| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
106,941,980.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
106,941,980.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
26.76% |
28.50% |
26.89% |
24.93% |
26.89% |
25.62% |
28.52% |
36.39% |
31.49% |
34.73% |
15.87% |
| EBITDA Growth |
|
25.75% |
-283.84% |
31.52% |
30.10% |
40.49% |
41.75% |
-21.90% |
29.60% |
42.11% |
82.19% |
20.18% |
| EBIT Growth |
|
21.59% |
-148.11% |
26.79% |
25.44% |
33.09% |
33.57% |
-25.65% |
-19.10% |
-23.52% |
-10.09% |
51.43% |
| NOPAT Growth |
|
20.34% |
-139.03% |
27.03% |
26.11% |
33.95% |
34.15% |
-24.51% |
-20.11% |
-23.52% |
-10.09% |
51.43% |
| Net Income Growth |
|
22.81% |
-158.82% |
32.60% |
30.65% |
38.99% |
39.88% |
31.64% |
-10.34% |
-56.79% |
-49.69% |
34.52% |
| EPS Growth |
|
27.27% |
-180.00% |
33.33% |
31.58% |
43.75% |
50.00% |
33.33% |
0.00% |
-55.56% |
-57.14% |
38.46% |
| Operating Cash Flow Growth |
|
165.91% |
61.63% |
109.89% |
109.60% |
251.25% |
215.19% |
-695.58% |
111.13% |
180.40% |
171.74% |
0.00% |
| Free Cash Flow Firm Growth |
|
67.97% |
88.08% |
89.69% |
45.58% |
65.19% |
26.37% |
-2,004.95% |
-2,036.91% |
-2,067.81% |
-2,514.58% |
104.30% |
| Invested Capital Growth |
|
19.97% |
4.75% |
4.41% |
4.40% |
4.38% |
3.64% |
156.39% |
167.78% |
149.53% |
154.54% |
-3.61% |
| Revenue Q/Q Growth |
|
2.95% |
5.41% |
6.67% |
7.92% |
4.56% |
4.37% |
9.12% |
14.54% |
0.80% |
6.94% |
0.00% |
| EBITDA Q/Q Growth |
|
15.77% |
20.94% |
5.01% |
-10.50% |
28.30% |
22.61% |
-98.78% |
36.18% |
41.04% |
76.19% |
0.00% |
| EBIT Q/Q Growth |
|
12.75% |
16.68% |
5.64% |
-8.70% |
21.71% |
17.28% |
-78.48% |
-3.03% |
18.80% |
26.28% |
0.00% |
| NOPAT Q/Q Growth |
|
11.67% |
17.03% |
5.60% |
-6.81% |
21.04% |
17.28% |
-78.48% |
-3.03% |
18.80% |
26.28% |
0.00% |
| Net Income Q/Q Growth |
|
12.87% |
17.85% |
10.07% |
-7.73% |
23.34% |
19.05% |
-2.26% |
-73.89% |
-8.93% |
22.72% |
0.00% |
| EPS Q/Q Growth |
|
15.79% |
12.50% |
14.29% |
-8.33% |
30.77% |
22.22% |
-14.29% |
-62.50% |
-7.69% |
21.43% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
154.78% |
-269.60% |
117.93% |
-42.38% |
1,904.93% |
-44.38% |
-192.69% |
120.43% |
2,562.66% |
-46.10% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-45.41% |
61.86% |
1.81% |
0.06% |
6.97% |
19.35% |
-2,707.11% |
-1.46% |
5.62% |
2.73% |
0.00% |
| Invested Capital Q/Q Growth |
|
6.32% |
-4.67% |
8.96% |
-5.47% |
6.31% |
-5.34% |
169.53% |
-1.27% |
-0.94% |
-3.44% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.99% |
55.98% |
57.84% |
59.36% |
58.92% |
59.35% |
59.04% |
58.56% |
56.79% |
57.19% |
56.85% |
| EBITDA Margin |
|
-19.00% |
-14.25% |
-12.69% |
-12.99% |
-8.91% |
-6.61% |
-12.03% |
-6.71% |
-3.92% |
-0.87% |
-4.62% |
| Operating Margin |
|
-23.32% |
-18.35% |
-16.24% |
-16.07% |
-12.14% |
-9.62% |
-15.74% |
-14.16% |
-11.40% |
-7.86% |
-5.93% |
| EBIT Margin |
|
-23.02% |
-18.20% |
-16.10% |
-16.21% |
-12.14% |
-9.62% |
-15.74% |
-14.16% |
-11.40% |
-7.86% |
-5.93% |
| Profit (Net Income) Margin |
|
-22.86% |
-17.81% |
-15.02% |
-14.99% |
-10.99% |
-8.52% |
-7.99% |
-12.13% |
-13.11% |
-9.47% |
-6.85% |
| Tax Burden Percent |
|
100.25% |
97.85% |
101.68% |
101.52% |
99.80% |
99.39% |
51.76% |
75.98% |
99.80% |
102.69% |
97.67% |
| Interest Burden Percent |
|
99.04% |
100.05% |
91.77% |
91.09% |
90.73% |
89.15% |
98.08% |
112.76% |
115.15% |
117.32% |
118.26% |
| 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) |
|
-18.15% |
-14.95% |
-12.86% |
-14.25% |
-10.74% |
-9.48% |
-8.66% |
-8.66% |
-7.39% |
-5.71% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-13.77% |
-11.48% |
-9.27% |
-10.84% |
-8.08% |
-7.94% |
-6.27% |
-11.02% |
-13.11% |
-12.74% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.28% |
3.55% |
2.20% |
3.01% |
1.97% |
2.42% |
-2.36% |
-3.46% |
-3.85% |
-2.42% |
0.00% |
| Return on Equity (ROE) |
|
-13.88% |
-11.40% |
-10.67% |
-11.25% |
-8.77% |
-7.06% |
-11.02% |
-12.12% |
-11.24% |
-8.12% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-35.69% |
-24.23% |
-20.98% |
-20.54% |
-18.06% |
-16.75% |
-95.14% |
-99.23% |
-93.85% |
-95.95% |
0.00% |
| Operating Return on Assets (OROA) |
|
-11.85% |
-10.84% |
-10.28% |
-11.00% |
-8.47% |
-7.67% |
-9.06% |
-8.77% |
-7.48% |
-5.43% |
0.00% |
| Return on Assets (ROA) |
|
-11.77% |
-10.62% |
-9.59% |
-10.17% |
-7.67% |
-6.80% |
-4.60% |
-7.51% |
-8.60% |
-6.54% |
0.00% |
| Return on Common Equity (ROCE) |
|
-13.88% |
-11.40% |
-10.67% |
-11.25% |
-8.77% |
-7.06% |
-11.02% |
-12.12% |
-11.24% |
-8.12% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-17.13% |
0.00% |
-17.77% |
-15.87% |
-13.56% |
0.00% |
-11.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-9.17 |
-8.66 |
-9.24 |
-7.30 |
-6.04 |
-11 |
-11 |
-9.02 |
-6.65 |
-5.39 |
| NOPAT Margin |
|
-16.32% |
-12.85% |
-11.37% |
-11.25% |
-8.50% |
-6.73% |
-11.02% |
-9.91% |
-7.98% |
-5.50% |
-4.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.39% |
-3.48% |
-3.60% |
-3.41% |
-2.66% |
-1.54% |
-2.40% |
2.36% |
5.72% |
7.03% |
1.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.82% |
- |
- |
- |
-1.69% |
-1.45% |
-1.52% |
-1.24% |
-0.93% |
-0.77% |
| Cost of Revenue to Revenue |
|
46.01% |
44.02% |
42.16% |
40.64% |
41.08% |
40.65% |
40.96% |
41.44% |
43.21% |
42.81% |
43.15% |
| SG&A Expenses to Revenue |
|
27.02% |
27.03% |
25.37% |
25.09% |
25.78% |
24.07% |
24.30% |
23.24% |
22.70% |
21.06% |
19.71% |
| R&D to Revenue |
|
32.13% |
30.11% |
29.98% |
29.10% |
28.09% |
28.27% |
27.48% |
26.98% |
26.64% |
25.82% |
24.18% |
| Operating Expenses to Revenue |
|
77.30% |
74.33% |
74.08% |
75.44% |
71.06% |
68.97% |
74.77% |
72.71% |
68.19% |
65.05% |
62.78% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-13 |
-12 |
-13 |
-10 |
-8.63 |
-15 |
-16 |
-13 |
-9.50 |
-7.71 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-10 |
-9.66 |
-11 |
-7.65 |
-5.92 |
-12 |
-7.51 |
-4.43 |
-1.06 |
-6.00 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.34 |
7.12 |
7.36 |
8.49 |
9.22 |
10.32 |
8.03 |
9.03 |
7.38 |
6.69 |
5.30 |
| Price to Tangible Book Value (P/TBV) |
|
12.61 |
16.39 |
16.89 |
18.93 |
19.54 |
20.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
6.90 |
8.73 |
8.46 |
9.34 |
9.89 |
11.04 |
7.55 |
8.06 |
6.27 |
5.46 |
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 |
|
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
6.71 |
9.54 |
9.10 |
11.22 |
11.92 |
14.80 |
4.61 |
5.30 |
4.51 |
4.35 |
3.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.58 |
8.38 |
8.22 |
9.05 |
9.63 |
10.69 |
8.44 |
8.83 |
6.96 |
6.03 |
0.00 |
| 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 |
423.12 |
191.99 |
250.37 |
270.28 |
88.59 |
62.34 |
33.72 |
| 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 |
|
0.31 |
0.00 |
0.06 |
0.00 |
0.05 |
0.00 |
1.23 |
1.12 |
1.08 |
0.97 |
0.93 |
| Long-Term Debt to Equity |
|
0.29 |
0.00 |
0.06 |
0.00 |
0.05 |
0.00 |
1.23 |
1.12 |
1.08 |
0.97 |
0.93 |
| Financial Leverage |
|
-0.31 |
-0.31 |
-0.24 |
-0.28 |
-0.24 |
-0.30 |
0.38 |
0.31 |
0.29 |
0.19 |
0.78 |
| Leverage Ratio |
|
1.49 |
1.35 |
1.35 |
1.35 |
1.37 |
1.23 |
1.88 |
1.85 |
1.83 |
1.79 |
2.37 |
| Compound Leverage Factor |
|
1.48 |
1.35 |
1.24 |
1.23 |
1.24 |
1.09 |
1.84 |
2.09 |
2.10 |
2.10 |
2.80 |
| Debt to Total Capital |
|
23.86% |
0.00% |
5.30% |
0.00% |
4.89% |
0.00% |
55.20% |
52.82% |
51.84% |
49.24% |
48.18% |
| Short-Term Debt to Total Capital |
|
1.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
22.35% |
0.00% |
5.30% |
0.00% |
4.89% |
0.00% |
55.20% |
52.82% |
51.84% |
49.24% |
48.18% |
| 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 |
|
76.14% |
100.00% |
94.70% |
100.00% |
95.11% |
100.00% |
44.80% |
47.18% |
48.16% |
50.76% |
51.82% |
| Debt to EBITDA |
|
-2.25 |
0.00 |
-0.38 |
0.00 |
-0.46 |
0.00 |
-11.43 |
-11.72 |
-12.71 |
-14.18 |
0.00 |
| Net Debt to EBITDA |
|
1.73 |
0.00 |
1.44 |
0.00 |
2.19 |
0.00 |
-8.78 |
-9.07 |
-9.65 |
-10.18 |
0.00 |
| Long-Term Debt to EBITDA |
|
-2.10 |
0.00 |
-0.38 |
0.00 |
-0.46 |
0.00 |
-11.43 |
-11.72 |
-12.71 |
-14.18 |
0.00 |
| Debt to NOPAT |
|
-2.57 |
0.00 |
-0.44 |
0.00 |
-0.51 |
0.00 |
-12.34 |
-10.94 |
-10.20 |
-9.35 |
0.00 |
| Net Debt to NOPAT |
|
1.97 |
0.00 |
1.67 |
0.00 |
2.43 |
0.00 |
-9.48 |
-8.46 |
-7.74 |
-6.72 |
0.00 |
| Long-Term Debt to NOPAT |
|
-2.41 |
0.00 |
-0.44 |
0.00 |
-0.51 |
0.00 |
-12.34 |
-10.94 |
-10.20 |
-9.35 |
0.00 |
| Altman Z-Score |
|
6.06 |
17.89 |
18.45 |
21.10 |
21.84 |
27.11 |
2.91 |
3.48 |
2.92 |
2.76 |
0.00 |
| 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 |
|
4.73 |
3.77 |
3.92 |
3.75 |
3.52 |
3.98 |
2.75 |
2.68 |
2.17 |
2.09 |
2.13 |
| Quick Ratio |
|
4.26 |
3.24 |
3.31 |
3.12 |
2.99 |
3.39 |
2.25 |
2.03 |
1.76 |
1.68 |
1.65 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-52 |
-20 |
-19 |
-19 |
-18 |
-15 |
-407 |
-413 |
-390 |
-380 |
18 |
| Operating Cash Flow to CapEx |
|
203.25% |
-316.72% |
56.98% |
26.38% |
477.90% |
337.62% |
-293.32% |
53.59% |
1,327.32% |
728.97% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-26.77 |
-8.65 |
-265.18 |
-261.44 |
-99.99 |
-108.33 |
-508.72 |
-129.68 |
-131.02 |
-150.67 |
8.51 |
| Operating Cash Flow to Interest Expense |
|
1.62 |
-2.33 |
13.03 |
7.41 |
61.04 |
45.60 |
-7.07 |
0.36 |
10.34 |
6.59 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.82 |
-3.06 |
-9.84 |
-20.66 |
48.27 |
32.10 |
-9.48 |
-0.31 |
9.57 |
5.69 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.51 |
0.60 |
0.64 |
0.68 |
0.70 |
0.80 |
0.58 |
0.62 |
0.66 |
0.69 |
0.00 |
| Accounts Receivable Turnover |
|
8.65 |
8.58 |
8.76 |
8.86 |
8.57 |
8.99 |
8.62 |
8.90 |
8.86 |
9.83 |
0.00 |
| 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 |
|
16.76 |
17.36 |
17.33 |
17.07 |
16.93 |
17.11 |
17.26 |
17.63 |
17.75 |
18.21 |
0.00 |
| Accounts Payable Turnover |
|
26.08 |
20.51 |
25.78 |
37.44 |
23.43 |
20.17 |
24.79 |
25.32 |
26.73 |
31.25 |
0.00 |
| Days Sales Outstanding (DSO) |
|
42.19 |
42.55 |
41.67 |
41.18 |
42.61 |
40.58 |
42.35 |
41.02 |
41.18 |
37.12 |
0.00 |
| 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) |
|
13.99 |
17.79 |
14.16 |
9.75 |
15.58 |
18.10 |
14.72 |
14.41 |
13.65 |
11.68 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
28.20 |
24.76 |
27.51 |
31.44 |
27.03 |
22.49 |
27.63 |
26.60 |
27.53 |
25.44 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
244 |
233 |
254 |
240 |
255 |
241 |
650 |
642 |
636 |
614 |
619 |
| Invested Capital Turnover |
|
1.11 |
1.16 |
1.13 |
1.27 |
1.26 |
1.41 |
0.79 |
0.87 |
0.93 |
1.04 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
41 |
11 |
11 |
10 |
11 |
8.48 |
397 |
402 |
381 |
373 |
-23 |
| Enterprise Value (EV) |
|
1,639 |
2,220 |
2,308 |
2,690 |
3,038 |
3,570 |
3,000 |
3,403 |
2,871 |
2,675 |
2,180 |
| Market Capitalization |
|
1,717 |
2,313 |
2,377 |
2,777 |
3,122 |
3,686 |
2,684 |
3,105 |
2,585 |
2,422 |
1,923 |
| Book Value per Share |
|
$3.41 |
$3.41 |
$3.34 |
$3.36 |
$3.42 |
$3.55 |
$3.27 |
$3.34 |
$3.36 |
$3.45 |
$3.39 |
| Tangible Book Value per Share |
|
$1.44 |
$1.48 |
$1.45 |
$1.50 |
$1.61 |
$1.79 |
($2.40) |
($2.25) |
($2.10) |
($1.91) |
($1.74) |
| Total Capital |
|
422 |
325 |
341 |
327 |
356 |
357 |
746 |
729 |
727 |
713 |
700 |
| Total Debt |
|
101 |
0.00 |
18 |
0.00 |
17 |
0.00 |
412 |
385 |
377 |
351 |
337 |
| Total Long-Term Debt |
|
94 |
0.00 |
18 |
0.00 |
17 |
0.00 |
412 |
385 |
377 |
351 |
337 |
| Net Debt |
|
-77 |
-92 |
-69 |
-87 |
-84 |
-116 |
316 |
298 |
286 |
252 |
256 |
| Capital Expenditures (CapEx) |
|
1.54 |
1.68 |
1.67 |
2.08 |
2.30 |
1.81 |
1.93 |
2.16 |
2.32 |
2.28 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
12 |
17 |
21 |
24 |
20 |
20 |
16 |
24 |
3.33 |
-1.42 |
13 |
| Debt-free Net Working Capital (DFNWC) |
|
190 |
109 |
108 |
111 |
121 |
136 |
111 |
111 |
94 |
98 |
94 |
| Net Working Capital (NWC) |
|
183 |
109 |
108 |
111 |
121 |
136 |
111 |
111 |
94 |
98 |
94 |
| Net Nonoperating Expense (NNE) |
|
4.43 |
3.54 |
2.78 |
3.07 |
2.14 |
1.60 |
-2.96 |
2.49 |
5.79 |
4.79 |
3.51 |
| Net Nonoperating Obligations (NNO) |
|
-77 |
-92 |
-69 |
-87 |
-84 |
-116 |
316 |
298 |
286 |
252 |
256 |
| Total Depreciation and Amortization (D&A) |
|
2.73 |
2.82 |
2.59 |
2.65 |
2.78 |
2.70 |
3.62 |
8.35 |
8.45 |
8.44 |
1.71 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.66% |
6.43% |
7.53% |
8.09% |
6.33% |
6.01% |
4.40% |
6.31% |
0.81% |
-0.32% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
76.25% |
41.22% |
38.60% |
37.48% |
38.33% |
40.68% |
31.21% |
28.91% |
22.85% |
22.02% |
0.00% |
| Net Working Capital to Revenue |
|
73.69% |
41.22% |
38.60% |
37.48% |
38.33% |
40.68% |
31.21% |
28.91% |
22.85% |
22.02% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.16) |
($0.14) |
($0.12) |
($0.13) |
($0.09) |
($0.07) |
($0.08) |
($0.13) |
($0.14) |
($0.11) |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
94.68M |
94.08M |
96.95M |
98.10M |
99.44M |
98.89M |
102.43M |
103.39M |
104.35M |
103.90M |
106.86M |
| Adjusted Diluted Earnings per Share |
|
($0.16) |
($0.14) |
($0.12) |
($0.13) |
($0.09) |
($0.07) |
($0.08) |
($0.13) |
($0.14) |
($0.11) |
($0.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
94.68M |
94.08M |
96.95M |
98.10M |
99.44M |
98.89M |
102.43M |
103.39M |
104.35M |
103.90M |
106.86M |
| 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 |
|
95.36M |
96.76M |
97.52M |
98.99M |
100.50M |
102.23M |
103.02M |
104.08M |
105.00M |
106.15M |
106.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-9.14 |
-8.61 |
-9.15 |
-7.30 |
-6.04 |
-7.95 |
-11 |
-8.84 |
-6.42 |
-5.39 |
| Normalized NOPAT Margin |
|
-16.32% |
-12.81% |
-11.31% |
-11.14% |
-8.50% |
-6.73% |
-8.13% |
-9.59% |
-7.83% |
-5.31% |
-4.15% |
| Pre Tax Income Margin |
|
-22.80% |
-18.20% |
-14.77% |
-14.77% |
-11.01% |
-8.58% |
-15.44% |
-15.96% |
-13.13% |
-9.22% |
-7.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-8.07 |
-5.70 |
-167.85 |
-179.99 |
-57.93 |
-64.37 |
-19.22 |
-4.98 |
-4.33 |
-3.77 |
-3.68 |
| NOPAT to Interest Expense |
|
-5.72 |
-4.02 |
-118.57 |
-124.93 |
-40.55 |
-45.06 |
-13.45 |
-3.48 |
-3.03 |
-2.64 |
-2.58 |
| EBIT Less CapEx to Interest Expense |
|
-8.87 |
-6.43 |
-190.71 |
-208.05 |
-70.71 |
-77.88 |
-21.63 |
-5.65 |
-5.10 |
-4.67 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-6.52 |
-4.76 |
-141.43 |
-153.00 |
-53.33 |
-58.57 |
-15.87 |
-4.16 |
-3.81 |
-3.54 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |