| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
212,525,437.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
212,525,437.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-114.99% |
-148.81% |
-76.01% |
-31.61% |
-85.92% |
-58.86% |
-74.61% |
-105.42% |
-61.14% |
152.15% |
-50.32% |
| EBIT Growth |
|
-105.98% |
-139.23% |
-62.93% |
-28.20% |
-75.31% |
-51.84% |
-75.89% |
-111.46% |
-60.98% |
150.97% |
-58.72% |
| NOPAT Growth |
|
-105.98% |
-139.23% |
-62.93% |
-28.20% |
-75.31% |
-51.84% |
-75.89% |
-111.46% |
-60.98% |
172.45% |
-58.72% |
| Net Income Growth |
|
-92.17% |
-106.34% |
-44.85% |
-11.83% |
-42.39% |
-48.88% |
-79.88% |
-136.85% |
-93.40% |
190.47% |
-62.21% |
| EPS Growth |
|
83.46% |
87.07% |
24.00% |
10.00% |
4.76% |
-40.00% |
-42.11% |
0.00% |
-85.00% |
58.97% |
-29.63% |
| Operating Cash Flow Growth |
|
-96.14% |
-80.68% |
-67.82% |
-56.23% |
4.19% |
-67.83% |
-53.25% |
-106.71% |
-158.92% |
-76.64% |
129.17% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-119.52% |
-241.77% |
-346.12% |
-114.50% |
-66.60% |
-49.56% |
-57.76% |
-127.04% |
-87.55% |
| Invested Capital Growth |
|
0.00% |
-139.04% |
-47.00% |
40.16% |
-48.35% |
-30.08% |
-84.65% |
-136.82% |
-57.01% |
475.80% |
6.81% |
| Revenue 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% |
| EBITDA Q/Q Growth |
|
-0.62% |
-19.90% |
-5.49% |
-3.42% |
-42.14% |
-2.45% |
-15.94% |
-21.66% |
1.43% |
133.23% |
-477.23% |
| EBIT Q/Q Growth |
|
-0.61% |
-18.55% |
-3.29% |
-4.06% |
-37.58% |
-2.67% |
-19.66% |
-25.11% |
-4.74% |
132.51% |
-472.58% |
| NOPAT Q/Q Growth |
|
-0.61% |
-18.55% |
-3.29% |
-4.06% |
-37.58% |
-2.67% |
-19.66% |
-25.11% |
-4.74% |
146.21% |
-362.15% |
| Net Income Q/Q Growth |
|
-2.50% |
-2.69% |
-6.26% |
0.01% |
-30.51% |
-7.36% |
-28.38% |
-31.66% |
-6.57% |
150.23% |
-330.18% |
| EPS Q/Q Growth |
|
-5.00% |
28.57% |
-26.67% |
5.26% |
-11.11% |
-5.00% |
-28.57% |
100.00% |
0.00% |
56.76% |
-118.75% |
| Operating Cash Flow Q/Q Growth |
|
-21.68% |
-5.70% |
-56.84% |
22.56% |
25.37% |
-85.15% |
-43.22% |
-4.46% |
6.53% |
-26.32% |
123.65% |
| Free Cash Flow Firm Q/Q Growth |
|
27.15% |
-128.45% |
-52.05% |
-35.07% |
4.91% |
-9.84% |
-18.10% |
-21.25% |
-0.30% |
-58.08% |
2.45% |
| Invested Capital Q/Q Growth |
|
-22.49% |
-15.22% |
53.81% |
8.20% |
-203.68% |
-1.03% |
34.44% |
-17.73% |
-101.35% |
341.80% |
-116.26% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
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% |
0.00% |
| Operating Margin |
|
0.00% |
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% |
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% |
0.00% |
| Tax Burden Percent |
|
101.73% |
98.74% |
100.11% |
100.20% |
100.27% |
100.37% |
100.21% |
100.23% |
100.16% |
99.49% |
100.25% |
| Interest Burden Percent |
|
89.72% |
80.06% |
81.23% |
77.98% |
73.93% |
77.23% |
82.99% |
87.33% |
88.91% |
138.29% |
84.78% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.51% |
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% |
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% |
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% |
0.00% |
| Return on Equity (ROE) |
|
-39.90% |
-33.33% |
-29.33% |
-17.69% |
-20.29% |
-18.60% |
-22.85% |
-21.14% |
-25.28% |
-11.86% |
-15.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-302.72% |
0.00% |
| 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% |
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% |
0.00% |
| Return on Common Equity (ROCE) |
|
-39.90% |
-20.94% |
-29.33% |
-17.69% |
-20.29% |
-18.60% |
-22.85% |
-21.14% |
-25.28% |
-11.86% |
-15.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-39.90% |
0.00% |
-22.73% |
-10.90% |
-12.33% |
0.00% |
-17.38% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-22 |
-22 |
-23 |
-32 |
-33 |
-39 |
-49 |
-52 |
24 |
-63 |
| NOPAT Margin |
|
0.00% |
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) |
|
-5.41% |
-1.01% |
-1.07% |
-0.47% |
-0.34% |
-0.52% |
-1.16% |
-1.44% |
-1.64% |
0.78% |
-1.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-4.79% |
- |
- |
- |
-3.81% |
-4.78% |
-6.39% |
-6.71% |
1.57% |
-4.32% |
| 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 |
|
0.00% |
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% |
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% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-26 |
-31 |
-32 |
-33 |
-46 |
-47 |
-56 |
-70 |
-74 |
24 |
-89 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-28 |
-33 |
-35 |
-36 |
-52 |
-53 |
-61 |
-75 |
-73 |
24 |
-92 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
30.04 |
9.92 |
13.93 |
6.32 |
8.40 |
4.95 |
3.61 |
0.00 |
6.38 |
8.15 |
7.24 |
| Price to Tangible Book Value (P/TBV) |
|
30.04 |
9.92 |
13.93 |
6.32 |
8.40 |
4.95 |
3.61 |
0.00 |
6.38 |
8.15 |
7.24 |
| 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 |
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 |
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% |
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 |
155.39 |
0.00 |
| 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 |
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 |
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 |
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) |
|
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 |
|
0.00 |
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 |
0.00 |
| Financial Leverage |
|
-1.06 |
-1.04 |
-1.02 |
-1.01 |
-1.03 |
-1.03 |
-1.02 |
-1.01 |
-1.03 |
-0.98 |
-1.01 |
| Leverage Ratio |
|
1.12 |
1.08 |
1.06 |
1.04 |
1.05 |
1.05 |
1.06 |
1.04 |
1.06 |
1.04 |
1.05 |
| Compound Leverage Factor |
|
1.01 |
0.86 |
0.86 |
0.81 |
0.78 |
0.81 |
0.88 |
0.91 |
0.94 |
1.44 |
0.89 |
| Debt 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% |
| 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% |
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% |
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% |
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 |
|
100.00% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
148.05 |
93.07 |
131.26 |
135.02 |
124.66 |
67.22 |
42.94 |
0.00 |
47.39 |
110.50 |
103.42 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
37.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
10.45 |
19.14 |
19.05 |
41.38 |
27.63 |
24.74 |
23.29 |
20.48 |
14.15 |
24.81 |
26.16 |
| Quick Ratio |
|
10.22 |
18.89 |
18.50 |
40.92 |
27.38 |
24.53 |
22.94 |
20.15 |
13.89 |
24.43 |
25.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.84 |
-13 |
-20 |
-27 |
-26 |
-29 |
-34 |
-41 |
-41 |
-65 |
-63 |
| Operating Cash Flow to CapEx |
|
-2,506.95% |
-1,879.67% |
-21,037.04% |
-6,181.03% |
-2,875.33% |
-227,918.75% |
-16,633.44% |
-23,516.38% |
-3,244.02% |
-4,305.88% |
1,288.83% |
| 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 |
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 |
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 |
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 |
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 |
|
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 |
|
0.00 |
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 |
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) |
|
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 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-12 |
-14 |
-6.63 |
-6.09 |
-18 |
-19 |
-12 |
-14 |
-29 |
70 |
-11 |
| Invested Capital Turnover |
|
0.00 |
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 |
|
-12 |
-8.35 |
-2.12 |
4.09 |
-6.03 |
-4.32 |
-5.61 |
-8.33 |
-11 |
89 |
0.83 |
| Enterprise Value (EV) |
|
5,590 |
4,024 |
5,552 |
4,894 |
6,618 |
3,399 |
2,141 |
0.00 |
4,114 |
10,906 |
9,017 |
| Market Capitalization |
|
5,796 |
4,492 |
5,988 |
5,821 |
7,533 |
4,283 |
2,978 |
0.00 |
4,913 |
12,352 |
10,475 |
| Book Value per Share |
|
$1.68 |
$3.26 |
$3.07 |
$6.59 |
$5.23 |
$5.03 |
$4.79 |
$4.47 |
$4.46 |
$8.33 |
$6.81 |
| Tangible Book Value per Share |
|
$1.68 |
$3.26 |
$3.07 |
$6.59 |
$5.23 |
$5.03 |
$4.79 |
$4.47 |
$4.46 |
$8.33 |
$6.81 |
| Total Capital |
|
193 |
453 |
430 |
921 |
897 |
865 |
825 |
772 |
770 |
1,516 |
1,447 |
| 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 |
|
-205 |
-467 |
-436 |
-927 |
-915 |
-884 |
-837 |
-786 |
-799 |
-1,446 |
-1,459 |
| Capital Expenditures (CapEx) |
|
0.82 |
1.16 |
0.16 |
0.43 |
0.69 |
0.02 |
0.31 |
0.23 |
1.57 |
1.50 |
1.18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-16 |
-18 |
-11 |
-12 |
-25 |
-28 |
-24 |
-26 |
-43 |
61 |
-25 |
| Debt-free Net Working Capital (DFNWC) |
|
190 |
449 |
426 |
915 |
890 |
855 |
813 |
760 |
756 |
1,507 |
1,434 |
| Net Working Capital (NWC) |
|
190 |
449 |
426 |
915 |
890 |
855 |
813 |
760 |
756 |
1,507 |
1,434 |
| Net Nonoperating Expense (NNE) |
|
5.56 |
2.81 |
3.63 |
2.71 |
1.89 |
3.54 |
7.42 |
12 |
14 |
-9.14 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-205 |
-467 |
-436 |
-927 |
-915 |
-884 |
-837 |
-786 |
-799 |
-1,446 |
-1,459 |
| Total Depreciation and Amortization (D&A) |
|
-1.58 |
-2.25 |
-3.06 |
-2.95 |
-5.71 |
-5.75 |
-4.92 |
-4.05 |
0.36 |
0.41 |
-2.67 |
| 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% |
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% |
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% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.21) |
($0.15) |
($0.19) |
($0.18) |
($0.20) |
($0.21) |
($0.27) |
($0.36) |
($0.37) |
$0.20 |
($0.35) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
114.95M |
110.20M |
139.71M |
148.24M |
171.63M |
157.92M |
172.05M |
172.65M |
175.47M |
177.60M |
217.33M |
| Adjusted Diluted Earnings per Share |
|
($0.21) |
($0.15) |
($0.19) |
($0.18) |
($0.20) |
($0.21) |
($0.27) |
$0.00 |
($0.37) |
($0.16) |
($0.35) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
114.95M |
110.20M |
139.71M |
148.24M |
171.63M |
157.92M |
172.05M |
0.00 |
175.47M |
177.60M |
217.33M |
| 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 |
|
139.16M |
139.79M |
139.86M |
171.59M |
171.78M |
172.03M |
172.61M |
172.79M |
182.03M |
212.53M |
213.22M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-22 |
-22 |
-23 |
-32 |
-33 |
-39 |
-49 |
-52 |
24 |
-63 |
| Normalized NOPAT Margin |
|
0.00% |
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% |
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 |
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 |
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 |
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 |
0.00 |
| 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% |