| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
49,722,779.00 |
49,412,994.00 |
49,497,715.00 |
- |
48,126,825.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
49,722,779.00 |
49,412,994.00 |
49,497,715.00 |
- |
48,126,825.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
2.16 |
0.43 |
0.35 |
- |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.26% |
-6.45% |
-13.33% |
-12.23% |
-13.76% |
-8.82% |
-12.66% |
-12.06% |
-15.33% |
-16.89% |
-12.04% |
| EBITDA Growth |
|
19.17% |
-37.47% |
-26.32% |
-278.74% |
525.48% |
-200.59% |
490.14% |
140.06% |
-13.17% |
198.90% |
-87.89% |
| EBIT Growth |
|
7.07% |
-55.89% |
-56.74% |
-391.33% |
173.55% |
-411.08% |
1,536.41% |
123.96% |
1.72% |
142.71% |
-95.03% |
| NOPAT Growth |
|
-29.98% |
-80.56% |
-134.09% |
-385.36% |
161.67% |
-396.31% |
-85.22% |
126.98% |
103.05% |
149.83% |
135.95% |
| Net Income Growth |
|
-45.55% |
-87.27% |
-104.69% |
-539.75% |
122.47% |
-595.81% |
20,271.67% |
117.86% |
105.72% |
140.14% |
-98.29% |
| EPS Growth |
|
-45.10% |
-87.83% |
-104.35% |
-540.74% |
122.97% |
-621.43% |
21,500.00% |
118.07% |
100.00% |
136.99% |
-98.13% |
| Operating Cash Flow Growth |
|
79.41% |
112.21% |
115.03% |
44.16% |
-38.40% |
-52.40% |
-88.28% |
-30.10% |
-12.57% |
-35.54% |
-1,107.46% |
| Free Cash Flow Firm Growth |
|
-367.00% |
119.32% |
85.20% |
213.29% |
236.47% |
4,018.64% |
2,925.61% |
8.39% |
-18.58% |
-76.49% |
-131.31% |
| Invested Capital Growth |
|
12.13% |
0.80% |
0.55% |
-20.79% |
-16.05% |
-21.01% |
-27.33% |
-15.39% |
-14.04% |
-2.90% |
11.82% |
| Revenue Q/Q Growth |
|
-0.30% |
-2.03% |
-14.60% |
5.22% |
-2.04% |
3.58% |
-18.19% |
5.94% |
-5.68% |
1.68% |
-13.42% |
| EBITDA Q/Q Growth |
|
-114.53% |
504.40% |
55.68% |
-499.53% |
134.59% |
-195.61% |
546.70% |
-72.88% |
-25.03% |
8.90% |
-45.32% |
| EBIT Q/Q Growth |
|
-162.77% |
162.03% |
734.01% |
-1,582.65% |
115.85% |
-362.34% |
365.48% |
-78.29% |
-32.73% |
10.16% |
-69.13% |
| NOPAT Q/Q Growth |
|
-159.92% |
167.95% |
-134.06% |
-1,957.94% |
112.95% |
-426.46% |
78.71% |
399.80% |
-2.55% |
-19.88% |
-84.64% |
| Net Income Q/Q Growth |
|
-237.42% |
119.71% |
-107.32% |
-22,087.24% |
107.02% |
-534.90% |
397.78% |
-80.36% |
-19.13% |
-15.15% |
-87.33% |
| EPS Q/Q Growth |
|
-237.04% |
118.92% |
-107.14% |
-23,700.00% |
107.14% |
-529.41% |
393.15% |
-79.91% |
-20.93% |
-20.59% |
-85.19% |
| Operating Cash Flow Q/Q Growth |
|
43.65% |
6.15% |
-93.87% |
1,443.31% |
-38.62% |
-17.97% |
-98.49% |
9,101.80% |
-23.23% |
-39.52% |
-123.58% |
| Free Cash Flow Firm Q/Q Growth |
|
-0.93% |
103.23% |
56.88% |
1,599.66% |
21.58% |
-2.64% |
59.18% |
-42.48% |
-8.67% |
-71.89% |
-312.01% |
| Invested Capital Q/Q Growth |
|
-6.58% |
-4.25% |
1.42% |
-14.98% |
-0.99% |
-9.90% |
-4.18% |
-1.01% |
0.59% |
1.77% |
10.35% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
58.60% |
72.12% |
70.47% |
69.96% |
70.08% |
62.65% |
67.76% |
68.82% |
70.49% |
70.74% |
66.89% |
| EBITDA Margin |
|
-1.75% |
7.22% |
6.44% |
-24.44% |
8.63% |
-7.97% |
43.49% |
11.13% |
8.85% |
9.48% |
5.99% |
| Operating Margin |
|
-5.29% |
3.29% |
2.11% |
-28.60% |
4.24% |
-11.91% |
-2.72% |
7.97% |
5.94% |
6.28% |
1.26% |
| EBIT Margin |
|
-5.40% |
3.42% |
2.02% |
-28.45% |
4.60% |
-11.66% |
37.83% |
7.75% |
5.53% |
5.99% |
2.14% |
| Profit (Net Income) Margin |
|
-7.41% |
1.49% |
-0.13% |
-26.93% |
1.93% |
-8.10% |
29.50% |
5.47% |
4.69% |
3.91% |
0.57% |
| Tax Burden Percent |
|
107.27% |
78.07% |
-48.41% |
89.83% |
62.43% |
62.46% |
79.88% |
77.05% |
106.78% |
79.66% |
70.64% |
| Interest Burden Percent |
|
127.99% |
55.87% |
13.07% |
105.38% |
67.17% |
111.29% |
97.62% |
91.56% |
79.42% |
82.00% |
37.95% |
| Effective Tax Rate |
|
0.00% |
21.93% |
148.41% |
0.00% |
37.57% |
0.00% |
20.12% |
22.95% |
-6.78% |
20.34% |
29.36% |
| Return on Invested Capital (ROIC) |
|
-7.29% |
4.93% |
-1.82% |
-35.79% |
4.75% |
-15.68% |
-3.94% |
11.87% |
11.80% |
9.27% |
1.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-17.29% |
1.76% |
-0.11% |
-48.42% |
3.38% |
-15.11% |
76.45% |
9.39% |
4.77% |
3.75% |
-0.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.84% |
0.34% |
-0.03% |
-14.72% |
0.99% |
-3.79% |
14.04% |
1.33% |
0.54% |
0.38% |
-0.03% |
| Return on Equity (ROE) |
|
-11.13% |
5.27% |
-1.85% |
-50.51% |
5.74% |
-19.46% |
10.10% |
13.20% |
12.34% |
9.64% |
1.52% |
| Cash Return on Invested Capital (CROIC) |
|
-3.19% |
0.72% |
-1.52% |
14.57% |
11.62% |
11.96% |
18.77% |
15.25% |
13.95% |
9.64% |
-2.96% |
| Operating Return on Assets (OROA) |
|
-6.08% |
3.71% |
2.16% |
-30.15% |
4.84% |
-12.32% |
40.55% |
8.32% |
5.74% |
6.19% |
2.22% |
| Return on Assets (ROA) |
|
-8.35% |
1.62% |
-0.14% |
-28.54% |
2.03% |
-8.56% |
31.62% |
5.87% |
4.87% |
4.04% |
0.60% |
| Return on Common Equity (ROCE) |
|
-11.13% |
5.27% |
-1.85% |
-50.51% |
5.74% |
-19.46% |
10.10% |
13.20% |
12.34% |
9.64% |
1.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.12% |
0.00% |
-0.41% |
-21.64% |
-14.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
13 |
-4.27 |
-88 |
11 |
-37 |
-7.91 |
24 |
23 |
19 |
2.84 |
| NOPAT Margin |
|
-3.70% |
2.57% |
-1.02% |
-20.02% |
2.65% |
-8.34% |
-2.17% |
6.14% |
6.35% |
5.00% |
0.89% |
| Net Nonoperating Expense Percent (NNEP) |
|
10.01% |
3.17% |
-1.72% |
12.63% |
1.37% |
-0.57% |
-80.38% |
2.48% |
7.03% |
5.51% |
1.97% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.95% |
- |
- |
- |
-3.56% |
-0.80% |
2.29% |
2.25% |
1.80% |
0.27% |
| Cost of Revenue to Revenue |
|
41.40% |
27.88% |
29.53% |
30.04% |
29.92% |
37.35% |
32.24% |
31.18% |
29.51% |
29.26% |
33.11% |
| SG&A Expenses to Revenue |
|
63.88% |
66.79% |
66.64% |
64.54% |
65.85% |
64.27% |
63.58% |
60.85% |
64.55% |
64.47% |
65.06% |
| 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 |
|
63.88% |
68.84% |
68.35% |
98.55% |
65.85% |
74.57% |
70.47% |
60.85% |
64.55% |
64.47% |
65.64% |
| Earnings before Interest and Taxes (EBIT) |
|
-27 |
17 |
8.43 |
-125 |
20 |
-52 |
138 |
30 |
20 |
22 |
6.85 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.72 |
35 |
27 |
-107 |
37 |
-35 |
159 |
43 |
32 |
35 |
19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.24 |
1.14 |
0.84 |
0.76 |
0.52 |
0.53 |
0.47 |
0.50 |
0.75 |
0.58 |
0.44 |
| Price to Tangible Book Value (P/TBV) |
|
2.11 |
1.84 |
1.42 |
1.05 |
0.70 |
0.69 |
0.57 |
0.60 |
0.90 |
0.69 |
0.52 |
| Price to Revenue (P/Rev) |
|
0.51 |
0.48 |
0.36 |
0.28 |
0.21 |
0.20 |
0.21 |
0.24 |
0.39 |
0.32 |
0.24 |
| Price to Earnings (P/E) |
|
17.41 |
109.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.92 |
5.50 |
2.93 |
6.43 |
| Dividend Yield |
|
7.62% |
8.23% |
8.93% |
8.54% |
7.73% |
3.48% |
3.39% |
3.00% |
1.97% |
2.49% |
3.30% |
| Earnings Yield |
|
5.74% |
0.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.54% |
18.17% |
34.16% |
15.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.18 |
1.14 |
0.88 |
0.82 |
0.62 |
0.66 |
0.48 |
0.49 |
0.75 |
0.57 |
0.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.64 |
0.60 |
0.49 |
0.41 |
0.32 |
0.31 |
0.22 |
0.23 |
0.37 |
0.31 |
0.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.73 |
9.53 |
10.72 |
0.00 |
0.00 |
0.00 |
8.13 |
1.92 |
3.02 |
1.73 |
3.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.27 |
22.48 |
60.68 |
0.00 |
0.00 |
0.00 |
0.00 |
2.79 |
4.26 |
2.16 |
5.40 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.16 |
75.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.44 |
6.32 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.14 |
9.88 |
6.54 |
4.69 |
4.01 |
4.82 |
3.47 |
4.05 |
6.48 |
5.65 |
5.63 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
158.02 |
0.00 |
4.98 |
4.89 |
4.89 |
2.17 |
2.95 |
4.95 |
5.87 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.61 |
0.61 |
0.60 |
0.67 |
0.61 |
0.60 |
0.32 |
0.32 |
0.29 |
0.28 |
0.35 |
| Long-Term Debt to Equity |
|
0.44 |
0.58 |
0.56 |
0.62 |
0.53 |
0.56 |
0.29 |
0.27 |
0.26 |
0.25 |
0.32 |
| Financial Leverage |
|
0.22 |
0.19 |
0.26 |
0.30 |
0.29 |
0.25 |
0.18 |
0.14 |
0.11 |
0.10 |
0.07 |
| Leverage Ratio |
|
2.14 |
2.11 |
2.09 |
2.20 |
2.21 |
2.22 |
2.00 |
2.06 |
2.00 |
1.97 |
1.79 |
| Compound Leverage Factor |
|
2.74 |
1.18 |
0.27 |
2.32 |
1.48 |
2.48 |
1.96 |
1.88 |
1.59 |
1.62 |
0.68 |
| Debt to Total Capital |
|
37.95% |
37.97% |
37.36% |
40.05% |
38.01% |
37.66% |
24.05% |
24.01% |
22.26% |
21.78% |
25.90% |
| Short-Term Debt to Total Capital |
|
10.57% |
1.89% |
2.32% |
2.62% |
5.26% |
2.87% |
2.01% |
3.38% |
1.94% |
1.94% |
1.87% |
| Long-Term Debt to Total Capital |
|
27.39% |
36.08% |
35.04% |
37.43% |
32.75% |
34.79% |
22.04% |
20.63% |
20.32% |
19.84% |
24.04% |
| 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 |
|
62.05% |
62.03% |
62.64% |
59.95% |
61.99% |
62.34% |
75.95% |
75.99% |
77.74% |
78.22% |
74.10% |
| Debt to EBITDA |
|
3.85 |
4.09 |
5.50 |
-5.77 |
-12.89 |
-4.99 |
5.15 |
1.27 |
1.19 |
0.85 |
2.14 |
| Net Debt to EBITDA |
|
1.93 |
1.91 |
2.98 |
-2.84 |
-5.82 |
-2.48 |
0.54 |
-0.08 |
-0.12 |
-0.06 |
0.60 |
| Long-Term Debt to EBITDA |
|
2.78 |
3.88 |
5.16 |
-5.39 |
-11.11 |
-4.61 |
4.72 |
1.09 |
1.09 |
0.78 |
1.99 |
| Debt to NOPAT |
|
5.99 |
32.23 |
-46.52 |
-5.15 |
-7.51 |
-3.71 |
-2.00 |
-20.76 |
-23.78 |
4.17 |
4.10 |
| Net Debt to NOPAT |
|
3.01 |
15.07 |
-25.22 |
-2.53 |
-3.39 |
-1.84 |
-0.21 |
1.37 |
2.49 |
-0.29 |
1.14 |
| Long-Term Debt to NOPAT |
|
4.32 |
30.63 |
-43.64 |
-4.82 |
-6.47 |
-3.43 |
-1.83 |
-17.84 |
-21.71 |
3.80 |
3.81 |
| Altman Z-Score |
|
3.35 |
3.38 |
3.28 |
3.05 |
3.20 |
3.14 |
3.92 |
3.57 |
3.79 |
3.67 |
3.55 |
| 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 |
|
1.62 |
2.13 |
2.09 |
2.12 |
1.93 |
1.82 |
2.02 |
2.01 |
2.15 |
2.08 |
2.03 |
| Quick Ratio |
|
0.75 |
0.99 |
0.93 |
0.99 |
0.90 |
0.84 |
1.04 |
1.15 |
1.19 |
1.06 |
0.95 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-135 |
4.35 |
-10 |
151 |
184 |
179 |
285 |
164 |
150 |
42 |
-89 |
| Operating Cash Flow to CapEx |
|
428.58% |
265.72% |
27.02% |
630.40% |
365.66% |
204.92% |
2.86% |
198,861.11% |
277.17% |
154.47% |
-28.58% |
| Free Cash Flow to Firm to Interest Expense |
|
-17.89 |
0.59 |
-1.38 |
22.52 |
28.30 |
30.54 |
86.84 |
64.93 |
36.14 |
10.54 |
-21.01 |
| Operating Cash Flow to Interest Expense |
|
6.77 |
7.35 |
0.45 |
7.62 |
4.84 |
4.40 |
0.12 |
14.17 |
6.63 |
4.16 |
-0.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.19 |
4.59 |
-1.22 |
6.41 |
3.51 |
2.25 |
-4.02 |
14.16 |
4.24 |
1.47 |
-4.15 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.13 |
1.09 |
1.07 |
1.06 |
1.05 |
1.06 |
1.07 |
1.07 |
1.04 |
1.03 |
1.04 |
| Accounts Receivable Turnover |
|
31.98 |
37.13 |
29.99 |
26.58 |
24.31 |
31.64 |
27.17 |
24.78 |
26.51 |
32.88 |
28.37 |
| Inventory Turnover |
|
2.02 |
1.95 |
1.90 |
1.94 |
1.93 |
2.34 |
2.40 |
2.51 |
2.40 |
2.46 |
2.41 |
| Fixed Asset Turnover |
|
4.65 |
4.49 |
4.43 |
4.38 |
4.23 |
4.26 |
4.18 |
4.14 |
3.97 |
3.93 |
3.78 |
| Accounts Payable Turnover |
|
13.82 |
12.61 |
14.72 |
13.93 |
12.79 |
14.11 |
16.54 |
16.39 |
16.71 |
14.86 |
14.18 |
| Days Sales Outstanding (DSO) |
|
11.41 |
9.83 |
12.17 |
13.73 |
15.02 |
11.54 |
13.43 |
14.73 |
13.77 |
11.10 |
12.86 |
| Days Inventory Outstanding (DIO) |
|
181.08 |
186.77 |
191.64 |
188.11 |
189.11 |
155.96 |
152.12 |
145.30 |
152.01 |
148.36 |
151.56 |
| Days Payable Outstanding (DPO) |
|
26.40 |
28.96 |
24.80 |
26.20 |
28.54 |
25.87 |
22.06 |
22.27 |
21.84 |
24.56 |
25.74 |
| Cash Conversion Cycle (CCC) |
|
166.08 |
167.64 |
179.02 |
175.64 |
175.59 |
141.63 |
143.49 |
137.76 |
143.94 |
134.90 |
138.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,075 |
1,029 |
1,072 |
912 |
903 |
813 |
779 |
771 |
776 |
790 |
871 |
| Invested Capital Turnover |
|
1.97 |
1.92 |
1.78 |
1.79 |
1.80 |
1.88 |
1.81 |
1.93 |
1.86 |
1.85 |
1.75 |
| Increase / (Decrease) in Invested Capital |
|
116 |
8.19 |
5.82 |
-239 |
-173 |
-216 |
-293 |
-140 |
-127 |
-24 |
92 |
| Enterprise Value (EV) |
|
1,272 |
1,172 |
942 |
749 |
562 |
538 |
377 |
378 |
579 |
453 |
428 |
| Market Capitalization |
|
1,019 |
937 |
680 |
523 |
366 |
343 |
352 |
395 |
603 |
469 |
350 |
| Book Value per Share |
|
$16.46 |
$16.64 |
$16.36 |
$13.82 |
$14.22 |
$13.10 |
$15.16 |
$15.94 |
$16.16 |
$16.52 |
$16.50 |
| Tangible Book Value per Share |
|
$9.68 |
$10.29 |
$9.64 |
$10.02 |
$10.50 |
$9.93 |
$12.53 |
$13.32 |
$13.58 |
$13.93 |
$13.95 |
| Total Capital |
|
1,325 |
1,325 |
1,293 |
1,144 |
1,140 |
1,045 |
993 |
1,037 |
1,029 |
1,029 |
1,072 |
| Total Debt |
|
503 |
503 |
483 |
458 |
433 |
394 |
239 |
249 |
229 |
224 |
278 |
| Total Long-Term Debt |
|
363 |
478 |
453 |
428 |
373 |
364 |
219 |
214 |
209 |
204 |
258 |
| Net Debt |
|
253 |
235 |
262 |
225 |
196 |
196 |
25 |
-16 |
-24 |
-16 |
77 |
| Capital Expenditures (CapEx) |
|
12 |
20 |
12 |
8.12 |
8.60 |
13 |
14 |
0.02 |
9.92 |
11 |
14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
157 |
130 |
147 |
143 |
136 |
74 |
71 |
57 |
61 |
64 |
85 |
| Debt-free Net Working Capital (DFNWC) |
|
407 |
398 |
368 |
376 |
374 |
272 |
285 |
323 |
314 |
304 |
286 |
| Net Working Capital (NWC) |
|
267 |
373 |
338 |
346 |
314 |
242 |
265 |
288 |
294 |
284 |
266 |
| Net Nonoperating Expense (NNE) |
|
18 |
5.26 |
-3.74 |
30 |
3.08 |
-1.05 |
-115 |
2.60 |
6.03 |
4.03 |
1.01 |
| Net Nonoperating Obligations (NNO) |
|
253 |
207 |
262 |
225 |
196 |
162 |
25 |
-16 |
-24 |
-16 |
77 |
| Total Depreciation and Amortization (D&A) |
|
18 |
19 |
18 |
18 |
17 |
16 |
21 |
13 |
12 |
13 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.84% |
6.61% |
7.70% |
7.75% |
7.67% |
4.27% |
4.23% |
3.52% |
3.89% |
4.32% |
5.93% |
| Debt-free Net Working Capital to Revenue |
|
20.33% |
20.21% |
19.32% |
20.38% |
21.07% |
15.70% |
16.95% |
19.84% |
20.10% |
20.47% |
19.84% |
| Net Working Capital to Revenue |
|
13.34% |
18.94% |
17.74% |
18.76% |
17.69% |
13.97% |
15.75% |
17.69% |
18.82% |
19.12% |
18.45% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.74) |
$0.14 |
($0.01) |
($2.38) |
$0.17 |
($0.73) |
$2.16 |
$0.43 |
$0.35 |
$0.31 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
49.86M |
49.71M |
49.54M |
49.69M |
49.71M |
49.66M |
49.76M |
49.44M |
49.40M |
49.29M |
48.20M |
| Adjusted Diluted Earnings per Share |
|
($0.74) |
$0.14 |
($0.01) |
($2.38) |
$0.17 |
($0.73) |
$2.14 |
$0.43 |
$0.34 |
$0.27 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
49.86M |
49.86M |
49.54M |
49.69M |
49.73M |
49.66M |
50.33M |
49.50M |
50.31M |
50.30M |
49.42M |
| 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 |
|
49.41M |
49.42M |
49.67M |
49.70M |
49.71M |
49.72M |
49.41M |
49.50M |
48.75M |
48.13M |
48.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
20 |
11 |
17 |
11 |
-5.04 |
12 |
24 |
15 |
19 |
4.14 |
| Normalized NOPAT Margin |
|
-3.70% |
4.16% |
2.68% |
3.79% |
2.65% |
-1.13% |
3.33% |
6.14% |
4.16% |
5.00% |
1.29% |
| Pre Tax Income Margin |
|
-6.91% |
1.91% |
0.26% |
-29.98% |
3.09% |
-12.97% |
36.93% |
7.10% |
4.39% |
4.91% |
0.81% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.57 |
2.27 |
1.15 |
-18.59 |
3.05 |
-8.86 |
42.00 |
11.85 |
4.86 |
5.55 |
1.61 |
| NOPAT to Interest Expense |
|
-2.45 |
1.70 |
-0.58 |
-13.08 |
1.75 |
-6.34 |
-2.41 |
9.39 |
5.58 |
4.64 |
0.67 |
| EBIT Less CapEx to Interest Expense |
|
-5.15 |
-0.50 |
-0.53 |
-19.80 |
1.72 |
-11.00 |
37.86 |
11.84 |
2.47 |
2.86 |
-1.62 |
| NOPAT Less CapEx to Interest Expense |
|
-4.03 |
-1.06 |
-2.26 |
-14.29 |
0.43 |
-8.48 |
-6.55 |
9.38 |
3.18 |
1.94 |
-2.56 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
132.21% |
903.11% |
-1,846.98% |
-30.12% |
-27.34% |
-8.14% |
-34.89% |
11.83% |
10.87% |
7.39% |
30.64% |
| Augmented Payout Ratio |
|
171.54% |
1,054.49% |
-1,846.98% |
-30.12% |
-27.34% |
-8.14% |
-47.89% |
16.80% |
20.01% |
19.90% |
67.39% |