| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
307,982,733.00 |
313,083,533.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
307,982,733.00 |
313,083,533.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.02 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
234.07% |
83.11% |
118.02% |
31.78% |
92.37% |
35.04% |
36.49% |
47.15% |
36.67% |
- |
45.48% |
| EBITDA Growth |
|
59.01% |
-181.10% |
62.18% |
-33.30% |
-5.28% |
10.39% |
55.32% |
27.32% |
18.10% |
- |
-105.53% |
| EBIT Growth |
|
40.71% |
-104.36% |
40.37% |
-33.40% |
-12.58% |
-0.21% |
10.31% |
3.13% |
4.45% |
- |
-29.53% |
| NOPAT Growth |
|
9.17% |
3.94% |
24.07% |
3.57% |
12.60% |
14.19% |
-3.18% |
4.86% |
-7.22% |
- |
-8.82% |
| Net Income Growth |
|
44.51% |
-114.61% |
42.56% |
-37.47% |
-17.81% |
2.68% |
6.97% |
-0.71% |
14.82% |
- |
-41.00% |
| EPS Growth |
|
52.63% |
-83.33% |
50.00% |
-25.00% |
-22.22% |
0.00% |
0.00% |
0.00% |
18.18% |
- |
-33.33% |
| Operating Cash Flow Growth |
|
61.74% |
-399.25% |
27.20% |
337.46% |
266.77% |
-76.40% |
27.24% |
86.46% |
-288.65% |
- |
-245.19% |
| Free Cash Flow Firm Growth |
|
-10.42% |
55.03% |
78.22% |
88.78% |
103.40% |
81.43% |
69.78% |
43.23% |
-1,374.06% |
- |
-626.88% |
| Invested Capital Growth |
|
57.65% |
22.25% |
9.92% |
-0.87% |
-8.05% |
-2.42% |
-2.11% |
-3.13% |
13.14% |
- |
27.53% |
| Revenue Q/Q Growth |
|
-30.55% |
42.40% |
10.33% |
20.78% |
1.38% |
-0.03% |
11.51% |
30.21% |
-5.85% |
- |
-7.55% |
| EBITDA Q/Q Growth |
|
-50.93% |
-37.08% |
37.24% |
-2.65% |
-19.21% |
-16.67% |
68.71% |
-67.01% |
-34.32% |
- |
-242.70% |
| EBIT Q/Q Growth |
|
-31.45% |
-25.98% |
22.41% |
-3.82% |
-10.93% |
-12.14% |
30.56% |
-12.13% |
-9.42% |
- |
-255.82% |
| NOPAT Q/Q Growth |
|
-8.29% |
-12.22% |
20.69% |
-0.05% |
1.85% |
-10.18% |
4.64% |
7.75% |
-10.62% |
- |
-193.90% |
| Net Income Q/Q Growth |
|
-31.19% |
-29.49% |
22.95% |
-5.03% |
-12.43% |
-6.96% |
26.35% |
-13.70% |
4.91% |
- |
-235.15% |
| EPS Q/Q Growth |
|
-12.50% |
-22.22% |
18.18% |
-11.11% |
-10.00% |
0.00% |
18.18% |
-11.11% |
10.00% |
- |
-300.00% |
| Operating Cash Flow Q/Q Growth |
|
-128.03% |
-0.25% |
-93.59% |
153.66% |
60.15% |
-206.03% |
20.15% |
237.51% |
-262.03% |
- |
-414.19% |
| Free Cash Flow Firm Q/Q Growth |
|
15.06% |
40.63% |
39.81% |
63.03% |
125.76% |
-424.06% |
2.08% |
30.55% |
-478.07% |
- |
-51.95% |
| Invested Capital Q/Q Growth |
|
1.88% |
-2.50% |
3.13% |
-3.23% |
-5.50% |
3.47% |
3.46% |
-4.24% |
10.36% |
- |
8.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
1.72% |
7.08% |
12.40% |
9.60% |
9.43% |
14.46% |
12.38% |
14.19% |
13.61% |
- |
11.83% |
| EBITDA Margin |
|
-50.02% |
-48.15% |
-27.39% |
-23.28% |
-27.38% |
-31.95% |
-8.97% |
-11.50% |
-16.41% |
- |
-12.67% |
| Operating Margin |
|
-103.60% |
-81.64% |
-58.69% |
-48.62% |
-47.07% |
-51.88% |
-44.36% |
-31.43% |
-36.93% |
- |
-33.18% |
| EBIT Margin |
|
-88.74% |
-78.51% |
-55.21% |
-47.46% |
-51.93% |
-58.26% |
-36.28% |
-31.24% |
-36.31% |
- |
-32.30% |
| Profit (Net Income) Margin |
|
-80.49% |
-73.19% |
-51.11% |
-44.45% |
-49.29% |
-52.74% |
-34.84% |
-30.42% |
-30.72% |
- |
-33.76% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.05% |
100.19% |
100.08% |
93.74% |
100.35% |
100.01% |
84.46% |
- |
100.03% |
| Interest Burden Percent |
|
90.70% |
93.23% |
92.54% |
93.47% |
94.84% |
96.58% |
95.69% |
97.36% |
100.19% |
- |
104.49% |
| 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) |
|
-36.12% |
-30.55% |
-24.03% |
-21.20% |
-24.18% |
-28.50% |
-25.45% |
-20.85% |
-25.87% |
- |
-25.54% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-35.06% |
-27.03% |
-20.77% |
-17.90% |
-18.41% |
-21.77% |
-23.29% |
-14.06% |
-21.11% |
- |
131.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
17.11% |
11.64% |
7.10% |
6.93% |
6.80% |
7.29% |
6.54% |
3.82% |
4.67% |
- |
-2.49% |
| Return on Equity (ROE) |
|
-19.01% |
-18.91% |
-16.93% |
-14.27% |
-17.38% |
-21.21% |
-18.90% |
-17.03% |
-21.19% |
- |
-28.03% |
| Cash Return on Invested Capital (CROIC) |
|
-83.85% |
-55.69% |
-40.17% |
-29.05% |
-21.10% |
-25.70% |
-25.33% |
-25.01% |
-40.36% |
- |
-45.10% |
| Operating Return on Assets (OROA) |
|
-15.87% |
-16.45% |
-13.89% |
-12.21% |
-15.45% |
-18.58% |
-12.23% |
-11.68% |
-14.04% |
- |
-15.21% |
| Return on Assets (ROA) |
|
-14.39% |
-15.33% |
-12.86% |
-11.43% |
-14.66% |
-16.82% |
-11.74% |
-11.37% |
-11.88% |
- |
-15.90% |
| Return on Common Equity (ROCE) |
|
19.73% |
9.28% |
17.51% |
2.36% |
7.36% |
8.98% |
0.22% |
4.12% |
19.16% |
- |
-0.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
124.16% |
0.00% |
-446.26% |
-902.16% |
37.03% |
0.00% |
339.19% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-25 |
-29 |
-23 |
-23 |
-22 |
-25 |
-23 |
-22 |
-24 |
-8.66 |
-25 |
| NOPAT Margin |
|
-72.52% |
-57.15% |
-41.08% |
-34.03% |
-32.95% |
-36.31% |
-31.05% |
-22.00% |
-25.85% |
- |
-23.23% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.06% |
-3.52% |
-3.26% |
-3.31% |
-5.78% |
-6.73% |
-2.16% |
-6.79% |
-4.75% |
- |
-156.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
17.79% |
-88.25% |
- |
- |
9.57% |
-59.16% |
16.14% |
8.82% |
-9.66% |
-10.17% |
| Cost of Revenue to Revenue |
|
98.28% |
92.92% |
87.60% |
90.40% |
90.57% |
85.54% |
87.62% |
85.81% |
86.39% |
- |
88.17% |
| SG&A Expenses to Revenue |
|
91.15% |
77.59% |
62.05% |
50.78% |
49.03% |
59.19% |
51.31% |
41.41% |
47.02% |
- |
42.00% |
| 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 |
|
105.32% |
88.72% |
71.09% |
58.22% |
56.50% |
66.33% |
56.75% |
45.62% |
50.54% |
- |
45.01% |
| Earnings before Interest and Taxes (EBIT) |
|
-31 |
-39 |
-30 |
-32 |
-35 |
-39 |
-27 |
-31 |
-34 |
-9.94 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-24 |
-15 |
-16 |
-18 |
-22 |
-6.75 |
-11 |
-15 |
9.72 |
-14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
29.48 |
54.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
13.90 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
7.31 |
6.66 |
3.97 |
3.58 |
5.24 |
4.78 |
2.94 |
3.63 |
4.37 |
- |
1.29 |
| 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) |
|
4.25 |
4.72 |
3.14 |
3.20 |
6.11 |
5.59 |
3.55 |
5.22 |
6.33 |
- |
2.17 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.45 |
9.71 |
5.62 |
5.11 |
7.98 |
7.04 |
4.28 |
5.42 |
6.71 |
- |
2.21 |
| 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 |
536.72 |
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 |
0.18 |
0.24 |
0.41 |
- |
0.60 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.24 |
0.40 |
- |
0.59 |
| Financial Leverage |
|
-0.49 |
-0.43 |
-0.34 |
-0.39 |
-0.37 |
-0.34 |
-0.28 |
-0.27 |
-0.22 |
- |
-0.02 |
| Leverage Ratio |
|
1.43 |
1.45 |
1.53 |
1.48 |
1.56 |
1.64 |
1.75 |
1.85 |
2.02 |
- |
2.29 |
| Compound Leverage Factor |
|
1.29 |
1.35 |
1.42 |
1.39 |
1.48 |
1.58 |
1.67 |
1.80 |
2.02 |
- |
2.39 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.28% |
19.42% |
28.83% |
- |
37.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.30% |
- |
0.50% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.28% |
19.42% |
28.53% |
- |
36.99% |
| 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 |
|
116.43% |
129.72% |
95.04% |
97.24% |
174.03% |
157.72% |
92.08% |
126.87% |
149.45% |
- |
55.64% |
| Common Equity to Total Capital |
|
-16.43% |
-29.72% |
4.96% |
2.76% |
-74.03% |
-57.72% |
-7.37% |
-46.29% |
-78.28% |
- |
6.87% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.21 |
-1.62 |
-2.75 |
- |
-6.92 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.41 |
1.35 |
0.62 |
- |
-2.41 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.21 |
-1.62 |
-2.72 |
- |
-6.83 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.82 |
-1.05 |
-1.69 |
- |
-2.66 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.95 |
0.88 |
0.38 |
- |
-0.93 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.82 |
-1.05 |
-1.67 |
- |
-2.62 |
| Altman Z-Score |
|
2.35 |
2.29 |
1.91 |
1.72 |
2.04 |
1.90 |
1.47 |
1.50 |
1.40 |
- |
1.10 |
| Noncontrolling Interest Sharing Ratio |
|
203.81% |
149.05% |
203.42% |
116.52% |
142.37% |
142.34% |
101.18% |
124.23% |
190.40% |
- |
99.75% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.02 |
2.99 |
2.93 |
2.50 |
2.19 |
1.84 |
2.27 |
2.14 |
2.13 |
- |
2.07 |
| Quick Ratio |
|
2.90 |
2.83 |
2.73 |
2.34 |
2.00 |
1.62 |
1.91 |
1.71 |
1.76 |
- |
1.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-150 |
-89 |
-53 |
-20 |
5.09 |
-17 |
-16 |
-11 |
-65 |
-77 |
-117 |
| Operating Cash Flow to CapEx |
|
-30.20% |
-20.90% |
-66.83% |
31.23% |
46.84% |
-54.17% |
-68.34% |
53.78% |
-87.29% |
- |
-115.68% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-31.27 |
-12.35 |
-34.07 |
- |
-39.57 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-19.82 |
15.50 |
-11.98 |
- |
-11.91 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-48.82 |
-13.32 |
-25.71 |
- |
-22.21 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.18 |
0.21 |
0.25 |
0.26 |
0.30 |
0.32 |
0.34 |
0.37 |
0.39 |
- |
0.47 |
| Accounts Receivable Turnover |
|
5.09 |
5.09 |
4.44 |
5.07 |
5.32 |
4.77 |
5.06 |
6.42 |
6.34 |
- |
7.27 |
| 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 |
|
0.42 |
0.46 |
0.50 |
0.53 |
0.59 |
0.64 |
0.69 |
0.75 |
0.79 |
- |
0.97 |
| Accounts Payable Turnover |
|
12.51 |
15.70 |
12.13 |
16.76 |
14.32 |
19.64 |
18.67 |
20.70 |
20.01 |
- |
22.16 |
| Days Sales Outstanding (DSO) |
|
71.72 |
71.73 |
82.29 |
72.06 |
68.67 |
76.57 |
72.15 |
56.87 |
57.59 |
- |
50.20 |
| 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) |
|
29.18 |
23.24 |
30.08 |
21.78 |
25.49 |
18.59 |
19.55 |
17.63 |
18.24 |
- |
16.47 |
| Cash Conversion Cycle (CCC) |
|
42.54 |
48.49 |
52.21 |
50.29 |
43.18 |
57.99 |
52.60 |
39.23 |
39.35 |
- |
33.73 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
340 |
331 |
342 |
331 |
312 |
323 |
334 |
320 |
353 |
392 |
426 |
| Invested Capital Turnover |
|
0.50 |
0.53 |
0.59 |
0.62 |
0.73 |
0.78 |
0.82 |
0.95 |
1.00 |
- |
1.10 |
| Increase / (Decrease) in Invested Capital |
|
124 |
60 |
31 |
-2.90 |
-27 |
-8.01 |
-7.22 |
-10 |
41 |
69 |
92 |
| Enterprise Value (EV) |
|
1,444 |
1,564 |
1,073 |
1,057 |
1,910 |
1,807 |
1,186 |
1,671 |
2,236 |
- |
926 |
| Market Capitalization |
|
1,011 |
1,072 |
757 |
740 |
1,253 |
1,228 |
815 |
1,120 |
1,454 |
- |
539 |
| Book Value per Share |
|
($0.31) |
($0.54) |
$0.09 |
$0.05 |
($1.14) |
($0.84) |
($0.12) |
($0.75) |
($1.39) |
($0.38) |
$0.12 |
| Tangible Book Value per Share |
|
($0.59) |
($0.80) |
($0.17) |
($0.20) |
($1.38) |
($1.08) |
($0.34) |
($0.96) |
($1.60) |
($0.59) |
($0.08) |
| Total Capital |
|
568 |
540 |
517 |
493 |
466 |
444 |
499 |
497 |
547 |
592 |
564 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
76 |
97 |
158 |
206 |
212 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
76 |
97 |
156 |
204 |
209 |
| Net Debt |
|
-229 |
-209 |
-176 |
-163 |
-153 |
-121 |
-88 |
-80 |
-36 |
5.97 |
74 |
| Capital Expenditures (CapEx) |
|
24 |
35 |
21 |
24 |
26 |
24 |
15 |
26 |
26 |
49 |
31 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-43 |
-31 |
-18 |
-27 |
-32 |
-27 |
-24 |
-43 |
-41 |
-37 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
186 |
178 |
157 |
135 |
122 |
94 |
140 |
134 |
153 |
163 |
126 |
| Net Working Capital (NWC) |
|
186 |
178 |
157 |
135 |
122 |
94 |
140 |
134 |
151 |
161 |
124 |
| Net Nonoperating Expense (NNE) |
|
2.80 |
8.02 |
5.53 |
6.94 |
11 |
11 |
2.85 |
8.25 |
4.50 |
2.38 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-229 |
-209 |
-176 |
-163 |
-153 |
-121 |
-88 |
-80 |
-36 |
5.97 |
74 |
| Total Depreciation and Amortization (D&A) |
|
14 |
15 |
15 |
16 |
17 |
18 |
21 |
19 |
18 |
20 |
22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-30.87% |
-19.31% |
-9.50% |
-13.23% |
-13.27% |
-10.34% |
-8.81% |
-13.84% |
-12.18% |
- |
-2.71% |
| Debt-free Net Working Capital to Revenue |
|
134.55% |
110.63% |
82.49% |
65.44% |
50.83% |
36.59% |
50.69% |
43.53% |
45.90% |
- |
30.22% |
| Net Working Capital to Revenue |
|
134.55% |
110.63% |
82.49% |
65.44% |
50.83% |
36.59% |
50.69% |
43.53% |
45.42% |
- |
29.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
($0.11) |
($0.09) |
($0.10) |
($0.11) |
($0.11) |
($0.09) |
($0.10) |
($0.09) |
($0.03) |
($0.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
299.35M |
301.52M |
302.03M |
302.63M |
303.15M |
306.32M |
306.97M |
307.49M |
307.98M |
313.08M |
313.86M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
($0.11) |
($0.09) |
($0.10) |
($0.11) |
($0.11) |
($0.09) |
($0.10) |
($0.09) |
($0.03) |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
299.35M |
301.52M |
302.03M |
302.63M |
303.15M |
306.32M |
306.97M |
307.49M |
307.98M |
313.08M |
313.86M |
| 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 |
|
299.35M |
301.52M |
302.03M |
302.63M |
303.15M |
306.32M |
306.97M |
307.49M |
307.98M |
313.08M |
313.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-25 |
-29 |
-23 |
-23 |
-22 |
-25 |
-23 |
-22 |
-24 |
-8.66 |
-25 |
| Normalized NOPAT Margin |
|
-72.52% |
-57.15% |
-41.08% |
-34.03% |
-32.95% |
-36.31% |
-31.05% |
-22.00% |
-25.85% |
- |
-23.23% |
| Pre Tax Income Margin |
|
-80.49% |
-73.19% |
-51.09% |
-44.36% |
-49.26% |
-56.27% |
-34.72% |
-30.42% |
-36.38% |
- |
-33.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-52.83 |
-33.69 |
-17.59 |
- |
-11.92 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-45.22 |
-23.73 |
-12.52 |
- |
-8.57 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-81.83 |
-62.51 |
-31.32 |
- |
-22.21 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-74.22 |
-52.55 |
-26.25 |
- |
-18.87 |
| 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% |
| Augmented Payout Ratio |
|
-4.82% |
-3.67% |
0.00% |
-0.18% |
0.09% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |