| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
193,922,316.00 |
99,197,058.00 |
102,021,342.00 |
105,006,809.00 |
119,899,933.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
193,922,316.00 |
99,197,058.00 |
102,021,342.00 |
105,006,809.00 |
119,899,933.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.18 |
0.17 |
-4.12 |
-0.88 |
-0.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-21.24% |
80.70% |
85.92% |
38.55% |
33.93% |
126.06% |
138.41% |
-10.93% |
-18.24% |
-9.91% |
15.24% |
| EBITDA Growth |
|
33.91% |
12.08% |
-4.93% |
109.77% |
384.56% |
713.26% |
117.98% |
15.03% |
-329.62% |
110.91% |
286.62% |
| EBIT Growth |
|
4.63% |
27.47% |
-2.64% |
86.41% |
269.33% |
1,020.91% |
21.14% |
-13.53% |
-925.02% |
85.82% |
169.77% |
| NOPAT Growth |
|
5.07% |
24.69% |
65.77% |
159.30% |
1,903.50% |
60.69% |
-3.89% |
-52.59% |
-840.95% |
85.56% |
162.95% |
| Net Income Growth |
|
-13.73% |
13.44% |
-322.66% |
94.14% |
331.28% |
294.85% |
-35.19% |
-52.57% |
-2,592.28% |
78.10% |
59.03% |
| EPS Growth |
|
26.98% |
21.74% |
-108.33% |
89.33% |
300.00% |
256.25% |
-38.60% |
-54.29% |
-2,700.00% |
78.61% |
62.92% |
| Operating Cash Flow Growth |
|
51.25% |
5.73% |
204.53% |
-81.78% |
2,372.58% |
100.13% |
34.94% |
33.80% |
-74.71% |
-58.57% |
251.89% |
| Free Cash Flow Firm Growth |
|
98.71% |
2,524.30% |
-70.81% |
-109.52% |
-2,614.56% |
303.73% |
-1,588.71% |
102.15% |
650.61% |
-97.07% |
817.48% |
| Invested Capital Growth |
|
-15.25% |
-53.83% |
-35.64% |
13.74% |
264.83% |
29.56% |
617.49% |
2.16% |
-40.16% |
-7.32% |
-1.42% |
| Revenue Q/Q Growth |
|
-69.82% |
44.12% |
200.92% |
6.40% |
9.61% |
21.61% |
13.52% |
-6.20% |
-4.87% |
1.43% |
4.32% |
| EBITDA Q/Q Growth |
|
51.89% |
26.98% |
10.48% |
1,682.72% |
214.70% |
60.34% |
30.76% |
-20.33% |
-215.50% |
118.60% |
44.71% |
| EBIT Q/Q Growth |
|
23.66% |
4.43% |
-14.63% |
-2,717.28% |
171.34% |
37.46% |
27.78% |
-44.70% |
-112.81% |
78.85% |
452.51% |
| NOPAT Q/Q Growth |
|
23.82% |
15.73% |
-77.37% |
1,902.91% |
464.77% |
32.28% |
-28.59% |
-47.35% |
-113.05% |
78.39% |
187.64% |
| Net Income Q/Q Growth |
|
11.17% |
-4.74% |
-380.18% |
93.11% |
305.14% |
42.02% |
-21.80% |
-66.83% |
-112.57% |
70.27% |
23.34% |
| EPS Q/Q Growth |
|
4.17% |
-2.86% |
-134.38% |
84.31% |
260.00% |
35.71% |
-23.91% |
-68.00% |
-111.17% |
70.72% |
31.25% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.70% |
47.00% |
-18.31% |
-49.06% |
204.36% |
-14.57% |
| Free Cash Flow Firm Q/Q Growth |
|
98.61% |
1,002.88% |
2,894.03% |
-102.11% |
-309.53% |
456.86% |
-37.64% |
109.78% |
104.80% |
-94.20% |
-12.14% |
| Invested Capital Q/Q Growth |
|
-2.52% |
-48.35% |
-65.51% |
-3.00% |
292.56% |
31.84% |
27.30% |
-0.83% |
-26.80% |
-2.58% |
1.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
6.56% |
28.00% |
33.52% |
34.34% |
38.69% |
42.28% |
46.43% |
48.09% |
45.45% |
44.99% |
48.59% |
| EBITDA Margin |
|
-63.90% |
-31.09% |
-17.55% |
1.24% |
4.48% |
16.11% |
14.70% |
18.99% |
-53.32% |
6.46% |
21.66% |
| Operating Margin |
|
-101.27% |
-42.21% |
-7.77% |
3.33% |
9.52% |
18.88% |
12.34% |
6.93% |
-68.77% |
-11.02% |
6.02% |
| EBIT Margin |
|
-101.40% |
-40.70% |
-22.47% |
-2.20% |
2.79% |
13.81% |
7.02% |
6.81% |
-68.74% |
-10.82% |
6.55% |
| Profit (Net Income) Margin |
|
-125.98% |
-60.35% |
-137.19% |
-5.80% |
10.02% |
17.50% |
4.76% |
2.53% |
-77.22% |
-18.78% |
-6.68% |
| Tax Burden Percent |
|
115.46% |
125.84% |
496.67% |
156.80% |
355.95% |
131.12% |
80.89% |
76.63% |
103.78% |
104.82% |
120.40% |
| Interest Burden Percent |
|
107.61% |
117.83% |
122.93% |
167.97% |
101.06% |
96.64% |
83.81% |
48.53% |
108.24% |
165.53% |
-84.62% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
-265.69% |
-31.12% |
19.11% |
23.37% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-17.98% |
-20.20% |
-13.32% |
9.44% |
76.43% |
68.17% |
14.20% |
3.79% |
-34.81% |
-6.97% |
4.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1,528.54% |
72.61% |
674.20% |
139.79% |
-469.48% |
-805.58% |
-5.85% |
-1.20% |
-81.05% |
-22.07% |
-13.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-14.27% |
-13.43% |
-215.30% |
-28.21% |
-52.01% |
-18.85% |
-3.44% |
-0.79% |
-67.59% |
-43.10% |
-26.40% |
| Return on Equity (ROE) |
|
-32.26% |
-33.63% |
-228.61% |
-18.77% |
24.43% |
49.32% |
10.76% |
3.00% |
-102.40% |
-50.07% |
-21.80% |
| Cash Return on Invested Capital (CROIC) |
|
-1.48% |
53.45% |
30.05% |
-3.42% |
-37.51% |
42.42% |
-136.87% |
1.66% |
15.44% |
0.63% |
6.02% |
| Operating Return on Assets (OROA) |
|
-18.45% |
-14.26% |
-17.30% |
-2.69% |
2.90% |
19.49% |
6.10% |
3.33% |
-35.11% |
-6.33% |
4.48% |
| Return on Assets (ROA) |
|
-22.93% |
-21.14% |
-105.62% |
-7.09% |
10.42% |
24.70% |
4.14% |
1.24% |
-39.44% |
-10.97% |
-4.56% |
| Return on Common Equity (ROCE) |
|
-32.22% |
-33.58% |
-228.10% |
-18.71% |
24.38% |
49.28% |
10.73% |
2.99% |
-102.12% |
-50.04% |
-21.79% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-34.07% |
-39.11% |
-370.60% |
-16.53% |
17.95% |
37.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-12 |
-4.07 |
2.41 |
48 |
78 |
75 |
35 |
-262 |
-38 |
24 |
| NOPAT Margin |
|
-70.89% |
-29.55% |
-5.44% |
2.33% |
34.83% |
24.76% |
9.98% |
5.31% |
-48.14% |
-7.72% |
4.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
1,510.56% |
-92.81% |
-687.52% |
-130.35% |
545.91% |
873.75% |
20.05% |
4.99% |
46.24% |
15.10% |
17.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
7.11% |
3.48% |
-43.87% |
-6.73% |
4.31% |
| Cost of Revenue to Revenue |
|
93.44% |
72.00% |
132.96% |
65.66% |
61.31% |
57.72% |
53.57% |
51.91% |
54.55% |
55.01% |
51.41% |
| SG&A Expenses to Revenue |
|
72.82% |
36.72% |
20.23% |
12.58% |
12.40% |
10.82% |
18.57% |
23.17% |
31.15% |
35.40% |
25.14% |
| R&D to Revenue |
|
21.95% |
23.09% |
12.91% |
10.50% |
8.66% |
6.42% |
7.05% |
8.48% |
9.95% |
8.05% |
7.16% |
| Operating Expenses to Revenue |
|
107.83% |
70.21% |
41.29% |
31.01% |
29.17% |
23.40% |
34.09% |
41.16% |
114.22% |
56.01% |
42.57% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-16 |
-17 |
-2.28 |
3.86 |
43 |
52 |
45 |
-374 |
-53 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
-13 |
-13 |
1.28 |
6.21 |
51 |
110 |
126 |
-290 |
32 |
122 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.89 |
1.01 |
5.12 |
7.48 |
4.99 |
53.28 |
8.26 |
2.03 |
1.25 |
1.85 |
1.80 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.67 |
0.00 |
0.00 |
0.00 |
669.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.30 |
1.56 |
1.89 |
2.62 |
2.78 |
24.64 |
5.68 |
1.84 |
0.49 |
0.58 |
0.61 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
27.77 |
140.78 |
119.50 |
73.54 |
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% |
3.60% |
0.71% |
0.84% |
1.36% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
1.77 |
5.59 |
9.56 |
4.11 |
59.98 |
5.05 |
1.66 |
1.09 |
1.25 |
1.30 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.23 |
1.64 |
1.79 |
2.51 |
2.94 |
24.59 |
6.23 |
2.35 |
1.13 |
1.33 |
1.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
202.87 |
65.66 |
152.62 |
42.36 |
12.36 |
0.00 |
20.65 |
5.46 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
105.55 |
178.02 |
88.74 |
34.46 |
0.00 |
0.00 |
18.05 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
107.85 |
8.44 |
99.31 |
62.40 |
44.19 |
0.00 |
0.00 |
28.05 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
19.18 |
204.95 |
13.00 |
122.78 |
54.94 |
13.79 |
21.53 |
55.03 |
15.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.09 |
14.56 |
0.00 |
0.00 |
159.60 |
0.00 |
100.89 |
5.31 |
192.10 |
21.41 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.13 |
0.16 |
0.19 |
0.00 |
0.56 |
0.10 |
1.03 |
0.68 |
1.79 |
2.65 |
1.88 |
| Long-Term Debt to Equity |
|
0.00 |
0.16 |
0.14 |
0.00 |
0.24 |
0.00 |
1.01 |
0.68 |
1.79 |
2.65 |
1.84 |
| Financial Leverage |
|
0.01 |
-0.18 |
-0.32 |
-0.20 |
0.11 |
0.02 |
0.59 |
0.66 |
0.83 |
1.95 |
2.00 |
| Leverage Ratio |
|
1.41 |
1.59 |
2.16 |
2.65 |
2.34 |
2.00 |
2.60 |
2.43 |
2.60 |
4.56 |
4.78 |
| Compound Leverage Factor |
|
1.51 |
1.87 |
2.66 |
4.45 |
2.37 |
1.93 |
2.18 |
1.18 |
2.81 |
7.55 |
-4.05 |
| Debt to Total Capital |
|
11.25% |
13.50% |
16.12% |
0.00% |
35.93% |
9.12% |
50.81% |
40.34% |
64.19% |
72.64% |
65.26% |
| Short-Term Debt to Total Capital |
|
11.25% |
0.00% |
4.38% |
0.00% |
20.62% |
9.12% |
1.19% |
0.00% |
0.00% |
0.00% |
1.27% |
| Long-Term Debt to Total Capital |
|
0.00% |
13.50% |
11.74% |
0.00% |
15.31% |
0.00% |
49.62% |
40.34% |
64.19% |
72.64% |
63.99% |
| Preferred Equity to Total Capital |
|
0.11% |
0.14% |
0.30% |
0.28% |
0.08% |
0.06% |
0.01% |
0.01% |
0.02% |
0.02% |
0.02% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.16% |
0.20% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
88.64% |
86.36% |
83.58% |
99.73% |
63.99% |
90.82% |
49.02% |
59.45% |
35.79% |
27.35% |
34.72% |
| Debt to EBITDA |
|
-0.73 |
-0.77 |
-0.41 |
0.00 |
6.99 |
0.29 |
4.85 |
3.25 |
-1.32 |
12.91 |
2.95 |
| Net Debt to EBITDA |
|
0.13 |
-0.26 |
0.59 |
0.00 |
3.50 |
-0.33 |
3.69 |
2.65 |
-1.21 |
11.64 |
2.64 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.77 |
-0.30 |
0.00 |
2.98 |
0.00 |
4.74 |
3.25 |
-1.32 |
12.91 |
2.89 |
| Debt to NOPAT |
|
-0.66 |
-0.82 |
-1.31 |
0.00 |
0.90 |
0.19 |
7.15 |
11.61 |
-1.46 |
-10.80 |
15.15 |
| Net Debt to NOPAT |
|
0.11 |
-0.27 |
1.90 |
0.00 |
0.45 |
-0.21 |
5.44 |
9.47 |
-1.33 |
-9.74 |
13.55 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.82 |
-0.95 |
0.00 |
0.38 |
0.00 |
6.98 |
11.61 |
-1.46 |
-10.80 |
14.85 |
| Altman Z-Score |
|
-1.85 |
-2.47 |
-3.12 |
-0.36 |
0.69 |
40.69 |
3.17 |
1.61 |
-1.51 |
-0.51 |
-0.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.12% |
0.14% |
0.22% |
0.31% |
0.18% |
0.09% |
0.28% |
0.35% |
0.28% |
0.05% |
0.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.76 |
0.77 |
0.86 |
0.97 |
0.71 |
0.88 |
1.07 |
1.20 |
1.03 |
1.09 |
1.16 |
| Quick Ratio |
|
0.74 |
0.55 |
0.64 |
0.88 |
0.66 |
0.83 |
1.01 |
1.15 |
0.95 |
1.00 |
1.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.30 |
31 |
9.18 |
-0.87 |
-24 |
48 |
-719 |
15 |
116 |
3.40 |
31 |
| Operating Cash Flow to CapEx |
|
-456.36% |
-469.96% |
349.70% |
54.84% |
647.62% |
682.26% |
363.99% |
475.21% |
118.11% |
43.24% |
136.53% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.76 |
10.77 |
2.38 |
-0.56 |
0.00 |
33.20 |
-84.66 |
0.66 |
3.77 |
0.10 |
0.46 |
| Operating Cash Flow to Interest Expense |
|
-4.12 |
-2.28 |
1.81 |
0.82 |
0.00 |
43.16 |
9.98 |
4.86 |
0.93 |
0.34 |
0.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-5.02 |
-2.77 |
1.29 |
-0.67 |
0.00 |
36.83 |
7.23 |
3.83 |
0.14 |
-0.45 |
0.16 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.18 |
0.35 |
0.77 |
1.22 |
1.04 |
1.41 |
0.87 |
0.49 |
0.51 |
0.58 |
0.68 |
| Accounts Receivable Turnover |
|
1.50 |
2.85 |
5.39 |
5.21 |
4.97 |
6.59 |
4.60 |
3.02 |
2.95 |
2.63 |
2.61 |
| 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 |
|
18.56 |
21.22 |
31.39 |
33.48 |
23.89 |
29.54 |
33.88 |
18.91 |
12.79 |
10.58 |
11.77 |
| Accounts Payable Turnover |
|
1.78 |
2.14 |
6.27 |
3.91 |
3.66 |
5.44 |
3.95 |
2.41 |
2.13 |
1.80 |
2.13 |
| Days Sales Outstanding (DSO) |
|
243.54 |
127.92 |
67.66 |
70.06 |
73.47 |
55.36 |
79.37 |
120.95 |
123.75 |
138.70 |
139.80 |
| 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) |
|
205.56 |
170.76 |
58.17 |
93.41 |
99.77 |
67.08 |
92.42 |
151.62 |
171.14 |
202.33 |
171.29 |
| Cash Conversion Cycle (CCC) |
|
37.98 |
-42.84 |
9.49 |
-23.35 |
-26.30 |
-11.72 |
-13.05 |
-30.67 |
-47.39 |
-63.63 |
-31.48 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
80 |
37 |
24 |
27 |
99 |
129 |
922 |
942 |
564 |
523 |
515 |
| Invested Capital Turnover |
|
0.25 |
0.68 |
2.45 |
4.05 |
2.19 |
2.75 |
1.42 |
0.71 |
0.72 |
0.90 |
1.09 |
| Increase / (Decrease) in Invested Capital |
|
-14 |
-43 |
-13 |
3.29 |
72 |
29 |
794 |
20 |
-378 |
-41 |
-7.40 |
| Enterprise Value (EV) |
|
72 |
66 |
134 |
260 |
408 |
7,710 |
4,656 |
1,563 |
617 |
654 |
668 |
| Market Capitalization |
|
73 |
63 |
141 |
271 |
386 |
7,727 |
4,248 |
1,226 |
267 |
285 |
345 |
| Book Value per Share |
|
$1.24 |
$0.93 |
$0.37 |
$0.46 |
$0.89 |
$1.62 |
$5.31 |
$6.10 |
$2.10 |
$1.47 |
$1.60 |
| Tangible Book Value per Share |
|
($0.11) |
$0.26 |
($0.21) |
($0.08) |
($0.41) |
$0.13 |
($5.01) |
($3.39) |
($3.13) |
($3.10) |
($2.07) |
| Total Capital |
|
93 |
72 |
33 |
36 |
121 |
160 |
1,050 |
1,018 |
597 |
563 |
553 |
| Total Debt |
|
10 |
9.69 |
5.32 |
0.00 |
43 |
15 |
533 |
411 |
383 |
409 |
361 |
| Total Long-Term Debt |
|
0.00 |
9.69 |
3.87 |
0.00 |
19 |
0.00 |
521 |
411 |
383 |
409 |
354 |
| Net Debt |
|
-1.80 |
3.21 |
-7.73 |
-11 |
22 |
-17 |
406 |
335 |
350 |
369 |
323 |
| Capital Expenditures (CapEx) |
|
1.55 |
1.42 |
1.99 |
2.31 |
4.85 |
9.20 |
23 |
24 |
24 |
27 |
31 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-10 |
-14 |
-18 |
-12 |
-21 |
-30 |
-89 |
-30 |
-27 |
-20 |
13 |
| Debt-free Net Working Capital (DFNWC) |
|
1.12 |
-7.11 |
-5.21 |
-1.19 |
0.56 |
0.79 |
38 |
45 |
6.32 |
20 |
51 |
| Net Working Capital (NWC) |
|
-9.31 |
-7.11 |
-6.65 |
-1.19 |
-24 |
-14 |
26 |
45 |
6.32 |
20 |
44 |
| Net Nonoperating Expense (NNE) |
|
12 |
12 |
98 |
8.42 |
34 |
23 |
39 |
19 |
158 |
54 |
62 |
| Net Nonoperating Obligations (NNO) |
|
-1.80 |
-25 |
-3.76 |
-9.16 |
22 |
-17 |
406 |
335 |
350 |
369 |
323 |
| Total Depreciation and Amortization (D&A) |
|
8.34 |
3.86 |
3.68 |
3.56 |
2.35 |
7.21 |
57 |
81 |
84 |
85 |
85 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-45.42% |
-33.80% |
-24.42% |
-11.82% |
-15.21% |
-9.67% |
-11.91% |
-4.57% |
-5.01% |
-4.04% |
2.24% |
| Debt-free Net Working Capital to Revenue |
|
5.05% |
-17.68% |
-6.96% |
-1.14% |
0.40% |
0.25% |
5.10% |
6.78% |
1.16% |
4.13% |
8.95% |
| Net Working Capital to Revenue |
|
-41.83% |
-17.68% |
-8.90% |
-1.14% |
-17.56% |
-4.39% |
3.43% |
6.78% |
1.16% |
4.13% |
7.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.46) |
($0.36) |
($0.75) |
($0.08) |
$0.17 |
$0.62 |
$0.37 |
$0.17 |
($4.16) |
($0.89) |
($0.33) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
61.76M |
66.51M |
70.26M |
77.44M |
84.59M |
88.51M |
95.20M |
98.78M |
100.98M |
103.75M |
112.92M |
| Adjusted Diluted Earnings per Share |
|
($0.46) |
($0.36) |
($0.75) |
($0.08) |
$0.16 |
$0.57 |
$0.35 |
$0.16 |
($4.16) |
($0.89) |
($0.33) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
61.76M |
66.51M |
70.26M |
77.44M |
89.56M |
96.15M |
102.64M |
101.82M |
100.98M |
103.75M |
112.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.46) |
($0.36) |
$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 |
|
61.76M |
66.51M |
70.26M |
77.44M |
87.33M |
93.32M |
98.39M |
99.99M |
102.51M |
106.98M |
120.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-12 |
-4.07 |
2.41 |
9.25 |
41 |
75 |
35 |
-26 |
-38 |
24 |
| Normalized NOPAT Margin |
|
-70.89% |
-29.55% |
-5.44% |
2.33% |
6.67% |
13.22% |
9.98% |
5.31% |
-4.86% |
-7.72% |
4.22% |
| Pre Tax Income Margin |
|
-109.11% |
-47.96% |
-27.62% |
-3.70% |
2.82% |
13.35% |
5.88% |
3.31% |
-74.41% |
-17.91% |
-5.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-13.15 |
-5.61 |
-4.36 |
-1.47 |
0.00 |
29.77 |
6.18 |
1.94 |
-12.14 |
-1.53 |
0.54 |
| NOPAT to Interest Expense |
|
-9.19 |
-4.07 |
-1.06 |
1.55 |
0.00 |
53.36 |
8.78 |
1.51 |
-8.50 |
-1.09 |
0.35 |
| EBIT Less CapEx to Interest Expense |
|
-14.05 |
-6.09 |
-4.88 |
-2.96 |
0.00 |
23.44 |
3.44 |
0.92 |
-12.92 |
-2.32 |
0.09 |
| NOPAT Less CapEx to Interest Expense |
|
-10.09 |
-4.56 |
-1.57 |
0.06 |
0.00 |
47.03 |
6.04 |
0.49 |
-9.29 |
-1.88 |
-0.10 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.89% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.89% |
0.00% |
0.00% |