| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
47,273,099.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
47,273,099.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.90% |
13.15% |
13.46% |
25.78% |
-2.46% |
1.18% |
6.20% |
-17.16% |
14.09% |
12.89% |
1.57% |
| EBITDA Growth |
|
-469.04% |
20.88% |
-36.04% |
-25.83% |
80.35% |
-0.86% |
34.54% |
-425.18% |
-231.53% |
16.10% |
-28.61% |
| EBIT Growth |
|
-263.56% |
26.06% |
-48.43% |
-7.17% |
49.20% |
-1.65% |
56.26% |
-110.33% |
-55.37% |
18.26% |
-41.61% |
| NOPAT Growth |
|
-195.56% |
23.59% |
-31.69% |
59.34% |
44.71% |
-38.25% |
-14.45% |
-190.68% |
-60.91% |
17.56% |
-30.36% |
| Net Income Growth |
|
-177.28% |
29.01% |
-87.13% |
373.36% |
61.87% |
-39.41% |
187.51% |
-140.61% |
-12.07% |
22.17% |
-36.41% |
| EPS Growth |
|
-185.71% |
37.77% |
-85.71% |
375.00% |
60.00% |
-39.77% |
183.33% |
-142.42% |
-15.00% |
24.36% |
-35.29% |
| Operating Cash Flow Growth |
|
102.40% |
-18.01% |
-90.76% |
-93.68% |
-2,085.41% |
8.67% |
875.76% |
-12,841.04% |
172.40% |
45.66% |
223.64% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
68.21% |
100.66% |
96.73% |
97.71% |
129.74% |
8,662.63% |
1,589.25% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
13.43% |
30.55% |
16.97% |
6.06% |
-2.93% |
-11.20% |
-17.85% |
-42.52% |
| Revenue Q/Q Growth |
|
-3.87% |
183.14% |
-43.30% |
-18.50% |
-25.45% |
193.71% |
-40.49% |
-36.43% |
2.68% |
190.62% |
-46.46% |
| EBITDA Q/Q Growth |
|
-731.47% |
756.78% |
-79.97% |
-91.07% |
-267.32% |
3,412.91% |
-72.82% |
-121.58% |
-70.59% |
1,260.18% |
-83.29% |
| EBIT Q/Q Growth |
|
-238.79% |
470.16% |
-87.97% |
-171.01% |
-60.60% |
816.62% |
-80.88% |
-195.58% |
-18.64% |
645.42% |
-90.56% |
| NOPAT Q/Q Growth |
|
-53.40% |
682.44% |
-87.68% |
-136.94% |
-108.60% |
750.42% |
-82.93% |
-225.51% |
-15.47% |
575.20% |
-89.89% |
| Net Income Q/Q Growth |
|
-106.96% |
347.18% |
-97.77% |
2,294.53% |
-128.87% |
492.80% |
-89.41% |
-438.19% |
20.32% |
528.17% |
-94.49% |
| EPS Q/Q Growth |
|
-108.33% |
359.00% |
-97.68% |
2,100.00% |
-130.30% |
490.00% |
-89.10% |
-429.41% |
17.86% |
521.74% |
-94.33% |
| Operating Cash Flow Q/Q Growth |
|
-58.90% |
7,436.57% |
-94.39% |
-96.36% |
-13,005.19% |
512.51% |
-49.66% |
-147.55% |
173.33% |
729.90% |
11.85% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
26.13% |
-38.44% |
84.89% |
-105.73% |
101.53% |
-788.59% |
89.41% |
2,766.05% |
350.87% |
17.03% |
| Invested Capital Q/Q Growth |
|
-9.66% |
8.38% |
2.81% |
12.69% |
3.97% |
-2.89% |
-6.79% |
3.14% |
-4.89% |
-10.16% |
-34.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.50% |
49.65% |
100.00% |
100.00% |
100.00% |
51.63% |
42.73% |
-29.56% |
100.00% |
53.76% |
100.00% |
| EBITDA Margin |
|
-16.52% |
38.33% |
13.54% |
1.48% |
-3.33% |
37.55% |
17.15% |
-5.82% |
-9.67% |
38.62% |
12.05% |
| Operating Margin |
|
-23.50% |
34.13% |
7.36% |
-4.76% |
-13.32% |
34.12% |
11.27% |
-16.71% |
-18.79% |
35.62% |
6.54% |
| EBIT Margin |
|
-26.65% |
34.84% |
7.39% |
-6.44% |
-13.88% |
33.86% |
10.88% |
-16.36% |
-18.90% |
35.47% |
6.25% |
| Profit (Net Income) Margin |
|
-35.63% |
31.10% |
1.22% |
35.97% |
-13.93% |
18.63% |
3.31% |
-17.63% |
-13.68% |
20.16% |
2.08% |
| Tax Burden Percent |
|
98.72% |
99.17% |
99.93% |
-262.68% |
58.69% |
60.54% |
52.56% |
64.44% |
53.57% |
60.39% |
62.13% |
| Interest Burden Percent |
|
135.46% |
90.04% |
16.57% |
212.56% |
171.01% |
90.87% |
57.96% |
167.27% |
135.13% |
94.11% |
53.41% |
| Effective Tax Rate |
|
0.00% |
0.83% |
0.07% |
0.00% |
0.00% |
39.46% |
47.44% |
0.00% |
0.00% |
39.61% |
37.87% |
| Return on Invested Capital (ROIC) |
|
-62.65% |
125.47% |
27.32% |
-6.08% |
-17.38% |
37.91% |
11.30% |
-20.03% |
-23.08% |
42.48% |
9.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-70.67% |
121.69% |
22.58% |
6.70% |
-18.35% |
36.46% |
10.16% |
-21.63% |
-23.22% |
41.21% |
8.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
204.37% |
-696.87% |
-141.00% |
-82.77% |
84.67% |
-452.51% |
-132.22% |
674.96% |
245.64% |
872.72% |
116.84% |
| Return on Equity (ROE) |
|
141.72% |
-571.40% |
-113.67% |
-88.85% |
67.30% |
-414.59% |
-120.92% |
654.93% |
222.56% |
915.20% |
126.83% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
46.17% |
34.95% |
28.80% |
37.62% |
15.63% |
24.09% |
35.50% |
72.60% |
| Operating Return on Assets (OROA) |
|
-16.74% |
21.93% |
4.67% |
-4.18% |
-8.97% |
21.62% |
6.63% |
-9.57% |
-11.06% |
21.10% |
3.45% |
| Return on Assets (ROA) |
|
-22.39% |
19.58% |
0.77% |
23.36% |
-9.00% |
11.89% |
2.02% |
-10.32% |
-8.00% |
11.99% |
1.14% |
| Return on Common Equity (ROCE) |
|
141.72% |
-571.40% |
-113.67% |
-88.85% |
67.30% |
-414.59% |
-120.92% |
654.93% |
222.56% |
915.20% |
126.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-18.56% |
-70.37% |
-55.93% |
0.00% |
-360.69% |
1,222.83% |
1,380.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-23 |
136 |
17 |
-6.20 |
-13 |
84 |
14 |
-18 |
-21 |
99 |
10 |
| NOPAT Margin |
|
-16.45% |
33.84% |
7.35% |
-3.33% |
-9.33% |
20.65% |
5.92% |
-11.70% |
-13.15% |
21.51% |
4.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
8.02% |
3.77% |
4.74% |
-12.78% |
0.97% |
1.45% |
1.14% |
1.61% |
0.14% |
1.27% |
1.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
26.21% |
- |
- |
- |
13.59% |
2.33% |
-3.08% |
-3.81% |
15.93% |
1.60% |
| Cost of Revenue to Revenue |
|
71.50% |
50.35% |
0.00% |
0.00% |
0.00% |
48.37% |
57.27% |
129.56% |
0.00% |
46.24% |
0.00% |
| SG&A Expenses to Revenue |
|
34.33% |
12.02% |
23.63% |
29.99% |
32.98% |
14.04% |
21.49% |
38.88% |
35.75% |
14.86% |
24.75% |
| 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 |
|
52.01% |
15.52% |
92.64% |
104.76% |
113.32% |
17.51% |
31.46% |
-12.85% |
118.79% |
18.15% |
93.46% |
| Earnings before Interest and Taxes (EBIT) |
|
-38 |
140 |
17 |
-12 |
-19 |
138 |
26 |
-25 |
-30 |
163 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
154 |
31 |
2.76 |
-4.62 |
153 |
42 |
-8.98 |
-15 |
178 |
30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
167.08 |
164.43 |
0.00 |
0.00 |
70.68 |
58.01 |
| 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) |
|
1.98 |
1.71 |
2.04 |
1.71 |
2.14 |
1.80 |
1.61 |
2.01 |
2.23 |
2.51 |
2.73 |
| Price to Earnings (P/E) |
|
38.33 |
21.23 |
35.58 |
11.39 |
11.64 |
13.66 |
11.91 |
50.68 |
61.17 |
49.02 |
56.84 |
| 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 |
|
2.61% |
4.71% |
2.81% |
8.78% |
8.59% |
7.32% |
8.40% |
1.97% |
1.63% |
2.04% |
1.76% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.30 |
4.37 |
4.99 |
3.98 |
4.60 |
4.04 |
3.96 |
4.52 |
5.29 |
6.41 |
10.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.79 |
2.36 |
2.68 |
2.32 |
2.80 |
2.37 |
2.14 |
2.60 |
2.84 |
2.93 |
2.98 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.11 |
11.53 |
14.94 |
13.53 |
14.58 |
12.52 |
10.81 |
13.55 |
16.02 |
15.25 |
16.61 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.86 |
17.02 |
22.87 |
20.75 |
21.23 |
18.44 |
15.65 |
20.46 |
24.99 |
22.12 |
24.62 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
30.52 |
20.12 |
25.59 |
7.21 |
8.48 |
9.80 |
9.37 |
35.19 |
40.73 |
36.40 |
39.47 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.14 |
12.29 |
21.61 |
20.00 |
32.40 |
24.90 |
14.61 |
21.27 |
16.80 |
13.89 |
8.91 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
9.17 |
14.91 |
15.13 |
10.84 |
28.50 |
20.66 |
16.30 |
10.11 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-3.06 |
-6.09 |
-6.54 |
-26.57 |
-13.70 |
58.97 |
63.60 |
-45.06 |
-9.30 |
16.25 |
12.04 |
| Long-Term Debt to Equity |
|
-2.97 |
-5.94 |
-6.37 |
-25.87 |
-13.29 |
56.61 |
60.61 |
-42.77 |
-8.84 |
15.40 |
11.40 |
| Financial Leverage |
|
-2.89 |
-5.73 |
-6.24 |
-12.35 |
-4.61 |
-12.41 |
-13.02 |
-31.20 |
-10.58 |
21.18 |
13.40 |
| Leverage Ratio |
|
-5.73 |
-13.92 |
-15.42 |
-31.89 |
-10.42 |
-32.80 |
-37.61 |
-88.37 |
-28.74 |
73.62 |
64.26 |
| Compound Leverage Factor |
|
-7.77 |
-12.53 |
-2.56 |
-67.78 |
-17.82 |
-29.81 |
-21.80 |
-147.82 |
-38.83 |
69.29 |
34.32 |
| Debt to Total Capital |
|
148.54% |
119.63% |
118.04% |
103.91% |
107.87% |
98.33% |
98.45% |
102.27% |
112.04% |
94.20% |
92.33% |
| Short-Term Debt to Total Capital |
|
4.19% |
3.13% |
3.10% |
2.74% |
3.28% |
3.94% |
4.62% |
5.20% |
5.58% |
4.91% |
4.87% |
| Long-Term Debt to Total Capital |
|
144.35% |
116.50% |
114.94% |
101.17% |
104.59% |
94.40% |
93.83% |
97.07% |
106.47% |
89.30% |
87.46% |
| 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 |
|
-48.54% |
-19.63% |
-18.04% |
-3.91% |
-7.87% |
1.67% |
1.55% |
-2.27% |
-12.04% |
5.80% |
7.67% |
| Debt to EBITDA |
|
4.61 |
3.40 |
3.74 |
3.74 |
3.64 |
3.35 |
3.14 |
3.31 |
3.59 |
3.00 |
3.16 |
| Net Debt to EBITDA |
|
4.35 |
3.20 |
3.57 |
3.54 |
3.43 |
3.04 |
2.68 |
3.07 |
3.42 |
2.19 |
1.39 |
| Long-Term Debt to EBITDA |
|
4.48 |
3.31 |
3.64 |
3.64 |
3.53 |
3.21 |
3.00 |
3.14 |
3.42 |
2.85 |
2.99 |
| Debt to NOPAT |
|
9.31 |
5.93 |
6.41 |
1.99 |
2.12 |
2.62 |
2.73 |
8.60 |
9.14 |
7.16 |
7.51 |
| Net Debt to NOPAT |
|
8.80 |
5.57 |
6.11 |
1.88 |
2.00 |
2.38 |
2.32 |
7.97 |
8.68 |
5.23 |
3.30 |
| Long-Term Debt to NOPAT |
|
9.04 |
5.78 |
6.24 |
1.94 |
2.05 |
2.51 |
2.60 |
8.16 |
8.68 |
6.79 |
7.11 |
| Altman Z-Score |
|
0.80 |
1.36 |
1.20 |
1.10 |
1.18 |
1.52 |
1.14 |
1.13 |
1.16 |
1.75 |
1.45 |
| 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 |
|
0.47 |
0.47 |
0.46 |
0.43 |
0.50 |
0.54 |
0.57 |
0.47 |
0.48 |
0.68 |
0.72 |
| Quick Ratio |
|
0.31 |
0.34 |
0.30 |
0.25 |
0.30 |
0.35 |
0.38 |
0.26 |
0.25 |
0.51 |
0.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-468 |
-346 |
-479 |
-72 |
-149 |
2.28 |
-16 |
-1.66 |
44 |
200 |
234 |
| Operating Cash Flow to CapEx |
|
41.33% |
1,317.78% |
69.05% |
4.67% |
-463.32% |
1,215.23% |
1,917.28% |
-664.15% |
332.74% |
1,973.66% |
1,845.42% |
| Free Cash Flow to Firm to Interest Expense |
|
-32.79 |
-22.99 |
-33.21 |
-5.10 |
-10.60 |
0.18 |
-1.33 |
-0.09 |
4.02 |
19.15 |
24.80 |
| Operating Cash Flow to Interest Expense |
|
0.10 |
6.90 |
0.40 |
0.01 |
-1.95 |
8.71 |
4.81 |
-1.51 |
1.80 |
15.77 |
19.52 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.14 |
6.38 |
-0.18 |
-0.30 |
-2.37 |
7.99 |
4.56 |
-1.74 |
1.26 |
14.97 |
18.46 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.63 |
0.63 |
0.63 |
0.65 |
0.65 |
0.64 |
0.61 |
0.59 |
0.58 |
0.59 |
0.55 |
| Accounts Receivable Turnover |
|
5.74 |
6.24 |
6.66 |
8.41 |
7.24 |
7.34 |
7.66 |
10.25 |
8.70 |
7.30 |
8.56 |
| 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 |
|
1.37 |
1.43 |
1.45 |
1.52 |
1.51 |
1.52 |
1.54 |
1.50 |
1.53 |
1.63 |
1.66 |
| Accounts Payable Turnover |
|
0.54 |
1.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.76 |
3.42 |
3.74 |
2.36 |
| Days Sales Outstanding (DSO) |
|
63.61 |
58.49 |
54.78 |
43.39 |
50.40 |
49.73 |
47.67 |
35.62 |
41.96 |
49.97 |
42.62 |
| 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) |
|
671.96 |
236.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
132.23 |
106.65 |
97.49 |
154.39 |
| Cash Conversion Cycle (CCC) |
|
-608.36 |
-178.00 |
54.78 |
43.39 |
50.40 |
49.73 |
47.67 |
-96.61 |
-64.69 |
-47.52 |
-111.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
445 |
482 |
496 |
559 |
581 |
564 |
526 |
542 |
516 |
463 |
302 |
| Invested Capital Turnover |
|
3.81 |
3.71 |
3.72 |
1.82 |
1.86 |
1.84 |
1.91 |
1.71 |
1.75 |
1.98 |
2.46 |
| Increase / (Decrease) in Invested Capital |
|
445 |
482 |
496 |
66 |
136 |
82 |
30 |
-16 |
-65 |
-101 |
-224 |
| Enterprise Value (EV) |
|
2,360 |
2,109 |
2,472 |
2,226 |
2,674 |
2,279 |
2,083 |
2,453 |
2,729 |
2,973 |
3,039 |
| Market Capitalization |
|
1,680 |
1,525 |
1,882 |
1,644 |
2,044 |
1,726 |
1,566 |
1,897 |
2,147 |
2,545 |
2,785 |
| Book Value per Share |
|
($4.61) |
($2.13) |
($1.97) |
($0.48) |
($1.01) |
$0.21 |
$0.20 |
($0.28) |
($1.39) |
$0.76 |
$1.02 |
| Tangible Book Value per Share |
|
($7.21) |
($4.90) |
($4.74) |
($3.25) |
($3.78) |
($2.53) |
($2.58) |
($3.08) |
($4.19) |
($2.05) |
($1.79) |
| Total Capital |
|
485 |
520 |
524 |
592 |
619 |
619 |
615 |
586 |
546 |
621 |
626 |
| Total Debt |
|
720 |
622 |
619 |
615 |
667 |
609 |
606 |
599 |
612 |
585 |
578 |
| Total Long-Term Debt |
|
699 |
606 |
602 |
599 |
647 |
585 |
577 |
569 |
582 |
555 |
547 |
| Net Debt |
|
680 |
584 |
590 |
582 |
630 |
554 |
516 |
556 |
582 |
427 |
254 |
| Capital Expenditures (CapEx) |
|
3.33 |
7.88 |
8.43 |
4.54 |
5.91 |
9.29 |
2.96 |
4.07 |
5.95 |
8.33 |
9.96 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-340 |
-309 |
-307 |
-304 |
-278 |
-263 |
-291 |
-278 |
-283 |
-325 |
-508 |
| Debt-free Net Working Capital (DFNWC) |
|
-301 |
-272 |
-279 |
-270 |
-241 |
-207 |
-202 |
-235 |
-253 |
-168 |
-184 |
| Net Working Capital (NWC) |
|
-321 |
-288 |
-295 |
-287 |
-261 |
-232 |
-230 |
-265 |
-283 |
-198 |
-215 |
| Net Nonoperating Expense (NNE) |
|
27 |
11 |
14 |
-73 |
6.38 |
8.25 |
6.33 |
9.15 |
0.84 |
6.21 |
4.89 |
| Net Nonoperating Obligations (NNO) |
|
680 |
584 |
590 |
582 |
630 |
554 |
516 |
556 |
582 |
427 |
254 |
| Total Depreciation and Amortization (D&A) |
|
14 |
14 |
14 |
15 |
15 |
15 |
15 |
16 |
15 |
14 |
14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-40.16% |
-34.58% |
-33.33% |
-31.70% |
-29.10% |
-27.35% |
-29.86% |
-29.52% |
-29.46% |
-32.07% |
-49.85% |
| Debt-free Net Working Capital to Revenue |
|
-35.50% |
-30.38% |
-30.26% |
-28.20% |
-25.16% |
-21.60% |
-20.68% |
-24.91% |
-26.29% |
-16.54% |
-18.08% |
| Net Working Capital to Revenue |
|
-37.90% |
-32.19% |
-32.02% |
-29.89% |
-27.29% |
-24.14% |
-23.60% |
-28.14% |
-29.46% |
-19.55% |
-21.07% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.00) |
$2.61 |
$0.06 |
$1.32 |
($0.40) |
$1.57 |
$0.17 |
($0.56) |
($0.46) |
$1.96 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
50.44M |
48.03M |
48.11M |
48.28M |
48.22M |
48.34M |
47.96M |
48.03M |
47.48M |
47.41M |
47.46M |
| Adjusted Diluted Earnings per Share |
|
($1.00) |
$2.59 |
$0.06 |
$1.32 |
($0.40) |
$1.56 |
$0.17 |
($0.56) |
($0.46) |
$1.94 |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
50.44M |
48.29M |
48.45M |
48.59M |
48.22M |
48.61M |
48.27M |
48.33M |
47.48M |
47.84M |
48.13M |
| 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 |
|
47.97M |
47.99M |
48.02M |
48.06M |
48.47M |
47.84M |
47.46M |
47.46M |
47.23M |
47.27M |
47.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
137 |
19 |
-4.21 |
-13 |
84 |
20 |
-17 |
-10 |
100 |
15 |
| Normalized NOPAT Margin |
|
-10.77% |
34.06% |
8.39% |
-2.26% |
-9.35% |
20.65% |
8.05% |
-11.22% |
-6.53% |
21.66% |
6.24% |
| Pre Tax Income Margin |
|
-36.09% |
31.37% |
1.23% |
-13.69% |
-23.73% |
30.77% |
6.31% |
-27.36% |
-25.54% |
33.38% |
3.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.65 |
9.32 |
1.17 |
-0.84 |
-1.37 |
10.65 |
2.24 |
-1.41 |
-2.71 |
15.65 |
1.63 |
| NOPAT to Interest Expense |
|
-1.64 |
9.06 |
1.16 |
-0.44 |
-0.92 |
6.50 |
1.22 |
-1.01 |
-1.89 |
9.49 |
1.06 |
| EBIT Less CapEx to Interest Expense |
|
-2.89 |
8.80 |
0.59 |
-1.16 |
-1.79 |
9.93 |
1.98 |
-1.64 |
-3.25 |
14.85 |
0.58 |
| NOPAT Less CapEx to Interest Expense |
|
-1.87 |
8.53 |
0.58 |
-0.76 |
-1.34 |
5.78 |
0.97 |
-1.24 |
-2.43 |
8.69 |
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 |
|
175.01% |
105.65% |
143.46% |
35.26% |
-0.29% |
19.80% |
30.18% |
106.04% |
184.32% |
76.45% |
51.03% |