| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
31,022,388.00 |
28,447,773.00 |
28,398,786.00 |
- |
24,350,180.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
31,022,388.00 |
28,447,773.00 |
28,398,786.00 |
- |
24,350,180.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.02 |
0.09 |
0.05 |
- |
-0.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
42.70% |
13.62% |
15.63% |
-1.30% |
2.73% |
-2.16% |
-15.58% |
-10.02% |
-2.47% |
| EBITDA Growth |
|
0.00% |
0.00% |
121,085.71% |
-194.17% |
79.97% |
-43.18% |
-105.90% |
117.90% |
-82.38% |
-94.63% |
-696.20% |
| EBIT Growth |
|
0.00% |
0.00% |
680.90% |
-217.85% |
121.08% |
-47.04% |
-122.54% |
105.34% |
-86.75% |
-113.18% |
-239.26% |
| NOPAT Growth |
|
0.00% |
0.00% |
1,908.74% |
-189.93% |
21.22% |
165.11% |
-127.01% |
105.26% |
-95.14% |
-88.39% |
-135.42% |
| Net Income Growth |
|
0.00% |
0.00% |
317.07% |
-321.41% |
104.91% |
308.52% |
-94.03% |
107.33% |
-91.11% |
-101.32% |
-1,959.82% |
| EPS Growth |
|
0.00% |
0.00% |
167.35% |
-327.59% |
64.52% |
198.04% |
-93.94% |
106.06% |
-90.20% |
-100.99% |
-2,250.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
619.39% |
2,260.39% |
2,054.72% |
-7.10% |
2.55% |
-26.17% |
-44.99% |
26.46% |
52.94% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-329.77% |
-6.80% |
-206.44% |
167.55% |
115.28% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
261.23% |
247.36% |
147.40% |
189.65% |
-6.09% |
-18.66% |
| Revenue Q/Q Growth |
|
10.21% |
16.87% |
0.00% |
6.80% |
12.16% |
-0.24% |
-14.03% |
1.72% |
-3.22% |
6.32% |
-6.83% |
| EBITDA Q/Q Growth |
|
-42.43% |
106.45% |
0.00% |
-222.53% |
210.03% |
-34.82% |
-106.71% |
471.77% |
8.35% |
-80.14% |
-1,095.49% |
| EBIT Q/Q Growth |
|
-52.19% |
161.19% |
0.00% |
-262.44% |
189.68% |
-37.44% |
-124.74% |
138.48% |
122.56% |
-162.22% |
-536.75% |
| NOPAT Q/Q Growth |
|
-30.48% |
87.04% |
0.00% |
-227.11% |
193.71% |
309.07% |
-105.54% |
124.74% |
-13.34% |
877.35% |
-212.34% |
| Net Income Q/Q Growth |
|
-45.16% |
121.63% |
0.00% |
-465.34% |
150.75% |
341.86% |
-99.27% |
348.65% |
-38.43% |
-165.43% |
-929.11% |
| EPS Q/Q Growth |
|
-46.55% |
229.03% |
0.00% |
-500.00% |
138.64% |
496.08% |
-99.34% |
300.00% |
-37.50% |
-160.00% |
-1,333.33% |
| Operating Cash Flow Q/Q Growth |
|
-24.80% |
1,269.95% |
0.00% |
80.83% |
12.92% |
-44.40% |
-9.67% |
30.19% |
-15.86% |
27.82% |
9.24% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-217.76% |
60.57% |
12.39% |
-291.49% |
21.04% |
-13.14% |
119.31% |
-11.47% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
40.11% |
-12.33% |
193.30% |
-3.58% |
-0.21% |
2.64% |
-4.91% |
-16.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
87.36% |
87.64% |
87.23% |
86.03% |
87.66% |
84.60% |
79.79% |
79.16% |
79.41% |
78.65% |
76.42% |
| EBITDA Margin |
|
14.88% |
26.28% |
20.57% |
-23.60% |
23.15% |
15.13% |
-1.18% |
4.32% |
4.83% |
0.90% |
-9.64% |
| Operating Margin |
|
12.75% |
26.34% |
19.32% |
-24.63% |
21.00% |
13.18% |
-3.31% |
1.44% |
2.84% |
-1.85% |
-13.13% |
| EBIT Margin |
|
10.97% |
24.53% |
17.25% |
-26.24% |
20.98% |
13.16% |
-3.79% |
1.43% |
3.29% |
-1.93% |
-13.17% |
| Profit (Net Income) Margin |
|
9.86% |
18.71% |
11.29% |
-38.63% |
17.48% |
77.43% |
0.66% |
2.89% |
1.84% |
-1.13% |
-12.51% |
| Tax Burden Percent |
|
107.82% |
83.49% |
74.99% |
113.11% |
68.61% |
448.07% |
114.91% |
64.37% |
29.19% |
-411.07% |
110.36% |
| Interest Burden Percent |
|
83.37% |
91.36% |
87.29% |
130.16% |
121.44% |
131.32% |
-15.08% |
313.96% |
191.54% |
-14.30% |
86.10% |
| Effective Tax Rate |
|
-7.82% |
16.51% |
25.01% |
0.00% |
31.39% |
-348.07% |
-14.91% |
35.63% |
70.81% |
511.07% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
236.31% |
0.00% |
0.00% |
0.00% |
315.83% |
-21.06% |
4.69% |
4.09% |
25.03% |
-33.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
59.94% |
0.00% |
0.00% |
0.00% |
305.45% |
-23.49% |
4.09% |
3.79% |
27.92% |
-32.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3.99% |
0.00% |
0.00% |
0.00% |
-218.97% |
16.44% |
-3.26% |
-3.02% |
-20.10% |
22.79% |
| Return on Equity (ROE) |
|
0.00% |
240.30% |
0.00% |
0.00% |
0.00% |
96.87% |
-4.62% |
1.43% |
1.06% |
4.93% |
-10.46% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
62.68% |
0.00% |
0.00% |
0.00% |
0.81% |
-44.79% |
6.83% |
-38.86% |
5.99% |
6,280.29% |
| Operating Return on Assets (OROA) |
|
0.00% |
24.54% |
0.00% |
0.00% |
0.00% |
9.68% |
-2.91% |
0.91% |
1.99% |
-1.10% |
-8.01% |
| Return on Assets (ROA) |
|
0.00% |
18.72% |
0.00% |
0.00% |
0.00% |
56.97% |
0.50% |
1.84% |
1.11% |
-0.64% |
-7.61% |
| Return on Common Equity (ROCE) |
|
0.00% |
240.30% |
0.00% |
0.00% |
0.00% |
96.87% |
-4.62% |
1.43% |
1.06% |
4.93% |
-10.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.95% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
22 |
12 |
-15 |
14 |
58 |
-3.22 |
0.80 |
0.69 |
6.75 |
-7.58 |
| NOPAT Margin |
|
13.74% |
21.99% |
14.49% |
-17.24% |
14.41% |
59.07% |
-3.81% |
0.93% |
0.83% |
7.62% |
-9.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
176.37% |
-36.96% |
-11.83% |
1.78% |
10.38% |
2.42% |
0.60% |
0.30% |
-2.89% |
-1.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
23.73% |
- |
- |
- |
12.71% |
-0.80% |
0.23% |
0.21% |
2.35% |
-3.05% |
| Cost of Revenue to Revenue |
|
12.64% |
12.36% |
12.77% |
13.97% |
12.34% |
15.40% |
20.21% |
20.84% |
20.59% |
21.35% |
23.58% |
| SG&A Expenses to Revenue |
|
14.20% |
13.50% |
15.98% |
32.65% |
20.92% |
20.58% |
25.29% |
25.88% |
26.98% |
25.00% |
28.81% |
| R&D to Revenue |
|
14.53% |
13.73% |
16.57% |
19.93% |
16.51% |
16.08% |
21.36% |
17.14% |
16.84% |
16.09% |
17.58% |
| Operating Expenses to Revenue |
|
74.62% |
61.30% |
67.91% |
110.66% |
66.66% |
71.42% |
83.10% |
77.73% |
76.57% |
80.51% |
89.55% |
| Earnings before Interest and Taxes (EBIT) |
|
9.36 |
24 |
14 |
-23 |
21 |
13 |
-3.20 |
1.23 |
2.74 |
-1.71 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
13 |
26 |
17 |
-21 |
23 |
15 |
-1.00 |
3.71 |
4.02 |
0.80 |
-7.95 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
20.67 |
13.09 |
6.36 |
4.99 |
4.36 |
3.26 |
2.94 |
2.40 |
2.10 |
2.93 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
38.28 |
19.12 |
6.63 |
5.21 |
4.52 |
3.41 |
3.11 |
2.57 |
2.29 |
3.28 |
| Price to Revenue (P/Rev) |
|
0.00 |
1.80 |
0.00 |
0.00 |
0.00 |
5.43 |
3.54 |
2.83 |
2.25 |
1.76 |
2.14 |
| Price to Earnings (P/E) |
|
0.00 |
15.15 |
0.00 |
0.00 |
0.00 |
29.00 |
21.82 |
10.79 |
9.79 |
169.01 |
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% |
6.60% |
0.00% |
0.00% |
0.00% |
3.45% |
4.58% |
9.26% |
10.21% |
0.59% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
19.45 |
18.85 |
47.10 |
42.16 |
15.28 |
9.75 |
7.64 |
5.34 |
4.13 |
6.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.81 |
0.00 |
0.00 |
0.00 |
4.48 |
2.74 |
2.15 |
1.61 |
1.22 |
1.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
9.51 |
0.00 |
0.00 |
0.00 |
48.48 |
63.36 |
19.55 |
26.25 |
55.40 |
969.43 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
11.37 |
0.00 |
0.00 |
0.00 |
66.36 |
137.39 |
24.97 |
41.38 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
11.95 |
0.00 |
0.00 |
0.00 |
20.97 |
23.01 |
11.86 |
13.58 |
0.00 |
0.10 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
25.50 |
0.00 |
0.00 |
0.00 |
14.18 |
8.69 |
7.37 |
6.34 |
4.38 |
5.34 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,952.61 |
0.00 |
159.23 |
0.00 |
66.83 |
0.10 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
2.31 |
1.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
2.31 |
1.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.07 |
-0.32 |
-0.88 |
-0.90 |
-0.72 |
-0.70 |
-0.80 |
-0.80 |
-0.72 |
-0.71 |
| Leverage Ratio |
|
0.00 |
11.45 |
7.30 |
1.55 |
1.58 |
2.06 |
2.16 |
1.62 |
1.65 |
1.62 |
1.72 |
| Compound Leverage Factor |
|
0.00 |
10.46 |
6.38 |
2.01 |
1.92 |
2.70 |
-0.33 |
5.09 |
3.16 |
-0.23 |
1.48 |
| Debt to Total Capital |
|
0.00% |
69.77% |
59.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
69.77% |
59.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
30.23% |
40.32% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
1.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
1.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
1.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
1.90 |
0.96 |
7.01 |
5.48 |
6.39 |
4.18 |
3.39 |
2.80 |
2.25 |
2.50 |
| 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 |
|
0.00 |
1.51 |
1.65 |
2.81 |
2.72 |
2.85 |
2.69 |
2.37 |
2.21 |
1.96 |
1.80 |
| Quick Ratio |
|
0.00 |
1.46 |
1.57 |
2.77 |
2.69 |
2.79 |
2.56 |
2.25 |
2.11 |
1.90 |
1.73 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-18 |
-57 |
-22 |
-20 |
-77 |
-61 |
-69 |
13 |
12 |
| Operating Cash Flow to CapEx |
|
-81.54% |
1,192.34% |
785.00% |
1,508.18% |
1,379.28% |
863.93% |
399.76% |
369.36% |
194.93% |
248.81% |
430.17% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-5.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
3.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
3.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.00 |
0.00 |
0.00 |
0.00 |
0.74 |
0.77 |
0.64 |
0.60 |
0.57 |
0.61 |
| Accounts Receivable Turnover |
|
0.00 |
1.41 |
0.00 |
0.00 |
0.00 |
1.64 |
1.79 |
1.76 |
1.60 |
1.59 |
1.75 |
| 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 |
|
0.00 |
125.95 |
0.00 |
0.00 |
0.00 |
163.51 |
108.26 |
64.97 |
32.56 |
26.98 |
24.61 |
| Accounts Payable Turnover |
|
0.00 |
4.92 |
0.00 |
0.00 |
0.00 |
6.23 |
5.98 |
7.88 |
5.71 |
7.90 |
7.92 |
| Days Sales Outstanding (DSO) |
|
0.00 |
258.25 |
0.00 |
0.00 |
0.00 |
222.29 |
203.78 |
207.52 |
228.29 |
228.98 |
208.73 |
| 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) |
|
0.00 |
74.15 |
0.00 |
0.00 |
0.00 |
58.61 |
61.09 |
46.35 |
63.88 |
46.23 |
46.09 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
184.10 |
0.00 |
0.00 |
0.00 |
163.68 |
142.70 |
161.17 |
164.40 |
182.75 |
162.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
30 |
30 |
42 |
37 |
108 |
104 |
104 |
106 |
101 |
84 |
| Invested Capital Turnover |
|
0.00 |
10.74 |
0.00 |
0.00 |
0.00 |
5.35 |
5.53 |
5.06 |
4.93 |
3.28 |
3.62 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
30 |
42 |
37 |
78 |
74 |
62 |
70 |
-6.55 |
-19 |
| Enterprise Value (EV) |
|
0.00 |
579 |
563 |
1,971 |
1,546 |
1,644 |
1,012 |
791 |
568 |
418 |
565 |
| Market Capitalization |
|
577 |
577 |
577 |
2,289 |
1,888 |
1,993 |
1,309 |
1,041 |
791 |
604 |
730 |
| Book Value per Share |
|
$0.00 |
$3.12 |
$4.74 |
$11.81 |
$12.34 |
$14.93 |
$12.94 |
$12.45 |
$11.61 |
$10.82 |
$10.22 |
| Tangible Book Value per Share |
|
$0.00 |
$1.69 |
$3.24 |
$11.34 |
$11.83 |
$14.40 |
$12.37 |
$11.78 |
$10.82 |
$9.91 |
$9.14 |
| Total Capital |
|
0.00 |
92 |
109 |
360 |
378 |
457 |
401 |
354 |
330 |
288 |
249 |
| Total Debt |
|
0.00 |
64 |
65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
64 |
65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
1.86 |
-14 |
-318 |
-341 |
-350 |
-298 |
-251 |
-223 |
-187 |
-165 |
| Capital Expenditures (CapEx) |
|
2.48 |
1.99 |
2.47 |
2.32 |
2.87 |
2.55 |
4.97 |
7.00 |
11 |
11 |
7.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
38 |
39 |
26 |
23 |
28 |
34 |
28 |
26 |
14 |
-4.52 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
100 |
118 |
344 |
365 |
378 |
331 |
279 |
249 |
200 |
160 |
| Net Working Capital (NWC) |
|
0.00 |
100 |
118 |
344 |
365 |
378 |
331 |
279 |
249 |
200 |
160 |
| Net Nonoperating Expense (NNE) |
|
3.31 |
3.28 |
2.63 |
19 |
-3.03 |
-18 |
-3.78 |
-1.69 |
-0.84 |
7.75 |
2.74 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1.86 |
-14 |
-318 |
-341 |
-350 |
-298 |
-251 |
-223 |
-187 |
-165 |
| Total Depreciation and Amortization (D&A) |
|
3.33 |
1.75 |
2.74 |
2.32 |
2.14 |
1.94 |
2.20 |
2.48 |
1.28 |
2.51 |
2.91 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
11.75% |
0.00% |
0.00% |
0.00% |
7.59% |
9.19% |
7.62% |
7.26% |
3.96% |
-1.33% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
31.31% |
0.00% |
0.00% |
0.00% |
102.81% |
89.71% |
75.79% |
70.67% |
58.46% |
47.04% |
| Net Working Capital to Revenue |
|
0.00% |
31.31% |
0.00% |
0.00% |
0.00% |
102.81% |
89.71% |
75.79% |
70.67% |
58.46% |
47.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$2.08 |
$1.00 |
($1.32) |
$0.56 |
$2.61 |
$0.02 |
$0.09 |
$0.05 |
($0.03) |
($0.43) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
8.95M |
9.31M |
25.66M |
30.66M |
24.12M |
30.78M |
28.48M |
28.00M |
28.37M |
24.15M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.02 |
$0.33 |
($1.32) |
$0.51 |
$3.04 |
$0.02 |
$0.08 |
$0.05 |
($0.03) |
($0.43) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
26.92M |
28.36M |
25.66M |
33.57M |
26.86M |
33.22M |
30.43M |
29.38M |
30.10M |
24.15M |
| 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 |
|
0.00 |
0.00 |
30.45M |
30.64M |
30.63M |
31.02M |
28.45M |
28.40M |
26.58M |
24.35M |
23.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.61 |
22 |
12 |
-15 |
14 |
9.08 |
-1.96 |
0.80 |
1.66 |
-1.15 |
-7.58 |
| Normalized NOPAT Margin |
|
8.92% |
21.99% |
14.49% |
-17.24% |
14.41% |
9.23% |
-2.32% |
0.93% |
1.99% |
-1.30% |
-9.19% |
| Pre Tax Income Margin |
|
9.15% |
22.41% |
15.06% |
-34.15% |
25.48% |
17.28% |
0.57% |
4.50% |
6.31% |
0.28% |
-11.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.00% |
1.71% |
0.00% |
0.00% |
0.00% |
54.35% |
175.73% |
178.21% |
240.19% |
6,516.67% |
-2,848.88% |