| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
168,400,000.00 |
170,100,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
168,400,000.00 |
170,100,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.02 |
-0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
32.47% |
33.25% |
33.35% |
30.81% |
30.99% |
29.10% |
26.79% |
29.23% |
24.64% |
- |
23.15% |
| EBITDA Growth |
|
23.53% |
-7.06% |
6.85% |
39.66% |
65.24% |
93.11% |
32.82% |
80.30% |
65.60% |
- |
101.34% |
| EBIT Growth |
|
26.89% |
1.37% |
6.51% |
27.83% |
40.20% |
66.52% |
18.24% |
51.54% |
21.91% |
- |
65.25% |
| NOPAT Growth |
|
29.31% |
24.62% |
7.89% |
24.14% |
28.65% |
44.56% |
35.48% |
55.25% |
57.00% |
- |
54.50% |
| Net Income Growth |
|
-467.43% |
9.59% |
-3.76% |
123.97% |
109.87% |
113.38% |
34.64% |
-181.69% |
-131.64% |
- |
84.61% |
| EPS Growth |
|
-457.58% |
7.69% |
0.00% |
124.24% |
109.78% |
120.83% |
37.14% |
-175.00% |
-129.41% |
- |
86.36% |
| Operating Cash Flow Growth |
|
-398.00% |
312.06% |
447.94% |
-56.85% |
-2,869.77% |
154.38% |
178.73% |
322.07% |
117.75% |
- |
40.35% |
| Free Cash Flow Firm Growth |
|
980.64% |
749.89% |
803.90% |
1,406.66% |
-211.24% |
-196.97% |
-179.45% |
-176.88% |
128.95% |
- |
128.69% |
| Invested Capital Growth |
|
-220.55% |
-245.00% |
-234.25% |
-138.56% |
63.86% |
60.21% |
43.59% |
35.82% |
-61.03% |
- |
-29.29% |
| Revenue Q/Q Growth |
|
7.23% |
9.43% |
3.30% |
7.92% |
7.37% |
7.85% |
1.46% |
10.00% |
3.56% |
- |
1.44% |
| EBITDA Q/Q Growth |
|
31.06% |
-15.45% |
-20.25% |
36.27% |
60.28% |
77.12% |
-1,067.93% |
81.59% |
28.95% |
- |
-91.92% |
| EBIT Q/Q Growth |
|
28.33% |
-17.43% |
-17.33% |
26.26% |
40.61% |
34.25% |
-185.63% |
56.79% |
2.97% |
- |
-37.86% |
| NOPAT Q/Q Growth |
|
25.51% |
13.37% |
-53.77% |
23.56% |
29.93% |
32.70% |
-78.97% |
46.98% |
32.67% |
- |
-123.76% |
| Net Income Q/Q Growth |
|
-459.20% |
86.35% |
-46.09% |
122.36% |
130.30% |
-81.51% |
-793.67% |
72.43% |
11.99% |
- |
-58.81% |
| EPS Q/Q Growth |
|
-457.58% |
86.96% |
-52.17% |
122.86% |
125.00% |
-72.22% |
-540.00% |
72.73% |
16.67% |
- |
-200.00% |
| Operating Cash Flow Q/Q Growth |
|
-121.99% |
516.93% |
53.45% |
-69.33% |
-1,613.45% |
135.71% |
68.14% |
-53.56% |
-36.34% |
- |
226.06% |
| Free Cash Flow Firm Q/Q Growth |
|
1,785.13% |
11.80% |
2.41% |
-27.21% |
-239.18% |
2.54% |
19.54% |
29.56% |
152.42% |
- |
-36.49% |
| Invested Capital Q/Q Growth |
|
-145.20% |
-5.86% |
-6.88% |
11.64% |
62.86% |
-16.57% |
-47.44% |
-0.54% |
6.82% |
- |
-45.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
89.92% |
90.24% |
88.90% |
88.30% |
88.71% |
89.18% |
88.33% |
87.92% |
86.81% |
- |
85.81% |
| EBITDA Margin |
|
-22.37% |
-23.60% |
-27.17% |
-16.05% |
-5.94% |
-1.26% |
-14.50% |
-2.43% |
-1.67% |
- |
0.16% |
| Operating Margin |
|
-26.90% |
-21.30% |
-31.70% |
-22.46% |
-14.66% |
-9.15% |
-16.13% |
-7.78% |
-5.06% |
- |
-5.96% |
| EBIT Margin |
|
-26.52% |
-28.46% |
-32.04% |
-21.89% |
-12.11% |
-7.38% |
-20.78% |
-8.16% |
-7.65% |
- |
-5.87% |
| Profit (Net Income) Margin |
|
-191.33% |
-23.86% |
-32.44% |
6.72% |
14.42% |
2.47% |
-16.90% |
-4.24% |
-3.60% |
- |
-2.11% |
| Tax Burden Percent |
|
993.46% |
112.27% |
130.13% |
-45.21% |
-253.42% |
-98.33% |
107.53% |
128.96% |
125.92% |
- |
157.29% |
| Interest Burden Percent |
|
72.61% |
74.66% |
77.81% |
67.91% |
46.98% |
34.06% |
75.64% |
40.24% |
37.38% |
- |
22.89% |
| 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) |
|
-61.45% |
-60.03% |
-60.14% |
-48.25% |
-7.62% |
-1.28% |
1.38% |
-1.52% |
-5.61% |
- |
-2.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
-12.18% |
-13.25% |
-16.04% |
-11.35% |
-6.95% |
-4.12% |
-12.10% |
-4.87% |
-4.91% |
- |
-3.75% |
| Return on Assets (ROA) |
|
-87.88% |
-11.11% |
-16.24% |
3.49% |
8.28% |
1.38% |
-9.84% |
-2.53% |
-2.31% |
- |
-1.35% |
| Return on Common Equity (ROCE) |
|
-57.19% |
-55.82% |
-56.08% |
-45.31% |
-7.10% |
-1.20% |
1.29% |
-1.43% |
-5.31% |
- |
-2.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-79.15% |
0.00% |
-75.73% |
-57.02% |
-7.16% |
0.00% |
1.25% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-28 |
-24 |
-38 |
-29 |
-20 |
-14 |
-24 |
-13 |
-8.65 |
46 |
-11 |
| NOPAT Margin |
|
-18.83% |
-14.91% |
-22.19% |
-15.72% |
-10.26% |
-6.40% |
-11.29% |
-5.44% |
-3.54% |
- |
-4.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
-26.61% |
-1.48% |
-1.72% |
3.94% |
5.05% |
1.85% |
-1.11% |
0.25% |
-0.01% |
- |
0.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-4.03% |
- |
- |
- |
-1.65% |
-2.84% |
-1.41% |
-0.89% |
4.48% |
-1.07% |
| Cost of Revenue to Revenue |
|
10.08% |
9.76% |
11.10% |
11.70% |
11.29% |
10.82% |
11.67% |
12.08% |
13.19% |
- |
14.19% |
| SG&A Expenses to Revenue |
|
25.93% |
24.13% |
33.98% |
23.64% |
23.44% |
21.88% |
23.82% |
18.96% |
20.79% |
- |
19.53% |
| R&D to Revenue |
|
32.78% |
31.99% |
32.00% |
33.56% |
31.30% |
29.74% |
30.49% |
30.30% |
28.12% |
- |
27.06% |
| Operating Expenses to Revenue |
|
116.83% |
111.54% |
120.61% |
110.75% |
103.37% |
98.33% |
104.46% |
95.70% |
91.87% |
- |
91.77% |
| Earnings before Interest and Taxes (EBIT) |
|
-40 |
-47 |
-54 |
-40 |
-24 |
-16 |
-45 |
-19 |
-19 |
-11 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-33 |
-39 |
-46 |
-29 |
-12 |
-2.66 |
-31 |
-5.73 |
-4.07 |
5.15 |
0.42 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
12.25 |
19.78 |
14.66 |
12.66 |
11.90 |
15.22 |
9.47 |
8.35 |
8.81 |
- |
3.82 |
| Price to Tangible Book Value (P/TBV) |
|
12.49 |
20.13 |
15.55 |
13.46 |
12.52 |
15.92 |
9.86 |
8.66 |
9.09 |
- |
3.92 |
| Price to Revenue (P/Rev) |
|
12.42 |
19.09 |
13.37 |
12.24 |
12.12 |
15.55 |
9.51 |
8.44 |
8.97 |
- |
3.75 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
587.31 |
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% |
0.17% |
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 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.65 |
17.39 |
11.74 |
10.68 |
10.90 |
14.31 |
8.19 |
7.13 |
7.69 |
- |
2.44 |
| 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 |
287.73 |
86.84 |
103.34 |
0.00 |
0.00 |
1,572.47 |
146.12 |
27.83 |
- |
8.90 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
40.96 |
57.92 |
39.42 |
64.20 |
0.00 |
0.00 |
0.00 |
0.00 |
229.93 |
- |
65.01 |
| 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 |
|
-1.38 |
-1.39 |
-1.41 |
-1.37 |
-1.41 |
-1.42 |
-1.48 |
-1.41 |
-1.22 |
- |
-1.31 |
| Leverage Ratio |
|
1.67 |
1.74 |
1.74 |
1.69 |
1.82 |
1.91 |
1.88 |
1.80 |
1.62 |
- |
1.67 |
| Compound Leverage Factor |
|
1.21 |
1.30 |
1.35 |
1.15 |
0.85 |
0.65 |
1.42 |
0.72 |
0.61 |
- |
0.38 |
| 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 |
|
7.86% |
7.69% |
7.57% |
6.56% |
5.91% |
5.53% |
5.20% |
4.94% |
4.68% |
- |
4.48% |
| Common Equity to Total Capital |
|
92.14% |
92.31% |
92.43% |
93.44% |
94.09% |
94.47% |
94.80% |
95.06% |
95.32% |
- |
95.52% |
| 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 |
|
5.98 |
8.93 |
6.65 |
6.84 |
10.63 |
12.28 |
7.77 |
7.51 |
8.26 |
- |
3.60 |
| Noncontrolling Interest Sharing Ratio |
|
6.94% |
7.01% |
6.76% |
6.10% |
6.76% |
6.45% |
6.19% |
5.64% |
5.22% |
- |
4.80% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.02 |
1.90 |
1.87 |
1.97 |
2.57 |
2.45 |
2.48 |
2.60 |
2.66 |
- |
2.55 |
| Quick Ratio |
|
1.92 |
1.78 |
1.77 |
1.87 |
2.40 |
2.31 |
2.35 |
2.46 |
2.52 |
- |
2.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
251 |
281 |
276 |
201 |
-279 |
-272 |
-219 |
-154 |
81 |
99 |
63 |
| Operating Cash Flow to CapEx |
|
-809.92% |
7,554.10% |
5,448.29% |
1,374.50% |
-16,748.16% |
5,464.30% |
11,655.92% |
1,700.03% |
1,034.50% |
- |
6,234.73% |
| 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 |
|
0.46 |
0.47 |
0.50 |
0.52 |
0.57 |
0.56 |
0.58 |
0.60 |
0.64 |
- |
0.64 |
| Accounts Receivable Turnover |
|
4.62 |
3.90 |
4.76 |
4.91 |
4.27 |
3.52 |
4.78 |
4.73 |
4.33 |
- |
5.00 |
| 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 |
|
116.55 |
132.53 |
160.45 |
190.63 |
196.22 |
217.96 |
209.63 |
162.78 |
131.76 |
- |
113.98 |
| Accounts Payable Turnover |
|
10.30 |
17.25 |
20.62 |
19.29 |
21.60 |
18.39 |
12.59 |
13.48 |
19.04 |
- |
13.23 |
| Days Sales Outstanding (DSO) |
|
78.95 |
93.53 |
76.63 |
74.30 |
85.45 |
103.67 |
76.35 |
77.17 |
84.32 |
- |
72.96 |
| 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) |
|
35.44 |
21.16 |
17.70 |
18.92 |
16.90 |
19.84 |
28.99 |
27.07 |
19.17 |
- |
27.59 |
| Cash Conversion Cycle (CCC) |
|
43.51 |
72.38 |
58.94 |
55.38 |
68.55 |
83.83 |
47.36 |
50.10 |
65.15 |
- |
45.37 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-406 |
-430 |
-447 |
-395 |
-147 |
-171 |
-252 |
-254 |
-236 |
-224 |
-326 |
| Invested Capital Turnover |
|
-2.02 |
-2.09 |
-2.14 |
-2.37 |
-2.57 |
-2.53 |
-2.30 |
-2.65 |
-4.73 |
- |
-3.47 |
| Increase / (Decrease) in Invested Capital |
|
-279 |
-305 |
-313 |
-229 |
259 |
259 |
195 |
142 |
-90 |
-53 |
-74 |
| Enterprise Value (EV) |
|
5,743 |
10,082 |
7,307 |
7,103 |
7,755 |
10,862 |
6,593 |
6,117 |
6,968 |
- |
2,455 |
| Market Capitalization |
|
6,695 |
11,072 |
8,322 |
8,140 |
8,627 |
11,809 |
7,654 |
7,237 |
8,127 |
- |
3,766 |
| Book Value per Share |
|
$3.53 |
$3.60 |
$3.58 |
$4.05 |
$4.52 |
$4.78 |
$4.93 |
$5.25 |
$5.54 |
$5.88 |
$5.79 |
| Tangible Book Value per Share |
|
$3.47 |
$3.53 |
$3.37 |
$3.81 |
$4.29 |
$4.57 |
$4.73 |
$5.06 |
$5.36 |
$5.72 |
$5.64 |
| Total Capital |
|
593 |
606 |
614 |
688 |
770 |
821 |
853 |
912 |
968 |
1,036 |
1,031 |
| 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 |
|
-999 |
-1,036 |
-1,061 |
-1,083 |
-917 |
-992 |
-1,105 |
-1,165 |
-1,204 |
-1,260 |
-1,358 |
| Capital Expenditures (CapEx) |
|
0.74 |
0.33 |
0.70 |
0.85 |
1.06 |
1.16 |
0.91 |
2.90 |
3.04 |
3.97 |
2.39 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-393 |
-429 |
-473 |
-436 |
-189 |
-201 |
-280 |
-282 |
-263 |
-256 |
-361 |
| Debt-free Net Working Capital (DFNWC) |
|
596 |
607 |
589 |
648 |
728 |
791 |
824 |
883 |
941 |
1,004 |
996 |
| Net Working Capital (NWC) |
|
596 |
607 |
589 |
648 |
728 |
791 |
824 |
883 |
941 |
1,004 |
996 |
| Net Nonoperating Expense (NNE) |
|
258 |
15 |
17 |
-41 |
-48 |
-19 |
12 |
-2.85 |
0.15 |
50 |
-5.45 |
| Net Nonoperating Obligations (NNO) |
|
-999 |
-1,036 |
-1,061 |
-1,083 |
-917 |
-992 |
-1,105 |
-1,165 |
-1,204 |
-1,260 |
-1,358 |
| Total Depreciation and Amortization (D&A) |
|
6.22 |
7.97 |
8.23 |
11 |
12 |
13 |
13 |
14 |
15 |
16 |
16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-72.95% |
-73.97% |
-76.02% |
-65.48% |
-26.60% |
-26.49% |
-34.86% |
-32.91% |
-29.04% |
- |
-35.94% |
| Debt-free Net Working Capital to Revenue |
|
110.65% |
104.72% |
94.58% |
97.34% |
102.26% |
104.22% |
102.46% |
102.90% |
103.85% |
- |
99.15% |
| Net Working Capital to Revenue |
|
110.65% |
104.72% |
94.58% |
97.34% |
102.26% |
104.22% |
102.46% |
102.90% |
103.85% |
- |
99.15% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.84) |
($0.24) |
($0.35) |
$0.08 |
$0.18 |
$0.05 |
($0.22) |
($0.06) |
($0.05) |
($0.01) |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
155.12M |
154.28M |
158.16M |
159.68M |
161.32M |
160.58M |
164.49M |
165.95M |
167.41M |
166.79M |
169.95M |
| Adjusted Diluted Earnings per Share |
|
($1.84) |
($0.24) |
($0.35) |
$0.08 |
$0.18 |
$0.05 |
($0.22) |
($0.06) |
($0.05) |
($0.01) |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
155.12M |
154.28M |
158.16M |
166.35M |
167.44M |
160.58M |
164.49M |
165.95M |
167.41M |
166.79M |
169.95M |
| 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 |
|
155.70M |
158.60M |
158.90M |
160.50M |
162.30M |
164M |
165.20M |
166.70M |
168.40M |
170.10M |
168.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-28 |
-24 |
-38 |
-29 |
-20 |
-14 |
-24 |
-13 |
-8.65 |
-3.61 |
-11 |
| Normalized NOPAT Margin |
|
-18.83% |
-14.91% |
-22.19% |
-15.72% |
-10.26% |
-6.40% |
-11.29% |
-5.44% |
-3.54% |
- |
-4.17% |
| Pre Tax Income Margin |
|
-19.26% |
-21.25% |
-24.93% |
-14.87% |
-5.69% |
-2.51% |
-15.72% |
-3.28% |
-2.86% |
- |
-1.34% |
| 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 |
|
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% |