| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
59,347,317.00 |
59,800,406.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
59,347,317.00 |
59,800,406.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.50 |
-0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
-140.64% |
-142.08% |
-62.50% |
-16.46% |
-0.14% |
-5.69% |
-19.35% |
-16.86% |
3.28% |
- |
13.14% |
| EBIT Growth |
|
-121.89% |
-123.73% |
-58.29% |
-18.23% |
-11.27% |
-18.29% |
-22.13% |
-20.09% |
7.03% |
- |
12.34% |
| NOPAT Growth |
|
-121.77% |
-123.64% |
-58.28% |
-22.20% |
-11.63% |
-18.33% |
-21.96% |
-16.18% |
7.29% |
- |
12.21% |
| Net Income Growth |
|
-96.79% |
-102.83% |
-54.43% |
-19.31% |
-11.49% |
-19.67% |
-25.53% |
-26.99% |
12.99% |
- |
17.23% |
| EPS Growth |
|
84.40% |
90.03% |
32.50% |
0.00% |
5.88% |
-58.62% |
-5.56% |
-19.51% |
33.33% |
- |
33.33% |
| Operating Cash Flow Growth |
|
-146.53% |
-53.25% |
-12.08% |
-69.60% |
23.29% |
-37.82% |
-3.28% |
16.53% |
-8.91% |
- |
20.04% |
| Free Cash Flow Firm Growth |
|
-17.85% |
-28.30% |
-41.93% |
39.56% |
-20.55% |
-100.19% |
-48.29% |
-197.05% |
-14.06% |
- |
8.72% |
| Invested Capital Growth |
|
-276.17% |
-179.33% |
-314.87% |
-765.37% |
-101.45% |
49.99% |
55.76% |
72.96% |
58.59% |
- |
176.57% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
-25.25% |
6.57% |
-8.68% |
8.43% |
-7.70% |
1.39% |
-22.72% |
10.34% |
10.86% |
- |
19.43% |
| EBIT Q/Q Growth |
|
-20.50% |
6.28% |
-14.29% |
8.40% |
-13.41% |
0.37% |
-18.01% |
9.94% |
12.21% |
- |
18.85% |
| NOPAT Q/Q Growth |
|
-20.43% |
6.26% |
-14.33% |
5.33% |
-10.02% |
0.64% |
-17.84% |
9.81% |
12.20% |
- |
18.85% |
| Net Income Q/Q Growth |
|
-24.21% |
6.74% |
-17.39% |
12.26% |
-16.07% |
-0.10% |
-23.14% |
11.24% |
20.47% |
- |
20.36% |
| EPS Q/Q Growth |
|
-24.39% |
43.14% |
-86.21% |
24.07% |
-17.07% |
4.17% |
-23.91% |
14.04% |
34.69% |
- |
15.56% |
| Operating Cash Flow Q/Q Growth |
|
-31.91% |
21.47% |
-87.16% |
12.53% |
40.33% |
-41.09% |
-40.25% |
29.30% |
22.15% |
- |
-21.80% |
| Free Cash Flow Firm Q/Q Growth |
|
-0.44% |
21.28% |
-42.80% |
46.47% |
-100.35% |
-30.72% |
-5.78% |
-7.23% |
23.07% |
- |
11.89% |
| Invested Capital Q/Q Growth |
|
-253.23% |
-321.73% |
60.99% |
-163.95% |
53.61% |
-4.71% |
65.50% |
-61.32% |
28.95% |
- |
131.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
101.18% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
85.61% |
85.19% |
87.49% |
82.83% |
85.78% |
86.18% |
89.93% |
88.63% |
80.28% |
- |
84.92% |
| Effective Tax Rate |
|
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) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
-38.72% |
-44.90% |
-26.14% |
-28.37% |
-30.98% |
-32.04% |
-31.30% |
-25.26% |
-25.43% |
- |
-26.64% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-8,638.44% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
-38.72% |
-23.81% |
-26.14% |
-28.37% |
-30.98% |
-32.04% |
-31.30% |
-25.26% |
-25.43% |
- |
-26.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.60% |
0.00% |
-25.05% |
-27.16% |
-29.55% |
0.00% |
-32.89% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-16 |
-18 |
-17 |
-19 |
-19 |
-22 |
-20 |
-18 |
-24 |
-19 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.37% |
-2.10% |
-1.48% |
-0.92% |
-1.52% |
-1.54% |
-2.08% |
-1.33% |
-0.67% |
- |
-1.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-6.47% |
- |
- |
- |
-6.08% |
-7.70% |
-4.10% |
-3.69% |
-5.22% |
-4.30% |
| 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% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-24 |
-23 |
-26 |
-24 |
-27 |
-27 |
-32 |
-29 |
-25 |
-34 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-26 |
-24 |
-27 |
-24 |
-26 |
-26 |
-32 |
-28 |
-25 |
-34 |
-28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.15 |
2.32 |
2.29 |
3.60 |
4.18 |
3.55 |
3.35 |
2.02 |
2.55 |
- |
5.17 |
| Price to Tangible Book Value (P/TBV) |
|
2.15 |
2.32 |
2.29 |
3.60 |
4.18 |
3.55 |
3.35 |
2.02 |
2.55 |
- |
5.17 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
| Dividend Yield |
|
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% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1,962.42 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
| 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 |
| 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 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-1.00 |
-1.03 |
-1.01 |
-1.01 |
-1.01 |
-1.02 |
-1.01 |
-1.01 |
-1.01 |
- |
-1.00 |
| Leverage Ratio |
|
1.04 |
1.11 |
1.06 |
1.05 |
1.05 |
1.08 |
1.06 |
1.05 |
1.04 |
- |
1.03 |
| Compound Leverage Factor |
|
0.89 |
0.95 |
0.93 |
0.87 |
0.90 |
0.93 |
0.96 |
0.93 |
0.84 |
- |
0.88 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
27.58 |
13.17 |
17.53 |
29.83 |
42.31 |
41.24 |
40.05 |
38.44 |
49.38 |
- |
122.29 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
46.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
22.24 |
10.28 |
13.47 |
14.39 |
17.44 |
19.99 |
21.06 |
32.58 |
32.95 |
- |
40.32 |
| Quick Ratio |
|
21.81 |
9.78 |
12.80 |
14.13 |
17.14 |
19.69 |
20.72 |
32.25 |
32.60 |
- |
39.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14 |
-11 |
-16 |
-8.58 |
-17 |
-22 |
-24 |
-25 |
-20 |
-25 |
-22 |
| Operating Cash Flow to CapEx |
|
-99,337.50% |
-89,157.14% |
-116,805.00% |
-1,021,750.00% |
-55,422.73% |
0.00% |
-120,635.00% |
-12,271.22% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
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 |
- |
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 |
| Days Payable Outstanding (DPO) |
|
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 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.73 |
-7.30 |
-2.85 |
-7.51 |
-3.49 |
-3.65 |
-1.26 |
-2.03 |
-1.44 |
-3.02 |
0.96 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-2.71 |
-4.68 |
-2.16 |
-8.64 |
-1.76 |
3.65 |
1.59 |
5.48 |
2.04 |
0.63 |
2.22 |
| Enterprise Value (EV) |
|
299 |
317 |
407 |
787 |
915 |
786 |
675 |
494 |
735 |
- |
1,892 |
| Market Capitalization |
|
562 |
570 |
727 |
1,099 |
1,206 |
1,099 |
964 |
984 |
1,213 |
- |
2,344 |
| Book Value per Share |
|
$6.36 |
$5.97 |
$7.68 |
$6.48 |
$6.11 |
$6.34 |
$5.88 |
$9.95 |
$8.04 |
$7.74 |
$7.58 |
| Tangible Book Value per Share |
|
$6.36 |
$5.97 |
$7.68 |
$6.48 |
$6.11 |
$6.34 |
$5.88 |
$9.95 |
$8.04 |
$7.74 |
$7.58 |
| Total Capital |
|
262 |
246 |
318 |
305 |
288 |
310 |
288 |
488 |
476 |
460 |
453 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-263 |
-253 |
-321 |
-312 |
-292 |
-313 |
-290 |
-491 |
-478 |
-463 |
-452 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.01 |
0.02 |
0.00 |
0.02 |
0.00 |
0.02 |
0.14 |
-0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.95 |
-13 |
-8.39 |
-16 |
-12 |
-11 |
-9.21 |
-10 |
-9.53 |
-4.31 |
-0.75 |
| Debt-free Net Working Capital (DFNWC) |
|
257 |
240 |
312 |
296 |
280 |
302 |
280 |
480 |
468 |
458 |
452 |
| Net Working Capital (NWC) |
|
257 |
240 |
312 |
296 |
280 |
302 |
280 |
480 |
468 |
458 |
452 |
| Net Nonoperating Expense (NNE) |
|
3.80 |
3.46 |
4.55 |
2.73 |
4.21 |
4.35 |
6.36 |
5.33 |
2.58 |
5.67 |
4.15 |
| Net Nonoperating Obligations (NNO) |
|
-263 |
-253 |
-321 |
-312 |
-292 |
-313 |
-290 |
-491 |
-478 |
-463 |
-452 |
| Total Depreciation and Amortization (D&A) |
|
-1.91 |
-1.71 |
-0.58 |
-0.53 |
0.79 |
1.06 |
0.03 |
0.15 |
-0.25 |
0.10 |
0.28 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.51) |
($0.29) |
($0.54) |
($0.41) |
($0.48) |
($0.46) |
($0.57) |
($0.49) |
($0.32) |
($0.45) |
($0.38) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
41.03M |
35.55M |
42.05M |
48.08M |
48.27M |
47.07M |
50.05M |
52.11M |
62.09M |
56.66M |
62.80M |
| Adjusted Diluted Earnings per Share |
|
($0.51) |
($0.29) |
($0.54) |
($0.41) |
($0.48) |
($0.46) |
($0.57) |
($0.49) |
($0.32) |
($0.45) |
($0.38) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
41.03M |
35.55M |
42.05M |
48.08M |
48.27M |
47.07M |
50.05M |
52.11M |
62.09M |
56.66M |
62.80M |
| 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 |
|
41.21M |
41.35M |
47.04M |
47.24M |
48.86M |
49.00M |
49.07M |
59.24M |
59.35M |
59.80M |
60.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
-16 |
-18 |
-17 |
-19 |
-19 |
-22 |
-20 |
-18 |
-24 |
-19 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-14.14% |
-12.20% |
-1.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
-14.14% |
-12.20% |
-1.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |