| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
255,583,445.00 |
255,752,913.00 |
256,608,606.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
255,583,445.00 |
255,752,913.00 |
256,608,606.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
-1.48 |
-1.60 |
-0.93 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
165.24% |
162.77% |
128.69% |
69.98% |
119.97% |
62.53% |
90.81% |
150.52% |
11.63% |
-24.93% |
-30.53% |
| EBITDA Growth |
|
652.42% |
3,874.40% |
-2,461.62% |
2.99% |
464.34% |
-137.82% |
280.28% |
664.18% |
-186.44% |
-161.23% |
-136.27% |
| EBIT Growth |
|
191.91% |
815.18% |
-1,668.51% |
9.52% |
839.16% |
-204.71% |
212.39% |
69.70% |
-252.69% |
-171.59% |
-192.11% |
| NOPAT Growth |
|
233.79% |
1,220.25% |
-1,498.19% |
5.05% |
648.29% |
-176.91% |
231.91% |
101.27% |
-205.53% |
-150.45% |
-166.09% |
| Net Income Growth |
|
189.25% |
786.54% |
-1,561.45% |
18.65% |
852.53% |
-209.51% |
208.95% |
98.51% |
-253.45% |
-172.60% |
-193.18% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-1,032.24% |
-734.63% |
-1,272.23% |
-136.74% |
-150.51% |
-150.37% |
-88.02% |
-44.41% |
-34.90% |
0.00% |
-2.23% |
| Free Cash Flow Firm Growth |
|
-276.47% |
-465.38% |
-294.06% |
-257.16% |
-88.64% |
-150.65% |
-65.02% |
-14.77% |
61.81% |
76.69% |
130.80% |
| Invested Capital Growth |
|
0.00% |
140.06% |
114.08% |
157.50% |
208.12% |
110.62% |
128.26% |
73.38% |
13.19% |
3.23% |
-20.27% |
| Revenue Q/Q Growth |
|
40.49% |
51.52% |
-6.88% |
-14.25% |
81.80% |
11.96% |
9.32% |
12.59% |
-18.99% |
0.00% |
1.17% |
| EBITDA Q/Q Growth |
|
558.68% |
181.27% |
-226.07% |
93.89% |
2,768.21% |
-119.76% |
686.48% |
-76.47% |
-407.93% |
0.00% |
51.09% |
| EBIT Q/Q Growth |
|
138.59% |
381.57% |
-291.36% |
73.18% |
500.59% |
-155.68% |
295.39% |
-107.33% |
-1,745.06% |
0.00% |
36.77% |
| NOPAT Q/Q Growth |
|
155.93% |
380.94% |
-227.15% |
73.66% |
540.82% |
-147.73% |
338.04% |
-99.75% |
-38,056.12% |
0.00% |
32.77% |
| Net Income Q/Q Growth |
|
133.90% |
389.15% |
-286.41% |
73.68% |
496.90% |
-156.24% |
285.45% |
-100.36% |
-40,841.73% |
0.00% |
36.61% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-36.52% |
-7.18% |
-58.57% |
-21.53% |
-44.47% |
6.00% |
2.13% |
-8.66% |
-34.94% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-146.77% |
28.27% |
-59.88% |
-26.46% |
-30.34% |
2.85% |
-3.05% |
11.90% |
56.94% |
0.00% |
234.59% |
| Invested Capital Q/Q Growth |
|
17.72% |
48.67% |
11.12% |
32.40% |
40.87% |
1.63% |
20.43% |
0.68% |
-8.13% |
0.00% |
-6.99% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
60.84% |
69.32% |
56.60% |
35.99% |
56.69% |
52.99% |
54.63% |
56.51% |
47.22% |
40.11% |
38.06% |
| EBITDA Margin |
|
77.41% |
140.24% |
-189.87% |
-13.53% |
198.59% |
-35.05% |
188.01% |
39.30% |
-149.38% |
-193.23% |
-93.41% |
| Operating Margin |
|
38.64% |
122.65% |
-239.25% |
-73.48% |
129.37% |
-75.96% |
123.92% |
0.37% |
-174.72% |
-253.42% |
-168.40% |
| EBIT Margin |
|
36.96% |
111.43% |
-228.99% |
-71.61% |
157.78% |
-78.47% |
140.25% |
-9.14% |
-208.06% |
-278.18% |
-173.87% |
| Profit (Net Income) Margin |
|
35.11% |
113.36% |
-226.92% |
-69.65% |
152.05% |
-76.38% |
129.57% |
-0.41% |
-209.02% |
-277.36% |
-173.79% |
| Tax Burden Percent |
|
94.88% |
100.00% |
100.00% |
100.00% |
96.40% |
97.85% |
93.43% |
3.67% |
100.00% |
100.00% |
98.78% |
| Interest Burden Percent |
|
100.15% |
101.73% |
99.10% |
97.26% |
99.97% |
99.48% |
98.89% |
123.37% |
100.46% |
99.70% |
101.19% |
| Effective Tax Rate |
|
5.12% |
0.00% |
0.00% |
0.00% |
3.60% |
0.00% |
6.57% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
20.23% |
42.51% |
-60.86% |
-16.52% |
36.77% |
-15.92% |
34.72% |
0.09% |
-37.62% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
27.05% |
49.43% |
40.32% |
25.92% |
62.92% |
-51.78% |
42.96% |
-0.34% |
-56.10% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.12% |
-7.66% |
-2.46% |
-0.82% |
7.54% |
-3.63% |
8.05% |
-0.06% |
-28.03% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
19.11% |
34.85% |
-63.32% |
-17.33% |
44.31% |
-19.56% |
42.77% |
0.03% |
-65.66% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-213.27% |
-72.48% |
-83.98% |
-96.95% |
-99.95% |
-80.69% |
-66.16% |
-39.97% |
-18.07% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
9.18% |
30.55% |
-73.64% |
-19.92% |
40.51% |
-20.11% |
38.72% |
-2.72% |
-53.51% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
8.73% |
31.08% |
-72.97% |
-19.38% |
39.03% |
-19.57% |
35.78% |
-0.12% |
-53.76% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
19.11% |
34.85% |
-63.32% |
-17.33% |
44.31% |
-19.56% |
42.77% |
0.03% |
-65.66% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-10.27% |
4.34% |
-11.30% |
0.00% |
3.72% |
-10.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
27 |
137 |
-174 |
-46 |
202 |
-97 |
230 |
0.58 |
-222 |
-242 |
-163 |
| NOPAT Margin |
|
36.66% |
122.65% |
-167.47% |
-51.43% |
124.71% |
-53.17% |
115.78% |
0.26% |
-122.30% |
-177.39% |
-117.88% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.82% |
-6.92% |
-101.18% |
-42.44% |
-26.15% |
35.85% |
-8.24% |
0.42% |
18.48% |
13.19% |
6.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
3.28% |
- |
- |
- |
7.58% |
-3.81% |
7.75% |
0.02% |
-6.99% |
-8.71% |
-6.40% |
| Cost of Revenue to Revenue |
|
39.16% |
30.68% |
43.40% |
64.01% |
43.31% |
47.01% |
45.37% |
43.49% |
52.78% |
59.89% |
61.94% |
| SG&A Expenses to Revenue |
|
8.91% |
8.07% |
12.11% |
17.68% |
8.59% |
8.10% |
9.85% |
8.13% |
11.51% |
18.88% |
18.41% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
22.20% |
-53.33% |
295.85% |
109.47% |
-72.68% |
128.95% |
-69.29% |
56.14% |
221.94% |
293.53% |
206.46% |
| Earnings before Interest and Taxes (EBIT) |
|
27 |
125 |
-238 |
-64 |
256 |
-143 |
279 |
-20 |
-377 |
-379 |
-240 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
57 |
157 |
-198 |
-12 |
322 |
-64 |
373 |
88 |
-271 |
-264 |
-129 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.08 |
2.87 |
2.59 |
1.32 |
1.33 |
1.00 |
1.44 |
1.87 |
1.87 |
2.21 |
4.90 |
| Price to Tangible Book Value (P/TBV) |
|
2.11 |
2.89 |
2.61 |
1.32 |
1.43 |
1.08 |
1.54 |
2.00 |
2.08 |
2.56 |
5.96 |
| Price to Revenue (P/Rev) |
|
7.85 |
14.81 |
10.62 |
6.12 |
5.76 |
3.51 |
4.90 |
5.32 |
3.29 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
69.74 |
0.00 |
0.00 |
40.03 |
0.00 |
10.59 |
11.55 |
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% |
1.43% |
0.00% |
0.00% |
2.50% |
0.00% |
9.44% |
8.66% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.12 |
3.37 |
2.74 |
1.33 |
1.28 |
1.00 |
1.32 |
1.64 |
1.44 |
1.47 |
2.27 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.69 |
13.71 |
10.27 |
5.95 |
6.55 |
4.52 |
6.13 |
6.33 |
4.99 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
28.95 |
18.52 |
897.05 |
788.66 |
11.43 |
67.69 |
6.29 |
6.74 |
28.73 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
57.31 |
0.00 |
0.00 |
39.80 |
0.00 |
11.94 |
13.05 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
48.05 |
0.00 |
0.00 |
94.45 |
0.00 |
15.35 |
15.21 |
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 |
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 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.02 |
0.01 |
0.01 |
0.04 |
0.32 |
0.34 |
0.38 |
0.38 |
1.29 |
1.82 |
2.34 |
| Long-Term Debt to Equity |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.32 |
0.34 |
0.30 |
0.30 |
1.29 |
1.81 |
2.34 |
| Financial Leverage |
|
-0.04 |
-0.16 |
-0.06 |
-0.03 |
0.12 |
0.07 |
0.19 |
0.18 |
0.50 |
0.72 |
0.81 |
| Leverage Ratio |
|
1.06 |
1.07 |
1.06 |
1.12 |
1.29 |
1.25 |
1.29 |
1.31 |
1.79 |
1.94 |
2.00 |
| Compound Leverage Factor |
|
1.07 |
1.09 |
1.05 |
1.09 |
1.29 |
1.24 |
1.28 |
1.61 |
1.80 |
1.93 |
2.02 |
| Debt to Total Capital |
|
1.75% |
0.87% |
0.78% |
3.61% |
24.29% |
25.50% |
27.65% |
27.41% |
56.42% |
64.49% |
70.07% |
| Short-Term Debt to Total Capital |
|
0.90% |
0.52% |
0.68% |
3.22% |
0.27% |
0.21% |
5.95% |
5.89% |
0.08% |
0.09% |
0.09% |
| Long-Term Debt to Total Capital |
|
0.85% |
0.34% |
0.09% |
0.39% |
24.02% |
25.29% |
21.70% |
21.51% |
56.34% |
64.40% |
69.98% |
| 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 |
|
98.25% |
99.13% |
99.22% |
96.39% |
75.71% |
74.50% |
72.35% |
72.59% |
43.58% |
35.51% |
29.93% |
| Debt to EBITDA |
|
0.25 |
0.06 |
2.80 |
23.05 |
2.42 |
18.03 |
1.33 |
1.14 |
13.13 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.61 |
-1.48 |
-30.36 |
-21.35 |
1.37 |
15.12 |
1.26 |
1.08 |
9.75 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.12 |
0.02 |
0.34 |
2.51 |
2.39 |
17.88 |
1.04 |
0.90 |
13.11 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.28 |
0.16 |
-0.10 |
-0.63 |
20.01 |
-3.81 |
3.25 |
2.57 |
-12.31 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.67 |
-3.84 |
1.11 |
0.59 |
11.34 |
-3.20 |
3.08 |
2.43 |
-9.14 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.14 |
0.06 |
-0.01 |
-0.07 |
19.78 |
-3.78 |
2.55 |
2.02 |
-12.30 |
0.00 |
0.00 |
| Altman Z-Score |
|
19.42 |
34.66 |
29.46 |
6.95 |
2.97 |
1.68 |
2.75 |
2.97 |
0.93 |
0.00 |
0.00 |
| 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 |
|
4.29 |
12.50 |
8.94 |
3.75 |
12.67 |
8.67 |
4.37 |
4.18 |
10.54 |
8.26 |
5.91 |
| Quick Ratio |
|
0.02 |
0.01 |
8.29 |
3.70 |
2.87 |
0.92 |
0.14 |
0.14 |
3.28 |
1.97 |
1.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-750 |
-537 |
-858 |
-1,086 |
-1,415 |
-1,375 |
-1,417 |
-1,248 |
-537 |
-320 |
431 |
| Operating Cash Flow to CapEx |
|
-62.45% |
-277.12% |
-15.50% |
0.00% |
-42.76% |
-170.60% |
-64.24% |
0.00% |
-436.35% |
0.00% |
-1,842.16% |
| Free Cash Flow to Firm to Interest Expense |
|
-1,373.72 |
-1,020.79 |
-1,770.04 |
-1,208.89 |
-907.57 |
-1,084.94 |
-410.14 |
-246.89 |
-136.68 |
-164.43 |
211.44 |
| Operating Cash Flow to Interest Expense |
|
-87.33 |
-81.57 |
-140.28 |
-92.08 |
-76.62 |
-88.62 |
-31.81 |
-23.62 |
-40.98 |
0.00 |
-55.07 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-227.19 |
-111.01 |
-1,045.44 |
369.90 |
-255.83 |
-140.57 |
-81.34 |
49.89 |
-50.37 |
0.00 |
-58.06 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.25 |
0.27 |
0.32 |
0.28 |
0.26 |
0.26 |
0.28 |
0.30 |
0.26 |
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 |
0.00 |
| Inventory Turnover |
|
139.43 |
131.58 |
0.00 |
0.00 |
0.45 |
0.00 |
0.00 |
0.49 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.34 |
0.51 |
0.65 |
0.53 |
0.49 |
0.55 |
0.67 |
0.69 |
0.60 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
3.05 |
3.05 |
3.22 |
2.69 |
6.78 |
9.38 |
7.58 |
6.99 |
14.81 |
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 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
2.62 |
2.77 |
0.00 |
0.00 |
820.12 |
0.00 |
0.00 |
743.88 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
119.50 |
119.72 |
113.26 |
135.50 |
53.84 |
38.92 |
48.16 |
52.21 |
24.64 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-116.89 |
-116.95 |
-113.26 |
-135.50 |
766.28 |
-38.92 |
-48.16 |
691.67 |
-24.64 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
777 |
1,155 |
1,284 |
1,700 |
2,394 |
2,433 |
2,930 |
2,950 |
2,710 |
2,512 |
2,336 |
| Invested Capital Turnover |
|
0.55 |
0.35 |
0.36 |
0.32 |
0.29 |
0.30 |
0.30 |
0.33 |
0.31 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
777 |
674 |
684 |
1,040 |
1,617 |
1,278 |
1,647 |
1,249 |
316 |
79 |
-594 |
| Enterprise Value (EV) |
|
1,649 |
3,890 |
3,516 |
2,256 |
3,062 |
2,430 |
3,877 |
4,850 |
3,915 |
3,702 |
5,309 |
| Market Capitalization |
|
1,684 |
4,201 |
3,635 |
2,317 |
2,694 |
1,887 |
3,099 |
4,076 |
2,587 |
2,176 |
3,734 |
| Book Value per Share |
|
$4.53 |
$7.39 |
$6.15 |
$7.10 |
$6.91 |
$6.73 |
$7.64 |
$7.74 |
$5.41 |
$3.86 |
$2.97 |
| Tangible Book Value per Share |
|
$4.47 |
$7.33 |
$6.10 |
$7.05 |
$6.43 |
$6.24 |
$7.16 |
$7.25 |
$4.87 |
$3.32 |
$2.44 |
| Total Capital |
|
825 |
1,476 |
1,413 |
1,827 |
2,670 |
2,538 |
2,967 |
2,996 |
3,172 |
2,777 |
2,544 |
| Total Debt |
|
14 |
13 |
11 |
66 |
649 |
647 |
820 |
821 |
1,789 |
1,791 |
1,782 |
| Total Long-Term Debt |
|
7.05 |
5.09 |
1.31 |
7.18 |
641 |
642 |
644 |
645 |
1,787 |
1,788 |
1,780 |
| Net Debt |
|
-35 |
-311 |
-119 |
-61 |
368 |
543 |
778 |
775 |
1,328 |
1,526 |
1,575 |
| Capital Expenditures (CapEx) |
|
76 |
15 |
439 |
-415 |
279 |
66 |
171 |
-372 |
37 |
0.00 |
6.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
98 |
317 |
412 |
449 |
855 |
739 |
1,067 |
1,134 |
872 |
703 |
560 |
| Debt-free Net Working Capital (DFNWC) |
|
147 |
640 |
542 |
576 |
1,136 |
844 |
1,110 |
1,181 |
1,334 |
968 |
767 |
| Net Working Capital (NWC) |
|
139 |
633 |
532 |
518 |
1,129 |
838 |
933 |
1,004 |
1,331 |
966 |
765 |
| Net Nonoperating Expense (NNE) |
|
1.14 |
10 |
62 |
16 |
-44 |
42 |
-27 |
1.51 |
157 |
136 |
77 |
| Net Nonoperating Obligations (NNO) |
|
-33 |
-308 |
-118 |
-61 |
373 |
543 |
784 |
775 |
1,328 |
1,526 |
1,575 |
| Total Depreciation and Amortization (D&A) |
|
30 |
32 |
41 |
52 |
66 |
79 |
95 |
108 |
106 |
116 |
111 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
45.49% |
111.62% |
120.26% |
118.56% |
182.86% |
137.57% |
168.90% |
148.03% |
111.11% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
68.45% |
225.80% |
158.24% |
152.08% |
242.96% |
156.98% |
175.61% |
154.09% |
169.86% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
64.99% |
223.09% |
155.41% |
136.57% |
241.42% |
155.97% |
147.69% |
131.05% |
169.53% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic 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 Shares Outstanding |
|
357.62M |
209.29M |
228.64M |
216.86M |
284.55M |
280.85M |
281.00M |
282.18M |
281.47M |
267.83M |
0.00 |
| Adjusted 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 Diluted Shares Outstanding |
|
361.57M |
424.20M |
228.64M |
433.72M |
291.89M |
280.85M |
325.59M |
635.52M |
281.47M |
267.83M |
0.00 |
| 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 |
|
198.06M |
209.29M |
457.29M |
216.86M |
280.81M |
280.94M |
281.08M |
282.18M |
255.75M |
256.61M |
256.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
28 |
97 |
-42 |
-38 |
202 |
-98 |
230 |
2.35 |
-221 |
-236 |
-161 |
| Normalized NOPAT Margin |
|
37.53% |
87.14% |
-40.27% |
-42.57% |
124.24% |
-54.03% |
115.85% |
1.05% |
-121.85% |
-173.29% |
-116.39% |
| Pre Tax Income Margin |
|
37.01% |
113.36% |
-226.92% |
-69.65% |
157.73% |
-78.05% |
138.69% |
-11.27% |
-209.02% |
-277.36% |
-175.94% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
49.94 |
236.84 |
-491.54 |
-71.19 |
164.27 |
-112.54 |
80.66 |
-4.04 |
-95.87 |
-194.70 |
-117.62 |
| NOPAT to Interest Expense |
|
49.54 |
260.69 |
-359.49 |
-51.13 |
129.84 |
-76.26 |
66.58 |
0.12 |
-56.36 |
-124.15 |
-79.74 |
| EBIT Less CapEx to Interest Expense |
|
-89.91 |
207.40 |
-1,396.70 |
390.78 |
-14.94 |
-164.48 |
31.13 |
69.47 |
-105.26 |
0.00 |
-120.61 |
| NOPAT Less CapEx to Interest Expense |
|
-90.31 |
231.25 |
-1,264.65 |
410.84 |
-49.37 |
-128.20 |
17.06 |
73.63 |
-65.75 |
0.00 |
-82.73 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.94% |
-2.16% |
-2.35% |
0.00% |
-4.19% |
1.70% |
2.95% |
-4.27% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.94% |
-2.16% |
-2.35% |
0.00% |
-4.19% |
1.70% |
42.73% |
-180.51% |
0.00% |
0.00% |