| DEI Shares Outstanding |
|
49,933,715.00 |
50,083,321.00 |
50,473,301.00 |
51,024,602.00 |
62,394,738.00 |
63,037,852.00 |
67,152,227.00 |
- |
- |
- |
71,306,106.00 |
| DEI Adjusted Shares Outstanding |
|
49,933,715.00 |
50,083,321.00 |
50,473,301.00 |
51,024,602.00 |
62,394,738.00 |
63,037,852.00 |
67,152,227.00 |
- |
- |
- |
71,306,106.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.20 |
-0.95 |
-1.29 |
1.48 |
-0.28 |
11.91 |
-6.68 |
- |
- |
- |
-4.77 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-10.17% |
-100.00% |
0.00% |
0.00% |
0.00% |
-8.84% |
1.39% |
-3.63% |
1.79% |
-0.35% |
-2.90% |
| EBITDA Growth |
|
-58.80% |
52.78% |
-32.58% |
288.12% |
-72.04% |
-154.80% |
-209.93% |
160.62% |
-216.24% |
135.35% |
-296.19% |
| EBIT Growth |
|
-130.32% |
202.13% |
-140.29% |
2,008.81% |
-99.59% |
-16,273.33% |
-75.72% |
92.92% |
-949.67% |
86.31% |
-404.15% |
| NOPAT Growth |
|
-161.10% |
-499.69% |
129.39% |
130.79% |
-38.46% |
-36.91% |
77.01% |
-66.10% |
47.32% |
26.66% |
-19.40% |
| Net Income Growth |
|
-274.03% |
64.44% |
-81.47% |
0.00% |
0.00% |
4,464.53% |
-159.92% |
76.68% |
-307.15% |
54.76% |
-75.98% |
| EPS Growth |
|
-347.19% |
56.82% |
-36.84% |
213.08% |
-121.09% |
3,948.39% |
-156.58% |
76.74% |
-301.91% |
55.78% |
-71.68% |
| Operating Cash Flow Growth |
|
-95.30% |
3,728.07% |
-23.74% |
-55.59% |
67.66% |
-649.80% |
119.45% |
-90.42% |
484.25% |
82.08% |
-203.63% |
| Free Cash Flow Firm Growth |
|
-24.11% |
4,136.83% |
-212.32% |
92.27% |
622.95% |
-761.82% |
38.66% |
49.49% |
212.53% |
-9.12% |
-179.02% |
| Invested Capital Growth |
|
2.39% |
-354.99% |
145.40% |
12.10% |
0.13% |
54.25% |
84.86% |
262.80% |
-115.30% |
-596.80% |
138.99% |
| Revenue Q/Q Growth |
|
-3.70% |
-100.00% |
100.00% |
0.00% |
0.00% |
-35.81% |
-21.21% |
0.90% |
0.03% |
-0.60% |
1.51% |
| EBITDA Q/Q Growth |
|
-32.35% |
0.44% |
10.38% |
47.79% |
-61.28% |
-273.99% |
17.41% |
1,417.82% |
-2,355.70% |
148.31% |
-10.65% |
| EBIT Q/Q Growth |
|
-265.72% |
50.63% |
37.74% |
86.91% |
-99.36% |
-115.45% |
9.82% |
81.72% |
-110.63% |
82.18% |
-3.80% |
| NOPAT Q/Q Growth |
|
-46.63% |
-85.97% |
-26.72% |
-35.11% |
172.35% |
-85.54% |
-2.04% |
11.78% |
-7.24% |
4.96% |
55.45% |
| Net Income Q/Q Growth |
|
-159.30% |
0.81% |
44.27% |
0.00% |
0.00% |
-16.87% |
8.47% |
57.22% |
-68.08% |
50.19% |
-3.25% |
| EPS Q/Q Growth |
|
-144.44% |
2.06% |
41.96% |
-18.33% |
-156.36% |
-18.06% |
11.88% |
56.51% |
-66.93% |
50.62% |
-4.59% |
| Operating Cash Flow Q/Q Growth |
|
290.00% |
0.46% |
110.90% |
-41.02% |
-17.12% |
-240.43% |
145.55% |
-72.27% |
-13.82% |
65.77% |
16.82% |
| Free Cash Flow Firm Q/Q Growth |
|
-108.73% |
888.80% |
-661.52% |
93.91% |
138.33% |
-329.56% |
-0.45% |
40.91% |
749.93% |
-20.85% |
0.51% |
| Invested Capital Q/Q Growth |
|
147.81% |
-36.69% |
148.79% |
-16.84% |
-30.35% |
29.69% |
73.57% |
390.07% |
-118.11% |
-133.33% |
-53.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
17.94% |
0.00% |
0.00% |
0.00% |
24.02% |
23.84% |
27.84% |
26.75% |
27.35% |
29.17% |
28.17% |
| EBITDA Margin |
|
4.42% |
0.00% |
0.00% |
0.00% |
6.70% |
-4.03% |
-12.31% |
7.74% |
-8.84% |
3.14% |
-6.34% |
| Operating Margin |
|
-1.83% |
0.00% |
0.00% |
0.00% |
6.20% |
4.29% |
7.50% |
2.64% |
3.82% |
4.85% |
4.03% |
| EBIT Margin |
|
-1.56% |
0.00% |
0.00% |
0.00% |
0.07% |
-11.97% |
-20.75% |
-1.53% |
-15.73% |
-2.16% |
-11.22% |
| Profit (Net Income) Margin |
|
-3.42% |
0.00% |
0.00% |
0.00% |
-0.77% |
37.05% |
-21.89% |
-5.30% |
-21.19% |
-9.62% |
-17.44% |
| Tax Burden Percent |
|
175.51% |
-179.02% |
92.37% |
0.00% |
28.38% |
-276.20% |
97.42% |
167.57% |
122.80% |
256.57% |
124.91% |
| Interest Burden Percent |
|
125.37% |
42.80% |
373.58% |
19.27% |
-4,040.00% |
112.04% |
108.30% |
207.28% |
109.72% |
173.50% |
124.41% |
| Effective Tax Rate |
|
0.00% |
279.02% |
0.00% |
64.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-5.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
132.39% |
88.83% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-10.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-156.85% |
-315.65% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
19.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
360.10% |
643.76% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
14.21% |
4.46% |
4.48% |
0.00% |
1.36% |
-97.47% |
238.94% |
492.49% |
732.59% |
94.78% |
126.49% |
| Cash Return on Invested Capital (CROIC) |
|
-8.05% |
0.00% |
-311.71% |
0.00% |
0.00% |
0.00% |
0.00% |
-135.89% |
0.00% |
0.00% |
-264.12% |
| Operating Return on Assets (OROA) |
|
-2.11% |
0.00% |
0.00% |
0.00% |
0.06% |
-9.31% |
-16.63% |
-1.35% |
-15.73% |
-2.26% |
-11.77% |
| Return on Assets (ROA) |
|
-4.64% |
0.00% |
0.00% |
0.00% |
-0.69% |
28.81% |
-17.55% |
-4.68% |
-21.19% |
-10.07% |
-18.29% |
| Return on Common Equity (ROCE) |
|
0.00% |
4.41% |
2.46% |
0.00% |
1.40% |
-102.64% |
298.59% |
1,484.40% |
1,046.11% |
101.17% |
133.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
2.25% |
0.00% |
-5.87% |
1.36% |
-210.40% |
395.60% |
713.61% |
281.36% |
68.17% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-39 |
-231 |
68 |
157 |
97 |
61 |
108 |
37 |
54 |
68 |
55 |
| NOPAT Margin |
|
-1.28% |
0.00% |
0.00% |
0.00% |
4.34% |
3.01% |
5.25% |
1.85% |
2.67% |
3.39% |
2.82% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.60% |
-66.58% |
13.33% |
-345.90% |
-1,864.43% |
445.75% |
-381.79% |
289.24% |
404.48% |
224.17% |
177.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.83% |
14.72% |
30.45% |
11.61% |
| Cost of Revenue to Revenue |
|
82.06% |
0.00% |
0.00% |
0.00% |
75.98% |
76.16% |
72.16% |
73.25% |
72.65% |
70.83% |
71.83% |
| SG&A Expenses to Revenue |
|
17.23% |
0.00% |
0.00% |
0.00% |
16.41% |
18.23% |
18.96% |
22.89% |
22.34% |
21.12% |
20.06% |
| R&D to Revenue |
|
2.53% |
0.00% |
0.00% |
0.00% |
1.41% |
1.31% |
1.39% |
1.22% |
1.20% |
1.25% |
1.26% |
| Operating Expenses to Revenue |
|
19.77% |
0.00% |
0.00% |
0.00% |
17.82% |
19.54% |
20.35% |
24.11% |
23.54% |
24.32% |
24.14% |
| Earnings before Interest and Taxes (EBIT) |
|
-47 |
48 |
-19 |
368 |
1.50 |
-243 |
-426 |
-30 |
-317 |
-43 |
-219 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
133 |
204 |
137 |
533 |
149 |
-82 |
-253 |
153 |
-178 |
63 |
-124 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
0.18 |
0.00 |
0.00 |
0.00 |
0.33 |
0.61 |
0.67 |
0.18 |
0.19 |
0.22 |
0.10 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.65 |
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% |
0.00% |
0.00% |
60.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.52 |
0.00 |
0.00 |
9.06 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.06 |
0.00 |
0.00 |
0.00 |
0.37 |
0.50 |
0.68 |
0.25 |
0.26 |
0.28 |
0.28 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
1.40 |
3.25 |
0.00 |
0.17 |
5.49 |
0.00 |
0.00 |
3.29 |
0.00 |
9.05 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
13.82 |
0.00 |
0.25 |
545.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.58 |
8.47 |
16.69 |
13.05 |
13.80 |
9.55 |
8.36 |
9.81 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
32.73 |
3.03 |
0.00 |
1.24 |
6.60 |
0.00 |
10.62 |
39.70 |
6.93 |
4.22 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.30 |
0.00 |
0.00 |
8.62 |
0.00 |
0.00 |
0.00 |
2.35 |
2.87 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.18 |
0.00 |
-0.50 |
-0.47 |
-2.02 |
-8.22 |
23.54 |
-3.64 |
-1.83 |
-2.76 |
| Long-Term Debt to Equity |
|
0.00 |
-0.12 |
0.00 |
-0.49 |
-0.46 |
-1.69 |
-7.94 |
22.74 |
-3.55 |
-1.81 |
-2.72 |
| Financial Leverage |
|
-1.93 |
-0.35 |
-0.68 |
0.03 |
0.00 |
0.20 |
0.78 |
-2.30 |
-2.04 |
-0.57 |
-0.83 |
| Leverage Ratio |
|
-3.06 |
-2.52 |
-1.53 |
-1.90 |
-1.96 |
-3.38 |
-13.62 |
-105.28 |
-34.57 |
-9.41 |
-6.92 |
| Compound Leverage Factor |
|
-3.84 |
-1.08 |
-5.73 |
-0.37 |
79.29 |
-3.79 |
-14.75 |
-218.24 |
-37.93 |
-16.33 |
-8.61 |
| Debt to Total Capital |
|
0.00% |
-22.27% |
0.00% |
-100.93% |
-89.29% |
198.21% |
113.85% |
95.92% |
137.83% |
220.28% |
156.68% |
| Short-Term Debt to Total Capital |
|
0.00% |
-7.87% |
0.00% |
-1.55% |
-2.08% |
32.35% |
3.91% |
3.25% |
3.55% |
2.23% |
2.68% |
| Long-Term Debt to Total Capital |
|
0.00% |
-14.40% |
0.00% |
-99.38% |
-87.21% |
165.86% |
109.94% |
92.67% |
134.28% |
218.04% |
153.99% |
| 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% |
1.22% |
0.00% |
-6.79% |
-5.72% |
14.07% |
10.60% |
6.82% |
3.66% |
6.30% |
3.02% |
| Common Equity to Total Capital |
|
0.00% |
121.05% |
0.00% |
207.71% |
195.01% |
-112.27% |
-24.45% |
-2.75% |
-41.50% |
-126.57% |
-59.70% |
| Debt to EBITDA |
|
0.00 |
1.47 |
0.00 |
1.23 |
3.89 |
-7.72 |
-2.09 |
3.35 |
-2.83 |
7.83 |
-6.00 |
| Net Debt to EBITDA |
|
0.00 |
-0.35 |
0.00 |
0.09 |
0.27 |
3.29 |
0.09 |
0.79 |
-0.65 |
1.85 |
-2.65 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.95 |
0.00 |
1.21 |
3.80 |
-6.46 |
-2.02 |
3.23 |
-2.76 |
7.75 |
-5.90 |
| Debt to NOPAT |
|
0.00 |
-1.30 |
0.00 |
4.16 |
6.00 |
10.34 |
4.91 |
14.04 |
9.37 |
7.23 |
13.50 |
| Net Debt to NOPAT |
|
0.00 |
0.31 |
0.00 |
0.30 |
0.42 |
-4.41 |
-0.22 |
3.32 |
2.16 |
1.71 |
5.97 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.84 |
0.00 |
4.10 |
5.86 |
8.66 |
4.74 |
13.57 |
9.13 |
7.16 |
13.27 |
| Altman Z-Score |
|
0.00 |
-1.08 |
0.00 |
-0.29 |
0.19 |
0.46 |
-0.03 |
0.15 |
-0.59 |
-0.25 |
-0.93 |
| Noncontrolling Interest Sharing Ratio |
|
100.00% |
1.00% |
45.16% |
-2.75% |
-3.20% |
-5.31% |
-24.97% |
-201.41% |
-42.80% |
-6.75% |
-5.28% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.05 |
0.00 |
1.41 |
1.32 |
1.61 |
1.51 |
1.43 |
1.49 |
1.56 |
1.53 |
| Quick Ratio |
|
0.00 |
0.89 |
0.00 |
1.21 |
1.03 |
1.45 |
1.34 |
1.22 |
1.29 |
1.34 |
1.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-55 |
2,203 |
-2,474 |
-18 |
95 |
-628 |
-385 |
-194 |
219 |
199 |
-157 |
| Operating Cash Flow to CapEx |
|
11.49% |
671.38% |
644.96% |
207.58% |
326.05% |
-2,459.21% |
485.35% |
40.97% |
348.36% |
844.38% |
-663.51% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.59 |
80.40 |
-46.86 |
-0.28 |
1.53 |
-21.49 |
-10.88 |
-6.00 |
7.10 |
6.23 |
-2.94 |
| Operating Cash Flow to Interest Expense |
|
0.48 |
7.96 |
3.15 |
1.15 |
2.00 |
-23.33 |
3.74 |
0.39 |
2.41 |
4.24 |
-2.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.69 |
6.78 |
2.66 |
0.60 |
1.38 |
-24.28 |
2.97 |
-0.56 |
1.72 |
3.73 |
-3.02 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.35 |
0.00 |
0.00 |
0.00 |
0.90 |
0.78 |
0.80 |
0.88 |
1.00 |
1.05 |
1.05 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
77.29 |
103.58 |
141.18 |
128.92 |
96.96 |
89.75 |
92.77 |
| Fixed Asset Turnover |
|
18.70 |
0.00 |
0.00 |
0.00 |
18.73 |
17.89 |
20.86 |
24.38 |
28.75 |
33.09 |
35.39 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.14 |
7.22 |
7.35 |
8.51 |
10.04 |
12.43 |
15.64 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.72 |
3.52 |
2.59 |
2.83 |
3.76 |
4.07 |
3.93 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
51.14 |
50.55 |
49.66 |
42.91 |
36.36 |
29.35 |
23.33 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-46.41 |
-47.03 |
-47.08 |
-40.08 |
-32.60 |
-25.29 |
-19.40 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
686 |
-1,749 |
794 |
-1,271 |
-1,269 |
-581 |
-88 |
143 |
-22 |
-153 |
60 |
| Invested Capital Turnover |
|
4.45 |
0.00 |
0.00 |
0.00 |
-1.75 |
-2.19 |
-6.15 |
71.74 |
33.26 |
-23.02 |
-41.89 |
| Increase / (Decrease) in Invested Capital |
|
16 |
-2,434 |
2,542 |
175 |
1.70 |
689 |
493 |
231 |
-165 |
-131 |
212 |
| Enterprise Value (EV) |
|
187 |
662 |
-323 |
92 |
818 |
1,017 |
1,407 |
504 |
514 |
570 |
539 |
| Market Capitalization |
|
552 |
749 |
411 |
0.00 |
740 |
1,241 |
1,381 |
346 |
384 |
439 |
197 |
| Book Value per Share |
|
$0.00 |
($32.57) |
$0.00 |
$0.00 |
($20.28) |
($5.66) |
($1.69) |
($0.22) |
($2.22) |
($4.09) |
($3.96) |
| Tangible Book Value per Share |
|
($3.55) |
($38.87) |
($3.58) |
$0.00 |
($25.04) |
($10.45) |
($9.53) |
($7.66) |
($9.48) |
($10.55) |
($9.45) |
| Total Capital |
|
0.00 |
-1,347 |
-1,327 |
-647 |
-649 |
318 |
465 |
535 |
366 |
224 |
473 |
| Total Debt |
|
0.00 |
300 |
0.00 |
653 |
579 |
630 |
529 |
513 |
504 |
493 |
742 |
| Total Long-Term Debt |
|
0.00 |
194 |
0.00 |
643 |
566 |
527 |
511 |
496 |
491 |
488 |
729 |
| Net Debt |
|
-365 |
-71 |
-734 |
48 |
41 |
-269 |
-24 |
121 |
117 |
117 |
328 |
| Capital Expenditures (CapEx) |
|
50 |
33 |
26 |
36 |
38 |
28 |
27 |
31 |
21 |
16 |
21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-219 |
0.00 |
-217 |
-231 |
-225 |
-154 |
-95 |
-55 |
-17 |
-53 |
| Debt-free Net Working Capital (DFNWC) |
|
365 |
152 |
734 |
388 |
308 |
674 |
399 |
297 |
333 |
359 |
361 |
| Net Working Capital (NWC) |
|
365 |
46 |
734 |
378 |
294 |
571 |
381 |
280 |
320 |
354 |
348 |
| Net Nonoperating Expense (NNE) |
|
65 |
-195 |
135 |
157 |
114 |
-690 |
558 |
141 |
481 |
261 |
395 |
| Net Nonoperating Obligations (NNO) |
|
686 |
-101 |
2,120 |
29 |
-41 |
-269 |
-24 |
121 |
117 |
117 |
328 |
| Total Depreciation and Amortization (D&A) |
|
180 |
156 |
157 |
164 |
147 |
161 |
173 |
184 |
139 |
106 |
95 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-10.41% |
-11.09% |
-7.51% |
-4.77% |
-2.71% |
-0.85% |
-2.72% |
| Debt-free Net Working Capital to Revenue |
|
12.11% |
0.00% |
0.00% |
0.00% |
13.83% |
33.25% |
19.41% |
15.02% |
16.53% |
17.89% |
18.50% |
| Net Working Capital to Revenue |
|
12.11% |
0.00% |
0.00% |
0.00% |
13.23% |
28.17% |
18.52% |
14.14% |
15.88% |
17.65% |
17.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.20) |
($0.95) |
($1.30) |
$1.48 |
($0.31) |
$11.93 |
$0.00 |
($1.57) |
($6.31) |
($2.79) |
($4.79) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
49.95M |
50.09M |
50.48M |
0.00 |
62.40M |
63.04M |
0.00 |
67.81M |
68.41M |
69.60M |
71.31M |
| Adjusted Diluted Earnings per Share |
|
($2.20) |
($0.95) |
($1.30) |
$1.47 |
($0.31) |
$11.93 |
$0.00 |
($1.57) |
($6.31) |
($2.79) |
($4.79) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
49.95M |
50.09M |
50.48M |
0.00 |
62.40M |
63.04M |
0.00 |
67.81M |
68.41M |
69.60M |
71.31M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.31) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
49.95M |
50.09M |
50.48M |
0.00 |
62.40M |
63.04M |
0.00 |
67.81M |
68.41M |
69.60M |
71.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-39 |
90 |
68 |
312 |
97 |
61 |
108 |
37 |
54 |
96 |
93 |
| Normalized NOPAT Margin |
|
-1.28% |
0.00% |
0.00% |
0.00% |
4.34% |
3.01% |
5.25% |
1.85% |
2.67% |
4.76% |
4.79% |
| Pre Tax Income Margin |
|
-1.95% |
0.00% |
0.00% |
0.00% |
-2.73% |
-13.41% |
-22.47% |
-3.16% |
-17.26% |
-3.75% |
-13.96% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.94 |
1.75 |
-0.37 |
5.76 |
0.02 |
-8.31 |
-12.04 |
-0.93 |
-10.29 |
-1.36 |
-4.10 |
| NOPAT to Interest Expense |
|
-3.24 |
-8.44 |
1.29 |
2.45 |
1.55 |
2.09 |
3.05 |
1.13 |
1.75 |
2.14 |
1.03 |
| EBIT Less CapEx to Interest Expense |
|
-8.11 |
0.56 |
-0.85 |
5.20 |
-0.59 |
-9.26 |
-12.81 |
-1.89 |
-10.98 |
-1.86 |
-4.49 |
| NOPAT Less CapEx to Interest Expense |
|
-7.41 |
-9.63 |
0.80 |
1.89 |
0.94 |
1.14 |
2.27 |
0.17 |
1.06 |
1.64 |
0.63 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |