| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
73,959,744.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
73,959,744.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
16.30% |
15.53% |
10.80% |
14.67% |
12.37% |
14.70% |
11.07% |
16.52% |
21.39% |
21.71% |
21.48% |
| EBITDA Growth |
|
64.92% |
95.46% |
16.32% |
-1.92% |
155.10% |
-270.97% |
129.63% |
126.50% |
111.42% |
175.77% |
-24.27% |
| EBIT Growth |
|
60.70% |
87.68% |
14.84% |
-2.37% |
131.40% |
-97.36% |
117.60% |
117.48% |
169.39% |
117.32% |
-33.63% |
| NOPAT Growth |
|
59.72% |
58.57% |
44.61% |
3.61% |
52.97% |
129.91% |
95.73% |
109.91% |
322.62% |
-113.65% |
478.42% |
| Net Income Growth |
|
49.42% |
70.93% |
10.61% |
-2.92% |
90.56% |
-36.39% |
96.43% |
99.28% |
472.62% |
62.61% |
-29.57% |
| EPS Growth |
|
50.82% |
72.34% |
11.76% |
-3.45% |
90.00% |
-38.46% |
95.56% |
100.00% |
433.33% |
66.67% |
0.00% |
| Operating Cash Flow Growth |
|
-48.74% |
34.54% |
174.67% |
-47.57% |
87.32% |
268.26% |
138.34% |
88.99% |
326.97% |
-91.80% |
8.59% |
| Free Cash Flow Firm Growth |
|
-5.01% |
-59.61% |
-1.54% |
-213.06% |
198.73% |
198.69% |
387.65% |
248.37% |
80.34% |
11.66% |
-22.11% |
| Invested Capital Growth |
|
35.62% |
52.38% |
9.53% |
19.07% |
-40.57% |
-42.03% |
-77.99% |
-87.95% |
-91.08% |
-88.59% |
-260.00% |
| Revenue Q/Q Growth |
|
7.34% |
6.00% |
3.11% |
-2.26% |
5.19% |
8.20% |
-0.16% |
2.53% |
9.59% |
8.48% |
-0.34% |
| EBITDA Q/Q Growth |
|
57.10% |
90.93% |
-1,793.55% |
-38.34% |
123.19% |
-161.06% |
251.22% |
23.75% |
85.01% |
-78.11% |
51.13% |
| EBIT Q/Q Growth |
|
53.35% |
77.49% |
-618.33% |
-35.71% |
114.31% |
-241.49% |
164.05% |
34.78% |
120.55% |
-90.90% |
145.45% |
| NOPAT Q/Q Growth |
|
62.58% |
-10.59% |
-16.09% |
-100.63% |
81.74% |
170.32% |
-116.57% |
565.52% |
310.38% |
-104.31% |
559.39% |
| Net Income Q/Q Growth |
|
47.47% |
55.03% |
-229.03% |
-32.41% |
95.18% |
-549.86% |
91.38% |
73.49% |
2,608.01% |
-165.21% |
70.12% |
| EPS Q/Q Growth |
|
48.28% |
56.67% |
-246.15% |
-33.33% |
95.00% |
-500.00% |
88.89% |
100.00% |
0.00% |
-160.00% |
66.67% |
| Operating Cash Flow Q/Q Growth |
|
-444.49% |
87.32% |
328.85% |
-193.37% |
53.20% |
268.26% |
224.17% |
-104.31% |
1,064.48% |
-93.92% |
4,194.37% |
| Free Cash Flow Firm Q/Q Growth |
|
-226.60% |
-19.79% |
56.15% |
-82.49% |
203.00% |
19.74% |
27.81% |
-5.87% |
25.19% |
-25.86% |
-10.85% |
| Invested Capital Q/Q Growth |
|
113.38% |
-5.78% |
-24.59% |
-21.46% |
6.50% |
-8.10% |
-71.37% |
-56.99% |
-21.19% |
17.58% |
-501.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
73.69% |
76.39% |
74.64% |
73.09% |
75.93% |
78.59% |
76.62% |
74.26% |
75.78% |
64.77% |
73.09% |
| EBITDA Margin |
|
-10.72% |
-0.92% |
-16.85% |
-23.84% |
5.26% |
-2.97% |
4.49% |
5.42% |
9.16% |
1.85% |
2.80% |
| Operating Margin |
|
-11.10% |
-11.58% |
-13.04% |
-26.76% |
-4.65% |
3.02% |
-0.50% |
-6.44% |
7.01% |
-0.34% |
1.56% |
| EBIT Margin |
|
-12.51% |
-2.66% |
-18.52% |
-25.71% |
3.50% |
-4.57% |
2.93% |
3.86% |
7.76% |
0.65% |
1.60% |
| Profit (Net Income) Margin |
|
-16.23% |
-6.89% |
-21.97% |
-29.77% |
-1.36% |
-8.19% |
-0.71% |
-0.18% |
4.18% |
-2.52% |
-0.75% |
| Tax Burden Percent |
|
100.81% |
112.00% |
98.61% |
99.63% |
268.89% |
102.74% |
269.95% |
-24.74% |
85.05% |
142.46% |
163.63% |
| Interest Burden Percent |
|
128.66% |
231.33% |
120.35% |
116.22% |
-14.50% |
174.27% |
-8.93% |
19.16% |
63.40% |
-271.36% |
-28.77% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
124.74% |
14.95% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-44.35% |
-53.42% |
-70.91% |
-199.13% |
-22.91% |
16.52% |
-4.84% |
31.60% |
120.02% |
-5.34% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.49% |
-64.32% |
-173.80% |
-242.84% |
-19.05% |
-8.33% |
-5.73% |
27.94% |
116.03% |
-11.75% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.82% |
10.57% |
-60.92% |
-513.22% |
-156.99% |
-58.44% |
18.44% |
-46.58% |
-197.03% |
21.28% |
0.00% |
| Return on Equity (ROE) |
|
-43.52% |
-42.85% |
-131.83% |
-712.35% |
-179.91% |
-41.91% |
13.60% |
-14.98% |
-77.01% |
15.94% |
-1.95% |
| Cash Return on Invested Capital (CROIC) |
|
-130.35% |
-132.85% |
-98.68% |
-134.12% |
-17.59% |
-0.75% |
63.66% |
127.55% |
180.16% |
159.40% |
0.00% |
| Operating Return on Assets (OROA) |
|
-12.51% |
-2.37% |
-16.72% |
-25.50% |
3.63% |
-4.52% |
3.13% |
4.43% |
9.23% |
0.72% |
2.01% |
| Return on Assets (ROA) |
|
-16.23% |
-6.15% |
-19.84% |
-29.52% |
-1.42% |
-8.09% |
-0.75% |
-0.21% |
4.98% |
-2.79% |
-0.95% |
| Return on Common Equity (ROCE) |
|
-43.52% |
-42.85% |
-131.83% |
-712.35% |
-179.91% |
-41.91% |
13.60% |
-14.98% |
-77.01% |
15.94% |
-1.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-199.48% |
0.00% |
1,112.62% |
238.23% |
177.95% |
0.00% |
190.63% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-12 |
-14 |
-27 |
-5.01 |
3.52 |
-0.58 |
2.72 |
11 |
-0.48 |
2.21 |
| NOPAT Margin |
|
-7.77% |
-8.11% |
-9.13% |
-18.73% |
-3.25% |
2.11% |
-0.35% |
1.59% |
5.96% |
-0.24% |
1.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
-40.86% |
10.90% |
102.90% |
43.72% |
-3.86% |
24.86% |
0.89% |
3.66% |
3.99% |
6.41% |
9.25% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-4.55% |
- |
- |
- |
1.62% |
-0.27% |
1.42% |
5.66% |
-0.25% |
1.23% |
| Cost of Revenue to Revenue |
|
26.31% |
23.61% |
25.36% |
26.91% |
24.07% |
21.41% |
23.38% |
25.74% |
24.22% |
35.23% |
26.91% |
| SG&A Expenses to Revenue |
|
17.10% |
22.15% |
22.32% |
27.44% |
22.52% |
20.10% |
20.59% |
21.62% |
19.47% |
2.84% |
16.65% |
| R&D to Revenue |
|
27.09% |
23.81% |
26.54% |
26.93% |
25.04% |
22.31% |
23.74% |
23.64% |
21.53% |
25.66% |
22.91% |
| Operating Expenses to Revenue |
|
84.79% |
87.97% |
87.68% |
99.85% |
80.57% |
75.57% |
77.12% |
80.70% |
68.77% |
65.11% |
71.53% |
| Earnings before Interest and Taxes (EBIT) |
|
-17 |
-3.86 |
-28 |
-38 |
5.39 |
-7.62 |
4.88 |
6.58 |
15 |
1.32 |
3.24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-15 |
-1.33 |
-25 |
-35 |
8.10 |
-4.95 |
7.48 |
9.25 |
17 |
3.75 |
5.66 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
48.97 |
52.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
87.72 |
129.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
6.34 |
5.06 |
5.24 |
3.85 |
4.15 |
3.95 |
3.37 |
3.37 |
3.28 |
3.60 |
2.34 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,120.69 |
2,014.88 |
| 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% |
0.05% |
0.05% |
| Enterprise Value to Invested Capital (EV/IC) |
|
31.80 |
28.07 |
40.05 |
39.44 |
40.98 |
43.63 |
131.57 |
319.36 |
412.33 |
403.82 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.41 |
5.14 |
5.39 |
4.03 |
4.34 |
4.10 |
3.44 |
3.46 |
3.35 |
3.67 |
2.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
114.52 |
80.16 |
70.97 |
50.74 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
246.81 |
126.27 |
97.77 |
70.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
523.06 |
22,899.66 |
2,653.30 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
367.46 |
66.15 |
46.81 |
30.65 |
42.44 |
27.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
74.55 |
53.85 |
37.47 |
51.88 |
41.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.05 |
3.95 |
-26.40 |
-5.56 |
-5.08 |
-7.67 |
-7.81 |
-4.57 |
-5.06 |
-5.12 |
-4.04 |
| Long-Term Debt to Equity |
|
2.09 |
2.68 |
-25.66 |
-5.38 |
-4.88 |
-7.38 |
-7.51 |
-4.39 |
-4.81 |
-4.92 |
-3.88 |
| Financial Leverage |
|
-0.24 |
-0.16 |
0.35 |
2.11 |
8.24 |
7.01 |
-3.22 |
-1.67 |
-1.70 |
-1.81 |
-0.89 |
| Leverage Ratio |
|
4.36 |
6.17 |
11.62 |
33.37 |
62.67 |
63.37 |
-28.69 |
-11.52 |
-11.81 |
-16.48 |
-13.41 |
| Compound Leverage Factor |
|
5.61 |
14.27 |
13.98 |
38.78 |
-9.09 |
110.44 |
2.56 |
-2.21 |
-7.49 |
44.72 |
3.86 |
| Debt to Total Capital |
|
75.29% |
79.79% |
103.94% |
121.92% |
124.53% |
114.99% |
114.68% |
128.01% |
124.62% |
124.24% |
132.86% |
| Short-Term Debt to Total Capital |
|
23.75% |
25.63% |
2.89% |
4.01% |
4.73% |
4.41% |
4.44% |
5.00% |
6.14% |
4.95% |
5.35% |
| Long-Term Debt to Total Capital |
|
51.54% |
54.15% |
101.05% |
117.91% |
119.80% |
110.58% |
110.24% |
123.01% |
118.48% |
119.29% |
127.51% |
| 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 |
|
24.71% |
20.21% |
-3.94% |
-21.92% |
-24.53% |
-14.99% |
-14.68% |
-28.01% |
-24.62% |
-24.24% |
-32.86% |
| Debt to EBITDA |
|
-1.91 |
-2.57 |
-3.38 |
-3.33 |
-4.74 |
-4.39 |
-10.21 |
12.35 |
8.50 |
6.40 |
6.66 |
| Net Debt to EBITDA |
|
-0.35 |
-0.59 |
-1.13 |
-1.38 |
-2.11 |
-1.59 |
-1.99 |
3.06 |
1.87 |
1.43 |
0.91 |
| Long-Term Debt to EBITDA |
|
-1.31 |
-1.74 |
-3.28 |
-3.22 |
-4.56 |
-4.22 |
-9.82 |
11.87 |
8.08 |
6.15 |
6.39 |
| Debt to NOPAT |
|
-2.25 |
-2.73 |
-3.95 |
-4.00 |
-4.37 |
-5.88 |
-8.41 |
-25.17 |
55.46 |
2,066.71 |
348.43 |
| Net Debt to NOPAT |
|
-0.41 |
-0.63 |
-1.32 |
-1.65 |
-1.95 |
-2.13 |
-1.64 |
-6.24 |
12.23 |
459.99 |
47.40 |
| Long-Term Debt to NOPAT |
|
-1.54 |
-1.86 |
-3.84 |
-3.87 |
-4.20 |
-5.65 |
-8.08 |
-24.18 |
52.73 |
1,984.34 |
334.41 |
| Altman Z-Score |
|
3.50 |
2.65 |
2.59 |
1.69 |
2.20 |
1.97 |
1.86 |
1.89 |
2.01 |
2.06 |
1.53 |
| 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 |
|
1.19 |
1.12 |
1.33 |
1.24 |
1.21 |
1.23 |
1.25 |
1.19 |
1.19 |
1.15 |
1.13 |
| Quick Ratio |
|
0.94 |
0.89 |
1.02 |
0.96 |
0.94 |
1.00 |
1.02 |
0.97 |
0.98 |
0.98 |
0.94 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-39 |
-46 |
-20 |
-37 |
38 |
46 |
58 |
55 |
69 |
51 |
45 |
| Operating Cash Flow to CapEx |
|
-13,741.23% |
-606.62% |
858.33% |
-2,399.86% |
-2,322.25% |
2,714.48% |
6,907.22% |
-169.28% |
2,861.01% |
131.14% |
25,971.81% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.83 |
0.00 |
0.00 |
-6.04 |
6.16 |
0.00 |
10.94 |
10.30 |
12.91 |
10.37 |
10.86 |
| Operating Cash Flow to Interest Expense |
|
-13.22 |
0.00 |
0.00 |
-2.88 |
-1.34 |
0.00 |
8.46 |
-0.36 |
3.52 |
0.23 |
11.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-13.31 |
0.00 |
0.00 |
-3.00 |
-1.39 |
0.00 |
8.33 |
-0.58 |
3.40 |
0.06 |
11.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.00 |
0.89 |
0.90 |
0.99 |
1.04 |
0.99 |
1.07 |
1.15 |
1.19 |
1.11 |
1.25 |
| Accounts Receivable Turnover |
|
3.80 |
3.23 |
4.04 |
4.36 |
4.35 |
3.37 |
4.78 |
4.65 |
4.42 |
3.23 |
4.92 |
| 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 |
|
12.96 |
0.00 |
12.66 |
13.56 |
14.59 |
15.47 |
16.06 |
17.39 |
19.09 |
21.01 |
22.90 |
| Accounts Payable Turnover |
|
26.15 |
20.23 |
21.12 |
23.02 |
23.10 |
28.62 |
18.36 |
21.29 |
21.09 |
36.37 |
39.21 |
| Days Sales Outstanding (DSO) |
|
96.12 |
112.95 |
90.24 |
83.79 |
83.88 |
108.44 |
76.43 |
78.49 |
82.65 |
113.01 |
74.16 |
| 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) |
|
13.96 |
18.04 |
17.28 |
15.86 |
15.80 |
12.75 |
19.88 |
17.15 |
17.30 |
10.04 |
9.31 |
| Cash Conversion Cycle (CCC) |
|
82.16 |
94.90 |
72.96 |
67.94 |
68.08 |
95.69 |
56.55 |
61.34 |
65.35 |
102.97 |
64.85 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
106 |
100 |
75 |
59 |
63 |
58 |
17 |
7.13 |
5.62 |
6.61 |
-27 |
| Invested Capital Turnover |
|
5.71 |
6.59 |
7.77 |
10.63 |
7.05 |
7.82 |
13.78 |
19.84 |
20.12 |
22.53 |
-153.34 |
| Increase / (Decrease) in Invested Capital |
|
28 |
34 |
6.55 |
9.48 |
-43 |
-42 |
-59 |
-52 |
-57 |
-51 |
-43 |
| Enterprise Value (EV) |
|
3,373 |
2,805 |
3,017 |
2,334 |
2,583 |
2,527 |
2,182 |
2,277 |
2,317 |
2,668 |
1,816 |
| Market Capitalization |
|
3,335 |
2,758 |
2,932 |
2,229 |
2,470 |
2,437 |
2,133 |
2,216 |
2,263 |
2,615 |
1,783 |
| Book Value per Share |
|
$0.93 |
$0.71 |
($0.13) |
($0.63) |
($0.69) |
($0.44) |
($0.43) |
($0.72) |
($0.66) |
($0.64) |
($0.80) |
| Tangible Book Value per Share |
|
$0.52 |
$0.29 |
($0.54) |
($1.04) |
($1.11) |
($0.82) |
($0.81) |
($1.14) |
($1.07) |
($1.04) |
($1.19) |
| Total Capital |
|
276 |
259 |
245 |
208 |
203 |
218 |
216 |
192 |
197 |
194 |
179 |
| Total Debt |
|
207 |
207 |
255 |
254 |
253 |
250 |
248 |
246 |
246 |
241 |
238 |
| Total Long-Term Debt |
|
142 |
140 |
248 |
246 |
243 |
241 |
238 |
236 |
234 |
231 |
229 |
| Net Debt |
|
38 |
48 |
85 |
105 |
113 |
91 |
48 |
61 |
54 |
54 |
32 |
| Capital Expenditures (CapEx) |
|
0.47 |
1.36 |
2.20 |
0.73 |
0.36 |
0.51 |
0.65 |
1.15 |
0.65 |
0.87 |
0.19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-42 |
-49 |
-67 |
-70 |
-68 |
-69 |
-109 |
-111 |
-110 |
-110 |
-145 |
| Debt-free Net Working Capital (DFNWC) |
|
128 |
110 |
103 |
79 |
72 |
90 |
91 |
74 |
81 |
77 |
61 |
| Net Working Capital (NWC) |
|
62 |
43 |
96 |
70 |
62 |
81 |
82 |
64 |
69 |
67 |
51 |
| Net Nonoperating Expense (NNE) |
|
12 |
-1.77 |
19 |
16 |
-2.91 |
17 |
0.59 |
3.03 |
3.33 |
4.62 |
3.73 |
| Net Nonoperating Obligations (NNO) |
|
38 |
48 |
85 |
105 |
113 |
91 |
48 |
61 |
54 |
54 |
32 |
| Total Depreciation and Amortization (D&A) |
|
2.46 |
2.53 |
2.50 |
2.73 |
2.71 |
2.68 |
2.60 |
2.67 |
2.61 |
2.43 |
2.42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-7.98% |
-9.07% |
-11.98% |
-12.18% |
-11.48% |
-11.26% |
-17.14% |
-16.85% |
-15.95% |
-15.17% |
-19.02% |
| Debt-free Net Working Capital to Revenue |
|
24.26% |
20.09% |
18.40% |
13.59% |
12.02% |
14.65% |
14.38% |
11.24% |
11.78% |
10.58% |
7.98% |
| Net Working Capital to Revenue |
|
11.81% |
7.92% |
17.14% |
12.15% |
10.41% |
13.09% |
12.87% |
9.78% |
10.03% |
9.26% |
6.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.30) |
($0.13) |
($0.45) |
($0.60) |
($0.03) |
($0.18) |
($0.02) |
$0.00 |
$0.11 |
($0.07) |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
73.18M |
73.10M |
73.30M |
72.30M |
72.40M |
72.99M |
74.09M |
74.20M |
74.01M |
74.05M |
73.82M |
| Adjusted Diluted Earnings per Share |
|
($0.30) |
($0.13) |
($0.45) |
($0.60) |
($0.03) |
($0.18) |
($0.02) |
$0.00 |
$0.10 |
($0.06) |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
73.18M |
73.10M |
73.30M |
72.30M |
72.40M |
72.99M |
74.09M |
74.20M |
74.58M |
74.65M |
73.82M |
| 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 |
|
73.23M |
73.40M |
72.24M |
72.35M |
73.89M |
74.05M |
74.23M |
74.03M |
73.82M |
73.96M |
73.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-12 |
-14 |
-27 |
-5.01 |
3.52 |
-0.58 |
-7.69 |
11 |
-0.48 |
2.21 |
| Normalized NOPAT Margin |
|
-7.77% |
-8.11% |
-9.13% |
-18.73% |
-3.25% |
2.11% |
-0.35% |
-4.51% |
5.96% |
-0.24% |
1.09% |
| Pre Tax Income Margin |
|
-16.10% |
-6.15% |
-22.28% |
-29.88% |
-0.51% |
-7.97% |
-0.26% |
0.74% |
4.92% |
-1.77% |
-0.46% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.49 |
0.00 |
0.00 |
-6.16 |
0.87 |
0.00 |
0.92 |
1.24 |
2.73 |
0.27 |
0.78 |
| NOPAT to Interest Expense |
|
-2.17 |
0.00 |
0.00 |
-4.49 |
-0.81 |
0.00 |
-0.11 |
0.51 |
2.10 |
-0.10 |
0.53 |
| EBIT Less CapEx to Interest Expense |
|
-3.59 |
0.00 |
0.00 |
-6.29 |
0.82 |
0.00 |
0.80 |
1.02 |
2.61 |
0.09 |
0.73 |
| NOPAT Less CapEx to Interest Expense |
|
-2.26 |
0.00 |
0.00 |
-4.61 |
-0.87 |
0.00 |
-0.23 |
0.30 |
1.98 |
-0.28 |
0.48 |
| 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% |
-54.21% |
0.00% |
-58.02% |
-273.56% |
1,622.06% |
4,724.07% |