| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
133,726,690.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
133,726,690.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.64% |
9.42% |
9.25% |
8.16% |
6.48% |
9.42% |
10.09% |
13.60% |
17.74% |
17.02% |
16.93% |
| EBITDA Growth |
|
25.20% |
25.32% |
20.67% |
16.35% |
8.07% |
-82.16% |
2.12% |
0.72% |
-39.72% |
52.88% |
-1.35% |
| EBIT Growth |
|
23.16% |
23.85% |
19.21% |
15.84% |
7.82% |
-78.73% |
-1.99% |
-3.89% |
-43.12% |
48.07% |
-3.41% |
| NOPAT Growth |
|
13.51% |
16.52% |
15.32% |
12.07% |
4.35% |
-64.86% |
2.05% |
0.24% |
-28.17% |
46.31% |
0.24% |
| Net Income Growth |
|
21.28% |
22.88% |
18.45% |
15.65% |
5.03% |
-75.75% |
-3.59% |
-5.35% |
-42.32% |
45.82% |
-4.69% |
| EPS Growth |
|
25.00% |
31.82% |
21.74% |
20.83% |
6.67% |
-66.67% |
5.56% |
0.00% |
-28.57% |
48.00% |
0.00% |
| Operating Cash Flow Growth |
|
353.71% |
150.48% |
99.05% |
-54.78% |
-22.53% |
35.98% |
-16,612.50% |
117.32% |
-19.66% |
306.69% |
-44.71% |
| Free Cash Flow Firm Growth |
|
138.05% |
147.85% |
124.37% |
-385.82% |
-355.04% |
-950.73% |
-1,935.99% |
-129.20% |
-175.79% |
82.32% |
69.36% |
| Invested Capital Growth |
|
-179.26% |
-311.84% |
-287.47% |
-3.70% |
4.61% |
90.36% |
120.57% |
71.19% |
80.47% |
-170.20% |
-31.70% |
| Revenue Q/Q Growth |
|
4.24% |
1.08% |
1.71% |
0.93% |
2.62% |
3.87% |
2.33% |
4.15% |
6.36% |
3.23% |
2.26% |
| EBITDA Q/Q Growth |
|
38.76% |
-3.42% |
-18.12% |
-11.82% |
32.70% |
-104.94% |
36.53% |
-13.42% |
5.29% |
30.89% |
-36.50% |
| EBIT Q/Q Growth |
|
36.62% |
-2.98% |
-16.86% |
-10.35% |
30.58% |
-99.68% |
33.32% |
-12.40% |
4.37% |
27.55% |
-32.77% |
| NOPAT Q/Q Growth |
|
32.26% |
-2.93% |
-14.71% |
-9.94% |
26.31% |
-77.41% |
31.85% |
-11.97% |
5.33% |
25.68% |
-26.63% |
| Net Income Q/Q Growth |
|
36.07% |
-4.49% |
-15.73% |
-9.11% |
28.02% |
-93.37% |
31.79% |
-10.96% |
2.76% |
26.39% |
-31.82% |
| EPS Q/Q Growth |
|
37.50% |
0.00% |
-20.00% |
-5.56% |
26.32% |
-78.57% |
32.00% |
-11.76% |
5.26% |
27.78% |
-30.77% |
| Operating Cash Flow Q/Q Growth |
|
-60.97% |
-70.86% |
-102.07% |
19,325.00% |
-33.14% |
-48.85% |
-354.18% |
349.99% |
-75.28% |
158.93% |
-190.45% |
| Free Cash Flow Firm Q/Q Growth |
|
264.84% |
-3.58% |
-54.06% |
-765.32% |
13.46% |
-221.61% |
0.84% |
16.94% |
-4.13% |
79.39% |
-71.87% |
| Invested Capital Q/Q Growth |
|
-7.95% |
14.36% |
2.57% |
-15.12% |
0.69% |
91.35% |
307.96% |
-261.25% |
32.69% |
-19.71% |
152.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
75.52% |
74.42% |
73.99% |
73.42% |
75.08% |
74.65% |
74.73% |
72.60% |
73.95% |
74.63% |
73.04% |
| EBITDA Margin |
|
-22.69% |
-23.22% |
-26.97% |
-29.87% |
-19.59% |
-38.66% |
-23.97% |
-26.11% |
-23.25% |
-15.57% |
-20.78% |
| Operating Margin |
|
-29.62% |
-30.16% |
-34.02% |
-37.05% |
-26.61% |
-45.44% |
-30.27% |
-32.54% |
-28.96% |
-20.85% |
-25.82% |
| EBIT Margin |
|
-24.74% |
-25.21% |
-28.96% |
-31.66% |
-21.42% |
-41.18% |
-26.83% |
-28.96% |
-26.04% |
-18.27% |
-23.73% |
| Profit (Net Income) Margin |
|
-25.12% |
-25.97% |
-29.55% |
-31.94% |
-22.41% |
-41.71% |
-27.81% |
-29.62% |
-27.08% |
-19.31% |
-24.89% |
| Tax Burden Percent |
|
101.53% |
103.02% |
102.03% |
100.88% |
104.61% |
101.30% |
103.63% |
102.30% |
104.02% |
105.67% |
104.91% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,383.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,380.54% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,355.14% |
| Return on Equity (ROE) |
|
-32.68% |
-30.65% |
-29.46% |
-28.17% |
-27.60% |
-31.90% |
-32.87% |
-33.99% |
-37.47% |
-32.68% |
-27.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,936.65% |
0.00% |
0.00% |
0.00% |
-1,402.98% |
| Operating Return on Assets (OROA) |
|
-15.37% |
-16.44% |
-19.24% |
-20.72% |
-14.13% |
-28.02% |
-18.62% |
-20.33% |
-19.44% |
-14.48% |
-19.98% |
| Return on Assets (ROA) |
|
-15.61% |
-16.93% |
-19.63% |
-20.91% |
-14.78% |
-28.38% |
-19.29% |
-20.79% |
-20.22% |
-15.30% |
-20.96% |
| Return on Common Equity (ROCE) |
|
-32.68% |
-30.65% |
-29.46% |
-28.17% |
-27.60% |
-31.90% |
-32.87% |
-33.99% |
-37.47% |
-32.68% |
-27.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-32.88% |
0.00% |
-29.57% |
-28.25% |
-27.68% |
0.00% |
-32.85% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-15 |
-17 |
-19 |
-14 |
-25 |
-17 |
-19 |
-18 |
-13 |
-17 |
| NOPAT Margin |
|
-20.73% |
-21.11% |
-23.81% |
-25.94% |
-18.62% |
-31.81% |
-21.19% |
-22.78% |
-20.27% |
-14.60% |
-18.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.98% |
-1.11% |
-1.36% |
-1.38% |
-0.88% |
-2.49% |
-1.76% |
-1.88% |
-2.05% |
-1.56% |
-2.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-5.11% |
-5.98% |
- |
- |
-8.38% |
-5.85% |
-6.79% |
-6.85% |
-5.44% |
-7.78% |
| Cost of Revenue to Revenue |
|
24.48% |
25.58% |
26.01% |
26.58% |
24.92% |
25.35% |
25.27% |
27.40% |
26.05% |
25.37% |
26.96% |
| SG&A Expenses to Revenue |
|
19.82% |
20.66% |
20.20% |
21.40% |
22.05% |
21.65% |
20.35% |
19.82% |
18.32% |
16.76% |
17.43% |
| R&D to Revenue |
|
30.86% |
31.09% |
31.61% |
28.85% |
25.31% |
44.07% |
29.43% |
28.93% |
30.05% |
25.53% |
27.08% |
| Operating Expenses to Revenue |
|
105.14% |
104.58% |
108.01% |
110.47% |
101.69% |
120.09% |
105.00% |
105.14% |
102.91% |
95.48% |
98.86% |
| Earnings before Interest and Taxes (EBIT) |
|
-17 |
-18 |
-21 |
-23 |
-16 |
-32 |
-21 |
-24 |
-23 |
-17 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-16 |
-17 |
-20 |
-22 |
-15 |
-30 |
-19 |
-22 |
-21 |
-14 |
-19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.68 |
5.14 |
4.48 |
3.77 |
3.82 |
4.54 |
4.56 |
5.81 |
5.42 |
6.31 |
4.20 |
| Price to Tangible Book Value (P/TBV) |
|
4.76 |
5.22 |
4.55 |
3.83 |
3.88 |
5.03 |
5.05 |
6.47 |
6.17 |
7.24 |
4.95 |
| Price to Revenue (P/Rev) |
|
5.05 |
5.48 |
4.59 |
3.77 |
3.79 |
4.50 |
4.30 |
5.13 |
4.31 |
4.51 |
2.56 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
186.78 |
0.00 |
0.00 |
0.00 |
184.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.85 |
4.31 |
3.47 |
2.66 |
2.69 |
3.50 |
3.38 |
4.22 |
3.49 |
3.77 |
1.96 |
| 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) |
|
55.64 |
46.50 |
31.95 |
39.36 |
44.56 |
56.62 |
98.25 |
62.49 |
57.20 |
43.44 |
26.62 |
| 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 |
|
0.00 |
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 |
0.00 |
| Financial Leverage |
|
-1.07 |
-1.06 |
-1.06 |
-1.11 |
-1.11 |
-1.05 |
-1.04 |
-1.07 |
-1.07 |
-1.02 |
-0.98 |
| Leverage Ratio |
|
1.48 |
1.44 |
1.47 |
1.53 |
1.53 |
1.49 |
1.53 |
1.59 |
1.60 |
1.60 |
1.67 |
| Compound Leverage Factor |
|
1.48 |
1.44 |
1.47 |
1.53 |
1.53 |
1.49 |
1.53 |
1.59 |
1.60 |
1.60 |
1.67 |
| Debt 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% |
| 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% |
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% |
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% |
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 |
|
100.00% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
5.52 |
6.55 |
5.14 |
3.94 |
4.11 |
4.84 |
4.45 |
4.77 |
4.00 |
4.43 |
1.95 |
| 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 |
|
2.71 |
2.87 |
2.68 |
2.52 |
2.55 |
2.10 |
1.89 |
1.67 |
1.56 |
1.56 |
1.52 |
| Quick Ratio |
|
2.49 |
2.66 |
2.45 |
2.29 |
2.29 |
1.85 |
1.66 |
1.43 |
1.31 |
1.31 |
1.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
6.08 |
5.86 |
2.69 |
-18 |
-15 |
-50 |
-49 |
-41 |
-43 |
-8.81 |
-15 |
| Operating Cash Flow to CapEx |
|
1,673.11% |
276.64% |
-4.40% |
386.59% |
369.02% |
193.74% |
-666.28% |
1,063.31% |
308.85% |
777.41% |
-739.90% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.62 |
0.65 |
0.66 |
0.65 |
0.66 |
0.68 |
0.69 |
0.70 |
0.75 |
0.79 |
0.84 |
| Accounts Receivable Turnover |
|
8.42 |
10.58 |
8.48 |
8.35 |
9.41 |
10.72 |
7.88 |
8.86 |
10.29 |
13.79 |
8.63 |
| 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 |
|
29.08 |
28.37 |
27.28 |
24.56 |
23.13 |
22.67 |
22.53 |
20.64 |
19.83 |
19.63 |
20.02 |
| Accounts Payable Turnover |
|
16.71 |
40.49 |
7.84 |
47.93 |
16.92 |
37.95 |
9.31 |
38.85 |
20.94 |
26.55 |
35.80 |
| Days Sales Outstanding (DSO) |
|
43.37 |
34.49 |
43.07 |
43.70 |
38.77 |
34.05 |
46.32 |
41.21 |
35.47 |
26.46 |
42.28 |
| 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) |
|
21.85 |
9.02 |
46.56 |
7.62 |
21.57 |
9.62 |
39.22 |
9.40 |
17.43 |
13.75 |
10.19 |
| Cash Conversion Cycle (CCC) |
|
21.52 |
25.47 |
-3.49 |
36.08 |
17.20 |
24.44 |
7.09 |
31.82 |
18.04 |
12.72 |
32.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-32 |
-28 |
-27 |
-31 |
-31 |
-2.66 |
5.54 |
-8.93 |
-6.01 |
-7.20 |
3.78 |
| Invested Capital Turnover |
|
-12.32 |
-16.08 |
-16.67 |
-9.45 |
-9.28 |
-19.75 |
-28.66 |
-15.85 |
-17.93 |
-69.60 |
76.52 |
| Increase / (Decrease) in Invested Capital |
|
-21 |
-21 |
-20 |
-1.11 |
1.49 |
25 |
32 |
22 |
25 |
-4.53 |
-1.76 |
| Enterprise Value (EV) |
|
1,041 |
1,192 |
979 |
766 |
787 |
1,048 |
1,035 |
1,335 |
1,152 |
1,296 |
698 |
| Market Capitalization |
|
1,365 |
1,514 |
1,295 |
1,084 |
1,108 |
1,347 |
1,319 |
1,623 |
1,421 |
1,548 |
912 |
| Book Value per Share |
|
$2.47 |
$2.48 |
$2.39 |
$2.36 |
$2.35 |
$2.32 |
$2.24 |
$2.14 |
$1.98 |
$1.84 |
$1.63 |
| Tangible Book Value per Share |
|
$2.43 |
$2.44 |
$2.36 |
$2.32 |
$2.31 |
$2.10 |
$2.02 |
$1.92 |
$1.74 |
$1.60 |
$1.38 |
| Total Capital |
|
292 |
295 |
289 |
287 |
290 |
297 |
289 |
280 |
262 |
245 |
217 |
| 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 |
|
-324 |
-322 |
-316 |
-318 |
-321 |
-299 |
-284 |
-288 |
-268 |
-253 |
-214 |
| Capital Expenditures (CapEx) |
|
0.48 |
0.84 |
1.09 |
2.39 |
1.67 |
1.63 |
1.20 |
1.89 |
1.61 |
1.65 |
1.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-78 |
-75 |
-76 |
-84 |
-85 |
-83 |
-75 |
-94 |
-95 |
-100 |
-93 |
| Debt-free Net Working Capital (DFNWC) |
|
244 |
248 |
240 |
234 |
236 |
159 |
135 |
115 |
95 |
92 |
89 |
| Net Working Capital (NWC) |
|
244 |
248 |
240 |
234 |
236 |
159 |
135 |
115 |
95 |
92 |
89 |
| Net Nonoperating Expense (NNE) |
|
3.10 |
3.47 |
4.17 |
4.40 |
2.84 |
7.74 |
5.29 |
5.70 |
6.03 |
4.31 |
6.38 |
| Net Nonoperating Obligations (NNO) |
|
-324 |
-322 |
-316 |
-318 |
-321 |
-299 |
-284 |
-288 |
-268 |
-253 |
-214 |
| Total Depreciation and Amortization (D&A) |
|
1.45 |
1.42 |
1.45 |
1.31 |
1.38 |
1.97 |
2.29 |
2.37 |
2.47 |
2.48 |
2.76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-28.80% |
-27.05% |
-26.78% |
-29.20% |
-29.08% |
-27.69% |
-24.49% |
-29.58% |
-28.83% |
-29.16% |
-25.93% |
| Debt-free Net Working Capital to Revenue |
|
90.21% |
89.64% |
85.15% |
81.35% |
80.59% |
53.17% |
43.97% |
36.43% |
28.79% |
26.78% |
25.08% |
| Net Working Capital to Revenue |
|
90.21% |
89.64% |
85.15% |
81.35% |
80.59% |
53.17% |
43.97% |
36.43% |
28.79% |
26.78% |
25.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.15) |
($0.15) |
($0.18) |
($0.19) |
($0.14) |
($0.25) |
($0.17) |
($0.19) |
($0.18) |
($0.13) |
($0.17) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
117.90M |
116.94M |
120.83M |
122.63M |
124.32M |
123.90M |
129.70M |
131.36M |
133.00M |
263.95M |
133.30M |
| Adjusted Diluted Earnings per Share |
|
($0.15) |
($0.15) |
($0.18) |
($0.19) |
($0.14) |
($0.25) |
($0.17) |
($0.19) |
($0.18) |
($0.13) |
($0.17) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
117.90M |
116.94M |
120.83M |
122.63M |
124.32M |
123.90M |
129.70M |
131.36M |
133.00M |
131.98M |
133.30M |
| 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 |
|
119.05M |
120.42M |
121.84M |
123.56M |
127.68M |
129.41M |
130.89M |
132.52M |
133.69M |
133.73M |
132.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-15 |
-17 |
-19 |
-14 |
-25 |
-17 |
-19 |
-18 |
-13 |
-17 |
| Normalized NOPAT Margin |
|
-20.73% |
-21.16% |
-23.81% |
-25.94% |
-18.62% |
-31.81% |
-21.19% |
-22.78% |
-20.27% |
-14.60% |
-18.07% |
| Pre Tax Income Margin |
|
-24.74% |
-25.21% |
-28.96% |
-31.66% |
-21.42% |
-41.18% |
-26.83% |
-28.96% |
-26.04% |
-18.27% |
-23.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
-34.72% |
-57.45% |