| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
81,806,871.00 |
69,485,247.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
81,806,871.00 |
69,485,247.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.85 |
-1.07 |
| 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 |
|
-24.83% |
0.00% |
-222.82% |
-149.54% |
-153.26% |
-97.01% |
-59.73% |
-58.14% |
-16.65% |
- |
-28.57% |
| EBIT Growth |
|
-23.65% |
0.00% |
-201.64% |
-133.64% |
-141.46% |
-104.23% |
-65.26% |
-65.82% |
-21.46% |
- |
-31.18% |
| NOPAT Growth |
|
-131.32% |
0.00% |
-201.64% |
-133.64% |
-141.46% |
-104.23% |
-65.26% |
-65.82% |
-21.46% |
- |
-31.18% |
| Net Income Growth |
|
-6.02% |
0.00% |
-156.24% |
-79.06% |
-135.21% |
-111.81% |
-72.43% |
-95.46% |
-32.65% |
- |
-33.92% |
| EPS Growth |
|
94.61% |
0.00% |
74.50% |
84.13% |
-68.63% |
-134.88% |
-48.44% |
-88.33% |
-29.07% |
- |
-11.58% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-199.67% |
-101.10% |
-113.90% |
-127.58% |
-53.23% |
-111.70% |
-27.59% |
- |
-14.63% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-937.42% |
0.00% |
-323.13% |
-338.96% |
-88.95% |
- |
-25.10% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-42.48% |
8.18% |
45.15% |
88.81% |
86.64% |
- |
69.70% |
| 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 |
|
-29.93% |
-62.99% |
-2.17% |
-15.33% |
-31.87% |
-26.79% |
17.16% |
-14.18% |
2.73% |
- |
-5.69% |
| EBIT Q/Q Growth |
|
-28.70% |
-52.87% |
-2.76% |
-15.56% |
-33.01% |
-29.30% |
16.85% |
-15.96% |
2.58% |
- |
-6.04% |
| NOPAT Q/Q Growth |
|
-28.70% |
-52.87% |
-2.76% |
-15.56% |
-33.01% |
-29.30% |
16.85% |
-15.96% |
2.58% |
- |
-6.04% |
| Net Income Q/Q Growth |
|
-10.35% |
-52.28% |
8.82% |
-5.37% |
-44.96% |
-37.13% |
17.67% |
-19.44% |
1.63% |
- |
-6.81% |
| EPS Q/Q Growth |
|
86.51% |
774.51% |
-118.60% |
6.25% |
-43.33% |
-39.53% |
20.83% |
-18.95% |
1.77% |
- |
-2.91% |
| Operating Cash Flow Q/Q Growth |
|
-36.44% |
-49.67% |
-6.33% |
7.38% |
-45.13% |
-59.24% |
28.41% |
-27.96% |
12.53% |
- |
11.36% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
-24.09% |
-136.88% |
-54.08% |
6.57% |
-28.73% |
-1.96% |
- |
9.03% |
| Invested Capital Q/Q Growth |
|
0.00% |
-14.22% |
5.33% |
-8.60% |
-21.33% |
26.39% |
43.45% |
77.85% |
-44.91% |
- |
-354.53% |
| 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% |
100.03% |
100.15% |
100.11% |
100.09% |
- |
100.11% |
| Interest Burden Percent |
|
85.74% |
85.41% |
84.06% |
76.64% |
83.53% |
88.56% |
87.57% |
90.24% |
91.14% |
- |
89.44% |
| 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) |
|
0.00% |
-32.18% |
-12.92% |
-30.63% |
-25.65% |
-33.22% |
-27.85% |
-34.12% |
-38.41% |
- |
-28.47% |
| 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) |
|
0.00% |
-21.24% |
-12.92% |
-30.63% |
-25.65% |
-33.22% |
-27.85% |
-34.12% |
-38.41% |
- |
-28.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-12.92% |
-15.32% |
-19.97% |
0.00% |
-30.50% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-26 |
-27 |
-31 |
-41 |
-53 |
-44 |
-51 |
-50 |
-55 |
-58 |
| 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) |
|
-1.81% |
-1.45% |
-1.32% |
-0.74% |
-1.35% |
-2.50% |
-1.49% |
-2.11% |
-2.25% |
- |
-1.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-6.85% |
- |
- |
- |
-7.41% |
-6.56% |
-8.27% |
-8.51% |
-6.04% |
-4.61% |
| 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) |
|
-24 |
-37 |
-38 |
-44 |
-59 |
-76 |
-63 |
-73 |
-71 |
-78 |
-83 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-25 |
-40 |
-41 |
-47 |
-62 |
-79 |
-65 |
-75 |
-72 |
-79 |
-84 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
3.73 |
4.20 |
2.97 |
4.68 |
3.07 |
3.30 |
4.17 |
4.04 |
- |
4.66 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.73 |
4.20 |
2.97 |
4.68 |
3.07 |
3.30 |
4.17 |
4.04 |
- |
4.66 |
| 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) |
|
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) |
|
0.00 |
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 |
|
-1.03 |
-1.04 |
-1.02 |
-1.02 |
-1.03 |
-1.03 |
-1.02 |
-1.01 |
-1.02 |
- |
-1.01 |
| Leverage Ratio |
|
1.04 |
1.06 |
1.03 |
1.03 |
1.05 |
1.05 |
1.04 |
1.05 |
1.06 |
- |
1.04 |
| Compound Leverage Factor |
|
0.89 |
0.91 |
0.86 |
0.79 |
0.88 |
0.93 |
0.91 |
0.94 |
0.97 |
- |
0.93 |
| 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 |
|
0.00 |
39.92 |
91.80 |
51.55 |
49.31 |
35.38 |
32.51 |
40.04 |
35.17 |
- |
92.75 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
34.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
24.82 |
19.38 |
38.08 |
27.70 |
16.39 |
18.55 |
15.82 |
16.36 |
15.86 |
- |
32.59 |
| Quick Ratio |
|
24.62 |
19.24 |
37.87 |
27.47 |
16.13 |
18.23 |
15.57 |
16.02 |
15.49 |
- |
32.16 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.40 |
0.00 |
-12 |
-15 |
-35 |
-54 |
-51 |
-65 |
-67 |
-70 |
-64 |
| Operating Cash Flow to CapEx |
|
0.00% |
-17,816.77% |
-9,013.11% |
-57,450.98% |
-5,662.32% |
0.00% |
-1,122.93% |
-8,076.69% |
0.00% |
- |
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 |
|
-14 |
-16 |
-15 |
-16 |
-19 |
-14 |
-8.07 |
-1.79 |
-2.59 |
0.96 |
-2.45 |
| 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 |
|
-14 |
0.00 |
-15 |
-16 |
-5.78 |
1.27 |
6.65 |
14 |
17 |
15 |
5.63 |
| Enterprise Value (EV) |
|
0.00 |
1,020 |
2,550 |
1,511 |
2,682 |
1,467 |
1,542 |
1,964 |
1,779 |
- |
4,590 |
| Market Capitalization |
|
0.00 |
1,416 |
3,366 |
2,300 |
3,435 |
2,198 |
2,223 |
2,586 |
2,368 |
- |
5,849 |
| Book Value per Share |
|
$9.93 |
$7.50 |
$15.82 |
$13.23 |
$12.56 |
$14.78 |
$11.32 |
$10.40 |
$9.84 |
$11.05 |
$18.07 |
| Tangible Book Value per Share |
|
$9.93 |
$7.50 |
$15.82 |
$13.23 |
$12.56 |
$14.78 |
$11.32 |
$10.40 |
$9.84 |
$11.05 |
$18.07 |
| Total Capital |
|
409 |
380 |
801 |
774 |
734 |
717 |
673 |
619 |
586 |
904 |
1,256 |
| 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 |
|
-423 |
-395 |
-816 |
-790 |
-754 |
-731 |
-681 |
-621 |
-589 |
-903 |
-1,258 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.17 |
0.35 |
0.05 |
0.75 |
-0.00 |
4.32 |
0.77 |
0.00 |
0.06 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-14 |
-18 |
-17 |
-19 |
-24 |
-20 |
-25 |
-21 |
-21 |
-17 |
-19 |
| Debt-free Net Working Capital (DFNWC) |
|
409 |
378 |
799 |
657 |
502 |
501 |
489 |
485 |
506 |
713 |
1,041 |
| Net Working Capital (NWC) |
|
409 |
378 |
799 |
657 |
502 |
501 |
489 |
485 |
506 |
713 |
1,041 |
| Net Nonoperating Expense (NNE) |
|
3.83 |
5.73 |
5.37 |
2.93 |
7.94 |
14 |
11 |
15 |
15 |
15 |
16 |
| Net Nonoperating Obligations (NNO) |
|
-423 |
-395 |
-816 |
-790 |
-754 |
-731 |
-681 |
-621 |
-589 |
-903 |
-1,258 |
| Total Depreciation and Amortization (D&A) |
|
-0.23 |
-2.84 |
-2.68 |
-3.00 |
-3.46 |
-2.91 |
-2.17 |
-1.36 |
-1.21 |
-1.34 |
-1.14 |
| 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 |
|
($0.51) |
$3.44 |
($0.64) |
($0.60) |
($0.86) |
($1.20) |
($0.95) |
($1.13) |
($1.11) |
($1.03) |
($1.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
41.23M |
25.01M |
50.19M |
56.52M |
56.80M |
55.19M |
58.20M |
58.43M |
58.77M |
60.69M |
69.67M |
| Adjusted Diluted Earnings per Share |
|
($0.51) |
$3.44 |
($0.64) |
($0.60) |
($0.86) |
($1.20) |
($0.95) |
($1.13) |
($1.11) |
($1.03) |
($1.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
41.23M |
25.01M |
50.19M |
56.52M |
56.80M |
55.19M |
58.20M |
58.43M |
58.77M |
60.69M |
69.67M |
| 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 |
|
50.67M |
50.66M |
58.46M |
58.49M |
48.51M |
59.50M |
59.53M |
59.60M |
81.81M |
69.49M |
75.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
-26 |
-27 |
-31 |
-41 |
-53 |
-44 |
-51 |
-50 |
-55 |
-58 |
| 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% |