,025 |
1,025 |
1,061 |
1,106 |
1,144 |
1,159 |
1,132 |
1,161 |
| Invested Capital Turnover |
|
1.73 |
1.66 |
1.56 |
1.55 |
1.57 |
1.51 |
1.48 |
1.40 |
1.37 |
1.39 |
1.37 |
| Increase / (Decrease) in Invested Capital |
|
147 |
44 |
113 |
121 |
54 |
118 |
110 |
119 |
135 |
70 |
55 |
| Enterprise Value (EV) |
|
1,042 |
993 |
1,045 |
890 |
1,070 |
1,048 |
918 |
957 |
861 |
781 |
1,021 |
| Market Capitalization |
|
825 |
789 |
762 |
611 |
812 |
762 |
606 |
637 |
520 |
465 |
656 |
| Book Value per Share |
|
$27.73 |
$27.43 |
$26.53 |
$27.84 |
$28.69 |
$28.98 |
$29.70 |
$30.72 |
$30.48 |
$30.35 |
$29.63 |
| Tangible Book Value per Share |
|
$23.93 |
$23.63 |
$22.75 |
$24.08 |
$24.94 |
$25.26 |
$26.02 |
$27.07 |
$26.87 |
$26.76 |
$26.08 |
| Total Capital |
|
993 |
973 |
1,017 |
1,037 |
1,042 |
1,081 |
1,115 |
1,163 |
1,183 |
1,151 |
1,179 |
| Total Debt |
|
239 |
234 |
304 |
291 |
276 |
306 |
320 |
339 |
365 |
336 |
383 |
| Total Long-Term Debt |
|
239 |
234 |
304 |
291 |
276 |
306 |
320 |
339 |
365 |
336 |
383 |
| Net Debt |
|
217 |
204 |
283 |
279 |
258 |
287 |
312 |
321 |
341 |
316 |
365 |
| Capital Expenditures (CapEx) |
|
25 |
38 |
35 |
33 |
30 |
34 |
34 |
28 |
27 |
28 |
36 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
84 |
31 |
87 |
94 |
83 |
10 |
59 |
95 |
97 |
31 |
66 |
| Debt-free Net Working Capital (DFNWC) |
|
106 |
61 |
107 |
106 |
101 |
30 |
67 |
113 |
121 |
51 |
84 |
| Net Working Capital (NWC) |
|
106 |
61 |
107 |
106 |
101 |
30 |
67 |
113 |
121 |
51 |
84 |
| Net Nonoperating Expense (NNE) |
|
-1.45 |
0.68 |
2.96 |
3.64 |
2.46 |
-7.66 |
0.91 |
1.63 |
1.21 |
2.00 |
2.44 |
| Net Nonoperating Obligations (NNO) |
|
217 |
204 |
283 |
279 |
258 |
287 |
312 |
321 |
341 |
316 |
365 |
| Total Depreciation and Amortization (D&A) |
|
19 |
19 |
19 |
19 |
19 |
19 |
19 |
20 |
20 |
21 |
21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.38% |
2.03% |
5.89% |
6.25% |
5.31% |
0.69% |
3.78% |
6.25% |
6.50% |
2.03% |
4.26% |
| Debt-free Net Working Capital to Revenue |
|
6.80% |
3.97% |
7.29% |
7.06% |
6.41% |
1.98% |
4.31% |
7.47% |
8.09% |
3.33% |
5.40% |
| Net Working Capital to Revenue |
|
6.80% |
3.97% |
7.29% |
7.06% |
6.41% |
1.98% |
4.31% |
7.47% |
8.09% |
3.33% |
5.40% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.29) |
($0.17) |
($0.65) |
$1.45 |
$0.83 |
$0.02 |
$0.87 |
$1.17 |
($0.10) |
($0.11) |
($0.58) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.21M |
27.30M |
26.88M |
26.84M |
26.79M |
26.83M |
26.84M |
26.90M |
26.93M |
26.90M |
26.98M |
| Adjusted Diluted Earnings per Share |
|
($0.29) |
($0.14) |
($0.65) |
$1.43 |
$0.82 |
$0.02 |
$0.86 |
$1.15 |
($0.10) |
($0.11) |
($0.58) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.21M |
28.01M |
26.88M |
27.15M |
27.20M |
27.26M |
27.29M |
27.22M |
26.93M |
27.33M |
26.98M |
| 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 |
|
26.95M |
26.70M |
26.82M |
26.71M |
26.73M |
26.74M |
26.81M |
26.84M |
26.86M |
26.87M |
26.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.42 |
-4.40 |
-14 |
43 |
25 |
-7.30 |
24 |
33 |
-1.43 |
-0.79 |
-13 |
| Normalized NOPAT Margin |
|
-2.92% |
-1.15% |
-4.29% |
9.39% |
6.21% |
-2.22% |
6.42% |
8.05% |
-0.38% |
-0.22% |
-3.24% |
| Pre Tax Income Margin |
|
-3.11% |
-2.15% |
-6.95% |
11.48% |
7.47% |
-3.90% |
7.66% |
7.72% |
-0.95% |
-0.72% |
-5.12% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.84 |
-2.76 |
-7.68 |
15.82 |
11.17 |
-4.90 |
19.77 |
15.04 |
-0.53 |
-0.10 |
-7.51 |
| NOPAT to Interest Expense |
|
-4.54 |
-2.01 |
-5.35 |
12.11 |
8.46 |
-3.36 |
15.74 |
14.64 |
-0.62 |
-0.33 |
-5.39 |
| EBIT Less CapEx to Interest Expense |
|
-15.96 |
-20.28 |
-20.79 |
6.29 |
0.75 |
-20.70 |
-2.33 |
2.50 |
-11.95 |
-11.78 |
-22.30 |
| NOPAT Less CapEx to Interest Expense |
|
-16.65 |
-19.53 |
-18.46 |
2.58 |
-1.97 |
-19.16 |
-6.36 |
2.10 |
-12.04 |
-12.01 |
-20.18 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
17.51% |
30.49% |
744.70% |
203.43% |
44.33% |
38.81% |
20.19% |
22.15% |
32.72% |
34.85% |
165.44% |
| Augmented Payout Ratio |
|
68.74% |
114.98% |
2,490.19% |
535.72% |
93.21% |
62.43% |
25.95% |
24.20% |
35.88% |
38.21% |
179.36% |