| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,980,650.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,980,650.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
28.87% |
18.80% |
18.18% |
8.94% |
6.40% |
14.07% |
14.49% |
35.32% |
25.86% |
2.23% |
-5.24% |
| EBITDA Growth |
|
11.25% |
145.97% |
282.19% |
33.42% |
7.69% |
-115.29% |
-10.69% |
312.47% |
311.39% |
289.43% |
311.97% |
| EBIT Growth |
|
9.19% |
67.73% |
19.08% |
30.53% |
-23.03% |
-580.69% |
-19.51% |
774.46% |
509.13% |
87.17% |
56.92% |
| NOPAT Growth |
|
45.74% |
-7.49% |
-0.90% |
56.49% |
66.26% |
-156.36% |
-5.07% |
864.02% |
754.19% |
88.71% |
42.67% |
| Net Income Growth |
|
-31.56% |
86.67% |
9.25% |
-41.76% |
-40.39% |
-1,858.57% |
-44.94% |
280.49% |
179.31% |
70.88% |
34.45% |
| EPS Growth |
|
-18.18% |
66.00% |
15.87% |
-2.63% |
0.00% |
-435.29% |
-20.75% |
207.69% |
153.85% |
85.71% |
45.31% |
| Operating Cash Flow Growth |
|
52.70% |
16.55% |
-827.01% |
-95.84% |
-32.75% |
119.63% |
124.99% |
2,348.99% |
146.80% |
62.50% |
-311.43% |
| Free Cash Flow Firm Growth |
|
-189.72% |
-237.30% |
-997.23% |
-58.95% |
-135.18% |
-119.42% |
68.60% |
79.65% |
105.46% |
117.74% |
101.89% |
| Invested Capital Growth |
|
12.96% |
13.42% |
29.62% |
20.73% |
27.76% |
25.59% |
6.45% |
5.45% |
-0.51% |
-4.21% |
-0.69% |
| Revenue Q/Q Growth |
|
5.55% |
-1.31% |
-6.29% |
11.59% |
3.09% |
5.80% |
-5.94% |
31.89% |
-4.12% |
-14.06% |
-12.81% |
| EBITDA Q/Q Growth |
|
17.89% |
10.96% |
-59.01% |
148.81% |
-4.85% |
-115.76% |
206.25% |
1,870.87% |
-8.73% |
-72.36% |
-17.13% |
| EBIT Q/Q Growth |
|
20.09% |
27.60% |
-221.06% |
62.60% |
-41.51% |
-300.55% |
43.63% |
311.08% |
-14.16% |
-112.56% |
-89.34% |
| NOPAT Q/Q Growth |
|
43.53% |
-158.97% |
-12.95% |
73.66% |
56.21% |
-1,867.61% |
53.71% |
291.53% |
-62.50% |
-133.94% |
-135.18% |
| Net Income Q/Q Growth |
|
-4.89% |
80.85% |
-826.93% |
23.86% |
-3.87% |
-167.16% |
31.41% |
194.82% |
-54.36% |
-198.09% |
-54.42% |
| EPS Q/Q Growth |
|
-2.63% |
56.41% |
-211.76% |
26.42% |
0.00% |
-133.33% |
29.67% |
165.63% |
-50.00% |
-161.90% |
-169.23% |
| Operating Cash Flow Q/Q Growth |
|
-21.05% |
-14.21% |
-251.35% |
104.06% |
1,175.84% |
180.17% |
-82.78% |
297.78% |
28.57% |
84.47% |
-122.41% |
| Free Cash Flow Firm Q/Q Growth |
|
10.55% |
-8.83% |
-115.48% |
24.23% |
-32.35% |
-1.54% |
69.17% |
50.89% |
135.50% |
229.98% |
-96.72% |
| Invested Capital Q/Q Growth |
|
-0.20% |
0.50% |
16.13% |
3.65% |
5.61% |
-1.20% |
-1.57% |
2.68% |
-0.37% |
-4.88% |
2.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.17% |
38.51% |
37.84% |
39.95% |
40.90% |
40.78% |
39.04% |
43.38% |
39.40% |
38.58% |
39.79% |
| EBITDA Margin |
|
6.18% |
6.95% |
3.04% |
6.78% |
6.25% |
-0.93% |
1.05% |
15.72% |
14.97% |
4.81% |
4.57% |
| Operating Margin |
|
-2.05% |
-5.38% |
-6.48% |
-1.53% |
-0.65% |
-12.08% |
-5.95% |
6.37% |
4.42% |
-1.33% |
-3.60% |
| EBIT Margin |
|
-2.45% |
-1.80% |
-6.15% |
-2.06% |
-2.83% |
-10.72% |
-6.42% |
10.28% |
9.20% |
-1.34% |
-2.92% |
| Profit (Net Income) Margin |
|
-4.48% |
-0.87% |
-8.60% |
-5.87% |
-5.91% |
-14.93% |
-10.89% |
7.83% |
3.73% |
-4.25% |
-7.53% |
| Tax Burden Percent |
|
121.35% |
27.38% |
103.83% |
134.68% |
114.88% |
114.23% |
117.41% |
94.89% |
53.50% |
112.67% |
122.17% |
| Interest Burden Percent |
|
150.80% |
176.79% |
134.59% |
211.22% |
181.78% |
121.93% |
144.34% |
80.23% |
75.65% |
280.65% |
211.08% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.11% |
46.50% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-1.48% |
-4.04% |
-4.63% |
-1.04% |
-0.44% |
-8.45% |
-4.04% |
6.17% |
2.49% |
-1.02% |
-2.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.10% |
0.28% |
-7.86% |
-5.77% |
-5.44% |
-14.89% |
-8.58% |
7.91% |
3.58% |
-3.45% |
-5.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.44% |
0.07% |
-3.49% |
-2.01% |
-2.10% |
-5.59% |
-4.73% |
3.64% |
2.02% |
-1.84% |
-3.24% |
| Return on Equity (ROE) |
|
-2.92% |
-3.98% |
-8.11% |
-3.06% |
-2.54% |
-14.04% |
-8.78% |
9.82% |
4.52% |
-2.86% |
-5.96% |
| Cash Return on Invested Capital (CROIC) |
|
-15.53% |
-16.00% |
-28.94% |
-21.37% |
-26.66% |
-26.38% |
-9.77% |
-7.11% |
-0.25% |
4.19% |
1.41% |
| Operating Return on Assets (OROA) |
|
-1.80% |
-1.39% |
-4.69% |
-1.54% |
-2.07% |
-8.26% |
-4.83% |
8.26% |
7.63% |
-1.13% |
-2.47% |
| Return on Assets (ROA) |
|
-3.30% |
-0.67% |
-6.55% |
-4.39% |
-4.32% |
-11.51% |
-8.19% |
6.29% |
3.09% |
-3.58% |
-6.37% |
| Return on Common Equity (ROCE) |
|
-1.97% |
-2.68% |
-5.85% |
-2.31% |
-1.92% |
-10.63% |
-7.07% |
8.63% |
4.10% |
-2.59% |
-5.39% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-12.78% |
0.00% |
-9.09% |
-7.24% |
-7.91% |
0.00% |
-15.38% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.41 |
-6.24 |
-7.05 |
-1.86 |
-0.81 |
-16 |
-7.40 |
14 |
5.32 |
-1.80 |
-4.24 |
| NOPAT Margin |
|
-1.43% |
-3.76% |
-4.54% |
-1.07% |
-0.45% |
-8.46% |
-4.16% |
6.04% |
2.36% |
-0.93% |
-2.52% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.62% |
-4.32% |
3.23% |
4.73% |
5.00% |
6.44% |
4.54% |
-1.73% |
-1.08% |
2.43% |
3.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.28% |
- |
- |
- |
-2.30% |
-1.06% |
1.86% |
0.67% |
-0.24% |
-0.55% |
| Cost of Revenue to Revenue |
|
60.83% |
61.49% |
62.16% |
60.05% |
59.10% |
59.22% |
60.96% |
56.62% |
60.60% |
61.42% |
60.21% |
| SG&A Expenses to Revenue |
|
33.88% |
36.86% |
36.74% |
34.18% |
34.06% |
44.67% |
37.24% |
31.42% |
29.21% |
33.73% |
36.39% |
| 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 |
|
41.22% |
43.88% |
44.32% |
41.48% |
41.55% |
52.87% |
44.99% |
37.01% |
34.98% |
39.92% |
43.39% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.11 |
-2.98 |
-9.56 |
-3.58 |
-5.06 |
-20 |
-11 |
24 |
21 |
-2.60 |
-4.92 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10 |
12 |
4.72 |
12 |
11 |
-1.76 |
1.87 |
37 |
34 |
9.30 |
7.71 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.80 |
3.02 |
3.67 |
3.38 |
2.00 |
1.43 |
1.10 |
1.59 |
2.11 |
1.94 |
1.79 |
| 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) |
|
1.48 |
1.55 |
1.84 |
2.29 |
1.34 |
0.91 |
0.68 |
0.96 |
1.17 |
1.06 |
0.96 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
177.95 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.92 |
2.05 |
2.21 |
2.44 |
1.57 |
1.24 |
1.06 |
1.36 |
1.65 |
1.57 |
1.46 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.98 |
2.03 |
2.44 |
2.74 |
1.84 |
1.39 |
1.13 |
1.36 |
1.56 |
1.41 |
1.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
47.10 |
39.66 |
44.70 |
47.28 |
31.58 |
37.32 |
31.54 |
25.30 |
19.14 |
14.31 |
12.63 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
98.41 |
37.98 |
29.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
202.51 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.91 |
22.61 |
51.11 |
174.66 |
256.02 |
43.44 |
16.26 |
15.02 |
14.76 |
10.88 |
12.24 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.77 |
103.19 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.36 |
0.35 |
0.74 |
0.40 |
0.47 |
0.46 |
0.48 |
0.58 |
0.72 |
0.67 |
0.75 |
| Long-Term Debt to Equity |
|
0.33 |
0.31 |
0.67 |
0.35 |
0.43 |
0.38 |
0.44 |
0.52 |
0.66 |
0.61 |
0.70 |
| Financial Leverage |
|
0.24 |
0.24 |
0.44 |
0.35 |
0.39 |
0.38 |
0.55 |
0.46 |
0.57 |
0.53 |
0.56 |
| Leverage Ratio |
|
1.73 |
1.71 |
1.93 |
1.76 |
1.82 |
1.78 |
2.00 |
1.86 |
1.99 |
1.99 |
1.99 |
| Compound Leverage Factor |
|
2.62 |
3.02 |
2.60 |
3.71 |
3.32 |
2.17 |
2.89 |
1.49 |
1.51 |
5.59 |
4.19 |
| Debt to Total Capital |
|
26.65% |
26.02% |
42.57% |
28.77% |
32.09% |
31.64% |
32.35% |
36.56% |
41.78% |
40.19% |
42.73% |
| Short-Term Debt to Total Capital |
|
2.73% |
2.78% |
3.92% |
3.95% |
2.90% |
5.67% |
2.67% |
3.27% |
3.40% |
3.46% |
2.37% |
| Long-Term Debt to Total Capital |
|
23.92% |
23.24% |
38.65% |
24.82% |
29.19% |
25.97% |
29.68% |
33.29% |
38.38% |
36.73% |
40.36% |
| 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 |
|
23.98% |
23.86% |
12.79% |
12.22% |
11.64% |
11.78% |
11.71% |
4.25% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
49.37% |
50.12% |
44.64% |
59.01% |
56.27% |
56.58% |
55.94% |
59.18% |
58.22% |
59.81% |
57.27% |
| Debt to EBITDA |
|
6.77 |
5.22 |
8.74 |
5.70 |
6.54 |
9.64 |
10.01 |
6.91 |
4.88 |
3.71 |
3.75 |
| Net Debt to EBITDA |
|
5.85 |
4.50 |
8.47 |
5.26 |
6.21 |
9.14 |
8.83 |
6.67 |
4.78 |
3.57 |
3.64 |
| Long-Term Debt to EBITDA |
|
6.08 |
4.67 |
7.93 |
4.92 |
5.95 |
7.91 |
9.18 |
6.30 |
4.48 |
3.39 |
3.54 |
| Debt to NOPAT |
|
-8.73 |
-8.38 |
-15.51 |
-12.47 |
-16.06 |
-9.71 |
-9.86 |
-21.13 |
-55.07 |
-344.18 |
60.12 |
| Net Debt to NOPAT |
|
-7.54 |
-7.22 |
-15.03 |
-11.50 |
-15.24 |
-9.21 |
-8.69 |
-20.37 |
-53.94 |
-331.44 |
58.28 |
| Long-Term Debt to NOPAT |
|
-7.84 |
-7.49 |
-14.08 |
-10.76 |
-14.61 |
-7.97 |
-9.04 |
-19.24 |
-50.58 |
-314.54 |
56.79 |
| Altman Z-Score |
|
1.90 |
2.20 |
1.86 |
2.75 |
1.62 |
1.19 |
1.07 |
1.52 |
1.76 |
1.53 |
1.48 |
| Noncontrolling Interest Sharing Ratio |
|
32.64% |
32.53% |
27.92% |
24.40% |
24.34% |
24.26% |
19.47% |
12.12% |
9.29% |
9.38% |
9.51% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.58 |
1.59 |
1.63 |
1.82 |
1.93 |
1.50 |
2.05 |
1.78 |
1.66 |
1.43 |
1.84 |
| Quick Ratio |
|
1.47 |
1.48 |
1.50 |
1.71 |
1.80 |
1.41 |
1.89 |
1.67 |
1.56 |
1.34 |
1.64 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-73 |
-79 |
-171 |
-130 |
-171 |
-174 |
-54 |
-26 |
9.36 |
31 |
1.01 |
| Operating Cash Flow to CapEx |
|
422.10% |
399.95% |
-368.31% |
7.48% |
403.61% |
6,391.20% |
175.12% |
1,131.47% |
488.12% |
1,090.92% |
-210.62% |
| Free Cash Flow to Firm to Interest Expense |
|
-34.90 |
-34.71 |
-51.71 |
-32.58 |
-41.44 |
-39.18 |
-10.60 |
-5.53 |
1.86 |
6.58 |
0.19 |
| Operating Cash Flow to Interest Expense |
|
8.12 |
6.36 |
-6.66 |
0.22 |
2.76 |
7.19 |
1.09 |
4.59 |
5.59 |
11.06 |
-2.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.20 |
4.77 |
-8.47 |
-2.78 |
2.07 |
7.08 |
0.47 |
4.19 |
4.44 |
10.05 |
-3.14 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.74 |
0.78 |
0.76 |
0.75 |
0.73 |
0.77 |
0.75 |
0.80 |
0.83 |
0.84 |
0.85 |
| Accounts Receivable Turnover |
|
3.79 |
4.01 |
4.09 |
3.58 |
3.43 |
3.71 |
3.80 |
3.51 |
3.65 |
3.91 |
4.28 |
| 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 |
|
13.06 |
13.44 |
12.91 |
10.97 |
10.85 |
11.55 |
11.96 |
12.51 |
12.81 |
13.01 |
12.98 |
| Accounts Payable Turnover |
|
5.77 |
6.23 |
6.99 |
6.49 |
6.36 |
6.77 |
7.35 |
7.35 |
8.02 |
7.32 |
8.52 |
| Days Sales Outstanding (DSO) |
|
96.39 |
90.96 |
89.33 |
101.88 |
106.52 |
98.26 |
96.12 |
103.92 |
99.93 |
93.43 |
85.30 |
| 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) |
|
63.21 |
58.63 |
52.20 |
56.21 |
57.41 |
53.95 |
49.63 |
49.67 |
45.52 |
49.83 |
42.86 |
| Cash Conversion Cycle (CCC) |
|
33.18 |
32.33 |
37.14 |
45.67 |
49.11 |
44.31 |
46.48 |
54.24 |
54.40 |
43.60 |
42.44 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
615 |
618 |
717 |
744 |
785 |
776 |
764 |
784 |
781 |
743 |
758 |
| Invested Capital Turnover |
|
1.03 |
1.07 |
1.02 |
0.97 |
0.96 |
1.00 |
0.97 |
1.02 |
1.06 |
1.09 |
1.08 |
| Increase / (Decrease) in Invested Capital |
|
70 |
73 |
164 |
128 |
171 |
158 |
46 |
41 |
-4.04 |
-33 |
-5.26 |
| Enterprise Value (EV) |
|
1,182 |
1,266 |
1,583 |
1,813 |
1,236 |
966 |
809 |
1,063 |
1,291 |
1,169 |
1,106 |
| Market Capitalization |
|
882 |
970 |
1,190 |
1,519 |
900 |
636 |
490 |
749 |
969 |
877 |
788 |
| Book Value per Share |
|
$10.44 |
$10.64 |
$10.68 |
$13.17 |
$13.12 |
$13.01 |
$12.93 |
$13.74 |
$13.00 |
$12.77 |
$12.23 |
| Tangible Book Value per Share |
|
($6.40) |
($6.10) |
($9.00) |
($3.80) |
($5.20) |
($5.08) |
($4.98) |
($4.05) |
($4.06) |
($4.02) |
($4.06) |
| Total Capital |
|
638 |
641 |
727 |
760 |
798 |
789 |
794 |
795 |
788 |
754 |
768 |
| Total Debt |
|
170 |
167 |
309 |
219 |
256 |
250 |
257 |
291 |
329 |
303 |
328 |
| Total Long-Term Debt |
|
153 |
149 |
281 |
189 |
233 |
205 |
236 |
265 |
302 |
277 |
310 |
| Net Debt |
|
147 |
144 |
300 |
202 |
243 |
237 |
227 |
280 |
322 |
292 |
318 |
| Capital Expenditures (CapEx) |
|
4.02 |
3.64 |
5.98 |
12 |
2.83 |
0.50 |
3.14 |
1.94 |
5.77 |
4.76 |
5.53 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
72 |
69 |
98 |
121 |
129 |
111 |
119 |
130 |
122 |
87 |
107 |
| Debt-free Net Working Capital (DFNWC) |
|
96 |
92 |
107 |
138 |
142 |
124 |
149 |
140 |
128 |
99 |
117 |
| Net Working Capital (NWC) |
|
78 |
75 |
79 |
108 |
119 |
79 |
128 |
114 |
102 |
72 |
99 |
| Net Nonoperating Expense (NNE) |
|
5.12 |
-4.80 |
6.31 |
8.31 |
9.75 |
12 |
12 |
-4.18 |
-3.06 |
6.41 |
8.45 |
| Net Nonoperating Obligations (NNO) |
|
147 |
144 |
300 |
202 |
243 |
237 |
227 |
280 |
322 |
292 |
318 |
| Total Depreciation and Amortization (D&A) |
|
14 |
14 |
14 |
15 |
16 |
19 |
13 |
13 |
13 |
12 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.12% |
11.08% |
15.11% |
18.33% |
19.14% |
15.96% |
16.49% |
16.62% |
14.73% |
10.51% |
13.05% |
| Debt-free Net Working Capital to Revenue |
|
15.99% |
14.81% |
16.58% |
20.88% |
21.08% |
17.82% |
20.70% |
17.96% |
15.54% |
11.86% |
14.27% |
| Net Working Capital to Revenue |
|
13.08% |
11.96% |
12.18% |
16.35% |
17.63% |
11.39% |
17.75% |
14.63% |
12.30% |
8.72% |
12.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.39) |
($0.17) |
($0.53) |
($0.39) |
($0.39) |
($0.91) |
($0.64) |
$0.48 |
$0.24 |
($0.22) |
($0.35) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
30.14M |
30.06M |
30.38M |
33.32M |
34.24M |
33.06M |
34.50M |
35.21M |
35.30M |
35.12M |
36.05M |
| Adjusted Diluted Earnings per Share |
|
($0.39) |
($0.17) |
($0.53) |
($0.39) |
($0.39) |
($0.91) |
($0.64) |
$0.42 |
$0.21 |
($0.13) |
($0.35) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
30.14M |
30.06M |
30.38M |
33.32M |
34.24M |
33.06M |
34.50M |
43.46M |
39.94M |
35.12M |
36.05M |
| 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 |
|
30.19M |
30.38M |
34.08M |
34.23M |
34.30M |
34.34M |
34.22M |
35.29M |
35.34M |
35.98M |
36.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.09 |
-6.47 |
-6.97 |
-1.76 |
-0.71 |
-16 |
-7.07 |
15 |
5.32 |
-1.77 |
-4.83 |
| Normalized NOPAT Margin |
|
-1.24% |
-3.90% |
-4.49% |
-1.02% |
-0.40% |
-8.40% |
-3.97% |
6.19% |
2.37% |
-0.91% |
-2.87% |
| Pre Tax Income Margin |
|
-3.69% |
-3.18% |
-8.28% |
-4.36% |
-5.15% |
-13.07% |
-9.27% |
8.25% |
6.96% |
-3.77% |
-6.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.97 |
-1.30 |
-2.89 |
-0.90 |
-1.22 |
-4.56 |
-2.26 |
5.06 |
4.11 |
-0.55 |
-0.90 |
| NOPAT to Interest Expense |
|
-1.15 |
-2.73 |
-2.13 |
-0.47 |
-0.20 |
-3.60 |
-1.46 |
2.97 |
1.06 |
-0.38 |
-0.78 |
| EBIT Less CapEx to Interest Expense |
|
-3.89 |
-2.89 |
-4.70 |
-3.90 |
-1.91 |
-4.67 |
-2.88 |
4.65 |
2.96 |
-1.57 |
-1.91 |
| NOPAT Less CapEx to Interest Expense |
|
-3.08 |
-4.32 |
-3.94 |
-3.47 |
-0.88 |
-3.71 |
-2.08 |
2.57 |
-0.09 |
-1.40 |
-1.79 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-40.77% |
-53.14% |
-41.70% |
-42.36% |
-34.94% |
-17.76% |
-20.22% |
-20.73% |
-33.10% |
-492.29% |
24.03% |
| Augmented Payout Ratio |
|
-40.77% |
-53.14% |
-42.88% |
-43.43% |
-35.92% |
-18.31% |
-23.43% |
-26.24% |
-43.60% |
-777.82% |
199.40% |