| DEI Shares Outstanding |
|
53,807,043.00 |
54,046,512.00 |
59,713,184.00 |
59,916,973.00 |
60,287,585.00 |
61,376,981.00 |
62,379,525.00 |
- |
- |
- |
63,951,494.00 |
| DEI Adjusted Shares Outstanding |
|
53,807,043.00 |
54,046,512.00 |
59,713,184.00 |
59,916,973.00 |
60,287,585.00 |
61,376,981.00 |
62,379,525.00 |
- |
- |
- |
63,951,494.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.40 |
-0.70 |
-1.01 |
0.27 |
-0.80 |
-0.98 |
0.79 |
- |
- |
- |
-0.99 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-26.42% |
-9.27% |
16.07% |
9.09% |
-9.59% |
-13.07% |
41.36% |
21.86% |
-16.02% |
1.32% |
-0.95% |
| EBITDA Growth |
|
280.08% |
14.93% |
-2.49% |
94.28% |
-63.76% |
-29.37% |
443.88% |
86.66% |
-37.81% |
-44.80% |
-11.19% |
| EBIT Growth |
|
81.81% |
81.30% |
-1.68% |
1,303.60% |
-133.31% |
-71.93% |
460.01% |
133.83% |
-44.63% |
-73.80% |
-50.39% |
| NOPAT Growth |
|
71.99% |
18.08% |
50.22% |
456.43% |
-171.53% |
-24.34% |
436.45% |
118.89% |
-37.75% |
-112.70% |
200.90% |
| Net Income Growth |
|
31.13% |
55.74% |
-61.18% |
120.36% |
-494.93% |
-26.32% |
176.66% |
259.16% |
-53.29% |
-104.29% |
-1,604.43% |
| EPS Growth |
|
28.81% |
49.71% |
-28.74% |
105.36% |
-1,500.00% |
-17.86% |
179.80% |
250.63% |
-54.87% |
-106.40% |
-1,150.00% |
| Operating Cash Flow Growth |
|
-45.74% |
-31.96% |
-102.96% |
-2,706.52% |
225.61% |
25.94% |
-81.26% |
1,398.02% |
11.62% |
-21.11% |
-78.78% |
| Free Cash Flow Firm Growth |
|
375.89% |
-101.76% |
50.22% |
-9,404.08% |
108.10% |
93.81% |
-58.54% |
163.71% |
-12.16% |
-361.21% |
94.52% |
| Invested Capital Growth |
|
-100.00% |
0.00% |
0.00% |
0.00% |
-10.39% |
-20.47% |
6.38% |
9.41% |
0.25% |
43.39% |
3.33% |
| Revenue Q/Q Growth |
|
-5.13% |
-0.04% |
4.91% |
-0.78% |
-4.08% |
2.04% |
9.93% |
1.03% |
-6.16% |
-0.36% |
1.49% |
| EBITDA Q/Q Growth |
|
513.43% |
14.70% |
3.71% |
-1.38% |
-22.58% |
52.26% |
12.68% |
8.28% |
-16.83% |
-7.30% |
9.08% |
| EBIT Q/Q Growth |
|
75.43% |
69.38% |
37.61% |
-2.60% |
-165.08% |
22.58% |
23.99% |
10.57% |
-21.39% |
-33.86% |
141.75% |
| NOPAT Q/Q Growth |
|
62.04% |
38.59% |
20.28% |
102.99% |
-140.24% |
4.54% |
1,349.76% |
14.08% |
-26.33% |
0.88% |
41.37% |
| Net Income Q/Q Growth |
|
23.73% |
50.64% |
-49.06% |
251.39% |
-29.47% |
8.86% |
2,253.35% |
8.93% |
-34.59% |
41.00% |
-1,167.38% |
| EPS Q/Q Growth |
|
23.11% |
47.59% |
-33.33% |
123.08% |
-27.27% |
11.61% |
887.50% |
9.06% |
-35.90% |
33.33% |
-733.33% |
| Operating Cash Flow Q/Q Growth |
|
-9.97% |
-50.22% |
94.98% |
-92.60% |
63.80% |
-7.19% |
42.86% |
39.41% |
-9.67% |
-17.74% |
15.59% |
| Free Cash Flow Firm Q/Q Growth |
|
355.01% |
-109.07% |
86.71% |
22.87% |
140.89% |
7.26% |
235.49% |
19.70% |
-29.74% |
18.11% |
59.25% |
| Invested Capital Q/Q Growth |
|
-100.00% |
-100.00% |
-100.00% |
11.40% |
4.87% |
4.84% |
3.35% |
3.31% |
4.44% |
-3.90% |
-5.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
9.66% |
11.17% |
10.91% |
12.37% |
8.91% |
9.08% |
13.34% |
16.63% |
16.79% |
13.97% |
13.86% |
| EBITDA Margin |
|
3.48% |
4.41% |
3.71% |
6.60% |
2.65% |
2.15% |
8.27% |
12.67% |
9.38% |
5.11% |
4.58% |
| Operating Margin |
|
-1.96% |
-1.77% |
-0.76% |
2.64% |
-1.96% |
-2.81% |
4.78% |
9.49% |
8.16% |
1.80% |
1.14% |
| EBIT Margin |
|
-1.51% |
-0.31% |
-0.27% |
3.01% |
-1.11% |
-2.19% |
5.58% |
10.70% |
7.06% |
1.82% |
0.91% |
| Profit (Net Income) Margin |
|
-6.44% |
-3.14% |
-4.36% |
0.81% |
-3.56% |
-5.17% |
2.80% |
8.26% |
4.59% |
-0.19% |
-3.35% |
| Tax Burden Percent |
|
163.11% |
109.00% |
121.19% |
65.86% |
107.23% |
111.95% |
97.75% |
88.55% |
76.27% |
-43.40% |
541.59% |
| Interest Burden Percent |
|
261.75% |
926.91% |
1,321.57% |
41.13% |
299.53% |
210.80% |
51.41% |
87.17% |
85.39% |
24.56% |
-67.62% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
34.14% |
0.00% |
0.00% |
2.25% |
11.45% |
23.73% |
143.40% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-4.20% |
0.00% |
0.00% |
7.23% |
-2.73% |
-4.00% |
14.71% |
29.83% |
17.75% |
-1.85% |
1.56% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
127.76% |
0.00% |
0.00% |
75.16% |
-10.58% |
-14.43% |
5.22% |
28.83% |
3.85% |
1.78% |
-16.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-13.44% |
0.00% |
0.00% |
-4.02% |
-13.03% |
-23.98% |
8.58% |
28.89% |
1.94% |
1.10% |
-13.61% |
| Return on Equity (ROE) |
|
-17.64% |
0.00% |
0.00% |
3.21% |
-15.76% |
-27.97% |
23.29% |
58.72% |
19.68% |
-0.75% |
-12.05% |
| Cash Return on Invested Capital (CROIC) |
|
195.80% |
0.00% |
0.00% |
-192.77% |
8.23% |
18.80% |
8.53% |
20.84% |
17.49% |
-37.50% |
-1.72% |
| Operating Return on Assets (OROA) |
|
-1.52% |
-0.31% |
-0.31% |
3.79% |
-1.36% |
-2.57% |
8.97% |
18.82% |
9.99% |
2.34% |
1.03% |
| Return on Assets (ROA) |
|
-6.47% |
-3.12% |
-5.01% |
1.03% |
-4.36% |
-6.06% |
4.51% |
14.52% |
6.50% |
-0.25% |
-3.76% |
| Return on Common Equity (ROCE) |
|
-5.61% |
0.00% |
0.00% |
0.48% |
-12.38% |
-24.90% |
22.21% |
58.74% |
19.63% |
-0.75% |
-12.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
47.84% |
21.12% |
40.79% |
4.67% |
-21.94% |
-36.30% |
21.76% |
47.00% |
17.92% |
-0.72% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-16 |
-7.81 |
28 |
-20 |
-25 |
83 |
182 |
113 |
-14 |
15 |
| NOPAT Margin |
|
-1.37% |
-1.24% |
-0.53% |
1.74% |
-1.37% |
-1.97% |
4.68% |
8.40% |
6.23% |
-0.78% |
0.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
-131.96% |
-5.83% |
-13.71% |
-67.93% |
7.85% |
10.44% |
9.48% |
1.00% |
13.89% |
-3.62% |
17.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
21.99% |
12.61% |
-1.24% |
1.19% |
| Cost of Revenue to Revenue |
|
90.34% |
88.83% |
89.09% |
87.63% |
91.10% |
90.92% |
86.66% |
83.37% |
83.21% |
86.03% |
86.14% |
| SG&A Expenses to Revenue |
|
10.07% |
11.46% |
10.26% |
8.41% |
9.51% |
10.40% |
7.40% |
6.12% |
7.41% |
10.39% |
11.12% |
| R&D to Revenue |
|
0.80% |
0.79% |
0.70% |
0.70% |
0.68% |
0.72% |
0.57% |
0.48% |
0.69% |
0.89% |
1.00% |
| Operating Expenses to Revenue |
|
11.62% |
12.94% |
11.67% |
9.74% |
10.87% |
11.89% |
8.56% |
7.14% |
8.62% |
12.17% |
12.73% |
| Earnings before Interest and Taxes (EBIT) |
|
-21 |
-3.94 |
-4.00 |
48 |
-16 |
-28 |
99 |
232 |
129 |
34 |
17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
49 |
56 |
54 |
106 |
38 |
27 |
147 |
275 |
171 |
94 |
84 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.99 |
0.93 |
1.66 |
2.98 |
2.53 |
1.97 |
0.86 |
0.97 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.99 |
0.93 |
1.66 |
2.98 |
2.53 |
1.98 |
0.94 |
1.06 |
| Price to Revenue (P/Rev) |
|
0.15 |
0.47 |
0.52 |
0.17 |
0.15 |
0.24 |
0.38 |
0.44 |
0.51 |
0.23 |
0.27 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
17.22 |
0.00 |
0.00 |
13.79 |
5.46 |
11.69 |
0.00 |
0.00 |
| Dividend Yield |
|
0.52% |
0.18% |
0.16% |
0.43% |
0.55% |
0.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
5.81% |
0.00% |
0.00% |
7.25% |
18.31% |
8.55% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.00 |
0.99 |
1.22 |
1.78 |
1.91 |
1.71 |
0.93 |
0.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.06 |
0.44 |
0.50 |
0.48 |
0.47 |
0.53 |
0.58 |
0.56 |
0.60 |
0.46 |
0.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
1.77 |
9.95 |
13.42 |
7.26 |
17.73 |
24.65 |
7.05 |
4.44 |
6.40 |
9.01 |
11.15 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
15.94 |
0.00 |
0.00 |
10.45 |
5.26 |
8.51 |
25.25 |
55.94 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
27.59 |
0.00 |
0.00 |
12.47 |
6.69 |
9.64 |
0.00 |
64.31 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.34 |
12.77 |
0.00 |
0.00 |
14.96 |
11.66 |
96.76 |
7.59 |
6.10 |
6.01 |
31.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.10 |
0.00 |
0.00 |
0.00 |
11.31 |
5.73 |
21.50 |
9.58 |
9.78 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.18 |
1.89 |
2.31 |
2.13 |
1.16 |
0.92 |
1.36 |
1.34 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.05 |
1.66 |
2.15 |
1.99 |
1.08 |
0.89 |
1.33 |
1.30 |
| Financial Leverage |
|
-0.11 |
-1.00 |
-1.00 |
-0.05 |
1.23 |
1.66 |
1.64 |
1.00 |
0.50 |
0.62 |
0.84 |
| Leverage Ratio |
|
2.73 |
3.08 |
3.11 |
3.13 |
3.62 |
4.61 |
5.17 |
4.04 |
3.03 |
2.99 |
3.21 |
| Compound Leverage Factor |
|
7.14 |
28.59 |
41.15 |
1.29 |
10.84 |
9.72 |
2.66 |
3.52 |
2.58 |
0.73 |
-2.17 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
54.20% |
65.43% |
69.78% |
68.10% |
53.77% |
48.05% |
57.63% |
57.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
6.09% |
8.02% |
4.67% |
4.56% |
3.72% |
1.88% |
1.07% |
1.74% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
48.11% |
57.41% |
65.11% |
63.54% |
50.05% |
46.17% |
56.56% |
55.46% |
| 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 |
|
18.01% |
26.35% |
26.74% |
13.02% |
3.82% |
3.30% |
-0.30% |
0.23% |
0.04% |
-0.21% |
0.59% |
| Common Equity to Total Capital |
|
-43.82% |
-47.34% |
-37.11% |
32.78% |
30.75% |
26.92% |
32.20% |
46.00% |
51.92% |
42.58% |
42.21% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
4.36 |
13.04 |
17.16 |
3.29 |
1.62 |
2.53 |
7.11 |
8.32 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
3.59 |
11.29 |
12.82 |
2.42 |
0.93 |
1.01 |
4.49 |
5.09 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
3.87 |
11.44 |
16.01 |
3.07 |
1.51 |
2.43 |
6.98 |
8.06 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
16.59 |
-25.11 |
-18.78 |
5.82 |
2.45 |
3.81 |
-46.62 |
47.96 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
13.65 |
-21.75 |
-14.03 |
4.28 |
1.40 |
1.52 |
-29.44 |
29.36 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
14.72 |
-22.03 |
-17.52 |
5.43 |
2.28 |
3.66 |
-45.75 |
46.50 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.96 |
1.66 |
1.55 |
2.48 |
3.46 |
3.08 |
2.01 |
1.87 |
| Noncontrolling Interest Sharing Ratio |
|
68.21% |
145.52% |
142.07% |
85.00% |
21.41% |
10.99% |
4.64% |
-0.04% |
0.27% |
-0.21% |
0.47% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.08 |
1.99 |
2.00 |
1.80 |
2.04 |
2.42 |
2.35 |
2.30 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.86 |
0.77 |
0.94 |
0.57 |
0.60 |
1.21 |
1.05 |
1.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
892 |
-16 |
-7.81 |
-742 |
60 |
116 |
48 |
127 |
112 |
-292 |
-16 |
| Operating Cash Flow to CapEx |
|
132.01% |
103.70% |
-3.95% |
-92.76% |
124.79% |
263.97% |
27.64% |
342.06% |
294.99% |
215.60% |
54.98% |
| Free Cash Flow to Firm to Interest Expense |
|
26.22 |
-0.48 |
-0.16 |
-26.17 |
1.88 |
3.81 |
1.00 |
3.96 |
3.84 |
-8.02 |
-0.41 |
| Operating Cash Flow to Interest Expense |
|
1.88 |
1.34 |
-0.03 |
-1.28 |
1.42 |
1.87 |
0.22 |
5.00 |
6.15 |
3.88 |
0.78 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.46 |
0.05 |
-0.69 |
-2.65 |
0.28 |
1.16 |
-0.58 |
3.54 |
4.07 |
2.08 |
-0.64 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.00 |
0.99 |
1.15 |
1.26 |
1.22 |
1.17 |
1.61 |
1.76 |
1.42 |
1.28 |
1.12 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.78 |
6.66 |
7.94 |
8.31 |
7.50 |
8.57 |
8.12 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.62 |
3.65 |
4.50 |
4.58 |
3.98 |
3.96 |
3.47 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.85 |
3.66 |
5.73 |
7.26 |
5.89 |
4.97 |
4.20 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.12 |
7.03 |
6.93 |
6.68 |
6.53 |
7.55 |
6.68 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
53.80 |
54.82 |
45.95 |
43.91 |
48.68 |
42.60 |
44.98 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
100.83 |
99.94 |
81.19 |
79.70 |
91.78 |
92.20 |
105.18 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
51.28 |
51.94 |
52.68 |
54.64 |
55.93 |
48.35 |
54.61 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
103.35 |
102.82 |
74.46 |
68.97 |
84.53 |
86.44 |
95.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
770 |
690 |
549 |
584 |
638 |
640 |
918 |
948 |
| Invested Capital Turnover |
|
3.06 |
0.00 |
0.00 |
4.16 |
1.99 |
2.03 |
3.15 |
3.55 |
2.85 |
2.37 |
1.96 |
| Increase / (Decrease) in Invested Capital |
|
-911 |
0.00 |
0.00 |
770 |
-80 |
-141 |
35 |
55 |
1.61 |
278 |
31 |
| Enterprise Value (EV) |
|
86 |
555 |
731 |
768 |
680 |
668 |
1,038 |
1,220 |
1,094 |
850 |
935 |
| Market Capitalization |
|
209 |
598 |
761 |
277 |
218 |
298 |
684 |
963 |
921 |
429 |
501 |
| Book Value per Share |
|
($3.49) |
($3.48) |
($2.63) |
$4.66 |
$3.90 |
$2.92 |
$3.68 |
$6.07 |
$7.55 |
$7.86 |
$8.04 |
| Tangible Book Value per Share |
|
($3.49) |
($3.48) |
($2.63) |
$4.66 |
$3.90 |
$2.92 |
$3.68 |
$6.07 |
$7.52 |
$7.20 |
$7.41 |
| Total Capital |
|
428 |
398 |
423 |
851 |
764 |
666 |
712 |
829 |
900 |
1,165 |
1,219 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
461 |
500 |
465 |
485 |
446 |
432 |
671 |
697 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
410 |
438 |
434 |
452 |
415 |
415 |
659 |
676 |
| Net Debt |
|
-200 |
-148 |
-144 |
380 |
433 |
347 |
356 |
255 |
173 |
424 |
427 |
| Capital Expenditures (CapEx) |
|
48 |
42 |
33 |
39 |
36 |
22 |
39 |
47 |
61 |
66 |
55 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
375 |
319 |
243 |
297 |
335 |
311 |
341 |
376 |
| Debt-free Net Working Capital (DFNWC) |
|
200 |
148 |
144 |
456 |
386 |
360 |
395 |
494 |
531 |
537 |
579 |
| Net Working Capital (NWC) |
|
200 |
148 |
144 |
404 |
324 |
329 |
362 |
463 |
514 |
525 |
558 |
| Net Nonoperating Expense (NNE) |
|
71 |
24 |
56 |
15 |
32 |
40 |
33 |
3.05 |
30 |
-11 |
76 |
| Net Nonoperating Obligations (NNO) |
|
-428 |
-398 |
-423 |
380 |
426 |
347 |
356 |
255 |
173 |
424 |
427 |
| Total Depreciation and Amortization (D&A) |
|
70 |
60 |
58 |
58 |
54 |
55 |
48 |
43 |
42 |
61 |
67 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
23.38% |
22.00% |
19.26% |
16.68% |
15.43% |
17.07% |
18.48% |
20.57% |
| Debt-free Net Working Capital to Revenue |
|
14.35% |
11.68% |
9.77% |
28.48% |
26.62% |
28.59% |
22.19% |
22.79% |
29.16% |
29.10% |
31.66% |
| Net Working Capital to Revenue |
|
14.35% |
11.68% |
9.77% |
25.24% |
22.39% |
26.12% |
20.36% |
21.36% |
28.23% |
28.42% |
30.50% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.74) |
($0.81) |
($1.12) |
$0.06 |
($0.84) |
($0.99) |
$0.80 |
$2.80 |
$1.26 |
($0.08) |
($1.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
53.70M |
53.92M |
59.34M |
59.82M |
60.10M |
60.82M |
62.10M |
63.04M |
62.45M |
68.66M |
63.71M |
| Adjusted Diluted Earnings per Share |
|
($1.74) |
($0.81) |
($1.12) |
$0.06 |
($0.84) |
($0.99) |
$0.79 |
$2.77 |
$1.25 |
($0.08) |
($1.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
53.70M |
53.92M |
59.34M |
59.91M |
60.10M |
60.82M |
62.69M |
63.69M |
62.96M |
68.66M |
63.71M |
| 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 |
|
53.96M |
59.64M |
59.81M |
59.95M |
60.36M |
61.46M |
62.42M |
62.87M |
60.65M |
63.20M |
64.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
-16 |
-7.81 |
28 |
-20 |
-25 |
83 |
182 |
113 |
28 |
15 |
| Normalized NOPAT Margin |
|
-1.37% |
-1.24% |
-0.53% |
1.74% |
-1.37% |
-1.97% |
4.68% |
8.40% |
6.23% |
1.49% |
0.79% |
| Pre Tax Income Margin |
|
-3.95% |
-2.88% |
-3.60% |
1.24% |
-3.32% |
-4.62% |
2.87% |
9.33% |
6.02% |
0.45% |
-0.62% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.62 |
-0.12 |
-0.08 |
1.70 |
-0.50 |
-0.90 |
2.06 |
7.22 |
4.41 |
0.92 |
0.43 |
| NOPAT to Interest Expense |
|
-0.56 |
-0.48 |
-0.16 |
0.98 |
-0.62 |
-0.81 |
1.73 |
5.67 |
3.89 |
-0.40 |
0.38 |
| EBIT Less CapEx to Interest Expense |
|
-2.04 |
-1.41 |
-0.75 |
0.32 |
-1.64 |
-1.61 |
1.25 |
5.76 |
2.32 |
-0.88 |
-0.98 |
| NOPAT Less CapEx to Interest Expense |
|
-1.99 |
-1.77 |
-0.83 |
-0.39 |
-1.76 |
-1.52 |
0.92 |
4.21 |
1.81 |
-2.20 |
-1.04 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-1.20% |
-2.72% |
-1.82% |
9.21% |
-2.34% |
-0.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-1.20% |
-2.72% |
-1.82% |
9.21% |
-2.34% |
-0.93% |
0.00% |
13.95% |
38.92% |
-2,061.81% |
0.00% |