| DEI Shares Outstanding |
|
47,401,667.00 |
46,447,885.00 |
46,914,466.00 |
47,560,891.00 |
48,297,554.00 |
51,378,913.00 |
- |
- |
- |
34,053,847.00 |
34,296,119.00 |
| DEI Adjusted Shares Outstanding |
|
474,017.00 |
464,479.00 |
469,145.00 |
475,609.00 |
482,976.00 |
513,789.00 |
- |
- |
- |
34,053,847.00 |
34,296,119.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.18 |
11.54 |
133.45 |
71.55 |
-79.20 |
-272.12 |
- |
- |
- |
-1.93 |
0.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.98% |
3.67% |
17.57% |
-7.67% |
-9.02% |
-24.02% |
6.34% |
3.17% |
1.55% |
2.75% |
6.50% |
| EBITDA Growth |
|
-31.25% |
17.07% |
-389.09% |
120.89% |
-40.64% |
-601.78% |
86.33% |
-27.02% |
250.40% |
196.41% |
23.59% |
| EBIT Growth |
|
-86.22% |
193.21% |
-2,038.05% |
89.47% |
-54.71% |
-294.46% |
64.08% |
-9.62% |
66.99% |
147.12% |
129.45% |
| NOPAT Growth |
|
-99.27% |
5,001.51% |
-2,653.59% |
89.47% |
-54.71% |
-294.46% |
64.08% |
-9.62% |
66.99% |
147.12% |
167.53% |
| Net Income Growth |
|
-99.56% |
6,282.14% |
-4,811.17% |
90.35% |
-56.93% |
-265.52% |
50.75% |
-47.93% |
37.94% |
13.10% |
125.63% |
| EPS Growth |
|
-100.00% |
0.00% |
0.00% |
90.37% |
-53.85% |
-251.25% |
52.67% |
-47.93% |
37.94% |
91.22% |
119.60% |
| Operating Cash Flow Growth |
|
368.73% |
-18.17% |
-11.68% |
102.84% |
-107.12% |
479.16% |
-96.47% |
7,795.78% |
-105.59% |
-1,567.57% |
158.61% |
| Free Cash Flow Firm Growth |
|
-331.72% |
75.39% |
113.26% |
164.99% |
-174.95% |
107.92% |
-115.49% |
17,585.44% |
-91.68% |
-765.62% |
143.95% |
| Invested Capital Growth |
|
0.00% |
25.67% |
-24.12% |
-12.05% |
2.47% |
-20.82% |
-9.06% |
-33.52% |
-8.30% |
37.54% |
-2.51% |
| Revenue Q/Q Growth |
|
1.16% |
2.63% |
0.68% |
-1.13% |
-4.02% |
-4.19% |
2.03% |
1.09% |
-0.38% |
2.93% |
-0.85% |
| EBITDA Q/Q Growth |
|
-6.30% |
16.60% |
1.76% |
-61.34% |
37.94% |
-13.18% |
71.00% |
-169.39% |
175.89% |
25.68% |
27.48% |
| EBIT Q/Q Growth |
|
-49.42% |
171.97% |
0.32% |
-173.48% |
15.17% |
0.33% |
40.08% |
-53.29% |
44.34% |
1,179.59% |
75.42% |
| NOPAT Q/Q Growth |
|
-95.46% |
48.63% |
0.32% |
-136.03% |
15.17% |
0.33% |
40.08% |
-53.29% |
44.34% |
1,179.59% |
162.82% |
| Net Income Q/Q Growth |
|
-96.80% |
129.30% |
6.25% |
-162.66% |
13.33% |
-9.43% |
37.56% |
-53.02% |
23.00% |
20.43% |
275.46% |
| EPS Q/Q Growth |
|
100.00% |
-100.00% |
8.01% |
-164.20% |
15.79% |
-8.49% |
49.81% |
-53.02% |
23.00% |
7.75% |
275.00% |
| Operating Cash Flow Q/Q Growth |
|
330.46% |
-35.86% |
-5.22% |
27.48% |
-122.87% |
155.28% |
408.78% |
412.47% |
-118.70% |
-51.74% |
128.86% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-584.87% |
115.51% |
16.85% |
-620.37% |
103.88% |
96.04% |
424.38% |
-85.91% |
-21.49% |
177.48% |
| Invested Capital Q/Q Growth |
|
11.36% |
47.08% |
20.20% |
5.04% |
13.76% |
-4.63% |
-1.68% |
-34.45% |
-25.29% |
-11.82% |
-14.64% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.15% |
24.49% |
25.29% |
25.94% |
23.91% |
16.38% |
22.92% |
22.64% |
22.77% |
20.98% |
21.35% |
| EBITDA Margin |
|
3.20% |
3.61% |
-8.88% |
2.01% |
1.31% |
-8.65% |
-1.11% |
-1.37% |
2.03% |
3.67% |
4.25% |
| Operating Margin |
|
0.26% |
0.72% |
-11.92% |
-1.36% |
-2.31% |
-12.00% |
-4.05% |
-4.31% |
-1.40% |
0.99% |
2.13% |
| EBIT Margin |
|
0.26% |
0.72% |
-11.92% |
-1.36% |
-2.31% |
-12.00% |
-4.05% |
-4.31% |
-1.40% |
0.99% |
2.13% |
| Profit (Net Income) Margin |
|
0.00% |
0.29% |
-11.46% |
-1.20% |
-2.07% |
-9.94% |
-4.60% |
-6.60% |
-4.03% |
-4.09% |
0.98% |
| Tax Burden Percent |
|
3.05% |
53.13% |
92.51% |
65.11% |
76.15% |
79.06% |
97.38% |
114.29% |
101.47% |
106.91% |
81.62% |
| Interest Burden Percent |
|
59.51% |
74.44% |
103.92% |
135.37% |
117.40% |
104.79% |
116.66% |
134.14% |
284.04% |
-386.64% |
56.58% |
| Effective Tax Rate |
|
96.95% |
46.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.38% |
| Return on Invested Capital (ROIC) |
|
0.04% |
0.94% |
-24.48% |
-3.18% |
-5.19% |
-22.57% |
-9.61% |
-13.28% |
-5.73% |
3.52% |
8.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.06% |
-2.35% |
-67.28% |
-6.52% |
-11.00% |
-35.47% |
-24.21% |
-45.72% |
-34.32% |
-51.47% |
-8.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.03% |
-0.18% |
-18.27% |
-2.13% |
-3.62% |
-16.77% |
-16.81% |
-43.45% |
-57.07% |
-40.86% |
-2.29% |
| Return on Equity (ROE) |
|
0.01% |
0.75% |
-42.75% |
-5.31% |
-8.81% |
-39.34% |
-26.41% |
-56.73% |
-62.79% |
-37.34% |
5.96% |
| Cash Return on Invested Capital (CROIC) |
|
-199.96% |
-21.81% |
2.95% |
9.65% |
-7.63% |
0.67% |
-0.12% |
26.99% |
2.93% |
-28.08% |
10.79% |
| Operating Return on Assets (OROA) |
|
0.83% |
1.14% |
-22.46% |
-2.79% |
-4.07% |
-15.43% |
-5.77% |
-6.48% |
-2.33% |
1.87% |
4.78% |
| Return on Assets (ROA) |
|
0.02% |
0.45% |
-21.60% |
-2.46% |
-3.64% |
-12.78% |
-6.55% |
-9.93% |
-6.70% |
-7.74% |
2.21% |
| Return on Common Equity (ROCE) |
|
0.01% |
0.75% |
-42.75% |
-5.31% |
-8.81% |
-39.34% |
-26.41% |
-56.73% |
-62.79% |
-37.34% |
5.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.01% |
0.75% |
-53.97% |
-5.41% |
-9.16% |
0.00% |
-30.15% |
-77.91% |
-89.56% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.14 |
7.20 |
-184 |
-19 |
-30 |
-118 |
-42 |
-47 |
-15 |
11 |
30 |
| NOPAT Margin |
|
0.01% |
0.38% |
-8.35% |
-0.95% |
-1.62% |
-8.40% |
-2.84% |
-3.01% |
-0.98% |
0.69% |
1.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.02% |
3.29% |
42.80% |
3.35% |
5.81% |
12.90% |
14.60% |
32.44% |
28.59% |
55.00% |
16.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-25.10% |
- |
- |
- |
2.97% |
8.16% |
| Cost of Revenue to Revenue |
|
74.85% |
75.51% |
74.71% |
74.06% |
76.09% |
83.62% |
77.08% |
77.36% |
77.23% |
79.02% |
78.65% |
| SG&A Expenses to Revenue |
|
20.70% |
20.32% |
19.68% |
20.83% |
21.85% |
22.48% |
23.67% |
23.17% |
19.88% |
17.63% |
16.83% |
| R&D to Revenue |
|
0.00% |
0.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
24.89% |
23.77% |
22.91% |
24.43% |
26.22% |
28.38% |
26.97% |
26.95% |
24.17% |
19.99% |
19.22% |
| Earnings before Interest and Taxes (EBIT) |
|
4.62 |
14 |
-263 |
-28 |
-43 |
-169 |
-61 |
-66 |
-22 |
16 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
58 |
68 |
-196 |
41 |
24 |
-122 |
-17 |
-21 |
32 |
59 |
73 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.63 |
0.68 |
0.74 |
0.46 |
0.20 |
1.39 |
0.69 |
0.63 |
0.15 |
1.30 |
1.20 |
| Price to Tangible Book Value (P/TBV) |
|
1.95 |
2.77 |
1.74 |
0.83 |
0.34 |
2.96 |
1.56 |
4.08 |
0.00 |
1.82 |
1.49 |
| Price to Revenue (P/Rev) |
|
0.25 |
0.26 |
0.16 |
0.10 |
0.04 |
0.29 |
0.11 |
0.05 |
0.01 |
0.22 |
0.21 |
| Price to Earnings (P/E) |
|
5,281.90 |
90.19 |
5.56 |
6.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
0.00 |
20.88 |
| 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 |
|
0.02% |
1.11% |
17.99% |
16.26% |
0.00% |
0.00% |
0.00% |
0.00% |
165.70% |
0.00% |
4.79% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.61 |
0.73 |
0.82 |
0.58 |
0.42 |
1.25 |
0.89 |
0.89 |
0.77 |
1.22 |
1.16 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.23 |
0.33 |
0.24 |
0.16 |
0.13 |
0.41 |
0.25 |
0.16 |
0.13 |
0.28 |
0.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.18 |
9.22 |
0.00 |
8.05 |
10.23 |
0.00 |
0.00 |
0.00 |
6.18 |
7.57 |
5.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
89.79 |
46.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.06 |
11.35 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
2,940.71 |
86.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40.09 |
13.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.00 |
9.18 |
8.80 |
2.70 |
0.00 |
17.51 |
323.10 |
2.73 |
0.00 |
0.00 |
8.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
23.83 |
5.59 |
0.00 |
165.10 |
0.00 |
2.65 |
24.98 |
0.00 |
10.63 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.22 |
0.42 |
0.30 |
0.42 |
0.61 |
0.99 |
1.39 |
2.78 |
0.38 |
0.24 |
| Long-Term Debt to Equity |
|
0.00 |
0.08 |
0.21 |
0.07 |
0.24 |
0.44 |
0.81 |
1.39 |
2.78 |
0.38 |
0.24 |
| Financial Leverage |
|
-0.53 |
0.08 |
0.27 |
0.33 |
0.33 |
0.47 |
0.69 |
0.95 |
1.66 |
0.79 |
0.28 |
| Leverage Ratio |
|
0.78 |
1.67 |
1.98 |
2.16 |
2.42 |
3.08 |
4.03 |
5.71 |
9.37 |
4.82 |
2.70 |
| Compound Leverage Factor |
|
0.46 |
1.24 |
2.06 |
2.93 |
2.84 |
3.23 |
4.70 |
7.67 |
26.61 |
-18.64 |
1.53 |
| Debt to Total Capital |
|
0.00% |
18.28% |
29.56% |
22.85% |
29.49% |
37.74% |
49.71% |
58.21% |
73.56% |
27.47% |
19.43% |
| Short-Term Debt to Total Capital |
|
0.00% |
11.45% |
15.05% |
17.12% |
12.66% |
10.62% |
8.81% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
6.82% |
14.51% |
5.74% |
16.83% |
27.11% |
40.90% |
58.21% |
73.56% |
27.47% |
19.43% |
| 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 |
|
100.00% |
81.72% |
70.44% |
77.15% |
70.51% |
62.26% |
50.29% |
41.79% |
26.44% |
72.53% |
80.57% |
| Debt to EBITDA |
|
0.00 |
2.36 |
-1.00 |
3.27 |
7.20 |
-1.46 |
-13.57 |
-8.62 |
6.18 |
1.75 |
0.97 |
| Net Debt to EBITDA |
|
0.00 |
2.08 |
-0.92 |
2.92 |
6.86 |
-1.39 |
-13.04 |
-7.95 |
5.85 |
1.59 |
0.86 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.88 |
-0.49 |
0.82 |
4.11 |
-1.05 |
-11.16 |
-8.62 |
6.18 |
1.75 |
0.97 |
| Debt to NOPAT |
|
0.00 |
22.16 |
-1.07 |
-6.90 |
-5.83 |
-1.50 |
-5.32 |
-3.92 |
-12.79 |
9.25 |
2.38 |
| Net Debt to NOPAT |
|
0.00 |
19.52 |
-0.98 |
-6.17 |
-5.56 |
-1.44 |
-5.11 |
-3.61 |
-12.11 |
8.44 |
2.10 |
| Long-Term Debt to NOPAT |
|
0.00 |
8.28 |
-0.52 |
-1.73 |
-3.33 |
-1.08 |
-4.38 |
-3.92 |
-12.79 |
9.25 |
2.38 |
| Altman Z-Score |
|
2.68 |
2.18 |
1.59 |
2.18 |
1.39 |
0.73 |
0.81 |
0.65 |
0.71 |
1.53 |
1.96 |
| 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 |
|
1.73 |
1.46 |
1.50 |
1.45 |
1.44 |
1.34 |
1.28 |
1.16 |
1.11 |
1.67 |
1.71 |
| Quick Ratio |
|
0.31 |
0.25 |
0.28 |
0.27 |
0.24 |
0.35 |
0.35 |
0.23 |
0.24 |
0.38 |
0.44 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-680 |
-167 |
22 |
59 |
-44 |
3.49 |
-0.54 |
95 |
7.87 |
-89 |
39 |
| Operating Cash Flow to CapEx |
|
163.22% |
180.25% |
140.26% |
262.37% |
-23.97% |
119.35% |
3.45% |
365.34% |
-36.40% |
-705.83% |
309.07% |
| Free Cash Flow to Firm to Interest Expense |
|
-363.08 |
-48.29 |
2.15 |
6.01 |
-5.92 |
0.43 |
-0.05 |
0.00 |
0.00 |
-1.61 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
44.38 |
19.63 |
5.83 |
12.45 |
-1.17 |
4.07 |
0.12 |
0.00 |
0.00 |
-1.55 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
17.19 |
8.74 |
1.67 |
7.71 |
-6.03 |
0.66 |
-3.21 |
0.00 |
0.00 |
-1.77 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
3.24 |
1.58 |
1.88 |
2.05 |
1.76 |
1.29 |
1.42 |
1.50 |
1.66 |
1.89 |
2.24 |
| Accounts Receivable Turnover |
|
0.00 |
27.37 |
23.68 |
20.52 |
19.58 |
13.27 |
11.64 |
13.51 |
15.94 |
16.35 |
15.98 |
| Inventory Turnover |
|
0.00 |
3.34 |
3.37 |
3.14 |
3.01 |
3.02 |
3.64 |
3.53 |
3.31 |
3.64 |
4.14 |
| Fixed Asset Turnover |
|
0.00 |
16.46 |
19.34 |
18.41 |
17.84 |
15.05 |
18.38 |
21.78 |
25.89 |
34.57 |
46.13 |
| Accounts Payable Turnover |
|
0.00 |
8.21 |
8.65 |
8.04 |
8.52 |
8.36 |
7.20 |
5.30 |
4.27 |
5.68 |
9.48 |
| Days Sales Outstanding (DSO) |
|
0.00 |
13.34 |
15.41 |
17.79 |
18.64 |
27.50 |
31.37 |
27.02 |
22.90 |
22.32 |
22.84 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
109.27 |
108.44 |
116.10 |
121.40 |
120.94 |
100.24 |
103.47 |
110.12 |
100.17 |
88.15 |
| Days Payable Outstanding (DPO) |
|
0.00 |
44.48 |
42.19 |
45.38 |
42.82 |
43.64 |
50.69 |
68.88 |
85.51 |
64.26 |
38.49 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
78.13 |
81.65 |
88.51 |
97.22 |
104.80 |
80.93 |
61.61 |
47.52 |
58.23 |
72.50 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
680 |
854 |
648 |
570 |
584 |
463 |
421 |
280 |
256 |
366 |
357 |
| Invested Capital Turnover |
|
5.32 |
2.44 |
2.93 |
3.34 |
3.21 |
2.69 |
3.39 |
4.41 |
5.85 |
5.09 |
4.74 |
| Increase / (Decrease) in Invested Capital |
|
680 |
174 |
-206 |
-78 |
14 |
-122 |
-42 |
-141 |
-23 |
100 |
-9.21 |
| Enterprise Value (EV) |
|
415 |
624 |
528 |
329 |
248 |
576 |
375 |
250 |
196 |
447 |
415 |
| Market Capitalization |
|
444 |
484 |
348 |
209 |
82 |
406 |
158 |
82 |
11 |
353 |
352 |
| Book Value per Share |
|
$14.94 |
$15.37 |
$9.97 |
$9.47 |
$8.65 |
$5.70 |
$4.39 |
$2.49 |
$1.33 |
$7.99 |
$8.59 |
| Tangible Book Value per Share |
|
$4.81 |
$3.75 |
$4.25 |
$5.28 |
$4.93 |
$2.67 |
$1.95 |
$0.38 |
($0.44) |
$5.70 |
$6.89 |
| Total Capital |
|
708 |
873 |
664 |
584 |
592 |
471 |
454 |
313 |
267 |
375 |
365 |
| Total Debt |
|
0.00 |
160 |
196 |
134 |
175 |
178 |
226 |
182 |
196 |
103 |
71 |
| Total Long-Term Debt |
|
0.00 |
60 |
96 |
34 |
100 |
128 |
186 |
182 |
196 |
103 |
71 |
| Net Debt |
|
-29 |
141 |
180 |
119 |
166 |
170 |
217 |
168 |
186 |
94 |
63 |
| Capital Expenditures (CapEx) |
|
51 |
38 |
43 |
46 |
36 |
28 |
34 |
25 |
14 |
12 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
160 |
270 |
290 |
269 |
245 |
169 |
148 |
61 |
41 |
177 |
192 |
| Debt-free Net Working Capital (DFNWC) |
|
188 |
289 |
306 |
283 |
253 |
177 |
156 |
75 |
52 |
186 |
201 |
| Net Working Capital (NWC) |
|
188 |
189 |
206 |
183 |
178 |
127 |
116 |
75 |
52 |
186 |
201 |
| Net Nonoperating Expense (NNE) |
|
0.06 |
1.84 |
69 |
5.02 |
8.30 |
22 |
26 |
55 |
48 |
77 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-29 |
141 |
180 |
119 |
166 |
170 |
192 |
149 |
186 |
94 |
63 |
| Total Depreciation and Amortization (D&A) |
|
53 |
54 |
67 |
69 |
67 |
47 |
44 |
45 |
54 |
43 |
36 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.84% |
14.43% |
13.15% |
13.21% |
13.24% |
12.02% |
9.86% |
3.93% |
2.65% |
11.00% |
11.22% |
| Debt-free Net Working Capital to Revenue |
|
10.42% |
15.44% |
13.88% |
13.90% |
13.68% |
12.60% |
10.45% |
4.85% |
3.32% |
11.56% |
11.71% |
| Net Working Capital to Revenue |
|
10.42% |
10.11% |
9.34% |
8.99% |
9.63% |
9.04% |
7.78% |
4.85% |
3.32% |
11.56% |
11.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$12.00 |
($540.00) |
($52.00) |
($80.00) |
($265.00) |
($133.00) |
$0.00 |
($23.75) |
($2.50) |
$0.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
462.38K |
463.17K |
467.63K |
473.06K |
480.13K |
496.69K |
517.97K |
0.00 |
2.66M |
26.30M |
34.33M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$11.00 |
($540.00) |
($52.00) |
($80.00) |
($265.00) |
($133.00) |
$0.00 |
($23.75) |
($2.50) |
$0.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
464.79K |
467.63K |
467.63K |
473.06K |
480.13K |
496.69K |
517.97K |
0.00 |
2.66M |
26.30M |
34.61M |
| 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 |
|
463.08K |
465.17K |
469.17K |
475.63K |
484.86K |
513.84K |
520.46K |
0.00 |
26.21M |
0.00 |
34.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
18 |
8.15 |
-180 |
-14 |
-17 |
-92 |
-37 |
-35 |
3.25 |
11 |
37 |
| Normalized NOPAT Margin |
|
0.98% |
0.43% |
-8.17% |
-0.70% |
-0.90% |
-6.52% |
-2.49% |
-2.28% |
0.21% |
0.70% |
2.13% |
| Pre Tax Income Margin |
|
0.15% |
0.54% |
-12.39% |
-1.84% |
-2.71% |
-12.57% |
-4.73% |
-5.78% |
-3.98% |
-3.82% |
1.21% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.47 |
3.91 |
-25.49 |
-2.83 |
-5.75 |
-20.87 |
-6.00 |
0.00 |
0.00 |
0.29 |
0.00 |
| NOPAT to Interest Expense |
|
0.08 |
2.08 |
-17.84 |
-1.98 |
-4.02 |
-14.61 |
-4.20 |
0.00 |
0.00 |
0.20 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-24.72 |
-6.98 |
-29.64 |
-7.57 |
-10.61 |
-24.28 |
-9.33 |
0.00 |
0.00 |
0.07 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-27.12 |
-8.81 |
-22.00 |
-6.73 |
-8.88 |
-18.02 |
-7.53 |
0.00 |
0.00 |
-0.02 |
0.00 |
| 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 |
|
22,160.71% |
175.43% |
-0.65% |
-8.11% |
-3.31% |
-0.64% |
-3.44% |
-0.85% |
-0.28% |
-15.07% |
0.00% |