| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
46,003,150.00 |
46,243,980.00 |
46,402,481.00 |
- |
46,503,458.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
46,003,150.00 |
46,243,980.00 |
46,402,481.00 |
- |
46,503,458.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.14 |
-1.66 |
-0.03 |
- |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.58% |
20.77% |
4.27% |
1.36% |
-0.53% |
3.64% |
0.84% |
1.92% |
4.34% |
0.72% |
8.78% |
| EBITDA Growth |
|
-50.00% |
30.46% |
156.67% |
87.23% |
94.26% |
-1,894.71% |
29.22% |
-466.48% |
-59.92% |
103.04% |
-4.02% |
| EBIT Growth |
|
-90.63% |
180.00% |
165.57% |
400.00% |
900.00% |
-3,836.61% |
157.50% |
-1,282.54% |
-99.17% |
100.60% |
-13.59% |
| NOPAT Growth |
|
-93.97% |
1,861.05% |
131.23% |
397.24% |
787.22% |
-2,216.28% |
425.62% |
-1,293.54% |
-99.06% |
99.08% |
-14.78% |
| Net Income Growth |
|
-123.57% |
-37.87% |
-80.00% |
102.64% |
216.22% |
-3,883.81% |
833.33% |
-4,366.67% |
-132.56% |
99.67% |
-22.73% |
| EPS Growth |
|
-124.24% |
-37.84% |
-100.00% |
102.74% |
212.50% |
-3,856.52% |
800.00% |
-4,250.00% |
-133.33% |
99.77% |
-21.43% |
| Operating Cash Flow Growth |
|
2.46% |
-62.31% |
-17.65% |
1,169.23% |
-20.96% |
355.91% |
421.25% |
-75.54% |
-39.13% |
-51.30% |
-147.86% |
| Free Cash Flow Firm Growth |
|
256.78% |
-230.89% |
971.51% |
-117.03% |
-95.35% |
306.20% |
367.71% |
1,937.86% |
8,240.72% |
-61.82% |
-91.29% |
| Invested Capital Growth |
|
-8.61% |
7.78% |
-7.04% |
2.26% |
0.14% |
-34.98% |
-35.35% |
-38.43% |
-36.78% |
-7.78% |
-4.13% |
| Revenue Q/Q Growth |
|
1.12% |
1.17% |
-4.15% |
3.37% |
-0.76% |
5.40% |
-6.74% |
4.48% |
1.60% |
1.74% |
0.72% |
| EBITDA Q/Q Growth |
|
29.79% |
86.07% |
-32.16% |
14.29% |
34.66% |
-1,818.99% |
104.88% |
-424.12% |
114.73% |
30.53% |
54.03% |
| EBIT Q/Q Growth |
|
157.14% |
833.33% |
-64.29% |
57.50% |
90.48% |
-3,587.50% |
102.46% |
-823.30% |
100.13% |
2,400.00% |
256.00% |
| NOPAT Q/Q Growth |
|
157.14% |
1,547.94% |
-90.37% |
227.70% |
70.57% |
-4,030.83% |
102.39% |
-844.12% |
100.13% |
-3,969.05% |
320.52% |
| Net Income Q/Q Growth |
|
94.57% |
383.78% |
-108.57% |
300.00% |
138.89% |
-9,339.53% |
101.66% |
-1,263.64% |
98.18% |
7.14% |
492.31% |
| EPS Q/Q Growth |
|
94.52% |
387.50% |
-108.70% |
300.00% |
125.00% |
-9,700.00% |
101.62% |
-1,285.71% |
98.19% |
33.33% |
650.00% |
| Operating Cash Flow Q/Q Growth |
|
1,219.23% |
-56.36% |
-162.99% |
447.50% |
-17.27% |
151.74% |
-55.61% |
-73.54% |
105.88% |
101.43% |
-143.62% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.95% |
-166.83% |
224.24% |
-123.83% |
123.52% |
2,860.57% |
181.81% |
-6.35% |
6.75% |
-86.45% |
-35.72% |
| Invested Capital Q/Q Growth |
|
1.86% |
2.80% |
-0.11% |
-2.24% |
-0.25% |
-33.25% |
-0.67% |
-6.91% |
2.43% |
-2.64% |
3.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
55.75% |
54.82% |
57.07% |
55.68% |
54.52% |
54.57% |
53.61% |
52.63% |
48.37% |
47.54% |
51.70% |
| EBITDA Margin |
|
7.12% |
13.10% |
9.27% |
10.25% |
13.91% |
-226.84% |
11.88% |
-36.86% |
5.34% |
6.85% |
10.48% |
| Operating Margin |
|
0.70% |
6.46% |
2.41% |
3.67% |
7.04% |
-233.02% |
6.15% |
-42.57% |
0.06% |
1.38% |
4.88% |
| EBIT Margin |
|
0.70% |
6.46% |
2.41% |
3.67% |
7.04% |
-233.02% |
6.15% |
-42.57% |
0.06% |
1.38% |
4.88% |
| Profit (Net Income) Margin |
|
-2.16% |
6.06% |
-0.54% |
1.05% |
2.52% |
-221.21% |
3.94% |
-43.89% |
-0.79% |
-0.72% |
2.80% |
| Tax Burden Percent |
|
142.31% |
117.98% |
-60.00% |
29.03% |
45.26% |
94.48% |
68.04% |
101.19% |
116.67% |
-108.33% |
67.11% |
| Interest Burden Percent |
|
-216.67% |
79.46% |
37.50% |
98.41% |
79.17% |
100.48% |
94.17% |
101.88% |
-1,200.00% |
48.00% |
85.39% |
| Effective Tax Rate |
|
0.00% |
-23.60% |
66.67% |
30.65% |
37.89% |
0.00% |
31.96% |
0.00% |
0.00% |
208.33% |
32.89% |
| Return on Invested Capital (ROIC) |
|
0.24% |
4.24% |
0.40% |
1.37% |
2.33% |
-103.34% |
2.66% |
-19.88% |
0.03% |
-1.28% |
2.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.43% |
-69.23% |
-1.81% |
-4.71% |
-3.42% |
-299.30% |
1.82% |
-83.33% |
-3.46% |
6.19% |
-1.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.35% |
-0.25% |
-0.14% |
-0.16% |
-0.15% |
-15.44% |
0.09% |
-3.24% |
-0.15% |
0.15% |
-0.03% |
| Return on Equity (ROE) |
|
-0.11% |
3.99% |
0.26% |
1.20% |
2.17% |
-118.78% |
2.75% |
-23.12% |
-0.12% |
-1.13% |
2.79% |
| Cash Return on Invested Capital (CROIC) |
|
8.84% |
-7.26% |
6.67% |
-1.34% |
2.03% |
16.85% |
17.71% |
15.83% |
12.77% |
2.86% |
-1.08% |
| Operating Return on Assets (OROA) |
|
0.26% |
2.50% |
0.96% |
1.51% |
2.84% |
-112.60% |
3.06% |
-21.86% |
0.03% |
0.87% |
3.24% |
| Return on Assets (ROA) |
|
-0.79% |
2.35% |
-0.22% |
0.43% |
1.02% |
-106.90% |
1.96% |
-22.54% |
-0.40% |
-0.45% |
1.86% |
| Return on Common Equity (ROCE) |
|
-0.11% |
3.99% |
0.26% |
1.20% |
2.17% |
-118.78% |
2.75% |
-23.12% |
-0.12% |
-1.13% |
2.79% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-4.53% |
0.00% |
-5.07% |
0.63% |
1.28% |
0.00% |
-45.82% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.84 |
14 |
1.33 |
4.37 |
7.45 |
-293 |
7.01 |
-52 |
0.07 |
-2.71 |
5.97 |
| NOPAT Margin |
|
0.49% |
7.99% |
0.80% |
2.54% |
4.37% |
-163.11% |
4.18% |
-29.80% |
0.04% |
-1.50% |
3.28% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.66% |
73.47% |
2.21% |
6.07% |
5.74% |
195.96% |
0.84% |
63.45% |
3.49% |
-7.47% |
4.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.99% |
- |
- |
- |
-30.41% |
0.74% |
-5.92% |
0.01% |
-0.31% |
0.68% |
| Cost of Revenue to Revenue |
|
44.25% |
45.18% |
42.93% |
44.32% |
45.48% |
45.43% |
46.39% |
47.37% |
51.63% |
52.46% |
48.30% |
| SG&A Expenses to Revenue |
|
45.94% |
42.99% |
50.33% |
47.12% |
43.60% |
44.38% |
45.19% |
47.71% |
43.64% |
43.56% |
42.65% |
| R&D to Revenue |
|
3.56% |
3.92% |
4.21% |
3.67% |
4.23% |
3.17% |
3.22% |
3.31% |
3.37% |
3.37% |
2.85% |
| Operating Expenses to Revenue |
|
55.05% |
48.36% |
54.67% |
52.01% |
47.48% |
287.58% |
47.46% |
95.20% |
48.31% |
46.16% |
46.82% |
| Earnings before Interest and Taxes (EBIT) |
|
1.20 |
11 |
4.00 |
6.30 |
12 |
-419 |
10 |
-75 |
0.10 |
2.50 |
8.90 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
23 |
15 |
18 |
24 |
-407 |
20 |
-65 |
9.50 |
12 |
19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.78 |
0.84 |
0.75 |
0.75 |
0.90 |
0.88 |
0.79 |
0.73 |
0.69 |
0.67 |
0.83 |
| Price to Tangible Book Value (P/TBV) |
|
5.03 |
5.19 |
4.62 |
4.54 |
5.15 |
2.81 |
2.39 |
1.95 |
2.05 |
1.96 |
2.38 |
| Price to Revenue (P/Rev) |
|
1.47 |
1.55 |
1.36 |
1.34 |
1.62 |
1.06 |
0.96 |
0.82 |
0.77 |
0.74 |
0.91 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
118.75 |
70.33 |
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% |
0.84% |
1.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.85 |
0.78 |
0.78 |
0.92 |
0.89 |
0.79 |
0.73 |
0.70 |
0.67 |
0.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.72 |
1.67 |
1.51 |
1.46 |
1.73 |
1.10 |
0.97 |
0.84 |
0.81 |
0.76 |
0.96 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
24.56 |
22.30 |
17.17 |
14.69 |
14.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
267.05 |
71.69 |
43.93 |
35.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
381.51 |
0.00 |
87.87 |
42.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.70 |
34.62 |
32.86 |
16.19 |
21.21 |
7.53 |
4.98 |
5.12 |
5.45 |
7.12 |
18.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.33 |
0.00 |
11.26 |
0.00 |
45.18 |
4.15 |
3.49 |
3.53 |
4.26 |
22.66 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.22 |
0.14 |
0.14 |
0.14 |
0.13 |
0.16 |
0.13 |
0.14 |
0.13 |
0.13 |
0.13 |
| Long-Term Debt to Equity |
|
0.21 |
0.13 |
0.14 |
0.13 |
0.12 |
0.15 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
| Financial Leverage |
|
0.08 |
0.00 |
0.08 |
0.03 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.02 |
0.03 |
| Leverage Ratio |
|
1.41 |
1.38 |
1.34 |
1.35 |
1.38 |
1.38 |
1.34 |
1.35 |
1.36 |
1.39 |
1.33 |
| Compound Leverage Factor |
|
-3.05 |
1.09 |
0.50 |
1.33 |
1.09 |
1.39 |
1.26 |
1.37 |
-16.28 |
0.67 |
1.14 |
| Debt to Total Capital |
|
17.79% |
11.96% |
12.57% |
12.53% |
11.64% |
13.98% |
11.34% |
11.92% |
11.67% |
11.44% |
11.16% |
| Short-Term Debt to Total Capital |
|
0.42% |
0.61% |
0.67% |
0.73% |
0.68% |
0.98% |
0.99% |
1.07% |
1.07% |
1.16% |
1.24% |
| Long-Term Debt to Total Capital |
|
17.38% |
11.35% |
11.90% |
11.80% |
10.97% |
13.01% |
10.35% |
10.86% |
10.60% |
10.28% |
9.92% |
| 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 |
|
82.21% |
88.04% |
87.43% |
87.47% |
88.36% |
86.02% |
88.66% |
88.08% |
88.33% |
88.56% |
88.84% |
| Debt to EBITDA |
|
5.88 |
3.34 |
2.96 |
2.58 |
2.04 |
-0.38 |
-0.31 |
-0.25 |
-0.23 |
-4.43 |
-4.18 |
| Net Debt to EBITDA |
|
3.50 |
1.60 |
1.69 |
1.22 |
0.92 |
-0.08 |
-0.03 |
-0.03 |
-0.07 |
-0.47 |
-1.39 |
| Long-Term Debt to EBITDA |
|
5.74 |
3.17 |
2.80 |
2.43 |
1.92 |
-0.36 |
-0.28 |
-0.22 |
-0.21 |
-3.98 |
-3.71 |
| Debt to NOPAT |
|
-125.95 |
57.14 |
-20.84 |
15.43 |
5.82 |
-0.49 |
-0.39 |
-0.32 |
-0.30 |
-2.33 |
-2.23 |
| Net Debt to NOPAT |
|
-74.95 |
27.31 |
-11.90 |
7.30 |
2.62 |
-0.10 |
-0.04 |
-0.04 |
-0.10 |
-0.25 |
-0.74 |
| Long-Term Debt to NOPAT |
|
-123.00 |
54.22 |
-19.73 |
14.53 |
5.48 |
-0.45 |
-0.36 |
-0.29 |
-0.28 |
-2.09 |
-1.98 |
| Altman Z-Score |
|
1.49 |
1.71 |
1.62 |
1.61 |
1.92 |
0.13 |
1.47 |
0.93 |
0.97 |
0.91 |
1.36 |
| 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 |
|
3.07 |
2.08 |
2.28 |
2.28 |
2.22 |
2.37 |
2.57 |
2.64 |
2.38 |
2.15 |
2.48 |
| Quick Ratio |
|
1.48 |
0.98 |
1.01 |
1.03 |
1.04 |
1.45 |
1.47 |
1.49 |
1.23 |
1.17 |
1.29 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
121 |
-81 |
101 |
-24 |
5.65 |
167 |
472 |
442 |
471 |
64 |
41 |
| Operating Cash Flow to CapEx |
|
746.15% |
215.25% |
-195.12% |
471.19% |
766.67% |
1,206.25% |
383.58% |
61.82% |
200.00% |
408.70% |
-286.05% |
| Free Cash Flow to Firm to Interest Expense |
|
25.84 |
-24.59 |
32.53 |
-7.75 |
1.77 |
59.77 |
224.58 |
220.83 |
261.93 |
33.63 |
27.38 |
| Operating Cash Flow to Interest Expense |
|
6.19 |
3.85 |
-2.58 |
8.97 |
7.19 |
20.68 |
12.24 |
3.40 |
7.78 |
14.84 |
-8.20 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.36 |
2.06 |
-3.90 |
7.06 |
6.25 |
18.96 |
9.05 |
-2.10 |
3.89 |
11.21 |
-11.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.37 |
0.39 |
0.40 |
0.41 |
0.40 |
0.48 |
0.50 |
0.51 |
0.51 |
0.63 |
0.66 |
| Accounts Receivable Turnover |
|
4.42 |
4.33 |
4.96 |
4.96 |
4.92 |
4.99 |
5.84 |
5.94 |
5.75 |
5.93 |
6.89 |
| Inventory Turnover |
|
1.56 |
1.99 |
1.62 |
1.93 |
1.90 |
2.03 |
2.06 |
2.09 |
2.14 |
2.42 |
2.56 |
| Fixed Asset Turnover |
|
4.59 |
5.71 |
4.86 |
5.85 |
6.02 |
6.04 |
6.10 |
6.16 |
6.22 |
6.26 |
6.48 |
| Accounts Payable Turnover |
|
4.76 |
4.73 |
5.09 |
5.16 |
5.70 |
5.54 |
6.08 |
6.38 |
6.16 |
6.33 |
7.28 |
| Days Sales Outstanding (DSO) |
|
82.64 |
84.22 |
73.53 |
73.63 |
74.21 |
73.13 |
62.52 |
61.46 |
63.47 |
61.58 |
52.97 |
| Days Inventory Outstanding (DIO) |
|
234.11 |
183.68 |
224.65 |
188.98 |
191.71 |
179.82 |
177.13 |
175.02 |
170.75 |
150.71 |
142.59 |
| Days Payable Outstanding (DPO) |
|
76.74 |
77.20 |
71.65 |
70.70 |
63.98 |
65.85 |
60.08 |
57.20 |
59.23 |
57.70 |
50.17 |
| Cash Conversion Cycle (CCC) |
|
240.01 |
190.70 |
226.53 |
191.90 |
201.93 |
187.09 |
179.58 |
179.28 |
174.99 |
154.59 |
145.40 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,280 |
1,316 |
1,314 |
1,285 |
1,282 |
856 |
850 |
791 |
810 |
789 |
815 |
| Invested Capital Turnover |
|
0.48 |
0.53 |
0.50 |
0.54 |
0.53 |
0.63 |
0.64 |
0.67 |
0.67 |
0.85 |
0.86 |
| Increase / (Decrease) in Invested Capital |
|
-121 |
95 |
-100 |
28 |
1.80 |
-460 |
-465 |
-494 |
-471 |
-67 |
-35 |
| Enterprise Value (EV) |
|
1,105 |
1,122 |
1,025 |
997 |
1,177 |
759 |
670 |
581 |
569 |
532 |
684 |
| Market Capitalization |
|
948 |
1,041 |
924 |
914 |
1,104 |
732 |
659 |
566 |
536 |
521 |
652 |
| Book Value per Share |
|
$26.07 |
$26.63 |
$26.75 |
$26.62 |
$26.76 |
$18.03 |
$18.25 |
$16.79 |
$16.77 |
$16.76 |
$16.82 |
| Tangible Book Value per Share |
|
$4.02 |
$4.32 |
$4.36 |
$4.39 |
$4.67 |
$5.67 |
$6.01 |
$6.26 |
$5.64 |
$5.72 |
$5.88 |
| Total Capital |
|
1,487 |
1,404 |
1,405 |
1,397 |
1,392 |
963 |
947 |
881 |
881 |
879 |
880 |
| Total Debt |
|
265 |
168 |
177 |
175 |
162 |
135 |
107 |
105 |
103 |
101 |
98 |
| Total Long-Term Debt |
|
258 |
159 |
167 |
165 |
153 |
125 |
98 |
96 |
93 |
90 |
87 |
| Net Debt |
|
157 |
80 |
101 |
83 |
73 |
27 |
10 |
15 |
32 |
11 |
33 |
| Capital Expenditures (CapEx) |
|
3.90 |
5.90 |
4.10 |
5.90 |
3.00 |
4.80 |
6.70 |
11 |
7.00 |
6.90 |
4.30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
253 |
173 |
196 |
184 |
180 |
129 |
128 |
141 |
142 |
111 |
139 |
| Debt-free Net Working Capital (DFNWC) |
|
360 |
261 |
272 |
276 |
269 |
237 |
225 |
231 |
213 |
200 |
205 |
| Net Working Capital (NWC) |
|
354 |
252 |
263 |
266 |
260 |
228 |
215 |
221 |
204 |
190 |
194 |
| Net Nonoperating Expense (NNE) |
|
4.54 |
3.34 |
2.23 |
2.57 |
3.15 |
104 |
0.41 |
25 |
1.47 |
-1.41 |
0.87 |
| Net Nonoperating Obligations (NNO) |
|
58 |
80 |
87 |
63 |
52 |
27 |
10 |
15 |
32 |
11 |
33 |
| Total Depreciation and Amortization (D&A) |
|
11 |
12 |
11 |
11 |
12 |
11 |
9.60 |
10 |
9.40 |
9.90 |
10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
39.32% |
25.74% |
28.85% |
26.95% |
26.43% |
18.78% |
18.51% |
20.29% |
20.35% |
15.77% |
19.43% |
| Debt-free Net Working Capital to Revenue |
|
55.96% |
38.76% |
39.99% |
40.46% |
39.49% |
34.44% |
32.59% |
33.33% |
30.42% |
28.58% |
28.59% |
| Net Working Capital to Revenue |
|
55.00% |
37.49% |
38.61% |
38.97% |
38.11% |
33.08% |
31.22% |
31.97% |
29.08% |
27.12% |
27.07% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
$0.23 |
($0.02) |
$0.04 |
$0.10 |
($8.65) |
$0.14 |
($1.66) |
($0.03) |
($0.02) |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
46.43M |
46.20M |
45.90M |
45.95M |
45.96M |
46.00M |
46.24M |
46.40M |
46.42M |
46.50M |
46.82M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
$0.23 |
($0.02) |
$0.04 |
$0.09 |
($8.64) |
$0.14 |
($1.66) |
($0.03) |
($0.02) |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
46.43M |
46.20M |
45.90M |
45.95M |
45.96M |
46.00M |
46.24M |
46.40M |
46.42M |
46.50M |
46.82M |
| 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 |
|
46.43M |
46.20M |
45.90M |
45.95M |
45.96M |
46.00M |
46.24M |
46.40M |
46.42M |
46.50M |
46.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.84 |
7.84 |
2.80 |
4.37 |
7.45 |
-293 |
7.01 |
1.75 |
0.07 |
1.75 |
5.97 |
| Normalized NOPAT Margin |
|
0.49% |
4.52% |
1.69% |
2.54% |
4.37% |
-163.11% |
4.18% |
1.00% |
0.04% |
0.97% |
3.28% |
| Pre Tax Income Margin |
|
-1.52% |
5.14% |
0.90% |
3.61% |
5.58% |
-234.13% |
5.79% |
-43.37% |
-0.67% |
0.66% |
4.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.26 |
3.39 |
1.29 |
2.03 |
3.75 |
-149.46 |
4.90 |
-37.25 |
0.06 |
1.32 |
5.93 |
| NOPAT to Interest Expense |
|
0.18 |
4.19 |
0.43 |
1.41 |
2.33 |
-104.63 |
3.34 |
-26.08 |
0.04 |
-1.43 |
3.98 |
| EBIT Less CapEx to Interest Expense |
|
-0.57 |
1.61 |
-0.03 |
0.13 |
2.81 |
-151.18 |
1.71 |
-42.75 |
-3.83 |
-2.32 |
3.07 |
| NOPAT Less CapEx to Interest Expense |
|
-0.65 |
2.41 |
-0.89 |
-0.49 |
1.39 |
-106.34 |
0.15 |
-31.58 |
-3.85 |
-5.06 |
1.11 |
| 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 |
|
-24.01% |
-30.91% |
-43.57% |
363.64% |
120.38% |
-3.26% |
-1.53% |
-0.69% |
-0.66% |
-4.53% |
-3.23% |