| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
140,032,190.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
140,032,190.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.95 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-49.02% |
-94.32% |
-100.00% |
-100.00% |
0.00% |
-29.60% |
0.00% |
0.00% |
0.00% |
10,461.32% |
-86.41% |
| EBITDA Growth |
|
-30.63% |
-246.94% |
-339.16% |
-63.50% |
-63.67% |
-21.74% |
426.22% |
1.44% |
131.44% |
129.69% |
-130.47% |
| EBIT Growth |
|
-28.51% |
-227.01% |
-361.56% |
-71.28% |
-53.63% |
-18.33% |
402.88% |
5.51% |
129.50% |
125.51% |
-132.46% |
| NOPAT Growth |
|
-29.23% |
-224.07% |
-283.40% |
-71.51% |
-49.73% |
-18.21% |
529.50% |
6.01% |
117.34% |
136.08% |
-126.06% |
| Net Income Growth |
|
-29.17% |
-223.78% |
-366.37% |
-67.08% |
-56.14% |
-29.43% |
389.67% |
-2.69% |
109.30% |
116.12% |
-137.40% |
| EPS Growth |
|
-27.50% |
-217.95% |
-326.67% |
-43.75% |
-33.33% |
-12.10% |
369.61% |
8.70% |
91.91% |
115.83% |
-133.82% |
| Operating Cash Flow Growth |
|
62.28% |
-56.05% |
-191.68% |
-455.51% |
-429.26% |
-24.13% |
598.02% |
-34.05% |
114.93% |
109.22% |
-81.65% |
| Free Cash Flow Firm Growth |
|
35.83% |
-386.57% |
-113.73% |
-15.34% |
-9.23% |
78.35% |
363.10% |
60.64% |
392.98% |
268.00% |
-85.34% |
| Invested Capital Growth |
|
81.45% |
148.39% |
685.99% |
144.04% |
220.72% |
-68.15% |
-136.93% |
-340.84% |
-66.54% |
-322.77% |
-541.36% |
| Revenue Q/Q Growth |
|
1.72% |
-77.94% |
-100.00% |
0.00% |
0.00% |
0.00% |
21,608.36% |
-94.88% |
823.66% |
2.95% |
-72.07% |
| EBITDA Q/Q Growth |
|
-4.67% |
-26.69% |
9.76% |
-36.63% |
-4.78% |
5.77% |
341.82% |
-141.28% |
133.43% |
-14.18% |
-355.39% |
| EBIT Q/Q Growth |
|
-5.09% |
-26.49% |
7.44% |
-39.19% |
5.74% |
2.57% |
336.94% |
-143.42% |
129.42% |
-15.74% |
-401.49% |
| NOPAT Q/Q Growth |
|
-5.48% |
-26.05% |
7.58% |
-39.58% |
7.91% |
0.49% |
435.78% |
-130.54% |
116.99% |
107.10% |
-342.55% |
| Net Income Q/Q Growth |
|
-6.62% |
-21.94% |
6.19% |
-36.99% |
0.36% |
-1.08% |
309.95% |
-148.56% |
109.02% |
75.19% |
-587.12% |
| EPS Q/Q Growth |
|
-6.25% |
-21.57% |
17.74% |
-35.29% |
1.45% |
-2.21% |
297.84% |
-145.82% |
91.27% |
300.00% |
-522.73% |
| Operating Cash Flow Q/Q Growth |
|
-24.78% |
-354.52% |
21.61% |
-24.94% |
-18.89% |
-6.60% |
414.52% |
-133.63% |
113.24% |
-34.21% |
526.38% |
| Free Cash Flow Firm Q/Q Growth |
|
13.32% |
-139.19% |
38.25% |
9.91% |
17.92% |
52.58% |
850.30% |
-113.48% |
225.43% |
32.43% |
-34.52% |
| Invested Capital Q/Q Growth |
|
63.59% |
678.54% |
25.27% |
-83.31% |
-0.22% |
52.67% |
-245.21% |
-8.88% |
-366.27% |
69.78% |
-318.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-650.69% |
-3,736.86% |
0.00% |
0.00% |
0.00% |
-6,461.60% |
71.98% |
-580.76% |
21.02% |
17.52% |
-160.22% |
| Operating Margin |
|
-672.98% |
-3,845.25% |
0.00% |
0.00% |
0.00% |
-6,456.48% |
70.24% |
-596.21% |
17.20% |
15.46% |
-191.57% |
| EBIT Margin |
|
-668.53% |
-3,833.40% |
0.00% |
0.00% |
0.00% |
-6,442.84% |
70.32% |
-596.85% |
19.01% |
15.56% |
-167.99% |
| Profit (Net Income) Margin |
|
-689.66% |
-3,812.33% |
0.00% |
0.00% |
0.00% |
-7,008.72% |
67.78% |
-643.40% |
6.29% |
10.70% |
-186.57% |
| Tax Burden Percent |
|
101.86% |
97.61% |
100.00% |
100.00% |
100.32% |
100.06% |
99.53% |
99.76% |
44.63% |
99.90% |
100.01% |
| Interest Burden Percent |
|
101.28% |
101.88% |
100.79% |
99.20% |
104.52% |
108.72% |
96.85% |
108.06% |
74.08% |
68.81% |
111.06% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.47% |
0.00% |
55.37% |
0.10% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-249.86% |
1,406.56% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-160.54% |
1,408.61% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
97.35% |
-1,343.89% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-59.33% |
-106.24% |
0.00% |
-151.84% |
0.00% |
-152.50% |
62.67% |
-37.11% |
8.67% |
75.50% |
-42.37% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-612.23% |
-503.04% |
-2,997.65% |
-3,122.72% |
-865.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-220.84% |
-918.03% |
0.00% |
0.00% |
0.00% |
-19.64% |
30.32% |
-302.05% |
12.49% |
12.97% |
-54.40% |
| Return on Assets (ROA) |
|
-227.82% |
-912.99% |
0.00% |
0.00% |
0.00% |
-21.37% |
29.23% |
-325.61% |
4.13% |
8.92% |
-60.41% |
| Return on Common Equity (ROCE) |
|
-56.33% |
-100.16% |
0.00% |
-146.46% |
0.00% |
-141.36% |
62.00% |
-36.86% |
8.14% |
75.77% |
-42.84% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-188.79% |
-98.70% |
-165.59% |
0.00% |
-1,235.12% |
-22.64% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-76 |
-96 |
-88 |
-123 |
-114 |
-113 |
379 |
-116 |
20 |
41 |
-99 |
| NOPAT Margin |
|
-471.09% |
-2,691.68% |
0.00% |
0.00% |
0.00% |
-4,519.54% |
69.91% |
-417.35% |
7.68% |
15.44% |
-134.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
-9.01% |
-12.37% |
-8.70% |
-13.71% |
-25.14% |
-89.32% |
-2.05% |
-14.28% |
-0.75% |
-3.88% |
-5.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-33.09% |
- |
- |
- |
-19.66% |
35.60% |
-13.38% |
2.60% |
4.70% |
-6.26% |
| 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% |
0.00% |
| SG&A Expenses to Revenue |
|
152.65% |
664.74% |
0.00% |
0.00% |
0.00% |
1,076.40% |
5.23% |
111.46% |
14.69% |
17.43% |
56.61% |
| R&D to Revenue |
|
620.33% |
3,280.51% |
0.00% |
0.00% |
0.00% |
5,480.08% |
24.53% |
584.75% |
68.11% |
67.11% |
234.96% |
| Operating Expenses to Revenue |
|
772.98% |
3,945.25% |
0.00% |
0.00% |
0.00% |
6,556.48% |
29.76% |
696.21% |
82.80% |
84.54% |
291.57% |
| Earnings before Interest and Taxes (EBIT) |
|
-108 |
-136 |
-126 |
-175 |
-165 |
-161 |
382 |
-166 |
49 |
41 |
-124 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-105 |
-133 |
-120 |
-164 |
-171 |
-162 |
391 |
-161 |
54 |
46 |
-118 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
10.61 |
20.45 |
7.32 |
9.77 |
12.99 |
44.48 |
2.35 |
4.18 |
10.23 |
15.86 |
14.30 |
| Price to Tangible Book Value (P/TBV) |
|
11.03 |
21.78 |
7.47 |
10.04 |
13.61 |
52.63 |
2.38 |
4.24 |
10.38 |
16.04 |
14.44 |
| Price to Revenue (P/Rev) |
|
11.96 |
18.05 |
99.89 |
164.29 |
678.12 |
935.75 |
2.95 |
3.81 |
5.75 |
8.26 |
14.12 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
44.58 |
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% |
2.24% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
46.48 |
36.61 |
203.01 |
156.29 |
105.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.79 |
17.54 |
88.68 |
148.20 |
629.92 |
923.45 |
1.64 |
2.84 |
4.99 |
7.70 |
12.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34.02 |
25.39 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39.97 |
27.47 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
72.06 |
30.50 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.58 |
74.39 |
23.07 |
24.75 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
25.72 |
0.00 |
34.00 |
24.28 |
484.47 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.36 |
0.66 |
0.23 |
0.33 |
2.64 |
9.25 |
0.56 |
0.67 |
0.51 |
0.54 |
1.64 |
| Long-Term Debt to Equity |
|
0.36 |
0.66 |
0.23 |
0.33 |
2.64 |
9.22 |
0.46 |
0.59 |
0.43 |
0.47 |
1.57 |
| Financial Leverage |
|
-1.11 |
-1.13 |
-0.93 |
-1.03 |
-0.99 |
-0.61 |
-0.95 |
-1.02 |
-1.37 |
-1.04 |
-1.18 |
| Leverage Ratio |
|
2.07 |
2.66 |
1.92 |
2.33 |
3.98 |
7.14 |
2.14 |
2.64 |
3.64 |
4.23 |
2.99 |
| Compound Leverage Factor |
|
2.09 |
2.71 |
1.94 |
2.31 |
4.16 |
7.76 |
2.08 |
2.85 |
2.69 |
2.91 |
3.33 |
| Debt to Total Capital |
|
26.70% |
39.86% |
18.66% |
24.84% |
72.52% |
90.24% |
35.79% |
39.96% |
33.61% |
35.17% |
62.11% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.28% |
6.10% |
4.62% |
5.28% |
4.61% |
2.53% |
| Long-Term Debt to Total Capital |
|
26.70% |
39.86% |
18.66% |
24.84% |
72.52% |
89.96% |
29.70% |
35.34% |
28.34% |
30.56% |
59.58% |
| 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 |
|
4.04% |
4.61% |
1.91% |
1.87% |
0.81% |
0.61% |
0.08% |
-0.29% |
4.93% |
-0.66% |
-0.95% |
| Common Equity to Total Capital |
|
69.26% |
55.53% |
79.44% |
73.29% |
26.67% |
9.15% |
64.12% |
60.33% |
61.46% |
65.49% |
38.84% |
| Debt to EBITDA |
|
-0.54 |
-0.40 |
-0.25 |
-0.22 |
-0.86 |
-0.84 |
-3.60 |
-3.34 |
2.09 |
0.92 |
-5.48 |
| Net Debt to EBITDA |
|
1.55 |
0.37 |
0.90 |
0.62 |
0.30 |
0.06 |
6.76 |
5.35 |
-5.46 |
-1.85 |
4.48 |
| Long-Term Debt to EBITDA |
|
-0.54 |
-0.40 |
-0.25 |
-0.22 |
-0.86 |
-0.84 |
-2.99 |
-2.95 |
1.77 |
0.80 |
-5.25 |
| Debt to NOPAT |
|
-0.73 |
-0.55 |
-0.34 |
-0.29 |
-1.20 |
-1.18 |
-4.60 |
-4.58 |
4.44 |
1.11 |
-6.32 |
| Net Debt to NOPAT |
|
2.08 |
0.50 |
1.23 |
0.85 |
0.42 |
0.08 |
8.63 |
7.34 |
-11.56 |
-2.22 |
5.17 |
| Long-Term Debt to NOPAT |
|
-0.73 |
-0.55 |
-0.34 |
-0.29 |
-1.20 |
-1.18 |
-3.81 |
-4.05 |
3.74 |
0.96 |
-6.06 |
| Altman Z-Score |
|
2.07 |
1.66 |
2.94 |
1.10 |
-0.33 |
-0.98 |
1.66 |
0.57 |
2.97 |
5.18 |
3.00 |
| Noncontrolling Interest Sharing Ratio |
|
5.05% |
5.73% |
0.00% |
3.55% |
0.00% |
7.31% |
1.06% |
0.69% |
6.19% |
-0.36% |
-1.10% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.95 |
3.73 |
8.31 |
4.65 |
6.74 |
6.09 |
5.15 |
4.87 |
4.86 |
3.38 |
6.23 |
| Quick Ratio |
|
3.83 |
3.46 |
8.03 |
4.52 |
6.60 |
5.92 |
4.99 |
4.68 |
4.74 |
3.27 |
6.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-128 |
-306 |
-189 |
-170 |
-140 |
-66 |
497 |
-67 |
84 |
111 |
73 |
| Operating Cash Flow to CapEx |
|
-40.57% |
-171.64% |
-271.10% |
-798.80% |
-564.93% |
-1,946.14% |
8,685.16% |
-6,544.84% |
273.61% |
627.61% |
3,292.09% |
| Free Cash Flow to Firm to Interest Expense |
|
-24.31 |
-57.00 |
-26.08 |
-33.41 |
-9.54 |
-3.06 |
22.97 |
-2.75 |
3.87 |
4.95 |
3.06 |
| Operating Cash Flow to Interest Expense |
|
-4.93 |
-21.96 |
-12.75 |
-22.66 |
-9.37 |
-6.76 |
21.26 |
-6.35 |
0.94 |
0.60 |
3.54 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-17.07 |
-34.75 |
-17.46 |
-25.49 |
-11.03 |
-7.10 |
21.02 |
-6.44 |
0.60 |
0.50 |
3.43 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.24 |
0.04 |
0.02 |
0.00 |
0.00 |
0.43 |
0.51 |
0.66 |
0.83 |
0.32 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.86 |
68.92 |
| 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 |
|
1.20 |
0.76 |
0.13 |
0.06 |
0.01 |
0.01 |
1.47 |
1.51 |
2.16 |
2.85 |
1.64 |
| Accounts Payable Turnover |
|
0.00 |
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 |
37.03 |
5.30 |
| 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) |
|
0.00 |
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 |
37.03 |
5.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-12 |
69 |
86 |
14 |
14 |
22 |
-32 |
-35 |
-161 |
-49 |
-203 |
| Invested Capital Turnover |
|
-6.35 |
-4.97 |
1.00 |
-2.16 |
2.89 |
0.06 |
20.12 |
-56.73 |
-6.44 |
-81.34 |
-5.29 |
| Increase / (Decrease) in Invested Capital |
|
52 |
210 |
101 |
47 |
26 |
-47 |
-118 |
-49 |
-64 |
-71 |
-172 |
| Enterprise Value (EV) |
|
2,597 |
3,188 |
3,146 |
2,912 |
2,237 |
2,309 |
891 |
1,625 |
4,141 |
8,399 |
7,963 |
| Market Capitalization |
|
2,880 |
3,280 |
3,543 |
3,228 |
2,408 |
2,339 |
1,606 |
2,182 |
4,769 |
9,016 |
8,780 |
| Book Value per Share |
|
$2.53 |
$1.49 |
$3.90 |
$2.66 |
$1.49 |
$0.42 |
$5.42 |
$3.78 |
$3.37 |
$4.19 |
$4.38 |
| Tangible Book Value per Share |
|
$2.44 |
$1.40 |
$3.83 |
$2.59 |
$1.42 |
$0.36 |
$5.36 |
$3.73 |
$3.32 |
$4.14 |
$4.34 |
| Total Capital |
|
392 |
289 |
609 |
451 |
695 |
575 |
1,066 |
866 |
758 |
868 |
1,581 |
| Total Debt |
|
105 |
115 |
114 |
112 |
504 |
519 |
381 |
346 |
255 |
305 |
982 |
| Total Long-Term Debt |
|
105 |
115 |
114 |
112 |
504 |
517 |
316 |
306 |
215 |
265 |
942 |
| Net Debt |
|
-299 |
-105 |
-409 |
-325 |
-177 |
-34 |
-716 |
-554 |
-664 |
-611 |
-802 |
| Capital Expenditures (CapEx) |
|
64 |
69 |
34 |
14 |
24 |
7.52 |
5.30 |
2.36 |
7.49 |
2.15 |
2.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-93 |
-46 |
-47 |
-83 |
-89 |
-75 |
-118 |
-108 |
-124 |
-50 |
-200 |
| Debt-free Net Working Capital (DFNWC) |
|
311 |
174 |
476 |
353 |
592 |
478 |
980 |
792 |
795 |
867 |
1,585 |
| Net Working Capital (NWC) |
|
311 |
174 |
476 |
353 |
592 |
477 |
915 |
752 |
755 |
827 |
1,545 |
| Net Nonoperating Expense (NNE) |
|
35 |
40 |
39 |
51 |
60 |
62 |
12 |
63 |
3.56 |
13 |
39 |
| Net Nonoperating Obligations (NNO) |
|
-299 |
-105 |
-409 |
-325 |
-177 |
-34 |
-716 |
-554 |
-664 |
-611 |
-802 |
| Total Depreciation and Amortization (D&A) |
|
2.87 |
3.43 |
6.26 |
12 |
-6.11 |
-0.47 |
9.00 |
4.47 |
5.14 |
5.18 |
5.73 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-38.47% |
-25.37% |
-131.48% |
-424.08% |
-2,496.71% |
-2,981.28% |
-21.59% |
-18.85% |
-14.98% |
-4.55% |
-32.08% |
| Debt-free Net Working Capital to Revenue |
|
129.19% |
95.84% |
1,343.20% |
1,798.39% |
16,679.89% |
19,136.12% |
179.69% |
138.29% |
95.87% |
79.47% |
254.74% |
| Net Working Capital to Revenue |
|
129.19% |
95.84% |
1,343.20% |
1,798.39% |
16,679.89% |
19,071.12% |
167.77% |
131.31% |
91.04% |
75.80% |
248.31% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.03) |
($1.24) |
($1.02) |
($1.38) |
($1.36) |
($1.39) |
$2.78 |
($1.26) |
($0.14) |
$0.22 |
($0.93) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
106.75M |
107.42M |
123.29M |
124.20M |
119.78M |
124.85M |
133.36M |
139.04M |
133.76M |
137.04M |
142.42M |
| Adjusted Diluted Earnings per Share |
|
($1.02) |
($1.24) |
($1.02) |
($1.38) |
($1.36) |
($1.39) |
$2.75 |
($1.26) |
($0.11) |
$0.22 |
($0.93) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
106.75M |
107.42M |
123.29M |
124.20M |
119.78M |
124.85M |
134.48M |
139.04M |
133.76M |
140.71M |
142.42M |
| 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 |
|
107.43M |
123.90M |
124.20M |
124.32M |
124.43M |
126.10M |
138.10M |
138.26M |
135.81M |
140.03M |
140.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-76 |
-96 |
-88 |
-123 |
-114 |
-113 |
379 |
-116 |
31 |
41 |
-99 |
| Normalized NOPAT Margin |
|
-471.09% |
-2,691.68% |
0.00% |
0.00% |
0.00% |
-4,519.54% |
69.91% |
-417.35% |
12.04% |
15.44% |
-134.10% |
| Pre Tax Income Margin |
|
-677.08% |
-3,905.63% |
0.00% |
0.00% |
0.00% |
-7,004.60% |
68.11% |
-644.97% |
14.08% |
10.71% |
-186.56% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-20.45 |
-25.36 |
-17.39 |
-34.43 |
-11.29 |
-7.44 |
17.64 |
-6.80 |
2.25 |
1.83 |
-5.19 |
| NOPAT to Interest Expense |
|
-14.41 |
-17.81 |
-12.19 |
-24.20 |
-7.75 |
-5.22 |
17.53 |
-4.75 |
0.91 |
1.81 |
-4.15 |
| EBIT Less CapEx to Interest Expense |
|
-32.60 |
-38.16 |
-22.10 |
-37.27 |
-12.95 |
-7.79 |
17.39 |
-6.89 |
1.90 |
1.73 |
-5.30 |
| NOPAT Less CapEx to Interest Expense |
|
-26.56 |
-30.60 |
-16.90 |
-27.04 |
-9.41 |
-5.57 |
17.29 |
-4.85 |
0.56 |
1.72 |
-4.25 |
| 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% |
0.00% |
0.00% |