| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
41,152,632.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
41,152,632.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.39 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-25.94% |
805.45% |
5.04% |
12.40% |
40.83% |
82.88% |
48.22% |
43.83% |
23.18% |
14.38% |
19.37% |
| EBITDA Growth |
|
9.23% |
-1.90% |
-150.87% |
9.85% |
44.23% |
73.89% |
79.75% |
47.06% |
24.71% |
-182.46% |
73.55% |
| EBIT Growth |
|
7.05% |
3.28% |
-75.00% |
-8.23% |
4.13% |
26.37% |
40.09% |
12.45% |
-2.38% |
-35.39% |
17.56% |
| NOPAT Growth |
|
7.57% |
3.57% |
-77.95% |
-4.32% |
10.87% |
11.64% |
41.11% |
16.53% |
-16.18% |
-9.96% |
11.83% |
| Net Income Growth |
|
27.29% |
-38.19% |
-14.98% |
375.05% |
-27.82% |
-13.03% |
-33.15% |
-138.83% |
8.35% |
0.77% |
33.60% |
| EPS Growth |
|
29.11% |
-39.58% |
-6.90% |
322.22% |
0.00% |
16.42% |
3.23% |
-132.50% |
19.64% |
7.14% |
35.00% |
| Operating Cash Flow Growth |
|
-186.08% |
114.89% |
-40.77% |
-450.27% |
254.59% |
138.85% |
27.17% |
52.14% |
-4.65% |
-448.21% |
3.07% |
| Free Cash Flow Firm Growth |
|
98.22% |
132.37% |
-596.26% |
-838.41% |
-6,890.93% |
-4,106.83% |
-77.25% |
-94.08% |
72.31% |
96.12% |
88.72% |
| Invested Capital Growth |
|
-0.96% |
-4.24% |
25.44% |
26.35% |
61.66% |
80.74% |
38.64% |
42.46% |
9.65% |
0.65% |
2.40% |
| Revenue Q/Q Growth |
|
-1.19% |
-44.62% |
-23.95% |
-25.92% |
23.81% |
-28.08% |
49.26% |
8.23% |
6.03% |
0.77% |
3.22% |
| EBITDA Q/Q Growth |
|
17.67% |
-51.09% |
-192.61% |
32.81% |
49.07% |
29.26% |
6.74% |
-58.45% |
27.98% |
-35.48% |
82.90% |
| EBIT Q/Q Growth |
|
12.23% |
-22.78% |
-87.51% |
12.39% |
22.26% |
5.71% |
-1.24% |
-17.97% |
9.09% |
-8.13% |
28.92% |
| NOPAT Q/Q Growth |
|
14.23% |
-22.80% |
-93.01% |
15.95% |
26.72% |
-21.74% |
14.85% |
-9.89% |
-2.00% |
-2.31% |
23.12% |
| Net Income Q/Q Growth |
|
21.25% |
-20.06% |
1.83% |
396.31% |
-136.60% |
-6.18% |
-15.64% |
13.59% |
13.61% |
-14.95% |
22.61% |
| EPS Q/Q Growth |
|
22.22% |
-19.64% |
7.46% |
358.06% |
-135.00% |
0.00% |
-7.14% |
13.33% |
13.46% |
-15.56% |
25.00% |
| Operating Cash Flow Q/Q Growth |
|
-244.02% |
124.82% |
-1,768.51% |
41.27% |
163.56% |
-61.65% |
-608.77% |
61.41% |
226.63% |
-240.04% |
-41.63% |
| Free Cash Flow Firm Q/Q Growth |
|
70.44% |
322.45% |
-1,091.16% |
0.27% |
-120.20% |
-27.49% |
36.19% |
-8.35% |
68.58% |
82.18% |
-85.96% |
| Invested Capital Q/Q Growth |
|
-0.49% |
-2.52% |
32.17% |
-1.45% |
27.31% |
8.99% |
1.39% |
1.27% |
-2.01% |
0.04% |
3.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.58% |
57.65% |
27.07% |
40.98% |
44.47% |
61.08% |
46.55% |
45.36% |
41.29% |
41.20% |
43.96% |
| EBITDA Margin |
|
-15.66% |
-42.73% |
-16.62% |
-15.08% |
-6.20% |
-6.10% |
-3.81% |
-5.58% |
-3.79% |
-5.10% |
-0.84% |
| Operating Margin |
|
-24.81% |
-55.02% |
-23.39% |
-26.53% |
-15.70% |
-26.58% |
-15.16% |
-15.40% |
-14.81% |
-15.04% |
-11.20% |
| EBIT Margin |
|
-25.19% |
-55.86% |
-23.10% |
-27.31% |
-17.15% |
-22.49% |
-15.25% |
-16.63% |
-14.25% |
-15.30% |
-10.53% |
| Profit (Net Income) Margin |
|
-22.58% |
-48.96% |
-17.34% |
69.34% |
-20.50% |
-30.26% |
-23.45% |
-18.72% |
-15.25% |
-17.40% |
-13.04% |
| Tax Burden Percent |
|
81.41% |
78.72% |
70.14% |
-235.87% |
99.11% |
82.19% |
104.66% |
104.70% |
98.50% |
104.89% |
110.66% |
| Interest Burden Percent |
|
110.11% |
111.36% |
107.01% |
107.64% |
120.59% |
163.73% |
146.87% |
107.53% |
108.62% |
108.43% |
111.88% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-9.11% |
-16.77% |
-9.33% |
-10.99% |
-6.03% |
-7.46% |
-4.15% |
-4.59% |
-4.22% |
-4.25% |
-3.23% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-10.38% |
-18.18% |
-9.67% |
15.40% |
-8.88% |
-10.46% |
-8.72% |
-8.04% |
-6.07% |
-7.21% |
-5.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-8.21% |
-14.45% |
-6.45% |
8.62% |
-5.58% |
-4.70% |
-3.69% |
-2.87% |
-2.50% |
-2.37% |
-1.98% |
| Return on Equity (ROE) |
|
-17.32% |
-31.22% |
-15.78% |
-2.38% |
-11.60% |
-12.16% |
-7.84% |
-7.46% |
-6.73% |
-6.62% |
-5.21% |
| Cash Return on Invested Capital (CROIC) |
|
-5.75% |
-3.57% |
-29.25% |
-30.17% |
-52.96% |
-63.86% |
-37.24% |
-39.63% |
-13.55% |
-4.92% |
-6.43% |
| Operating Return on Assets (OROA) |
|
-10.12% |
-18.65% |
-10.56% |
-12.53% |
-7.44% |
-7.21% |
-4.90% |
-5.68% |
-4.69% |
-5.07% |
-3.61% |
| Return on Assets (ROA) |
|
-9.08% |
-16.35% |
-7.93% |
31.80% |
-8.90% |
-9.70% |
-7.53% |
-6.39% |
-5.02% |
-5.76% |
-4.47% |
| Return on Common Equity (ROCE) |
|
-17.32% |
-31.22% |
-15.78% |
-2.38% |
-11.60% |
-12.16% |
-7.84% |
-7.46% |
-6.73% |
-6.62% |
-5.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-19.42% |
0.00% |
-13.70% |
0.30% |
-0.37% |
0.00% |
-1.30% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
-15 |
-17 |
-15 |
-11 |
-13 |
-11 |
-12 |
-12 |
-13 |
-9.72 |
| NOPAT Margin |
|
-17.37% |
-38.51% |
-16.37% |
-18.57% |
-10.99% |
-18.61% |
-10.62% |
-10.78% |
-10.37% |
-10.53% |
-7.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.27% |
1.41% |
0.34% |
-26.39% |
2.86% |
3.00% |
4.57% |
3.45% |
1.84% |
2.95% |
2.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.06% |
- |
- |
- |
-1.04% |
-0.88% |
-0.96% |
-1.00% |
-1.03% |
-0.77% |
| Cost of Revenue to Revenue |
|
63.42% |
42.35% |
72.93% |
59.02% |
55.53% |
38.92% |
53.45% |
54.64% |
58.71% |
58.80% |
56.04% |
| SG&A Expenses to Revenue |
|
25.51% |
52.83% |
24.27% |
32.46% |
28.27% |
43.93% |
28.20% |
28.20% |
26.62% |
24.98% |
24.76% |
| R&D to Revenue |
|
21.34% |
38.09% |
14.95% |
20.78% |
18.42% |
25.05% |
19.03% |
18.62% |
16.17% |
18.15% |
17.73% |
| Operating Expenses to Revenue |
|
61.40% |
112.67% |
50.46% |
67.52% |
60.18% |
87.67% |
61.71% |
60.76% |
56.11% |
56.23% |
55.16% |
| Earnings before Interest and Taxes (EBIT) |
|
-17 |
-21 |
-24 |
-21 |
-17 |
-16 |
-16 |
-19 |
-17 |
-18 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-11 |
-16 |
-18 |
-12 |
-6.00 |
-4.25 |
-3.96 |
-6.27 |
-4.52 |
-6.12 |
-1.05 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.18 |
3.66 |
2.41 |
2.72 |
2.73 |
3.03 |
2.90 |
3.27 |
1.92 |
1.78 |
0.66 |
| 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) |
|
3.15 |
4.41 |
3.02 |
3.73 |
4.13 |
7.54 |
6.43 |
6.72 |
3.65 |
3.23 |
1.15 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
911.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.14 |
2.44 |
1.91 |
2.26 |
2.16 |
2.57 |
2.42 |
2.69 |
1.68 |
1.57 |
0.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.05 |
5.48 |
3.72 |
4.26 |
4.87 |
8.26 |
7.18 |
7.43 |
4.31 |
3.90 |
1.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.18 |
1.14 |
0.72 |
0.65 |
0.68 |
0.43 |
0.47 |
0.46 |
0.48 |
0.49 |
0.52 |
| Long-Term Debt to Equity |
|
1.14 |
1.14 |
0.72 |
0.65 |
0.68 |
0.43 |
0.47 |
0.44 |
0.45 |
0.46 |
0.52 |
| Financial Leverage |
|
0.79 |
0.80 |
0.67 |
0.56 |
0.63 |
0.45 |
0.42 |
0.36 |
0.41 |
0.33 |
0.37 |
| Leverage Ratio |
|
2.34 |
2.34 |
2.08 |
2.01 |
2.06 |
1.81 |
1.73 |
1.69 |
1.75 |
1.62 |
1.65 |
| Compound Leverage Factor |
|
2.57 |
2.61 |
2.22 |
2.17 |
2.48 |
2.97 |
2.55 |
1.82 |
1.90 |
1.76 |
1.85 |
| Debt to Total Capital |
|
54.21% |
53.28% |
41.97% |
39.38% |
40.54% |
30.05% |
31.83% |
31.67% |
32.32% |
32.67% |
34.32% |
| Short-Term Debt to Total Capital |
|
1.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.59% |
1.61% |
1.63% |
0.23% |
| Long-Term Debt to Total Capital |
|
52.33% |
53.28% |
41.97% |
39.38% |
40.54% |
30.05% |
31.83% |
30.08% |
30.71% |
31.05% |
34.10% |
| 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 |
|
45.79% |
46.72% |
58.03% |
60.62% |
59.46% |
69.95% |
68.17% |
68.33% |
67.68% |
67.33% |
65.68% |
| Debt to EBITDA |
|
-11.11 |
-8.07 |
-8.43 |
-8.71 |
-12.08 |
-9.46 |
-16.59 |
-21.65 |
-23.66 |
-19.19 |
-24.05 |
| Net Debt to EBITDA |
|
-8.61 |
-6.27 |
-6.55 |
-5.17 |
-8.66 |
-6.38 |
-12.00 |
-16.03 |
-17.31 |
-14.67 |
-18.96 |
| Long-Term Debt to EBITDA |
|
-10.73 |
-8.07 |
-8.43 |
-8.71 |
-12.08 |
-9.46 |
-16.59 |
-20.56 |
-22.48 |
-18.23 |
-23.89 |
| Debt to NOPAT |
|
-9.15 |
-7.57 |
-7.71 |
-7.65 |
-9.70 |
-6.76 |
-8.35 |
-8.80 |
-8.52 |
-8.32 |
-9.22 |
| Net Debt to NOPAT |
|
-7.09 |
-5.88 |
-5.99 |
-4.54 |
-6.96 |
-4.56 |
-6.03 |
-6.51 |
-6.23 |
-6.36 |
-7.27 |
| Long-Term Debt to NOPAT |
|
-8.84 |
-7.57 |
-7.71 |
-7.65 |
-9.70 |
-6.76 |
-8.35 |
-8.36 |
-8.09 |
-7.90 |
-9.16 |
| Altman Z-Score |
|
1.38 |
1.49 |
1.63 |
2.26 |
2.01 |
3.13 |
2.82 |
3.17 |
1.80 |
1.62 |
0.62 |
| 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 |
|
2.16 |
2.25 |
2.07 |
3.12 |
2.13 |
1.95 |
2.05 |
1.70 |
1.70 |
1.66 |
2.10 |
| Quick Ratio |
|
1.68 |
1.46 |
1.52 |
2.44 |
1.63 |
1.51 |
1.51 |
1.23 |
1.22 |
1.15 |
1.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.78 |
13 |
-184 |
-183 |
-404 |
-515 |
-329 |
-356 |
-112 |
-20 |
-37 |
| Operating Cash Flow to CapEx |
|
-189.89% |
60.13% |
-1,648.67% |
-841.70% |
511.69% |
169.68% |
-1,107.09% |
-328.72% |
262.25% |
-540.57% |
-618.74% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-107.71 |
0.00 |
0.00 |
0.00 |
-56.75 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-13.80 |
0.00 |
0.00 |
0.00 |
-2.97 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-14.64 |
0.00 |
0.00 |
0.00 |
-3.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.33 |
0.46 |
0.46 |
0.43 |
0.32 |
0.32 |
0.34 |
0.33 |
0.33 |
0.34 |
| Accounts Receivable Turnover |
|
5.55 |
5.39 |
6.17 |
7.60 |
7.22 |
6.84 |
5.48 |
6.82 |
6.73 |
6.44 |
6.03 |
| Inventory Turnover |
|
7.59 |
6.12 |
11.03 |
12.03 |
13.43 |
8.98 |
8.92 |
8.71 |
10.01 |
10.45 |
10.03 |
| Fixed Asset Turnover |
|
23.24 |
19.43 |
29.44 |
29.19 |
29.54 |
23.62 |
26.26 |
30.10 |
30.98 |
33.26 |
35.71 |
| Accounts Payable Turnover |
|
9.36 |
7.66 |
9.32 |
10.82 |
10.35 |
6.75 |
5.98 |
6.66 |
7.35 |
6.95 |
7.86 |
| Days Sales Outstanding (DSO) |
|
65.82 |
67.69 |
59.17 |
48.06 |
50.55 |
53.40 |
66.56 |
53.50 |
54.22 |
56.66 |
60.58 |
| Days Inventory Outstanding (DIO) |
|
48.06 |
59.60 |
33.09 |
30.34 |
27.17 |
40.66 |
40.91 |
41.90 |
36.48 |
34.94 |
36.40 |
| Days Payable Outstanding (DPO) |
|
38.98 |
47.64 |
39.15 |
33.73 |
35.25 |
54.06 |
61.06 |
54.83 |
49.64 |
52.52 |
46.41 |
| Cash Conversion Cycle (CCC) |
|
74.89 |
79.65 |
53.11 |
44.67 |
42.47 |
40.01 |
46.41 |
40.57 |
41.06 |
39.07 |
50.56 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
638 |
622 |
822 |
810 |
1,031 |
1,124 |
1,140 |
1,154 |
1,131 |
1,131 |
1,167 |
| Invested Capital Turnover |
|
0.52 |
0.44 |
0.57 |
0.59 |
0.55 |
0.40 |
0.39 |
0.43 |
0.41 |
0.40 |
0.41 |
| Increase / (Decrease) in Invested Capital |
|
-6.15 |
-28 |
167 |
169 |
393 |
502 |
318 |
344 |
100 |
7.30 |
27 |
| Enterprise Value (EV) |
|
1,363 |
1,515 |
1,567 |
1,828 |
2,228 |
2,891 |
2,754 |
3,104 |
1,899 |
1,779 |
889 |
| Market Capitalization |
|
1,058 |
1,220 |
1,271 |
1,601 |
1,890 |
2,638 |
2,467 |
2,809 |
1,606 |
1,473 |
549 |
| Book Value per Share |
|
$12.12 |
$11.89 |
$17.83 |
$17.31 |
$19.09 |
$24.01 |
$21.19 |
$21.21 |
$20.65 |
$20.33 |
$20.08 |
| Tangible Book Value per Share |
|
($9.14) |
($8.92) |
($8.50) |
($5.41) |
($9.27) |
($6.97) |
($6.78) |
($6.83) |
($6.84) |
($6.81) |
($7.06) |
| Total Capital |
|
727 |
713 |
907 |
971 |
1,165 |
1,246 |
1,250 |
1,257 |
1,238 |
1,226 |
1,258 |
| Total Debt |
|
394 |
380 |
381 |
382 |
472 |
374 |
398 |
398 |
400 |
400 |
432 |
| Total Long-Term Debt |
|
380 |
380 |
381 |
382 |
472 |
374 |
398 |
378 |
380 |
381 |
429 |
| Net Debt |
|
305 |
295 |
296 |
227 |
339 |
252 |
288 |
295 |
293 |
306 |
341 |
| Capital Expenditures (CapEx) |
|
3.00 |
2.35 |
1.43 |
1.65 |
1.72 |
1.99 |
1.55 |
2.02 |
3.20 |
2.17 |
2.69 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
27 |
16 |
15 |
12 |
-10 |
-16 |
2.15 |
6.99 |
5.67 |
18 |
37 |
| Debt-free Net Working Capital (DFNWC) |
|
115 |
100 |
101 |
168 |
123 |
106 |
112 |
110 |
113 |
112 |
129 |
| Net Working Capital (NWC) |
|
102 |
100 |
101 |
168 |
123 |
106 |
112 |
90 |
93 |
92 |
126 |
| Net Nonoperating Expense (NNE) |
|
3.58 |
3.98 |
1.02 |
-69 |
9.20 |
8.11 |
13 |
8.93 |
5.82 |
8.25 |
6.45 |
| Net Nonoperating Obligations (NNO) |
|
305 |
289 |
296 |
222 |
339 |
252 |
288 |
295 |
293 |
306 |
341 |
| Total Depreciation and Amortization (D&A) |
|
6.55 |
5.00 |
6.83 |
9.56 |
11 |
11 |
12 |
12 |
12 |
12 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.89% |
5.72% |
3.68% |
2.90% |
-2.27% |
-4.53% |
0.56% |
1.67% |
1.29% |
3.93% |
7.85% |
| Debt-free Net Working Capital to Revenue |
|
34.24% |
36.27% |
23.89% |
39.04% |
26.94% |
30.35% |
29.29% |
26.40% |
25.68% |
24.62% |
27.06% |
| Net Working Capital to Revenue |
|
30.18% |
36.27% |
23.89% |
39.04% |
26.94% |
30.35% |
29.29% |
21.61% |
21.16% |
20.24% |
26.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.56) |
($0.67) |
($0.62) |
$1.60 |
($0.56) |
($0.56) |
($0.60) |
($0.52) |
($0.45) |
($0.52) |
($0.39) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.47M |
27.55M |
29.52M |
34.02M |
35.87M |
34.16M |
40.17M |
40.52M |
40.58M |
40.47M |
41.00M |
| Adjusted Diluted Earnings per Share |
|
($0.56) |
($0.67) |
($0.62) |
$1.60 |
($0.56) |
($0.56) |
($0.60) |
($0.52) |
($0.45) |
($0.52) |
($0.39) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.47M |
27.55M |
29.52M |
34.02M |
35.87M |
34.16M |
40.17M |
40.52M |
40.58M |
40.47M |
41.00M |
| 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 |
|
28.02M |
28.04M |
33.99M |
36.28M |
36.31M |
40.21M |
40.50M |
40.58M |
40.59M |
41.15M |
41.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-12 |
-16 |
-17 |
-15 |
-11 |
-13 |
-11 |
-12 |
-12 |
-13 |
-9.72 |
| Normalized NOPAT Margin |
|
-17.37% |
-41.64% |
-16.37% |
-19.11% |
-11.10% |
-18.96% |
-10.62% |
-10.78% |
-10.37% |
-10.53% |
-7.84% |
| Pre Tax Income Margin |
|
-27.74% |
-62.20% |
-24.71% |
-29.40% |
-20.68% |
-36.82% |
-22.40% |
-17.88% |
-15.48% |
-16.59% |
-11.79% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-14.27 |
0.00 |
0.00 |
0.00 |
-2.74 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-10.11 |
0.00 |
0.00 |
0.00 |
-1.90 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-15.10 |
0.00 |
0.00 |
0.00 |
-3.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-10.95 |
0.00 |
0.00 |
0.00 |
-2.17 |
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 |
|
-4.92% |
-3.85% |
-6.99% |
287.54% |
-195.90% |
-101.68% |
-65.60% |
-8.19% |
-8.32% |
-8.34% |
-43.46% |