| DEI Shares Outstanding |
|
32,679,712.00 |
32,921,549.00 |
33,026,931.00 |
33,176,024.00 |
66,860,842.00 |
33,497,768.00 |
33,742,316.00 |
34,000,642.00 |
34,408,638.00 |
- |
34,910,693.00 |
| DEI Adjusted Shares Outstanding |
|
32,679,712.00 |
32,921,549.00 |
33,026,931.00 |
33,176,024.00 |
66,860,842.00 |
33,497,768.00 |
33,742,316.00 |
34,000,642.00 |
34,408,638.00 |
- |
34,910,693.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.98 |
-49.72 |
-60.19 |
-51.62 |
-24.41 |
-43.33 |
-29.82 |
-44.05 |
-19.29 |
- |
-24.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.18% |
-192.43% |
-16.05% |
11.39% |
2.99% |
8.60% |
-12.11% |
11.76% |
23.56% |
-4.14% |
-21.30% |
| EBITDA Growth |
|
-86.35% |
-13,699.06% |
-24.94% |
19.15% |
3.71% |
12.26% |
28.79% |
-51.50% |
53.81% |
7.31% |
-18.59% |
| EBIT Growth |
|
-151.10% |
-6,939.95% |
-24.93% |
19.09% |
2.85% |
12.83% |
28.71% |
-50.53% |
52.77% |
7.32% |
-17.38% |
| NOPAT Growth |
|
-106.01% |
-66,471.23% |
3.42% |
10.84% |
-3.06% |
19.81% |
17.98% |
-134.65% |
74.88% |
-57.09% |
22.37% |
| Net Income Growth |
|
-187.14% |
176.14% |
56.34% |
-35.06% |
94.26% |
-256.33% |
176.65% |
-50.79% |
-472.18% |
39.04% |
151.85% |
| EPS Growth |
|
-187.61% |
175.76% |
54.67% |
-35.34% |
93.33% |
-255.86% |
0.00% |
0.00% |
0.00% |
0.00% |
151.06% |
| Operating Cash Flow Growth |
|
44.93% |
-34.18% |
80.50% |
10.86% |
18.48% |
-35.81% |
-5.10% |
-129.53% |
215.12% |
6.31% |
29.28% |
| Free Cash Flow Firm Growth |
|
89.00% |
-1,277.26% |
1.61% |
12.72% |
15.38% |
-1.01% |
24.48% |
-154.51% |
79.98% |
-72.84% |
21.29% |
| Invested Capital Growth |
|
-27.58% |
7.06% |
13.82% |
4.11% |
-50.90% |
23.86% |
-11.46% |
40.63% |
-25.76% |
-0.33% |
3.57% |
| Revenue Q/Q Growth |
|
-2.42% |
-198.42% |
19.49% |
57.38% |
-9.87% |
0.00% |
0.00% |
-5.05% |
25.79% |
20.62% |
-44.20% |
| EBITDA Q/Q Growth |
|
-60.96% |
-2,367.86% |
2.23% |
47.87% |
-14.87% |
0.00% |
0.00% |
-53.69% |
56.58% |
1.44% |
-18.11% |
| EBIT Q/Q Growth |
|
-236.53% |
-4,321.39% |
2.08% |
47.39% |
-15.09% |
0.00% |
0.00% |
-52.48% |
55.61% |
1.49% |
-17.48% |
| NOPAT Q/Q Growth |
|
55.13% |
-4,207.18% |
20.48% |
43.49% |
4.72% |
0.00% |
0.00% |
-123.17% |
55.61% |
-66.94% |
-1.86% |
| Net Income Q/Q Growth |
|
-143.34% |
45.10% |
108.94% |
102.23% |
-93.10% |
0.00% |
0.00% |
-46.99% |
-118.06% |
-21.66% |
162.23% |
| EPS Q/Q Growth |
|
-141.46% |
47.06% |
-34.09% |
229.31% |
-38.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
160.38% |
| Operating Cash Flow Q/Q Growth |
|
56.84% |
-35.24% |
30.04% |
-23.42% |
27.15% |
-22.42% |
18.56% |
-413.91% |
-48.45% |
279.76% |
-10.20% |
| Free Cash Flow Firm Q/Q Growth |
|
-2.68% |
-6,489.30% |
23.67% |
36.93% |
21.22% |
0.00% |
0.00% |
0.00% |
61.54% |
-60.40% |
-13.26% |
| Invested Capital Q/Q Growth |
|
-9.90% |
-6.62% |
-21.92% |
33.07% |
-36.39% |
0.00% |
0.00% |
5.47% |
-9.24% |
-19.95% |
2.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
1.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-0.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-2.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-3.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
138.47% |
88.38% |
-256.51% |
30.91% |
67.02% |
301.22% |
86.17% |
297.52% |
70.39% |
-7,336.93% |
109.15% |
| Interest Burden Percent |
|
100.00% |
-1.69% |
0.73% |
-4.87% |
-4.49% |
1.79% |
-6.73% |
-0.64% |
21.23% |
-0.07% |
-3.70% |
| Effective Tax Rate |
|
0.00% |
11.62% |
0.00% |
23.40% |
18.81% |
0.00% |
13.83% |
-31.59% |
0.00% |
-18.75% |
21.47% |
| Return on Invested Capital (ROIC) |
|
-0.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-41.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-9.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-9.97% |
8.39% |
11.69% |
7.11% |
13.19% |
-22.09% |
23.55% |
14.73% |
-59.26% |
-38.36% |
16.84% |
| Cash Return on Invested Capital (CROIC) |
|
31.44% |
-425.54% |
-378.72% |
-304.20% |
-338.48% |
-463.77% |
-335.71% |
-756.10% |
-148.64% |
-595.65% |
-274.33% |
| Operating Return on Assets (OROA) |
|
-3.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-4.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-9.97% |
8.39% |
11.69% |
7.11% |
13.19% |
-22.09% |
23.55% |
14.73% |
-59.13% |
-38.27% |
16.84% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-35.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.17 |
-1,442 |
-1,392 |
-1,242 |
-1,280 |
-1,026 |
-842 |
-1,975 |
-496 |
-1,411 |
-652 |
| NOPAT Margin |
|
-0.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
40.76% |
-2,789.35% |
-2,679.36% |
-1,969.38% |
2,591.63% |
867.22% |
25,125.23% |
-2,499.81% |
-391.49% |
-1,965.65% |
-1,635.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-0.57% |
-355.31% |
-280.87% |
-272.07% |
-305.56% |
-233.05% |
-326.53% |
-582.91% |
-175.94% |
-581.11% |
-259.05% |
| Cost of Revenue to Revenue |
|
80.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
8.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
1.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
19.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-1,634 |
-2,041 |
-1,651 |
-1,604 |
-1,398 |
-997 |
-1,501 |
-709 |
-1,188 |
-830 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
-1,601 |
-2,001 |
-1,618 |
-1,557 |
-1,366 |
-973 |
-1,474 |
-681 |
-1,162 |
-808 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.71 |
1.14 |
0.85 |
0.69 |
0.95 |
1.63 |
1.99 |
1.66 |
1.20 |
1.46 |
1.16 |
| Price to Tangible Book Value (P/TBV) |
|
1.62 |
2.22 |
1.66 |
1.04 |
1.31 |
2.27 |
3.68 |
2.81 |
1.69 |
1.75 |
1.33 |
| Price to Revenue (P/Rev) |
|
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Dividend Yield |
|
7.08% |
4.10% |
5.00% |
5.92% |
4.28% |
44.10% |
4.40% |
5.07% |
9.61% |
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% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.76 |
1.12 |
0.87 |
0.74 |
1.32 |
2.29 |
1.81 |
1.42 |
1.26 |
1.35 |
1.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
21.56 |
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) |
|
3.42 |
8.15 |
3.99 |
3.21 |
2.36 |
7.89 |
5.82 |
0.00 |
12.48 |
12.50 |
8.46 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.04 |
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 |
|
0.38 |
0.31 |
0.44 |
0.29 |
0.11 |
0.44 |
0.40 |
0.68 |
0.81 |
0.34 |
0.16 |
| Long-Term Debt to Equity |
|
0.38 |
0.31 |
0.44 |
0.29 |
0.11 |
0.44 |
0.40 |
0.68 |
0.00 |
0.33 |
0.16 |
| Financial Leverage |
|
0.23 |
0.18 |
0.16 |
0.18 |
-0.14 |
-0.32 |
-0.01 |
0.41 |
0.56 |
0.41 |
0.21 |
| Leverage Ratio |
|
2.19 |
2.18 |
2.15 |
2.09 |
1.94 |
1.80 |
2.12 |
2.76 |
2.77 |
2.38 |
1.83 |
| Compound Leverage Factor |
|
2.19 |
-0.04 |
0.02 |
-0.10 |
-0.09 |
0.03 |
-0.14 |
-0.02 |
0.59 |
0.00 |
-0.07 |
| Debt to Total Capital |
|
27.60% |
23.41% |
30.66% |
22.24% |
10.03% |
30.44% |
28.33% |
40.44% |
44.80% |
25.49% |
13.93% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
44.80% |
0.54% |
0.20% |
| Long-Term Debt to Total Capital |
|
27.60% |
23.41% |
30.66% |
22.24% |
10.03% |
30.44% |
28.33% |
40.44% |
0.00% |
24.95% |
13.73% |
| 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 |
|
72.40% |
76.59% |
69.34% |
77.76% |
89.97% |
69.56% |
71.67% |
59.56% |
54.92% |
74.51% |
86.07% |
| Debt to EBITDA |
|
8.83 |
-0.06 |
-0.08 |
-0.06 |
-0.03 |
-0.10 |
-0.08 |
-0.09 |
-0.19 |
-0.05 |
-0.04 |
| Net Debt to EBITDA |
|
5.08 |
-0.03 |
-0.03 |
-0.04 |
0.05 |
-0.06 |
-0.04 |
-0.08 |
-0.17 |
-0.05 |
-0.04 |
| Long-Term Debt to EBITDA |
|
8.83 |
-0.06 |
-0.08 |
-0.06 |
-0.03 |
-0.10 |
-0.08 |
-0.09 |
0.00 |
-0.05 |
-0.04 |
| Debt to NOPAT |
|
-48.02 |
-0.07 |
-0.11 |
-0.08 |
-0.03 |
-0.13 |
-0.09 |
-0.07 |
-0.25 |
-0.04 |
-0.05 |
| Net Debt to NOPAT |
|
-27.63 |
-0.03 |
-0.04 |
-0.05 |
0.07 |
-0.09 |
-0.05 |
-0.06 |
-0.23 |
-0.04 |
-0.04 |
| Long-Term Debt to NOPAT |
|
-48.02 |
-0.07 |
-0.11 |
-0.08 |
-0.03 |
-0.13 |
-0.09 |
-0.07 |
0.00 |
-0.04 |
-0.05 |
| Altman Z-Score |
|
2.85 |
-7.77 |
-8.65 |
-7.31 |
-6.77 |
-8.93 |
-6.34 |
-8.96 |
-5.77 |
-11.16 |
-7.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.22% |
0.24% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.79 |
1.74 |
1.88 |
1.73 |
1.53 |
1.34 |
1.40 |
1.62 |
0.71 |
1.52 |
1.62 |
| Quick Ratio |
|
1.17 |
1.06 |
1.04 |
1.02 |
0.79 |
0.70 |
0.79 |
0.69 |
0.26 |
0.78 |
0.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
124 |
-1,465 |
-1,442 |
-1,258 |
-1,065 |
-1,075 |
-812 |
-2,067 |
-414 |
-1,411 |
-660 |
| Operating Cash Flow to CapEx |
|
226.18% |
107.51% |
198.85% |
239.61% |
290.18% |
318.45% |
312.15% |
-56.54% |
90.73% |
178.83% |
215.02% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-220.67 |
-262.83 |
-415.72 |
0.00 |
0.00 |
-65.51 |
-302.46 |
-164.93 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
17.15 |
28.60 |
28.75 |
0.00 |
0.00 |
3.80 |
5.47 |
8.24 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
9.99 |
18.74 |
19.72 |
0.00 |
0.00 |
-0.39 |
2.41 |
4.41 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
8.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
10.39 |
10.49 |
10.48 |
7.52 |
8.11 |
8.95 |
0.36 |
6.07 |
0.25 |
9.94 |
0.41 |
| Fixed Asset Turnover |
|
3.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
8.14 |
8.33 |
8.45 |
6.15 |
6.41 |
6.61 |
0.26 |
5.51 |
0.24 |
7.49 |
0.34 |
| Days Sales Outstanding (DSO) |
|
42.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
35.13 |
34.81 |
34.84 |
48.53 |
44.98 |
40.78 |
1,002.00 |
60.09 |
1,488.26 |
36.73 |
879.82 |
| Days Payable Outstanding (DPO) |
|
44.85 |
43.84 |
43.22 |
59.38 |
56.95 |
55.25 |
1,379.88 |
66.30 |
1,545.64 |
48.73 |
1,062.18 |
| Cash Conversion Cycle (CCC) |
|
32.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
333 |
356 |
405 |
422 |
207 |
257 |
227 |
320 |
237 |
236 |
245 |
| Invested Capital Turnover |
|
2.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-127 |
23 |
49 |
17 |
-215 |
49 |
-29 |
92 |
-82 |
-0.78 |
8.43 |
| Enterprise Value (EV) |
|
254 |
398 |
352 |
314 |
273 |
587 |
411 |
453 |
299 |
319 |
279 |
| Market Capitalization |
|
194 |
353 |
291 |
247 |
358 |
499 |
368 |
335 |
186 |
264 |
251 |
| Book Value per Share |
|
$8.35 |
$9.44 |
$10.41 |
$10.70 |
$11.30 |
$9.14 |
$5.47 |
$5.93 |
$4.50 |
$5.27 |
$6.20 |
| Tangible Book Value per Share |
|
$3.66 |
$4.84 |
$5.30 |
$7.15 |
$8.18 |
$6.56 |
$2.96 |
$3.51 |
$3.20 |
$4.40 |
$5.40 |
| Total Capital |
|
377 |
406 |
496 |
456 |
419 |
440 |
258 |
339 |
282 |
243 |
252 |
| Total Debt |
|
104 |
95 |
152 |
102 |
42 |
134 |
73 |
137 |
126 |
62 |
35 |
| Total Long-Term Debt |
|
104 |
95 |
152 |
102 |
42 |
134 |
73 |
137 |
0.00 |
61 |
35 |
| Net Debt |
|
60 |
45 |
62 |
67 |
-85 |
88 |
42 |
118 |
113 |
55 |
28 |
| Capital Expenditures (CapEx) |
|
33 |
45 |
44 |
41 |
40 |
23 |
23 |
37 |
26 |
14 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
49 |
59 |
97 |
80 |
49 |
36 |
37 |
74 |
41 |
42 |
58 |
| Debt-free Net Working Capital (DFNWC) |
|
93 |
88 |
133 |
114 |
81 |
48 |
68 |
93 |
54 |
49 |
65 |
| Net Working Capital (NWC) |
|
93 |
88 |
133 |
114 |
81 |
48 |
68 |
93 |
-72 |
48 |
65 |
| Net Nonoperating Expense (NNE) |
|
30 |
-1,466 |
-1,431 |
-1,266 |
-1,328 |
-951 |
-899 |
-2,003 |
-390 |
-1,347 |
-685 |
| Net Nonoperating Obligations (NNO) |
|
60 |
45 |
62 |
67 |
-170 |
-50 |
42 |
118 |
82 |
55 |
28 |
| Total Depreciation and Amortization (D&A) |
|
35 |
32 |
40 |
34 |
47 |
32 |
24 |
26 |
28 |
26 |
22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
10.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
10.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.99) |
$0.75 |
$1.16 |
$0.75 |
$1.45 |
($2.26) |
$1.72 |
$0.84 |
$0.00 |
($1.88) |
$0.96 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
32.68M |
32.96M |
33.01M |
33.18M |
33.37M |
33.40M |
33.56M |
33.81M |
34.13M |
34.35M |
34.74M |
| Adjusted Diluted Earnings per Share |
|
($0.99) |
$0.75 |
$1.16 |
$0.75 |
$1.45 |
($2.26) |
$1.72 |
$0.84 |
$0.00 |
$0.00 |
$0.96 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
32.68M |
32.96M |
33.01M |
33.18M |
33.37M |
33.54M |
33.74M |
34.02M |
34.13M |
34.68M |
34.74M |
| 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 |
|
32.68M |
32.96M |
33.01M |
33.18M |
33.37M |
33.40M |
33.67M |
34.02M |
34.13M |
34.68M |
34.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
-1,430 |
-1,314 |
-1,233 |
-1,271 |
-1,005 |
-828 |
-1,040 |
-464 |
-822 |
-652 |
| Normalized NOPAT Margin |
|
3.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-2.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-289.61 |
-396.04 |
-540.57 |
0.00 |
0.00 |
-112.21 |
-254.64 |
-207.33 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-217.75 |
-315.85 |
-396.61 |
0.00 |
0.00 |
-78.55 |
-302.63 |
-162.82 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-296.76 |
-405.90 |
-549.60 |
0.00 |
0.00 |
-116.40 |
-257.70 |
-211.16 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-224.90 |
-325.71 |
-405.63 |
0.00 |
0.00 |
-82.73 |
-305.69 |
-166.65 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-42.71% |
59.09% |
37.99% |
58.74% |
31.76% |
-286.37% |
27.96% |
59.65% |
-8.39% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-42.71% |
59.09% |
38.32% |
58.74% |
31.76% |
-286.37% |
27.96% |
59.65% |
-8.39% |
0.00% |
0.00% |