| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
15,253,787.00 |
15,625,779.00 |
15,379,323.00 |
- |
13,046,383.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
15,253,787.00 |
15,625,779.00 |
15,379,323.00 |
- |
13,046,383.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.85 |
0.00 |
- |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-87.24% |
82.30% |
-3.52% |
-1.03% |
555.44% |
-45.99% |
-86.91% |
11.89% |
-86.00% |
64.16% |
-0.74% |
| EBITDA Growth |
|
-165.70% |
233.61% |
-11.29% |
11.23% |
254.44% |
-75.40% |
-223.05% |
-17.76% |
-222.99% |
33.88% |
-13.43% |
| EBIT Growth |
|
-200.45% |
305.33% |
-13.95% |
10.68% |
199.55% |
-81.76% |
-280.68% |
-23.42% |
-277.33% |
32.33% |
-13.53% |
| NOPAT Growth |
|
-202.07% |
390.46% |
-17.03% |
8.27% |
212.39% |
-84.30% |
-237.15% |
-21.17% |
-254.62% |
32.33% |
-28.09% |
| Net Income Growth |
|
-438.60% |
978.73% |
-36.25% |
27.04% |
126.87% |
-95.77% |
-663.15% |
-40.41% |
-640.54% |
31.34% |
-12.80% |
| EPS Growth |
|
-9.85% |
187.84% |
-35.06% |
29.31% |
4.20% |
-83.57% |
-53.10% |
-40.67% |
-61.29% |
-325.71% |
7.55% |
| Operating Cash Flow Growth |
|
8.96% |
100.55% |
90.05% |
-18.72% |
-30.33% |
-41.22% |
-47.30% |
70.96% |
18.35% |
-81.32% |
-53.42% |
| Free Cash Flow Firm Growth |
|
-360.06% |
1,742.89% |
-86.10% |
-85.89% |
158.64% |
-63.72% |
-176.13% |
9.34% |
-156.90% |
41.77% |
-106.79% |
| Invested Capital Growth |
|
14.84% |
7.09% |
-2.38% |
-1.54% |
-5.27% |
-1.44% |
-0.95% |
-3.32% |
-1.76% |
-1.70% |
3.03% |
| Revenue Q/Q Growth |
|
-85.72% |
1,174.13% |
-0.03% |
0.02% |
-5.45% |
4.99% |
105.51% |
754.98% |
-88.17% |
-743.61% |
115.25% |
| EBITDA Q/Q Growth |
|
-166.85% |
496.48% |
-6.71% |
12.55% |
-7.18% |
-36.85% |
79.86% |
175.45% |
-238.93% |
-212.70% |
65.45% |
| EBIT Q/Q Growth |
|
-201.49% |
392.37% |
-8.90% |
15.82% |
-8.72% |
-46.42% |
77.13% |
149.37% |
-311.56% |
-183.20% |
61.63% |
| NOPAT Q/Q Growth |
|
-187.79% |
529.97% |
-59.42% |
32.23% |
-8.87% |
-39.92% |
79.07% |
166.32% |
-278.93% |
-172.33% |
60.38% |
| Net Income Q/Q Growth |
|
-488.69% |
272.63% |
-47.11% |
32.67% |
-17.78% |
-72.86% |
72.14% |
114.03% |
-845.86% |
-135.39% |
54.23% |
| EPS Q/Q Growth |
|
2.59% |
78.99% |
-46.95% |
32.74% |
-17.33% |
-71.77% |
51.43% |
67.92% |
-46.07% |
-264.58% |
172.15% |
| Operating Cash Flow Q/Q Growth |
|
37.64% |
41.54% |
-41.06% |
-29.22% |
17.98% |
19.40% |
-47.22% |
129.17% |
-18.32% |
-81.13% |
31.63% |
| Free Cash Flow Firm Q/Q Growth |
|
-135.45% |
169.20% |
93.18% |
6.92% |
47.27% |
-57.20% |
83.28% |
240.55% |
-176.92% |
-221.96% |
40.61% |
| Invested Capital Q/Q Growth |
|
-1.16% |
-1.04% |
-0.35% |
1.02% |
-4.91% |
2.96% |
-3.14% |
-1.40% |
-3.38% |
6.52% |
1.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
326.99% |
25.96% |
47.24% |
48.13% |
47.85% |
41.65% |
334.44% |
39.96% |
309.57% |
0.00% |
325.75% |
| EBITDA Margin |
|
-121.16% |
37.70% |
25.84% |
29.08% |
28.55% |
17.17% |
-240.00% |
21.22% |
-249.08% |
0.00% |
-274.25% |
| Operating Margin |
|
-152.58% |
35.01% |
20.73% |
24.01% |
23.17% |
11.83% |
-281.85% |
16.28% |
-291.08% |
0.00% |
-322.39% |
| EBIT Margin |
|
-152.58% |
35.01% |
20.73% |
24.01% |
23.17% |
11.83% |
-281.85% |
16.28% |
-291.08% |
0.00% |
-322.39% |
| Profit (Net Income) Margin |
|
-238.37% |
32.30% |
8.47% |
11.24% |
9.77% |
2.53% |
-364.44% |
5.99% |
-377.23% |
0.00% |
-414.18% |
| Tax Burden Percent |
|
-284.32% |
158.81% |
70.80% |
46.82% |
42.17% |
12.23% |
-768.75% |
37.61% |
-1,023.78% |
705.27% |
-1,099.01% |
| Interest Burden Percent |
|
-54.95% |
58.08% |
57.73% |
100.00% |
100.00% |
174.62% |
-16.82% |
97.74% |
-12.66% |
15.27% |
-11.69% |
| Effective Tax Rate |
|
25.93% |
-8.93% |
26.63% |
16.24% |
16.38% |
6.23% |
35.94% |
13.93% |
27.21% |
0.00% |
27.72% |
| Return on Invested Capital (ROIC) |
|
-101.79% |
42.29% |
16.02% |
21.00% |
25.07% |
11.71% |
0.00% |
12.01% |
-141.13% |
0.00% |
-32.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-105.45% |
40.13% |
14.69% |
19.25% |
23.21% |
9.96% |
0.00% |
10.14% |
-145.83% |
0.00% |
-37.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
374.04% |
-149.10% |
-57.77% |
-78.29% |
-95.41% |
-42.78% |
0.00% |
-45.16% |
624.04% |
0.00% |
152.46% |
| Return on Equity (ROE) |
|
272.25% |
-106.81% |
-41.75% |
-57.29% |
-70.34% |
-31.07% |
177.78% |
-33.15% |
482.91% |
0.00% |
119.73% |
| Cash Return on Invested Capital (CROIC) |
|
-4.92% |
15.47% |
22.51% |
21.84% |
37.14% |
19.25% |
-24.54% |
6.85% |
-8.56% |
-28.02% |
-35.76% |
| Operating Return on Assets (OROA) |
|
-55.45% |
16.07% |
9.89% |
11.74% |
13.61% |
5.44% |
0.00% |
6.15% |
-82.10% |
0.00% |
-20.36% |
| Return on Assets (ROA) |
|
-86.63% |
14.82% |
4.04% |
5.49% |
5.74% |
1.16% |
0.00% |
2.26% |
-106.40% |
0.00% |
-26.16% |
| Return on Common Equity (ROCE) |
|
272.25% |
-106.81% |
-41.75% |
-57.29% |
-70.34% |
-31.07% |
177.78% |
-33.15% |
482.91% |
0.00% |
119.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.09% |
0.00% |
-35.64% |
-39.78% |
-84.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-34 |
145 |
31 |
41 |
38 |
23 |
-49 |
32 |
-58 |
-158 |
-62 |
| NOPAT Margin |
|
-113.02% |
38.14% |
15.21% |
20.11% |
19.38% |
11.09% |
-180.56% |
14.02% |
-211.89% |
0.00% |
-233.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.66% |
2.16% |
1.32% |
1.75% |
1.86% |
1.75% |
4.97% |
1.87% |
4.71% |
8.26% |
4.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
14.94% |
- |
- |
- |
2.26% |
-4.84% |
3.20% |
-6.06% |
-16.65% |
-6.72% |
| Cost of Revenue to Revenue |
|
353.83% |
28.45% |
52.76% |
51.87% |
52.15% |
58.35% |
461.11% |
60.04% |
481.87% |
0.00% |
514.18% |
| SG&A Expenses to Revenue |
|
163.39% |
13.32% |
25.30% |
22.72% |
23.27% |
25.52% |
190.00% |
22.00% |
183.80% |
0.00% |
198.13% |
| 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 |
|
178.45% |
14.58% |
26.51% |
24.12% |
24.67% |
29.83% |
221.48% |
23.68% |
196.67% |
0.00% |
215.30% |
| Earnings before Interest and Taxes (EBIT) |
|
-45 |
133 |
43 |
50 |
45 |
24 |
-76 |
38 |
-80 |
-225 |
-86 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-36 |
143 |
53 |
60 |
56 |
35 |
-65 |
49 |
-68 |
-213 |
-74 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.11 |
0.87 |
0.86 |
0.68 |
0.48 |
0.57 |
0.00 |
0.58 |
0.78 |
4.50 |
3.01 |
| Price to Earnings (P/E) |
|
13.14 |
7.62 |
8.32 |
6.21 |
4.41 |
7.29 |
0.00 |
10.35 |
20.84 |
0.00 |
0.00 |
| Dividend Yield |
|
4.34% |
4.36% |
4.45% |
5.64% |
6.53% |
6.78% |
9.15% |
8.38% |
8.25% |
5.04% |
5.56% |
| Earnings Yield |
|
7.61% |
13.12% |
12.02% |
16.10% |
22.66% |
13.72% |
0.00% |
9.67% |
4.80% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.31 |
2.27 |
2.25 |
2.03 |
1.95 |
1.90 |
1.74 |
1.80 |
1.84 |
1.97 |
1.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.74 |
2.12 |
2.11 |
1.93 |
1.47 |
1.79 |
0.00 |
2.07 |
2.73 |
14.02 |
12.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.59 |
7.97 |
7.98 |
7.07 |
4.59 |
7.11 |
0.00 |
17.92 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.30 |
9.69 |
9.73 |
8.63 |
5.29 |
8.97 |
0.00 |
42.61 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
27.72 |
10.53 |
11.06 |
9.91 |
5.99 |
10.59 |
0.00 |
51.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.18 |
13.43 |
11.93 |
11.24 |
11.18 |
13.41 |
14.21 |
12.48 |
11.77 |
17.22 |
17.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
15.19 |
9.87 |
9.21 |
5.11 |
9.79 |
0.00 |
25.89 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-4.45 |
-4.86 |
-4.99 |
-5.28 |
-5.47 |
-5.65 |
-5.67 |
-5.75 |
-5.12 |
-4.46 |
-4.20 |
| Long-Term Debt to Equity |
|
-4.08 |
-4.46 |
-4.58 |
-4.85 |
-5.01 |
-5.19 |
-5.21 |
-5.28 |
-5.12 |
-4.46 |
-4.20 |
| Financial Leverage |
|
-3.55 |
-3.72 |
-3.93 |
-4.07 |
-4.11 |
-4.30 |
-4.34 |
-4.45 |
-4.28 |
-4.20 |
-4.07 |
| Leverage Ratio |
|
-6.31 |
-6.56 |
-6.47 |
-6.55 |
-6.85 |
-7.56 |
-7.52 |
-7.84 |
-7.74 |
-7.20 |
-6.83 |
| Compound Leverage Factor |
|
3.47 |
-3.81 |
-3.74 |
-6.55 |
-6.85 |
-13.20 |
1.26 |
-7.66 |
0.98 |
-1.10 |
0.80 |
| Debt to Total Capital |
|
129.03% |
125.93% |
125.06% |
123.38% |
122.35% |
121.50% |
121.41% |
121.05% |
124.27% |
128.94% |
131.20% |
| Short-Term Debt to Total Capital |
|
10.61% |
10.33% |
10.24% |
10.09% |
10.32% |
9.95% |
9.92% |
9.90% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
118.42% |
115.60% |
114.83% |
113.29% |
112.04% |
111.55% |
111.49% |
111.15% |
124.27% |
128.94% |
131.20% |
| 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 |
|
-29.03% |
-25.93% |
-25.06% |
-23.38% |
-22.35% |
-21.50% |
-21.41% |
-21.05% |
-24.27% |
-28.95% |
-31.21% |
| Debt to EBITDA |
|
9.82 |
5.52 |
5.61 |
5.46 |
3.76 |
5.98 |
-4.50 |
16.09 |
-25.08 |
-4.11 |
-3.99 |
| Net Debt to EBITDA |
|
8.69 |
4.70 |
4.73 |
4.57 |
3.08 |
4.86 |
-3.65 |
12.91 |
-20.24 |
-3.51 |
-3.50 |
| Long-Term Debt to EBITDA |
|
9.02 |
5.07 |
5.15 |
5.02 |
3.44 |
5.49 |
-4.14 |
14.77 |
-25.08 |
-4.11 |
-3.99 |
| Debt to NOPAT |
|
18.66 |
7.29 |
7.77 |
7.66 |
4.90 |
8.91 |
-6.24 |
45.79 |
-15.62 |
-5.24 |
-4.79 |
| Net Debt to NOPAT |
|
16.51 |
6.21 |
6.55 |
6.42 |
4.01 |
7.24 |
-5.06 |
36.76 |
-12.61 |
-4.47 |
-4.20 |
| Long-Term Debt to NOPAT |
|
17.13 |
6.69 |
7.14 |
7.04 |
4.49 |
8.18 |
-5.73 |
42.05 |
-15.62 |
-5.24 |
-4.79 |
| Altman Z-Score |
|
0.55 |
1.00 |
0.85 |
0.85 |
0.93 |
0.74 |
0.03 |
0.66 |
0.40 |
-0.09 |
0.12 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.69 |
0.78 |
0.77 |
0.81 |
0.86 |
0.87 |
0.87 |
0.86 |
1.05 |
0.96 |
0.89 |
| Quick Ratio |
|
0.48 |
0.60 |
0.57 |
0.60 |
0.65 |
0.68 |
0.67 |
0.66 |
0.76 |
0.68 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-135 |
93 |
50 |
54 |
79 |
34 |
-41 |
58 |
-45 |
-144 |
-86 |
| Operating Cash Flow to CapEx |
|
398.89% |
997.96% |
938.94% |
627.93% |
772.71% |
2,907.06% |
700.00% |
622.63% |
250.14% |
40.09% |
90.36% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.08 |
0.00 |
2.78 |
0.00 |
0.00 |
0.00 |
-2.34 |
68.50 |
-2.15 |
-3.65 |
-3.93 |
| Operating Cash Flow to Interest Expense |
|
1.92 |
0.00 |
1.69 |
0.00 |
0.00 |
0.00 |
0.91 |
43.50 |
1.45 |
0.14 |
0.34 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.44 |
0.00 |
1.51 |
0.00 |
0.00 |
0.00 |
0.78 |
36.51 |
0.87 |
-0.22 |
-0.04 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.36 |
0.46 |
0.48 |
0.49 |
0.59 |
0.46 |
0.00 |
0.38 |
0.28 |
0.06 |
0.06 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
4.44 |
5.41 |
5.17 |
5.21 |
6.23 |
5.11 |
0.00 |
4.21 |
3.16 |
0.69 |
0.68 |
| Accounts Payable Turnover |
|
12.63 |
9.84 |
10.55 |
13.20 |
13.22 |
11.83 |
11.49 |
15.61 |
14.74 |
6.15 |
9.68 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
28.90 |
37.08 |
34.58 |
27.64 |
27.60 |
30.87 |
31.77 |
23.38 |
24.76 |
59.31 |
37.72 |
| Cash Conversion Cycle (CCC) |
|
-28.90 |
-37.08 |
-34.58 |
-27.64 |
-27.60 |
-30.87 |
0.00 |
-23.38 |
-24.76 |
-59.31 |
-37.72 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
783 |
775 |
772 |
780 |
742 |
764 |
765 |
754 |
729 |
777 |
788 |
| Invested Capital Turnover |
|
0.90 |
1.11 |
1.05 |
1.04 |
1.29 |
1.06 |
0.00 |
0.86 |
0.67 |
0.14 |
0.14 |
| Increase / (Decrease) in Invested Capital |
|
101 |
51 |
-19 |
-12 |
-41 |
-11 |
-7.34 |
-26 |
-13 |
-13 |
23 |
| Enterprise Value (EV) |
|
1,807 |
1,761 |
1,737 |
1,581 |
1,448 |
1,451 |
1,332 |
1,361 |
1,339 |
1,533 |
1,397 |
| Market Capitalization |
|
730 |
723 |
708 |
558 |
478 |
459 |
340 |
380 |
380 |
492 |
329 |
| Book Value per Share |
|
($17.60) |
($16.25) |
($16.34) |
($15.04) |
($14.16) |
($14.17) |
($14.14) |
($13.60) |
($15.08) |
($19.00) |
($22.24) |
| Tangible Book Value per Share |
|
($71.79) |
($70.65) |
($72.25) |
($69.24) |
($68.57) |
($68.23) |
($67.83) |
($66.01) |
($68.13) |
($73.33) |
($82.04) |
| Total Capital |
|
943 |
968 |
977 |
991 |
969 |
1,005 |
1,008 |
1,010 |
956 |
947 |
929 |
| Total Debt |
|
1,217 |
1,219 |
1,221 |
1,223 |
1,186 |
1,221 |
1,223 |
1,222 |
1,188 |
1,220 |
1,219 |
| Total Long-Term Debt |
|
1,117 |
1,119 |
1,121 |
1,123 |
1,086 |
1,121 |
1,123 |
1,122 |
1,188 |
1,220 |
1,219 |
| Net Debt |
|
1,077 |
1,038 |
1,029 |
1,024 |
970 |
992 |
992 |
981 |
958 |
1,041 |
1,069 |
| Capital Expenditures (CapEx) |
|
9.18 |
5.19 |
3.25 |
3.44 |
3.30 |
1.05 |
2.30 |
5.94 |
12 |
14 |
8.30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-161 |
-184 |
-185 |
-173 |
-171 |
-188 |
-186 |
-202 |
-211 |
-194 |
-188 |
| Debt-free Net Working Capital (DFNWC) |
|
-21 |
-2.67 |
7.23 |
25 |
45 |
41 |
45 |
40 |
18 |
-14 |
-37 |
| Net Working Capital (NWC) |
|
-121 |
-103 |
-93 |
-75 |
-55 |
-59 |
-55 |
-60 |
18 |
-14 |
-37 |
| Net Nonoperating Expense (NNE) |
|
37 |
22 |
14 |
18 |
19 |
18 |
50 |
19 |
45 |
85 |
49 |
| Net Nonoperating Obligations (NNO) |
|
1,057 |
1,026 |
1,017 |
1,012 |
959 |
980 |
981 |
967 |
961 |
1,050 |
1,078 |
| Total Depreciation and Amortization (D&A) |
|
9.35 |
10 |
11 |
10 |
10 |
11 |
11 |
11 |
11 |
12 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-24.35% |
-22.11% |
-22.51% |
-21.12% |
-17.33% |
-23.19% |
0.00% |
-30.67% |
-43.01% |
-177.04% |
-171.86% |
| Debt-free Net Working Capital to Revenue |
|
-3.11% |
-0.32% |
0.88% |
3.10% |
4.52% |
5.01% |
0.00% |
6.01% |
3.76% |
-12.63% |
-33.55% |
| Net Working Capital to Revenue |
|
-18.27% |
-12.35% |
-11.27% |
-9.08% |
-5.62% |
-7.30% |
0.00% |
-9.20% |
3.76% |
-12.63% |
-33.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.19 |
$2.13 |
$1.13 |
$1.50 |
$1.24 |
$0.35 |
$0.53 |
$0.89 |
$0.48 |
($0.79) |
$0.59 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
15.22M |
15.23M |
14.98M |
14.94M |
14.90M |
14.93M |
14.91M |
14.88M |
14.41M |
14.30M |
12.30M |
| Adjusted Diluted Earnings per Share |
|
$1.19 |
$2.13 |
$1.13 |
$1.50 |
$1.24 |
$0.35 |
$0.53 |
$0.89 |
$0.48 |
($0.79) |
$0.57 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.22M |
15.24M |
14.98M |
14.94M |
14.90M |
14.93M |
14.91M |
14.88M |
14.41M |
14.30M |
12.60M |
| 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 |
|
15.44M |
15.25M |
15.40M |
15.30M |
15.25M |
15.25M |
15.63M |
15.38M |
14.42M |
13.05M |
12.69M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-32 |
93 |
31 |
42 |
38 |
20 |
-45 |
33 |
-57 |
-135 |
-62 |
| Normalized NOPAT Margin |
|
-108.61% |
24.51% |
15.12% |
20.18% |
19.38% |
9.67% |
-166.80% |
14.46% |
-210.26% |
0.00% |
-230.86% |
| Pre Tax Income Margin |
|
83.84% |
20.34% |
11.97% |
24.01% |
23.17% |
20.65% |
47.41% |
15.92% |
36.85% |
0.00% |
37.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.38 |
0.00 |
2.37 |
0.00 |
0.00 |
0.00 |
-4.30 |
44.21 |
-3.82 |
-5.70 |
-3.96 |
| NOPAT to Interest Expense |
|
-1.76 |
0.00 |
1.74 |
0.00 |
0.00 |
0.00 |
-2.75 |
38.05 |
-2.78 |
-3.99 |
-2.86 |
| EBIT Less CapEx to Interest Expense |
|
-2.86 |
0.00 |
2.19 |
0.00 |
0.00 |
0.00 |
-4.43 |
37.23 |
-4.40 |
-6.06 |
-4.34 |
| NOPAT Less CapEx to Interest Expense |
|
-2.25 |
0.00 |
1.56 |
0.00 |
0.00 |
0.00 |
-2.88 |
31.07 |
-3.36 |
-4.35 |
-3.25 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-228.02% |
32.64% |
27.02% |
34.12% |
12.89% |
48.24% |
-7.64% |
-51.92% |
-17.21% |
-7.21% |
-5.80% |
| Augmented Payout Ratio |
|
-450.80% |
64.01% |
61.76% |
63.43% |
24.37% |
70.94% |
-10.02% |
-67.92% |
-34.79% |
-21.78% |
-24.89% |