| DEI Shares Outstanding |
|
75,352,047.00 |
75,352,047.00 |
125,274,052.00 |
126,695,918.00 |
146,937,014.00 |
- |
148,253,403.00 |
148,257,981.00 |
148,430,200.00 |
158,176,381.00 |
198,267,910.00 |
| DEI Adjusted Shares Outstanding |
|
75,352,047.00 |
75,352,047.00 |
125,274,052.00 |
126,695,918.00 |
146,937,014.00 |
- |
148,253,403.00 |
148,257,981.00 |
148,430,200.00 |
158,176,381.00 |
198,267,910.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.43 |
-0.37 |
-0.20 |
-0.23 |
-0.24 |
- |
-0.37 |
-0.34 |
-0.37 |
-0.31 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
2.31% |
18.73% |
29.89% |
8.20% |
-20.57% |
-84.87% |
-101.29% |
-50.53% |
-35.58% |
- |
21.41% |
| EBIT Growth |
|
3.57% |
18.22% |
30.72% |
10.91% |
-13.40% |
-74.88% |
-100.91% |
-54.04% |
-44.56% |
- |
19.78% |
| NOPAT Growth |
|
3.57% |
18.22% |
30.72% |
10.91% |
-13.40% |
-74.88% |
-100.91% |
-54.04% |
-44.56% |
- |
19.78% |
| Net Income Growth |
|
7.34% |
18.88% |
34.91% |
15.85% |
-7.21% |
-74.21% |
-115.90% |
-66.01% |
-57.71% |
- |
18.79% |
| EPS Growth |
|
15.69% |
-66.67% |
59.62% |
51.06% |
41.86% |
8.57% |
-76.19% |
-47.83% |
-48.00% |
- |
37.84% |
| Operating Cash Flow Growth |
|
7.90% |
13.49% |
14.32% |
40.33% |
-13.16% |
-53.41% |
-77.08% |
-75.37% |
-63.37% |
- |
6.51% |
| Free Cash Flow Firm Growth |
|
50.48% |
6.87% |
50.00% |
13.63% |
-72.70% |
-15.76% |
-30.71% |
33.88% |
22.91% |
- |
-38.72% |
| Invested Capital Growth |
|
0.00% |
20.09% |
0.00% |
5.38% |
-1.47% |
-106.46% |
-682.85% |
-267.45% |
-218.83% |
- |
-2.93% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
8.20% |
14.66% |
1.88% |
-19.43% |
-20.57% |
-30.85% |
-6.83% |
10.69% |
-8.59% |
- |
7.96% |
| EBIT Q/Q Growth |
|
7.72% |
13.72% |
4.79% |
-17.53% |
-17.46% |
-33.05% |
-9.39% |
9.89% |
-10.23% |
- |
8.37% |
| NOPAT Q/Q Growth |
|
7.72% |
13.72% |
4.79% |
-17.53% |
-17.46% |
-33.05% |
-9.39% |
9.89% |
-10.23% |
- |
8.37% |
| Net Income Q/Q Growth |
|
7.69% |
14.13% |
9.73% |
-17.61% |
-17.61% |
-39.53% |
-11.87% |
9.57% |
-11.73% |
- |
8.53% |
| EPS Q/Q Growth |
|
8.51% |
18.60% |
40.00% |
-9.52% |
-8.70% |
-28.00% |
-15.63% |
8.11% |
-8.82% |
- |
11.54% |
| Operating Cash Flow Q/Q Growth |
|
22.24% |
17.02% |
-20.40% |
23.20% |
-47.47% |
-12.49% |
-38.98% |
23.94% |
-37.39% |
- |
-1.89% |
| Free Cash Flow Firm Q/Q Growth |
|
42.58% |
-46.46% |
25.11% |
-37.13% |
-14.81% |
1.83% |
15.43% |
30.63% |
-33.87% |
- |
-15.54% |
| Invested Capital Q/Q Growth |
|
-4.71% |
-8.63% |
72.24% |
-199.65% |
-12.28% |
-121.04% |
-5.27% |
-40.65% |
2.58% |
- |
23.24% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
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% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
93.39% |
92.94% |
88.11% |
88.18% |
88.29% |
92.59% |
94.69% |
95.03% |
96.32% |
- |
95.85% |
| 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) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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% |
| 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% |
| Return on Equity (ROE) |
|
-179.46% |
-55.73% |
-46.01% |
-42.20% |
-48.12% |
-50.84% |
-66.13% |
-66.75% |
-83.99% |
- |
-87.65% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
-179.46% |
-55.73% |
-46.01% |
-42.20% |
-48.12% |
-50.84% |
-66.13% |
-66.75% |
-83.99% |
- |
-87.65% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-89.73% |
0.00% |
-46.01% |
0.00% |
0.00% |
0.00% |
-68.66% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-24 |
-21 |
-20 |
-24 |
-28 |
-37 |
-40 |
-36 |
-40 |
-35 |
-32 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-9.84% |
-2.74% |
-3.91% |
-2.17% |
-2.86% |
-4.15% |
-5.36% |
-4.35% |
-5.68% |
- |
-4.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-8.38% |
-7.62% |
-6.51% |
-8.33% |
-12.53% |
-16.48% |
-18.19% |
-24.72% |
-16.62% |
-15.76% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-35 |
-30 |
-29 |
-34 |
-39 |
-52 |
-57 |
-52 |
-57 |
-50 |
-46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-35 |
-30 |
-29 |
-35 |
-42 |
-55 |
-59 |
-52 |
-57 |
-50 |
-46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.13 |
1.37 |
3.42 |
1.72 |
2.62 |
2.59 |
1.17 |
1.79 |
2.80 |
- |
5.37 |
| Price to Tangible Book Value (P/TBV) |
|
1.13 |
1.37 |
3.42 |
1.72 |
2.62 |
2.59 |
1.17 |
1.79 |
2.80 |
- |
5.37 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Earnings (P/E) |
|
146.00 |
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 |
|
0.68% |
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 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
-1.05 |
-1.04 |
-1.01 |
-1.03 |
-1.03 |
-1.05 |
-1.04 |
-1.06 |
-1.07 |
- |
-1.09 |
| Leverage Ratio |
|
1.30 |
1.21 |
1.16 |
1.17 |
1.19 |
1.19 |
1.20 |
1.20 |
1.23 |
- |
1.26 |
| Compound Leverage Factor |
|
1.21 |
1.12 |
1.02 |
1.03 |
1.05 |
1.10 |
1.14 |
1.14 |
1.19 |
- |
1.21 |
| 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 |
|
-1.14 |
2.32 |
10.89 |
6.90 |
9.29 |
5.63 |
-0.33 |
-0.84 |
-1.34 |
- |
6.47 |
| 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 |
|
9.85 |
14.72 |
20.62 |
21.81 |
17.18 |
10.37 |
7.99 |
5.67 |
4.42 |
- |
6.35 |
| Quick Ratio |
|
9.63 |
14.49 |
20.17 |
21.50 |
16.97 |
10.23 |
7.86 |
5.59 |
4.33 |
- |
6.26 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-16 |
-23 |
-17 |
-24 |
-27 |
-27 |
-23 |
-16 |
-21 |
-27 |
-32 |
| Operating Cash Flow to CapEx |
|
-113,164.00% |
-2,347,700.00% |
0.00% |
0.00% |
-355,722.22% |
-600,250.00% |
-56,241.57% |
0.00% |
-108,966.67% |
- |
0.00% |
| 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 |
| 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 |
| 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 |
| 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 |
|
-8.43 |
-9.16 |
-2.54 |
-7.62 |
-8.56 |
-19 |
-20 |
-28 |
-27 |
-27 |
-20 |
| 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 |
|
-8.43 |
2.30 |
-2.54 |
0.43 |
-0.12 |
-9.75 |
-17 |
-20 |
-19 |
-7.79 |
-0.58 |
| Enterprise Value (EV) |
|
13 |
82 |
633 |
252 |
530 |
447 |
22 |
129 |
264 |
- |
873 |
| Market Capitalization |
|
178 |
342 |
898 |
621 |
870 |
759 |
286 |
356 |
453 |
- |
1,098 |
| Book Value per Share |
|
$2.08 |
$3.33 |
$2.09 |
$2.85 |
$2.26 |
$1.98 |
$1.64 |
$1.34 |
$1.09 |
$1.34 |
$1.03 |
| Tangible Book Value per Share |
|
$2.08 |
$3.33 |
$2.09 |
$2.85 |
$2.26 |
$1.98 |
$1.64 |
$1.34 |
$1.09 |
$1.34 |
$1.03 |
| Total Capital |
|
157 |
251 |
262 |
361 |
332 |
293 |
244 |
199 |
161 |
212 |
205 |
| 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 |
|
-165 |
-260 |
-265 |
-369 |
-340 |
-312 |
-264 |
-227 |
-189 |
-238 |
-225 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.09 |
0.00 |
0.05 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-13 |
-14 |
-7.34 |
-12 |
-16 |
-26 |
-29 |
-37 |
-39 |
-39 |
-33 |
| Debt-free Net Working Capital (DFNWC) |
|
152 |
246 |
258 |
357 |
324 |
286 |
235 |
190 |
149 |
200 |
192 |
| Net Working Capital (NWC) |
|
152 |
246 |
258 |
357 |
324 |
286 |
235 |
190 |
149 |
200 |
192 |
| Net Nonoperating Expense (NNE) |
|
8.14 |
6.88 |
5.18 |
6.10 |
7.21 |
12 |
14 |
13 |
15 |
13 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-165 |
-260 |
-265 |
-369 |
-340 |
-312 |
-264 |
-227 |
-189 |
-238 |
-225 |
| Total Depreciation and Amortization (D&A) |
|
-0.06 |
0.28 |
-0.60 |
-1.26 |
-2.56 |
-2.49 |
-1.31 |
-0.72 |
0.07 |
0.12 |
-0.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.35) |
($0.21) |
($0.23) |
($0.25) |
($0.32) |
($0.37) |
($0.34) |
($0.37) |
($0.26) |
($0.23) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
75.67M |
122.67M |
130.13M |
139.93M |
137.40M |
148.11M |
148.32M |
149.12M |
155.11M |
194.20M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.35) |
($0.21) |
($0.23) |
($0.25) |
($0.32) |
($0.37) |
($0.34) |
($0.37) |
($0.26) |
($0.23) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
75.67M |
122.67M |
130.13M |
139.93M |
137.40M |
148.11M |
148.32M |
149.12M |
155.11M |
194.20M |
| 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 |
|
0.00 |
125.27M |
126.70M |
146.94M |
147.88M |
148.25M |
148.26M |
148.43M |
158.18M |
198.27M |
199.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-24 |
-21 |
-20 |
-24 |
-28 |
-37 |
-40 |
-36 |
-40 |
-35 |
-32 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
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 |
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 |
| 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 |
| 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 |
| 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% |