| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
242,121,025.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
242,121,025.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
10.41% |
7.32% |
7.15% |
7.27% |
4.80% |
5.00% |
4.34% |
3.05% |
4.03% |
-0.01% |
-5.27% |
| EBITDA Growth |
|
100.40% |
88.34% |
22.15% |
73.04% |
8.95% |
12.46% |
170.57% |
-37.99% |
-142.40% |
16.43% |
-64.85% |
| EBIT Growth |
|
45.06% |
8.08% |
-110.41% |
12.57% |
-101.62% |
-25.90% |
327.94% |
-58.64% |
-155.77% |
99.14% |
-107.98% |
| NOPAT Growth |
|
36.67% |
-79.29% |
-59.83% |
52.58% |
-102.15% |
-26.12% |
-33.65% |
-145.03% |
-158.08% |
65.66% |
86.77% |
| Net Income Growth |
|
19.28% |
-57.01% |
-63.81% |
-34.85% |
-50.03% |
14.74% |
89.58% |
6.36% |
-66.22% |
75.73% |
-381.58% |
| EPS Growth |
|
17.65% |
-53.57% |
-63.64% |
-36.67% |
-46.43% |
13.95% |
88.89% |
7.32% |
-65.85% |
75.68% |
-350.00% |
| Operating Cash Flow Growth |
|
-175.55% |
-111.72% |
373.39% |
72.47% |
250.62% |
352.39% |
-111.34% |
19.71% |
-333.20% |
-210.52% |
357.23% |
| Free Cash Flow Firm Growth |
|
-100.38% |
-86.65% |
169.11% |
224.87% |
3,773.50% |
902.85% |
319.15% |
333.80% |
165.34% |
336.85% |
36.69% |
| Invested Capital Growth |
|
-0.21% |
-1.09% |
-2.35% |
-2.33% |
-3.93% |
-6.92% |
-8.94% |
-9.91% |
-10.82% |
-16.58% |
-12.70% |
| Revenue Q/Q Growth |
|
2.98% |
1.41% |
2.56% |
0.17% |
0.61% |
1.60% |
1.91% |
-1.07% |
1.57% |
-2.35% |
-3.45% |
| EBITDA Q/Q Growth |
|
29.18% |
15.69% |
10.87% |
4.43% |
-18.66% |
19.42% |
166.86% |
-76.09% |
-155.64% |
427.38% |
-19.31% |
| EBIT Q/Q Growth |
|
36.63% |
-55.84% |
-0.04% |
11.51% |
-46.14% |
2.69% |
281.13% |
-161.59% |
-135.62% |
99.67% |
-1,577.12% |
| NOPAT Q/Q Growth |
|
36.63% |
-55.71% |
17.90% |
41.46% |
-170.13% |
2.86% |
13.00% |
-7.32% |
-184.52% |
87.08% |
66.48% |
| Net Income Q/Q Growth |
|
9.36% |
-55.92% |
15.90% |
-13.45% |
-0.85% |
11.39% |
89.72% |
-919.80% |
-79.01% |
87.06% |
-103.93% |
| EPS Q/Q Growth |
|
6.67% |
-53.57% |
16.28% |
-13.89% |
0.00% |
9.76% |
89.19% |
-850.00% |
-78.95% |
86.76% |
-100.00% |
| Operating Cash Flow Q/Q Growth |
|
-154.64% |
48.62% |
496.75% |
54.86% |
-52.28% |
-13.91% |
-117.82% |
1,734.91% |
-192.96% |
59.20% |
141.48% |
| Free Cash Flow Firm Q/Q Growth |
|
-113.99% |
796.09% |
215.14% |
5.87% |
58.17% |
90.03% |
31.72% |
9.57% |
-3.25% |
77.87% |
-29.63% |
| Invested Capital Q/Q Growth |
|
0.25% |
-0.21% |
-1.07% |
-1.31% |
-1.39% |
-3.31% |
-3.22% |
-2.37% |
-2.39% |
-6.91% |
-1.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
13.64% |
15.56% |
16.82% |
17.54% |
14.18% |
16.66% |
43.64% |
10.55% |
-5.78% |
19.37% |
16.19% |
| Operating Margin |
|
-5.87% |
-9.01% |
-7.22% |
-4.22% |
-11.32% |
-10.83% |
-9.24% |
-10.03% |
-28.09% |
-3.72% |
-1.29% |
| EBIT Margin |
|
-5.87% |
-9.02% |
-8.80% |
-7.78% |
-11.29% |
-10.82% |
19.23% |
-11.97% |
-27.77% |
-0.09% |
-1.62% |
| Profit (Net Income) Margin |
|
-18.45% |
-28.37% |
-23.26% |
-26.35% |
-26.41% |
-23.04% |
-2.32% |
-23.94% |
-42.20% |
-5.59% |
-11.81% |
| Tax Burden Percent |
|
100.51% |
128.37% |
98.06% |
114.61% |
99.62% |
88.36% |
86.20% |
97.62% |
97.19% |
44.38% |
101.23% |
| Interest Burden Percent |
|
312.69% |
244.96% |
269.59% |
295.69% |
234.76% |
240.99% |
-14.01% |
204.94% |
156.38% |
13,507.06% |
720.04% |
| Effective Tax Rate |
|
0.00% |
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) |
|
-1.19% |
-1.85% |
-1.51% |
-0.91% |
-2.49% |
-2.45% |
-2.16% |
-2.41% |
-6.94% |
-0.95% |
-0.34% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.48% |
-5.28% |
-4.36% |
-4.54% |
-5.31% |
-4.83% |
-1.50% |
-5.07% |
-10.46% |
-1.43% |
-2.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.01% |
-4.93% |
-4.28% |
-4.67% |
-5.80% |
-5.55% |
-1.73% |
-6.17% |
-13.93% |
-1.88% |
-2.67% |
| Return on Equity (ROE) |
|
-4.20% |
-6.78% |
-5.80% |
-5.58% |
-8.29% |
-8.01% |
-3.90% |
-8.57% |
-20.87% |
-2.83% |
-3.01% |
| Cash Return on Invested Capital (CROIC) |
|
-1.08% |
-0.40% |
0.72% |
0.94% |
2.26% |
5.26% |
7.27% |
7.94% |
7.83% |
14.79% |
10.67% |
| Operating Return on Assets (OROA) |
|
-1.40% |
-2.22% |
-2.29% |
-2.08% |
-3.09% |
-3.06% |
5.62% |
-3.61% |
-8.57% |
-0.03% |
-0.53% |
| Return on Assets (ROA) |
|
-4.41% |
-6.99% |
-6.06% |
-7.05% |
-7.22% |
-6.51% |
-0.68% |
-7.23% |
-13.02% |
-1.81% |
-3.87% |
| Return on Common Equity (ROCE) |
|
-4.20% |
-6.78% |
-5.80% |
-5.58% |
-8.29% |
-8.01% |
-3.90% |
-8.57% |
-20.87% |
-2.83% |
-3.01% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-10.50% |
0.00% |
-14.55% |
-16.40% |
-18.81% |
0.00% |
-15.04% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-23 |
-19 |
-11 |
-30 |
-29 |
-25 |
-27 |
-76 |
-9.88 |
-3.31 |
| NOPAT Margin |
|
-4.11% |
-6.31% |
-5.05% |
-2.95% |
-7.93% |
-7.58% |
-6.47% |
-7.02% |
-19.66% |
-2.60% |
-0.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.30% |
3.43% |
2.85% |
3.63% |
2.81% |
2.37% |
-0.66% |
2.66% |
3.52% |
0.47% |
1.77% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-0.28% |
-0.44% |
-0.37% |
-0.22% |
-0.59% |
-0.61% |
-0.53% |
-0.60% |
-1.73% |
-0.24% |
-0.08% |
| 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 |
|
85.66% |
85.59% |
85.00% |
83.56% |
86.62% |
82.70% |
83.58% |
84.60% |
87.00% |
84.20% |
83.12% |
| 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 |
|
105.87% |
109.01% |
107.22% |
104.22% |
111.32% |
110.83% |
109.24% |
110.03% |
128.09% |
103.72% |
101.29% |
| Earnings before Interest and Taxes (EBIT) |
|
-21 |
-33 |
-33 |
-29 |
-42 |
-41 |
74 |
-46 |
-108 |
-0.35 |
-5.94 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
49 |
56 |
62 |
65 |
53 |
63 |
169 |
40 |
-22 |
74 |
59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.19 |
0.38 |
0.26 |
0.34 |
0.49 |
0.28 |
0.30 |
0.46 |
0.63 |
0.70 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.19 |
0.38 |
0.26 |
0.34 |
0.50 |
0.29 |
0.30 |
0.47 |
0.64 |
0.71 |
1.00 |
| Price to Revenue (P/Rev) |
|
0.33 |
0.63 |
0.41 |
0.50 |
0.68 |
0.37 |
0.38 |
0.57 |
0.69 |
0.76 |
1.06 |
| 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 |
0.00 |
| Dividend Yield |
|
2.11% |
1.09% |
1.65% |
1.33% |
0.96% |
1.75% |
1.67% |
1.12% |
0.91% |
0.83% |
0.60% |
| Earnings Yield |
|
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 Invested Capital (EV/IC) |
|
0.59 |
0.69 |
0.65 |
0.70 |
0.77 |
0.68 |
0.68 |
0.76 |
0.84 |
0.86 |
1.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.03 |
2.35 |
2.13 |
2.22 |
2.41 |
2.03 |
1.94 |
2.11 |
2.25 |
2.15 |
2.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.79 |
17.10 |
14.91 |
13.97 |
15.02 |
12.48 |
8.37 |
9.86 |
13.85 |
12.70 |
24.86 |
| 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 |
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 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
196.43 |
315.72 |
92.43 |
62.84 |
40.95 |
27.09 |
36.48 |
36.01 |
185.32 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
88.95 |
73.27 |
33.40 |
12.53 |
8.93 |
9.10 |
10.15 |
5.31 |
8.70 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.14 |
1.20 |
1.26 |
1.36 |
1.44 |
1.42 |
1.44 |
1.42 |
1.61 |
1.44 |
1.48 |
| Long-Term Debt to Equity |
|
0.96 |
1.20 |
1.26 |
1.36 |
1.44 |
1.42 |
1.44 |
1.42 |
1.61 |
1.44 |
1.48 |
| Financial Leverage |
|
0.86 |
0.93 |
0.98 |
1.03 |
1.09 |
1.15 |
1.15 |
1.22 |
1.33 |
1.32 |
1.26 |
| Leverage Ratio |
|
2.25 |
2.30 |
2.28 |
2.34 |
2.41 |
2.46 |
2.46 |
2.52 |
2.67 |
2.62 |
2.60 |
| Compound Leverage Factor |
|
7.05 |
5.64 |
6.14 |
6.93 |
5.65 |
5.94 |
-0.35 |
5.16 |
4.17 |
353.97 |
18.69 |
| Debt to Total Capital |
|
53.29% |
54.54% |
55.68% |
57.60% |
58.98% |
58.70% |
58.98% |
58.70% |
61.73% |
59.04% |
59.71% |
| Short-Term Debt to Total Capital |
|
8.61% |
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 |
|
44.68% |
54.54% |
55.68% |
57.60% |
58.98% |
58.70% |
58.98% |
58.70% |
61.73% |
59.04% |
59.71% |
| 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 |
|
46.71% |
45.46% |
44.32% |
42.40% |
41.02% |
41.30% |
41.03% |
41.30% |
38.28% |
40.96% |
40.29% |
| Debt to EBITDA |
|
16.66 |
14.49 |
13.79 |
12.57 |
12.44 |
11.42 |
8.00 |
8.10 |
10.89 |
9.22 |
15.93 |
| Net Debt to EBITDA |
|
14.07 |
12.54 |
12.06 |
10.85 |
10.79 |
10.21 |
6.73 |
7.21 |
9.60 |
8.19 |
14.21 |
| Long-Term Debt to EBITDA |
|
13.97 |
14.49 |
13.79 |
12.57 |
12.44 |
11.42 |
8.00 |
8.10 |
10.89 |
9.22 |
15.93 |
| Debt to NOPAT |
|
-44.76 |
-38.78 |
-35.63 |
-43.48 |
-35.86 |
-31.61 |
-29.67 |
-23.91 |
-17.33 |
-17.37 |
-20.62 |
| Net Debt to NOPAT |
|
-37.81 |
-33.57 |
-31.16 |
-37.53 |
-31.11 |
-28.25 |
-24.96 |
-21.28 |
-15.28 |
-15.42 |
-18.39 |
| Long-Term Debt to NOPAT |
|
-37.53 |
-38.78 |
-35.63 |
-43.48 |
-35.86 |
-31.61 |
-29.67 |
-23.91 |
-17.33 |
-17.37 |
-20.62 |
| Altman Z-Score |
|
0.77 |
0.92 |
0.85 |
0.87 |
0.89 |
0.79 |
0.93 |
0.89 |
0.86 |
1.01 |
1.11 |
| 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 |
|
0.62 |
7,907.56 |
954.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.71 |
0.00 |
| Quick Ratio |
|
0.62 |
7,875.63 |
950.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.93 |
0.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.33 |
30 |
95 |
100 |
159 |
302 |
398 |
436 |
422 |
750 |
544 |
| Operating Cash Flow to CapEx |
|
-23.20% |
-13.92% |
65.93% |
119.64% |
79.10% |
30.12% |
0.00% |
289.60% |
-194.93% |
0.00% |
61.92% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.09 |
0.60 |
1.65 |
1.71 |
2.67 |
5.07 |
4.58 |
8.54 |
7.02 |
15.31 |
14.68 |
| Operating Cash Flow to Interest Expense |
|
-0.29 |
-0.14 |
0.50 |
0.75 |
0.36 |
0.31 |
-0.04 |
1.04 |
-0.82 |
-0.41 |
0.23 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.56 |
-1.17 |
-0.26 |
0.12 |
-0.09 |
-0.71 |
3.17 |
0.68 |
-1.24 |
3.82 |
-0.14 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.24 |
0.25 |
0.26 |
0.27 |
0.27 |
0.28 |
0.29 |
0.30 |
0.31 |
0.32 |
0.33 |
| Accounts Receivable Turnover |
|
0.00 |
190.62 |
0.00 |
0.00 |
0.00 |
295.01 |
0.00 |
0.00 |
0.00 |
383.03 |
0.00 |
| 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 |
|
0.29 |
0.29 |
0.30 |
0.31 |
0.32 |
0.33 |
0.34 |
0.35 |
0.36 |
0.38 |
0.38 |
| 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 |
1.91 |
0.00 |
0.00 |
0.00 |
1.24 |
0.00 |
0.00 |
0.00 |
0.95 |
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 |
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 |
1.91 |
0.00 |
0.00 |
0.00 |
1.24 |
0.00 |
0.00 |
0.00 |
0.95 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,794 |
4,784 |
4,733 |
4,671 |
4,606 |
4,453 |
4,310 |
4,208 |
4,107 |
3,823 |
3,763 |
| Invested Capital Turnover |
|
0.29 |
0.29 |
0.30 |
0.31 |
0.31 |
0.32 |
0.33 |
0.34 |
0.35 |
0.37 |
0.38 |
| Increase / (Decrease) in Invested Capital |
|
-10 |
-53 |
-114 |
-111 |
-189 |
-331 |
-423 |
-463 |
-498 |
-760 |
-547 |
| Enterprise Value (EV) |
|
2,806 |
3,310 |
3,054 |
3,246 |
3,555 |
3,041 |
2,933 |
3,208 |
3,463 |
3,304 |
3,748 |
| Market Capitalization |
|
454 |
883 |
583 |
725 |
1,000 |
552 |
576 |
861 |
1,062 |
1,172 |
1,606 |
| Book Value per Share |
|
$10.18 |
$9.72 |
$9.40 |
$8.94 |
$8.51 |
$8.12 |
$8.07 |
$7.69 |
$7.00 |
$6.88 |
$6.69 |
| Tangible Book Value per Share |
|
$10.03 |
$9.58 |
$9.27 |
$8.82 |
$8.40 |
$8.01 |
$7.97 |
$7.59 |
$6.90 |
$6.79 |
$6.61 |
| Total Capital |
|
5,227 |
5,141 |
5,074 |
5,069 |
4,994 |
4,743 |
4,748 |
4,491 |
4,412 |
4,066 |
4,022 |
| Total Debt |
|
2,785 |
2,804 |
2,826 |
2,920 |
2,945 |
2,784 |
2,800 |
2,637 |
2,723 |
2,401 |
2,402 |
| Total Long-Term Debt |
|
2,335 |
2,804 |
2,826 |
2,920 |
2,945 |
2,784 |
2,800 |
2,637 |
2,723 |
2,401 |
2,402 |
| Net Debt |
|
2,352 |
2,427 |
2,471 |
2,521 |
2,554 |
2,488 |
2,356 |
2,347 |
2,401 |
2,132 |
2,142 |
| Capital Expenditures (CapEx) |
|
60 |
52 |
43 |
37 |
27 |
60 |
-279 |
18 |
25 |
-207 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.43 |
6.05 |
-0.22 |
0.00 |
0.00 |
4.06 |
0.00 |
0.00 |
0.00 |
0.55 |
0.00 |
| Debt-free Net Working Capital (DFNWC) |
|
279 |
253 |
208 |
266 |
257 |
149 |
303 |
142 |
201 |
122 |
140 |
| Net Working Capital (NWC) |
|
-171 |
253 |
208 |
266 |
257 |
149 |
303 |
142 |
201 |
122 |
140 |
| Net Nonoperating Expense (NNE) |
|
51 |
80 |
68 |
87 |
69 |
59 |
-16 |
65 |
88 |
11 |
40 |
| Net Nonoperating Obligations (NNO) |
|
2,353 |
2,447 |
2,484 |
2,521 |
2,557 |
2,494 |
2,362 |
2,353 |
2,419 |
2,158 |
2,142 |
| Total Depreciation and Amortization (D&A) |
|
70 |
89 |
95 |
94 |
95 |
104 |
94 |
86 |
85 |
74 |
65 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.03% |
0.43% |
-0.02% |
0.00% |
0.00% |
0.27% |
0.00% |
0.00% |
0.00% |
0.04% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
20.11% |
17.94% |
14.49% |
18.19% |
17.36% |
9.94% |
20.02% |
9.31% |
13.09% |
7.96% |
9.22% |
| Net Working Capital to Revenue |
|
-12.36% |
17.94% |
14.49% |
18.19% |
17.36% |
9.94% |
20.02% |
9.31% |
13.09% |
7.96% |
9.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.28) |
($0.43) |
($0.36) |
($0.41) |
($0.41) |
($0.37) |
($0.04) |
($0.38) |
($0.68) |
($0.09) |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
238.89M |
238.84M |
239.19M |
239.33M |
239.67M |
239.54M |
239.96M |
240.13M |
240.39M |
240.29M |
240.69M |
| Adjusted Diluted Earnings per Share |
|
($0.28) |
($0.43) |
($0.36) |
($0.41) |
($0.41) |
($0.37) |
($0.04) |
($0.38) |
($0.68) |
($0.09) |
($0.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
238.89M |
238.84M |
239.19M |
239.33M |
239.67M |
239.54M |
239.96M |
240.13M |
240.39M |
240.29M |
240.69M |
| 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 |
|
240.45M |
240.42M |
240.39M |
240.57M |
241.28M |
241.27M |
241.25M |
241.41M |
242.15M |
242.12M |
242.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-22 |
-10 |
-5.10 |
-13 |
-8.27 |
-3.35 |
-5.12 |
-10 |
-1.41 |
-0.73 |
| Normalized NOPAT Margin |
|
-3.16% |
-6.11% |
-2.74% |
-1.37% |
-3.55% |
-2.18% |
-0.87% |
-1.34% |
-2.66% |
-0.37% |
-0.20% |
| Pre Tax Income Margin |
|
-18.36% |
-22.10% |
-23.73% |
-22.99% |
-26.51% |
-26.07% |
-2.69% |
-24.53% |
-43.42% |
-12.60% |
-11.67% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.44 |
-0.65 |
-0.57 |
-0.49 |
-0.71 |
-0.69 |
0.86 |
-0.90 |
-1.80 |
-0.01 |
-0.16 |
| NOPAT to Interest Expense |
|
-0.31 |
-0.45 |
-0.33 |
-0.19 |
-0.50 |
-0.48 |
-0.29 |
-0.53 |
-1.27 |
-0.20 |
-0.09 |
| EBIT Less CapEx to Interest Expense |
|
-1.70 |
-1.68 |
-1.32 |
-1.12 |
-1.16 |
-1.70 |
4.06 |
-1.26 |
-2.22 |
4.23 |
-0.52 |
| NOPAT Less CapEx to Interest Expense |
|
-1.57 |
-1.48 |
-1.08 |
-0.81 |
-0.95 |
-1.50 |
2.92 |
-0.88 |
-1.69 |
4.03 |
-0.45 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-3.74% |
-3.27% |
-2.93% |
-2.73% |
-2.50% |
-2.60% |
-3.29% |
-3.36% |
-2.74% |
-3.38% |
-3.02% |
| Augmented Payout Ratio |
|
-3.89% |
-3.40% |
-3.08% |
-2.86% |
-2.73% |
-2.84% |
-3.57% |
-3.67% |
-3.04% |
-3.78% |
-3.40% |