| DEI Shares Outstanding |
|
17,858,107.00 |
18,394,515.00 |
18,478,464.00 |
18,945,041.00 |
1,636,341.00 |
18,978,195.00 |
16,740,182.00 |
17,240,949.00 |
16,457,340.00 |
- |
16,460,616.00 |
| DEI Adjusted Shares Outstanding |
|
17,858,107.00 |
18,394,515.00 |
18,478,464.00 |
18,945,041.00 |
1,636,341.00 |
18,978,195.00 |
16,740,182.00 |
17,240,949.00 |
16,457,340.00 |
- |
16,460,616.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.55 |
1.25 |
-0.74 |
-5.21 |
-41.41 |
-4.35 |
1.00 |
0.72 |
-2.73 |
- |
-0.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.01% |
-4.45% |
-7.59% |
4.69% |
5.77% |
-13.92% |
12.55% |
10.80% |
-1.91% |
-0.72% |
-5.23% |
| EBITDA Growth |
|
75.83% |
-13.19% |
-25.26% |
-42.95% |
-128.58% |
-369.54% |
286.70% |
-17.66% |
-81.95% |
273.92% |
28.72% |
| EBIT Growth |
|
108.94% |
-15.85% |
-33.82% |
-63.55% |
-322.84% |
-91.03% |
202.73% |
-28.44% |
-122.21% |
323.29% |
65.50% |
| NOPAT Growth |
|
68.40% |
-12.13% |
72.56% |
-82.78% |
-308.42% |
-101.88% |
191.50% |
20.49% |
-123.16% |
213.34% |
103.76% |
| Net Income Growth |
|
160.44% |
127.34% |
-155.26% |
-655.93% |
32.53% |
-22.69% |
123.32% |
-23.39% |
-398.97% |
74.60% |
10.78% |
| EPS Growth |
|
126.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
69.78% |
12.35% |
| Operating Cash Flow Growth |
|
-42.68% |
125.01% |
-12.02% |
-32.22% |
14.87% |
-21.26% |
93.99% |
-17.84% |
35.15% |
-28.13% |
-37.22% |
| Free Cash Flow Firm Growth |
|
-353.96% |
328.09% |
195.05% |
-21.29% |
-56.60% |
-18.50% |
53.23% |
-24.19% |
47.41% |
-21.55% |
-1.65% |
| Invested Capital Growth |
|
8.22% |
-1.10% |
-8.86% |
-12.96% |
-10.77% |
-14.64% |
-3.18% |
1.50% |
-15.89% |
-9.23% |
-6.16% |
| Revenue Q/Q Growth |
|
4.58% |
-17.40% |
13.97% |
9.85% |
0.82% |
-0.96% |
0.50% |
2.14% |
-1.19% |
0.68% |
-2.58% |
| EBITDA Q/Q Growth |
|
-4.37% |
-11.38% |
-2.91% |
-49.45% |
-125.05% |
68.73% |
-5.50% |
-6.67% |
-54.92% |
125.88% |
-13.87% |
| EBIT Q/Q Growth |
|
-7.15% |
-6.85% |
-11.96% |
-69.97% |
-339.05% |
60.91% |
-6.86% |
-12.54% |
-355.14% |
982.71% |
-20.03% |
| NOPAT Q/Q Growth |
|
-7.53% |
-6.40% |
140.93% |
-83.91% |
-322.22% |
60.05% |
8.05% |
50.20% |
-566.40% |
388.36% |
-73.17% |
| Net Income Q/Q Growth |
|
-20.51% |
3.64% |
-164.17% |
-116.31% |
5.42% |
50.69% |
-12.21% |
16.21% |
-15.61% |
71.13% |
-148.65% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-151.82% |
| Operating Cash Flow Q/Q Growth |
|
7.71% |
12.12% |
18.65% |
-7.15% |
-18.41% |
-17.21% |
32.37% |
-8.90% |
18.91% |
-1.36% |
-33.76% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-3.07% |
373.07% |
-12.34% |
19.01% |
-70.84% |
4.10% |
58.87% |
3.57% |
-8.49% |
-51.89% |
| Invested Capital Q/Q Growth |
|
-1.32% |
-1.46% |
-9.95% |
-16.16% |
-22.29% |
-0.67% |
-0.51% |
-0.34% |
-3.32% |
2.46% |
-3.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
23.42% |
21.28% |
17.21% |
9.38% |
-2.53% |
-13.82% |
22.92% |
17.04% |
3.13% |
11.81% |
16.05% |
| Operating Margin |
|
19.20% |
17.67% |
12.17% |
4.37% |
-8.61% |
-20.19% |
17.82% |
12.00% |
-4.21% |
4.81% |
10.34% |
| EBIT Margin |
|
19.14% |
16.86% |
12.07% |
4.20% |
-8.86% |
-19.66% |
17.94% |
11.59% |
-2.62% |
5.90% |
10.32% |
| Profit (Net Income) Margin |
|
2.32% |
5.53% |
-3.30% |
-23.86% |
-15.22% |
-21.69% |
4.49% |
3.11% |
-9.47% |
-2.42% |
-2.28% |
| Tax Burden Percent |
|
56.39% |
63.02% |
-90.13% |
568.36% |
91.10% |
77.15% |
64.47% |
104.08% |
87.51% |
113.58% |
194.15% |
| Interest Burden Percent |
|
21.51% |
52.01% |
30.36% |
-99.85% |
188.62% |
143.05% |
38.86% |
25.77% |
412.62% |
-36.16% |
-11.39% |
| Effective Tax Rate |
|
43.61% |
43.65% |
-52.84% |
0.00% |
0.00% |
0.00% |
35.53% |
-4.08% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
5.34% |
4.54% |
8.24% |
1.59% |
-3.76% |
-8.70% |
8.78% |
10.67% |
-2.66% |
3.47% |
7.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.60% |
1.13% |
-9.04% |
-21.98% |
-12.18% |
-14.77% |
2.58% |
1.67% |
-9.06% |
-2.37% |
-1.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.44% |
1.64% |
-11.58% |
-32.16% |
-26.22% |
-48.19% |
16.21% |
13.58% |
-106.27% |
114.48% |
20.43% |
| Return on Equity (ROE) |
|
2.90% |
6.18% |
-3.34% |
-30.57% |
-29.98% |
-56.89% |
24.99% |
24.25% |
-108.93% |
117.94% |
28.08% |
| Cash Return on Invested Capital (CROIC) |
|
-2.56% |
5.64% |
17.51% |
15.45% |
7.62% |
7.10% |
12.01% |
9.18% |
14.60% |
13.14% |
14.01% |
| Operating Return on Assets (OROA) |
|
8.45% |
6.64% |
4.40% |
1.72% |
-4.21% |
-8.85% |
10.03% |
7.30% |
-1.71% |
4.32% |
7.95% |
| Return on Assets (ROA) |
|
1.03% |
2.18% |
-1.20% |
-9.76% |
-7.23% |
-9.77% |
2.51% |
1.96% |
-6.16% |
-1.77% |
-1.76% |
| Return on Common Equity (ROCE) |
|
2.89% |
6.17% |
-3.33% |
-30.45% |
-29.69% |
-55.64% |
23.86% |
22.85% |
-99.19% |
161.95% |
30.98% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.83% |
5.98% |
-3.39% |
-38.30% |
-36.54% |
-82.82% |
40.61% |
21.96% |
-671.17% |
34.31% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
48 |
42 |
72 |
12 |
-26 |
-52 |
48 |
58 |
-13 |
15 |
31 |
| NOPAT Margin |
|
10.83% |
9.96% |
18.60% |
3.06% |
-6.03% |
-14.13% |
11.49% |
12.49% |
-2.95% |
3.37% |
7.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.94% |
3.41% |
17.28% |
23.57% |
8.41% |
6.08% |
6.20% |
9.00% |
6.39% |
5.84% |
9.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-2.63% |
3.47% |
7.89% |
| Cost of Revenue to Revenue |
|
0.00% |
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 |
|
5.77% |
6.02% |
6.63% |
6.64% |
6.63% |
7.24% |
5.87% |
5.28% |
5.51% |
5.28% |
4.91% |
| 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 |
|
80.80% |
82.34% |
87.83% |
95.63% |
108.61% |
120.19% |
82.18% |
88.00% |
104.21% |
95.19% |
89.66% |
| Earnings before Interest and Taxes (EBIT) |
|
84 |
71 |
47 |
17 |
-38 |
-73 |
75 |
54 |
-12 |
27 |
44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
103 |
90 |
67 |
38 |
-11 |
-51 |
96 |
79 |
14 |
53 |
69 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.46 |
0.39 |
0.29 |
0.25 |
0.08 |
1.16 |
4.32 |
1.71 |
25.19 |
0.00 |
0.00 |
| 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) |
|
0.38 |
0.36 |
0.29 |
0.16 |
0.03 |
0.30 |
0.48 |
0.24 |
0.36 |
0.31 |
0.19 |
| Price to Earnings (P/E) |
|
17.01 |
6.51 |
0.00 |
0.00 |
0.00 |
0.00 |
11.94 |
9.07 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
8.96% |
3.47% |
5.03% |
0.00% |
0.00% |
7.65% |
8.77% |
16.53% |
| Earnings Yield |
|
5.88% |
15.36% |
0.00% |
0.00% |
0.00% |
0.00% |
8.37% |
11.02% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.78 |
0.74 |
0.74 |
0.75 |
0.74 |
1.02 |
1.26 |
1.06 |
1.31 |
1.38 |
1.30 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.65 |
1.60 |
1.58 |
1.35 |
1.11 |
1.52 |
1.62 |
1.25 |
1.32 |
1.27 |
1.19 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.06 |
7.54 |
9.21 |
14.38 |
0.00 |
0.00 |
7.06 |
7.32 |
42.14 |
10.78 |
7.44 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.64 |
9.51 |
13.13 |
32.08 |
0.00 |
0.00 |
9.02 |
10.76 |
0.00 |
21.57 |
11.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.27 |
16.11 |
8.52 |
44.10 |
0.00 |
0.00 |
14.08 |
9.98 |
0.00 |
37.79 |
16.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
28.12 |
11.58 |
12.02 |
15.80 |
12.02 |
17.96 |
11.07 |
11.51 |
8.85 |
11.77 |
16.68 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
12.96 |
4.01 |
4.54 |
9.14 |
13.19 |
10.29 |
11.60 |
8.17 |
9.97 |
9.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.65 |
1.49 |
1.51 |
2.17 |
3.05 |
5.39 |
10.92 |
7.59 |
50.41 |
-16.38 |
-10.56 |
| Long-Term Debt to Equity |
|
1.65 |
1.47 |
1.48 |
2.17 |
3.00 |
5.39 |
10.92 |
7.59 |
50.41 |
-16.38 |
-10.28 |
| Financial Leverage |
|
1.53 |
1.46 |
1.28 |
1.46 |
2.15 |
3.26 |
6.28 |
8.14 |
11.73 |
-48.29 |
-12.64 |
| Leverage Ratio |
|
2.82 |
2.84 |
2.77 |
3.13 |
4.15 |
5.82 |
9.94 |
12.40 |
17.68 |
-66.51 |
-15.97 |
| Compound Leverage Factor |
|
0.61 |
1.48 |
0.84 |
-3.13 |
7.83 |
8.33 |
3.86 |
3.19 |
72.95 |
24.05 |
1.82 |
| Debt to Total Capital |
|
62.28% |
59.85% |
60.12% |
68.49% |
75.32% |
84.36% |
91.61% |
88.36% |
98.06% |
106.50% |
110.46% |
| Short-Term Debt to Total Capital |
|
0.02% |
0.71% |
1.00% |
0.00% |
1.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.00% |
| Long-Term Debt to Total Capital |
|
62.26% |
59.14% |
59.13% |
68.49% |
73.97% |
84.36% |
91.61% |
88.36% |
98.06% |
106.50% |
107.46% |
| 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 |
|
0.07% |
0.07% |
0.12% |
0.16% |
0.37% |
0.54% |
0.56% |
0.60% |
0.69% |
0.78% |
0.87% |
| Common Equity to Total Capital |
|
37.63% |
40.08% |
39.76% |
31.33% |
24.31% |
15.10% |
7.83% |
11.04% |
1.26% |
-7.28% |
-11.37% |
| Debt to EBITDA |
|
5.81 |
6.48 |
8.57 |
14.52 |
-50.94 |
-10.59 |
5.65 |
6.65 |
35.09 |
8.75 |
6.31 |
| Net Debt to EBITDA |
|
5.44 |
5.86 |
7.54 |
12.69 |
-42.43 |
-8.74 |
4.93 |
5.86 |
30.56 |
8.12 |
6.23 |
| Long-Term Debt to EBITDA |
|
5.81 |
6.40 |
8.43 |
14.52 |
-50.03 |
-10.59 |
5.65 |
6.65 |
35.09 |
8.75 |
6.14 |
| Debt to NOPAT |
|
12.56 |
13.85 |
7.93 |
44.53 |
-21.42 |
-10.36 |
11.28 |
9.06 |
-37.30 |
30.67 |
13.99 |
| Net Debt to NOPAT |
|
11.76 |
12.52 |
6.97 |
38.91 |
-17.84 |
-8.55 |
9.85 |
7.98 |
-32.47 |
28.45 |
13.82 |
| Long-Term Debt to NOPAT |
|
12.56 |
13.69 |
7.80 |
44.53 |
-21.03 |
-10.36 |
11.28 |
9.06 |
-37.30 |
30.67 |
13.61 |
| Altman Z-Score |
|
0.87 |
0.83 |
0.71 |
0.50 |
0.18 |
-0.09 |
0.67 |
0.58 |
0.24 |
0.33 |
0.20 |
| Noncontrolling Interest Sharing Ratio |
|
0.18% |
0.20% |
0.24% |
0.41% |
0.96% |
2.20% |
4.54% |
5.80% |
8.94% |
-37.31% |
-10.32% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.66 |
1.88 |
1.89 |
2.41 |
2.25 |
2.35 |
1.58 |
1.68 |
1.74 |
1.38 |
0.84 |
| Quick Ratio |
|
1.51 |
1.71 |
1.67 |
1.93 |
2.13 |
2.16 |
1.42 |
1.46 |
1.60 |
1.23 |
0.69 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-23 |
52 |
154 |
121 |
53 |
43 |
66 |
50 |
73 |
58 |
57 |
| Operating Cash Flow to CapEx |
|
0.00% |
433.56% |
346.93% |
201.66% |
238.13% |
212.89% |
491.69% |
317.06% |
520.47% |
314.14% |
201.04% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.35 |
1.53 |
4.70 |
3.54 |
1.55 |
1.36 |
1.43 |
1.25 |
1.97 |
1.59 |
1.15 |
| Operating Cash Flow to Interest Expense |
|
0.39 |
1.71 |
1.57 |
1.02 |
1.18 |
1.00 |
1.33 |
1.26 |
1.82 |
1.35 |
0.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.46 |
1.32 |
1.12 |
0.51 |
0.69 |
0.53 |
1.06 |
0.86 |
1.47 |
0.92 |
0.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.44 |
0.39 |
0.36 |
0.41 |
0.47 |
0.45 |
0.56 |
0.63 |
0.65 |
0.73 |
0.77 |
| Accounts Receivable Turnover |
|
7.28 |
7.04 |
6.43 |
6.57 |
6.63 |
5.89 |
7.19 |
7.79 |
7.45 |
7.43 |
7.59 |
| 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 |
|
3.83 |
3.08 |
3.20 |
3.80 |
3.84 |
3.29 |
3.82 |
4.20 |
4.05 |
4.09 |
3.88 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
50.17 |
51.83 |
56.75 |
55.55 |
55.02 |
61.97 |
50.77 |
46.85 |
49.02 |
49.13 |
48.12 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
50.17 |
51.83 |
56.75 |
55.55 |
55.02 |
61.97 |
50.77 |
46.85 |
49.02 |
49.13 |
48.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
930 |
920 |
838 |
730 |
651 |
556 |
538 |
546 |
459 |
417 |
391 |
| Invested Capital Turnover |
|
0.49 |
0.46 |
0.44 |
0.52 |
0.62 |
0.62 |
0.76 |
0.85 |
0.90 |
1.03 |
1.06 |
| Increase / (Decrease) in Invested Capital |
|
71 |
-10 |
-81 |
-109 |
-79 |
-95 |
-18 |
8.06 |
-87 |
-42 |
-26 |
| Enterprise Value (EV) |
|
730 |
676 |
617 |
550 |
481 |
565 |
676 |
577 |
600 |
574 |
510 |
| Market Capitalization |
|
167 |
150 |
111 |
63 |
14 |
113 |
200 |
112 |
161 |
138 |
79 |
| Book Value per Share |
|
$20.31 |
$21.17 |
$20.56 |
$13.41 |
$109.82 |
$5.12 |
$2.76 |
$3.80 |
$0.39 |
($2.05) |
($2.71) |
| Tangible Book Value per Share |
|
($25.10) |
($22.70) |
($19.34) |
($21.16) |
($223.84) |
($18.01) |
($23.29) |
($21.62) |
($21.34) |
($22.31) |
($21.09) |
| Total Capital |
|
964 |
971 |
956 |
811 |
739 |
644 |
591 |
594 |
510 |
437 |
392 |
| Total Debt |
|
600 |
581 |
575 |
555 |
557 |
543 |
542 |
524 |
500 |
466 |
433 |
| Total Long-Term Debt |
|
600 |
575 |
565 |
555 |
547 |
543 |
542 |
524 |
500 |
466 |
421 |
| Net Debt |
|
562 |
526 |
505 |
485 |
464 |
449 |
473 |
462 |
435 |
432 |
428 |
| Capital Expenditures (CapEx) |
|
-4.36 |
13 |
15 |
17 |
17 |
15 |
12 |
16 |
13 |
16 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
8.00 |
13 |
13 |
29 |
15 |
5.31 |
-6.22 |
5.56 |
-4.95 |
-3.80 |
-5.85 |
| Debt-free Net Working Capital (DFNWC) |
|
41 |
64 |
75 |
90 |
100 |
89 |
44 |
49 |
56 |
29 |
-1.09 |
| Net Working Capital (NWC) |
|
41 |
57 |
65 |
90 |
90 |
89 |
44 |
49 |
56 |
29 |
-13 |
| Net Nonoperating Expense (NNE) |
|
38 |
19 |
85 |
110 |
40 |
28 |
29 |
43 |
30 |
26 |
41 |
| Net Nonoperating Obligations (NNO) |
|
567 |
530 |
457 |
474 |
469 |
455 |
489 |
477 |
449 |
445 |
432 |
| Total Depreciation and Amortization (D&A) |
|
19 |
19 |
20 |
21 |
27 |
22 |
21 |
25 |
26 |
27 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.81% |
3.04% |
3.44% |
7.23% |
3.49% |
1.43% |
-1.49% |
1.20% |
-1.09% |
-0.84% |
-1.37% |
| Debt-free Net Working Capital to Revenue |
|
9.36% |
15.27% |
19.15% |
22.07% |
23.12% |
23.84% |
10.59% |
10.58% |
12.35% |
6.47% |
-0.26% |
| Net Working Capital to Revenue |
|
9.32% |
13.63% |
16.71% |
22.06% |
20.82% |
23.84% |
10.59% |
10.58% |
12.35% |
6.47% |
-3.01% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.58 |
$1.28 |
($0.56) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.81) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.54M |
18.26M |
18.46M |
18.48M |
27.53M |
27.63M |
0.00 |
16.99M |
0.00 |
15.60M |
16.18M |
| Adjusted Diluted Earnings per Share |
|
$0.37 |
$0.85 |
($0.56) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.81) |
($0.71) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.72M |
27.31M |
18.46M |
27.50M |
18.55M |
18.65M |
0.00 |
18.20M |
16.76M |
15.60M |
16.18M |
| 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 |
|
17.86M |
18.44M |
18.50M |
18.95M |
0.00 |
16.10M |
0.00 |
17.33M |
16.63M |
16.12M |
17.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
45 |
45 |
50 |
53 |
54 |
29 |
55 |
66 |
57 |
57 |
49 |
| Normalized NOPAT Margin |
|
10.28% |
10.68% |
12.87% |
12.89% |
12.42% |
7.92% |
13.27% |
14.31% |
12.45% |
12.53% |
11.42% |
| Pre Tax Income Margin |
|
4.12% |
8.77% |
3.67% |
-4.20% |
-16.71% |
-28.12% |
6.97% |
2.99% |
-10.82% |
-2.13% |
-1.18% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.27 |
2.09 |
1.44 |
0.50 |
-1.13 |
-2.32 |
1.64 |
1.35 |
-0.32 |
0.73 |
0.90 |
| NOPAT to Interest Expense |
|
0.72 |
1.23 |
2.21 |
0.36 |
-0.77 |
-1.67 |
1.05 |
1.45 |
-0.36 |
0.42 |
0.63 |
| EBIT Less CapEx to Interest Expense |
|
1.34 |
1.69 |
0.98 |
0.00 |
-1.62 |
-2.79 |
1.36 |
0.95 |
-0.67 |
0.31 |
0.59 |
| NOPAT Less CapEx to Interest Expense |
|
0.79 |
0.84 |
1.76 |
-0.14 |
-1.26 |
-2.14 |
0.78 |
1.06 |
-0.71 |
-0.01 |
0.32 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
4.33% |
0.62% |
-3.27% |
-6.89% |
-16.55% |
-6.66% |
11.80% |
12.65% |
-26.36% |
-129.72% |
-153.55% |
| Augmented Payout Ratio |
|
5.23% |
0.62% |
-3.27% |
-6.89% |
-17.16% |
-6.66% |
19.25% |
14.21% |
-65.05% |
-345.23% |
-153.55% |