| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
217,264,738.00 |
218,730,809.00 |
221,881,029.00 |
224,730,144.00 |
243,777,920.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
217,264,738.00 |
218,730,809.00 |
221,881,029.00 |
224,730,144.00 |
243,777,920.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.27 |
-0.23 |
-0.19 |
-0.17 |
-0.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-77.89% |
-26.67% |
-100.00% |
-100.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
19.14% |
11.85% |
36.30% |
14.70% |
-7.35% |
28.67% |
7.29% |
20.60% |
39.90% |
- |
30.63% |
| EBIT Growth |
|
18.61% |
11.12% |
34.98% |
14.05% |
-6.43% |
27.87% |
7.57% |
20.30% |
38.29% |
- |
29.52% |
| NOPAT Growth |
|
23.63% |
11.77% |
29.86% |
11.31% |
-13.93% |
28.93% |
6.21% |
20.46% |
37.44% |
- |
29.30% |
| Net Income Growth |
|
25.09% |
16.42% |
34.98% |
16.25% |
-6.43% |
30.12% |
8.10% |
23.23% |
37.55% |
- |
28.67% |
| EPS Growth |
|
36.21% |
31.94% |
44.93% |
35.19% |
13.51% |
44.90% |
26.32% |
34.29% |
40.63% |
- |
35.71% |
| Operating Cash Flow Growth |
|
-16.53% |
13.51% |
16.12% |
-2.80% |
20.56% |
31.67% |
5.31% |
38.62% |
32.70% |
- |
75.60% |
| Free Cash Flow Firm Growth |
|
36.46% |
15.83% |
-50.01% |
-105.77% |
14.16% |
32.11% |
20.56% |
75.55% |
69.69% |
- |
116.40% |
| Invested Capital Growth |
|
-9.61% |
-18.06% |
-8.55% |
1.21% |
-24.60% |
-18.13% |
-18.80% |
-39.47% |
-36.73% |
- |
-75.95% |
| Revenue Q/Q Growth |
|
0.00% |
-4.55% |
-48.84% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
18.20% |
-39.59% |
32.92% |
-10.18% |
-2.94% |
7.24% |
4.09% |
13.30% |
22.08% |
- |
-10.00% |
| EBIT Q/Q Growth |
|
17.49% |
-37.39% |
31.63% |
-9.76% |
-2.18% |
6.89% |
4.09% |
12.65% |
20.89% |
- |
-8.83% |
| NOPAT Q/Q Growth |
|
21.78% |
-35.10% |
18.36% |
-2.77% |
-0.48% |
15.72% |
-7.77% |
12.84% |
20.98% |
- |
-8.70% |
| Net Income Q/Q Growth |
|
21.39% |
-37.71% |
25.07% |
-2.09% |
0.10% |
9.58% |
0.34% |
14.72% |
18.73% |
- |
-9.78% |
| EPS Q/Q Growth |
|
31.48% |
-32.43% |
22.45% |
7.89% |
8.57% |
15.63% |
-3.70% |
17.86% |
17.39% |
- |
-5.88% |
| Operating Cash Flow Q/Q Growth |
|
10.23% |
3.28% |
-4.08% |
-13.76% |
30.62% |
16.81% |
-44.23% |
26.26% |
23.94% |
- |
53.21% |
| Free Cash Flow Firm Q/Q Growth |
|
-44.04% |
-30.33% |
7.49% |
-18.45% |
39.91% |
-3.08% |
-8.29% |
63.54% |
25.50% |
- |
137.42% |
| Invested Capital Q/Q Growth |
|
16.97% |
-25.19% |
2.50% |
12.85% |
-12.87% |
-18.77% |
1.66% |
-15.88% |
-8.92% |
- |
-65.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
-295,090.91% |
-431,547.62% |
-279,295.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Margin |
|
-286,345.45% |
-405,280.95% |
-315,927.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
-311,327.27% |
-448,104.76% |
-295,454.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
-283,122.73% |
-408,466.67% |
-295,454.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.74% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
90.94% |
91.15% |
100.00% |
93.01% |
90.94% |
87.66% |
91.76% |
89.59% |
92.04% |
- |
92.87% |
| Effective Tax Rate |
|
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) |
|
-401.74% |
-405.33% |
-299.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-398.59% |
-400.32% |
-295.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
347.78% |
355.17% |
259.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
-53.96% |
-50.16% |
-39.62% |
0.00% |
0.00% |
0.00% |
-59.60% |
-55.12% |
-54.43% |
- |
-52.32% |
| Cash Return on Invested Capital (CROIC) |
|
-271.40% |
-325.17% |
-315.87% |
-295.02% |
-268.86% |
-331.21% |
-317.68% |
-270.93% |
-278.04% |
- |
-308.24% |
| Operating Return on Assets (OROA) |
|
-65.77% |
-58.14% |
-38.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
-59.81% |
-53.00% |
-38.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
-53.96% |
-50.16% |
-39.62% |
0.00% |
0.00% |
0.00% |
-59.60% |
-55.12% |
-54.43% |
- |
-52.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-59.01% |
0.00% |
-63.35% |
-54.25% |
-61.12% |
0.00% |
-65.47% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-44 |
-60 |
-49 |
-50 |
-50 |
-42 |
-46 |
-40 |
-31 |
-30 |
-32 |
| NOPAT Margin |
|
-200,441.82% |
-283,696.67% |
-221,149.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.15% |
-5.01% |
-3.53% |
-3.27% |
-3.54% |
-4.26% |
-3.83% |
-2.99% |
-2.93% |
- |
-3.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-11.63% |
- |
- |
- |
-10.03% |
-11.84% |
-11.54% |
-9.97% |
-10.15% |
-11.57% |
| 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% |
| SG&A Expenses to Revenue |
|
77,459.09% |
82,019.05% |
78,486.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
208,986.36% |
260,290.48% |
237,540.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
286,445.45% |
405,380.95% |
316,027.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-68 |
-94 |
-65 |
-71 |
-73 |
-68 |
-65 |
-57 |
-45 |
-42 |
-46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-65 |
-91 |
-61 |
-68 |
-70 |
-65 |
-62 |
-54 |
-42 |
-39 |
-43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.91 |
1.05 |
1.64 |
0.77 |
1.26 |
1.06 |
0.82 |
0.72 |
0.87 |
- |
2.13 |
| Price to Tangible Book Value (P/TBV) |
|
0.91 |
1.05 |
1.64 |
0.77 |
1.26 |
1.06 |
0.82 |
0.72 |
0.87 |
- |
2.13 |
| Price to Revenue (P/Rev) |
|
3,144.23 |
5,685.98 |
8,687.83 |
6,124.44 |
13,616.56 |
20,300.07 |
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.35 |
1.47 |
5.80 |
0.00 |
3.02 |
1.50 |
0.00 |
0.00 |
0.00 |
- |
27.35 |
| Enterprise Value to Revenue (EV/Rev) |
|
167.67 |
924.49 |
4,090.35 |
0.00 |
4,235.52 |
3,338.75 |
0.00 |
0.00 |
0.00 |
- |
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 |
| 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 |
| 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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.87 |
-0.89 |
-0.88 |
-0.88 |
-0.87 |
-0.88 |
-0.87 |
-0.87 |
-0.87 |
- |
-0.91 |
| Leverage Ratio |
|
1.21 |
1.24 |
1.27 |
1.25 |
1.24 |
1.28 |
1.29 |
1.30 |
1.32 |
- |
1.36 |
| Compound Leverage Factor |
|
1.10 |
1.13 |
1.27 |
1.16 |
1.13 |
1.12 |
1.19 |
1.16 |
1.22 |
- |
1.26 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
-0.01 |
-0.62 |
0.12 |
-1.44 |
-1.23 |
-2.35 |
-3.43 |
-4.33 |
-4.66 |
- |
-3.85 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
12.58 |
12.38 |
12.80 |
12.25 |
9.35 |
8.54 |
9.71 |
8.92 |
8.19 |
- |
9.65 |
| Quick Ratio |
|
12.37 |
12.10 |
12.46 |
11.92 |
8.95 |
8.23 |
9.33 |
8.62 |
7.92 |
- |
9.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-36 |
-46 |
-43 |
-51 |
-31 |
-31 |
-34 |
-12 |
-9.26 |
-15 |
5.59 |
| Operating Cash Flow to CapEx |
|
-462,750.00% |
-29,672.38% |
-698,737.50% |
0.00% |
-10,283.22% |
-14,279.38% |
-53,463.64% |
-88,704.55% |
-12,217.28% |
- |
-143,477.78% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-305.43 |
0.00 |
-227.28 |
-46.37 |
-26.91 |
- |
18.64 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-441.15 |
0.00 |
-352.86 |
-145.63 |
-86.30 |
- |
-43.04 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-445.44 |
0.00 |
-353.52 |
-145.80 |
-87.01 |
- |
-43.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Receivable Turnover |
|
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
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 |
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 |
| Cash Conversion Cycle (CCC) |
|
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 |
|
80 |
60 |
61 |
69 |
60 |
49 |
50 |
42 |
38 |
34 |
12 |
| Invested Capital Turnover |
|
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 |
|
-8.52 |
-13 |
-5.74 |
0.83 |
-20 |
-11 |
-12 |
-27 |
-22 |
-15 |
-38 |
| Enterprise Value (EV) |
|
28 |
88 |
356 |
-48 |
182 |
73 |
-18 |
-55 |
-2.01 |
- |
328 |
| Market Capitalization |
|
531 |
540 |
756 |
398 |
586 |
447 |
317 |
247 |
275 |
- |
595 |
| Book Value per Share |
|
$3.48 |
$3.04 |
$2.73 |
$3.01 |
$2.22 |
$2.01 |
$1.77 |
$1.58 |
$1.42 |
$1.30 |
$1.14 |
| Tangible Book Value per Share |
|
$3.48 |
$3.04 |
$2.73 |
$3.01 |
$2.22 |
$2.01 |
$1.77 |
$1.58 |
$1.42 |
$1.30 |
$1.14 |
| Total Capital |
|
583 |
512 |
461 |
515 |
464 |
422 |
385 |
345 |
315 |
293 |
279 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-503 |
-452 |
-400 |
-446 |
-403 |
-373 |
-336 |
-303 |
-277 |
-258 |
-267 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.18 |
0.01 |
0.00 |
0.43 |
0.26 |
0.10 |
0.04 |
0.24 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-30 |
-27 |
-20 |
-25 |
-20 |
-25 |
-18 |
-22 |
-23 |
-25 |
-22 |
| Debt-free Net Working Capital (DFNWC) |
|
436 |
422 |
364 |
420 |
272 |
268 |
262 |
251 |
229 |
225 |
245 |
| Net Working Capital (NWC) |
|
436 |
422 |
364 |
420 |
272 |
268 |
262 |
251 |
229 |
225 |
245 |
| Net Nonoperating Expense (NNE) |
|
18 |
26 |
16 |
16 |
16 |
18 |
14 |
11 |
9.97 |
9.13 |
10 |
| Net Nonoperating Obligations (NNO) |
|
-503 |
-452 |
-400 |
-446 |
-403 |
-373 |
-336 |
-303 |
-277 |
-258 |
-267 |
| Total Depreciation and Amortization (D&A) |
|
3.57 |
3.48 |
3.56 |
3.64 |
3.21 |
3.23 |
3.10 |
3.11 |
3.10 |
3.06 |
2.87 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-17,566.27% |
-28,064.21% |
-23,436.78% |
-38,167.69% |
-45,860.47% |
-111,877.27% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
257,880.47% |
444,248.42% |
418,931.03% |
645,875.38% |
632,195.35% |
1,217,559.09% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Working Capital to Revenue |
|
257,880.47% |
444,248.42% |
418,931.03% |
645,875.38% |
632,195.35% |
1,217,559.09% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.37) |
($0.49) |
($0.38) |
($0.35) |
($0.32) |
($0.27) |
($0.28) |
($0.23) |
($0.19) |
($0.17) |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
167.65M |
156.93M |
169.13M |
190.03M |
209.19M |
194.81M |
215.36M |
218.93M |
222.04M |
220.62M |
240.29M |
| Adjusted Diluted Earnings per Share |
|
($0.37) |
($0.49) |
($0.38) |
($0.35) |
($0.32) |
($0.27) |
($0.28) |
($0.23) |
($0.19) |
($0.17) |
($0.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
167.65M |
156.93M |
169.13M |
190.03M |
209.19M |
194.81M |
215.36M |
218.93M |
222.04M |
220.62M |
240.29M |
| 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 |
|
168.28M |
169.09M |
170.85M |
209.11M |
209.67M |
217.26M |
218.73M |
221.88M |
224.73M |
243.78M |
345.15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-44 |
-60 |
-49 |
-47 |
-43 |
-42 |
-46 |
-38 |
-31 |
-30 |
-32 |
| Normalized NOPAT Margin |
|
-200,441.82% |
-283,696.67% |
-221,149.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
-283,122.73% |
-408,466.67% |
-295,454.55% |
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 |
0.00 |
-728.98 |
0.00 |
-433.99 |
-212.17 |
-130.76 |
- |
-152.93 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-502.42 |
0.00 |
-304.22 |
-148.41 |
-91.37 |
- |
-107.55 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-733.27 |
0.00 |
-434.65 |
-212.34 |
-131.47 |
- |
-152.96 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-506.71 |
0.00 |
-304.88 |
-148.57 |
-92.07 |
- |
-107.58 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |