| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
80,395,789.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
80,395,789.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
27.71% |
22.72% |
20.23% |
20.88% |
16.96% |
16.62% |
16.66% |
18.07% |
17.02% |
15.67% |
13.15% |
| EBITDA Growth |
|
32.35% |
73.18% |
89.61% |
191.34% |
119.60% |
-21.55% |
314.80% |
-5.08% |
-486.11% |
119.08% |
-362.98% |
| EBIT Growth |
|
24.82% |
53.21% |
63.84% |
105.49% |
74.30% |
-15.10% |
65.34% |
-44.06% |
-249.58% |
49.35% |
-521.74% |
| NOPAT Growth |
|
27.06% |
42.96% |
59.19% |
97.10% |
48.06% |
8.09% |
23.42% |
2,306.46% |
-99.27% |
29.54% |
-149.84% |
| Net Income Growth |
|
23.60% |
53.36% |
62.03% |
94.80% |
70.50% |
-10.90% |
57.16% |
11.56% |
-217.54% |
41.92% |
-424.90% |
| EPS Growth |
|
31.25% |
58.06% |
67.86% |
94.12% |
72.73% |
0.00% |
55.56% |
0.00% |
-200.00% |
46.15% |
-400.00% |
| Operating Cash Flow Growth |
|
261.18% |
18.78% |
373.33% |
154.19% |
110.52% |
109.71% |
115.09% |
41.60% |
-43.57% |
-9.34% |
80.04% |
| Free Cash Flow Firm Growth |
|
38.67% |
-7.06% |
158.94% |
188.00% |
245.22% |
225.70% |
245.43% |
-141.21% |
-395.28% |
-397.85% |
-155.99% |
| Invested Capital Growth |
|
-0.81% |
1.64% |
-5.97% |
-7.31% |
-8.22% |
-10.32% |
-14.85% |
6.06% |
13.11% |
19.90% |
2.54% |
| Revenue Q/Q Growth |
|
7.35% |
2.32% |
6.45% |
3.38% |
3.87% |
2.02% |
6.48% |
4.63% |
2.95% |
0.85% |
4.16% |
| EBITDA Q/Q Growth |
|
-34.52% |
60.10% |
63.42% |
565.15% |
-71.13% |
-347.42% |
164.65% |
106.76% |
-216.75% |
112.23% |
-991.04% |
| EBIT Q/Q Growth |
|
-21.16% |
39.46% |
25.89% |
110.11% |
-666.86% |
-171.09% |
77.69% |
117.26% |
-3,449.00% |
60.72% |
-173.89% |
| NOPAT Q/Q Growth |
|
-12.24% |
20.64% |
32.81% |
95.16% |
-1,913.73% |
-40.42% |
44.02% |
239.39% |
-281.86% |
50.35% |
-98.50% |
| Net Income Q/Q Growth |
|
-33.57% |
39.87% |
25.21% |
91.34% |
-657.12% |
-126.04% |
71.11% |
82.11% |
-2,618.37% |
58.66% |
-161.12% |
| EPS Q/Q Growth |
|
-29.41% |
40.91% |
30.77% |
88.89% |
-500.00% |
-116.67% |
69.23% |
0.00% |
0.00% |
61.11% |
-185.71% |
| Operating Cash Flow Q/Q Growth |
|
9.00% |
3.64% |
37.14% |
64.07% |
-9.72% |
3.24% |
40.66% |
8.01% |
-64.02% |
65.86% |
179.34% |
| Free Cash Flow Firm Q/Q Growth |
|
52.75% |
-36.24% |
166.72% |
104.90% |
-22.03% |
17.93% |
83.34% |
-124.45% |
-458.62% |
-18.96% |
65.53% |
| Invested Capital Q/Q Growth |
|
-2.43% |
-0.66% |
-2.57% |
-1.85% |
-3.39% |
-2.93% |
-7.49% |
22.24% |
3.04% |
2.90% |
-20.89% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
68.92% |
70.40% |
72.36% |
73.13% |
73.12% |
73.21% |
74.69% |
74.76% |
74.68% |
74.99% |
75.67% |
| EBITDA Margin |
|
-9.62% |
-3.75% |
-1.29% |
5.80% |
1.61% |
-3.91% |
2.37% |
4.69% |
-5.32% |
0.64% |
-5.52% |
| Operating Margin |
|
-13.75% |
-10.66% |
-6.73% |
0.26% |
-6.11% |
-8.40% |
-4.42% |
-3.12% |
-10.40% |
-5.12% |
-9.76% |
| EBIT Margin |
|
-14.68% |
-8.68% |
-6.04% |
0.59% |
-3.23% |
-8.57% |
-1.80% |
0.30% |
-9.64% |
-3.75% |
-9.87% |
| Profit (Net Income) Margin |
|
-15.08% |
-8.86% |
-6.23% |
-0.52% |
-3.80% |
-8.43% |
-2.29% |
-0.39% |
-10.32% |
-4.23% |
-10.61% |
| Tax Burden Percent |
|
102.77% |
102.08% |
103.02% |
-83.50% |
117.95% |
98.35% |
127.35% |
-132.00% |
107.14% |
112.77% |
107.51% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
105.77% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
183.50% |
0.00% |
0.00% |
0.00% |
232.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-17.44% |
-14.49% |
-9.46% |
-0.47% |
-9.74% |
-14.17% |
-8.14% |
10.36% |
-19.04% |
-9.70% |
-22.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-11.47% |
-13.18% |
-8.07% |
-0.27% |
-10.02% |
-12.81% |
-8.55% |
12.69% |
-17.44% |
-9.32% |
-20.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.56% |
4.66% |
2.99% |
0.12% |
5.03% |
6.92% |
4.97% |
-7.18% |
9.91% |
5.06% |
11.59% |
| Return on Equity (ROE) |
|
-13.88% |
-9.84% |
-6.46% |
-0.35% |
-4.71% |
-7.25% |
-3.17% |
3.18% |
-9.13% |
-4.64% |
-10.78% |
| Cash Return on Invested Capital (CROIC) |
|
-20.99% |
-20.95% |
-9.22% |
-3.55% |
-0.50% |
1.97% |
7.33% |
-15.43% |
-24.37% |
-29.11% |
-18.91% |
| Operating Return on Assets (OROA) |
|
-9.89% |
-5.85% |
-4.14% |
0.37% |
-2.12% |
-5.48% |
-1.16% |
0.18% |
-6.45% |
-2.56% |
-7.26% |
| Return on Assets (ROA) |
|
-10.16% |
-5.97% |
-4.27% |
-0.33% |
-2.51% |
-5.39% |
-1.48% |
-0.24% |
-6.91% |
-2.88% |
-7.81% |
| Return on Common Equity (ROCE) |
|
-13.88% |
-9.84% |
-6.46% |
-0.35% |
-4.71% |
-7.25% |
-3.17% |
3.18% |
-9.13% |
-4.64% |
-10.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-18.66% |
-14.57% |
-11.11% |
0.00% |
-4.80% |
-4.74% |
-3.71% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.78 |
-7.76 |
-5.21 |
-0.25 |
-5.08 |
-7.13 |
-3.99 |
5.56 |
-10 |
-5.02 |
-9.97 |
| NOPAT Margin |
|
-9.62% |
-7.46% |
-4.71% |
-0.22% |
-4.27% |
-5.88% |
-3.09% |
4.12% |
-7.28% |
-3.58% |
-6.83% |
| Net Nonoperating Expense Percent (NNEP) |
|
-5.98% |
-1.32% |
-1.39% |
-0.20% |
0.28% |
-1.36% |
0.41% |
-2.33% |
-1.60% |
-0.38% |
-2.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.09% |
- |
- |
- |
-1.52% |
-0.81% |
1.07% |
-2.08% |
-1.22% |
-3.11% |
| Cost of Revenue to Revenue |
|
31.08% |
29.60% |
27.64% |
26.87% |
26.88% |
26.79% |
25.31% |
25.24% |
25.32% |
25.01% |
24.33% |
| SG&A Expenses to Revenue |
|
20.73% |
20.20% |
22.53% |
17.72% |
20.15% |
20.47% |
19.96% |
17.93% |
20.55% |
18.79% |
19.22% |
| R&D to Revenue |
|
28.05% |
26.92% |
24.69% |
26.09% |
27.29% |
27.49% |
26.41% |
28.08% |
29.44% |
28.02% |
30.23% |
| Operating Expenses to Revenue |
|
82.67% |
81.06% |
79.09% |
72.86% |
79.23% |
81.61% |
79.11% |
77.88% |
85.08% |
80.11% |
85.43% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-9.03 |
-6.69 |
0.68 |
-3.83 |
-10 |
-2.32 |
0.40 |
-13 |
-5.26 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.77 |
-3.90 |
-1.43 |
6.63 |
1.92 |
-4.74 |
3.06 |
6.33 |
-7.39 |
0.90 |
-8.06 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.69 |
7.12 |
6.42 |
6.68 |
8.08 |
10.59 |
9.42 |
8.04 |
6.91 |
9.15 |
6.45 |
| Price to Tangible Book Value (P/TBV) |
|
84.34 |
48.31 |
34.54 |
34.98 |
30.19 |
33.48 |
26.56 |
27.35 |
27.43 |
76.32 |
0.00 |
| Price to Revenue (P/Rev) |
|
6.22 |
6.75 |
6.03 |
6.25 |
7.98 |
10.67 |
9.59 |
8.29 |
6.41 |
6.91 |
3.69 |
| 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) |
|
10.63 |
12.18 |
11.55 |
12.76 |
17.65 |
25.60 |
25.53 |
18.72 |
14.50 |
16.27 |
11.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.84 |
6.32 |
5.58 |
5.77 |
7.41 |
10.05 |
8.92 |
7.67 |
5.88 |
6.56 |
3.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,017.11 |
1,928.93 |
623.82 |
588.10 |
0.00 |
1,225.92 |
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) |
|
60.73 |
65.60 |
45.09 |
36.95 |
41.45 |
50.11 |
38.41 |
31.29 |
27.33 |
32.23 |
13.81 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,227.30 |
320.25 |
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 |
|
-0.31 |
-0.35 |
-0.37 |
-0.46 |
-0.50 |
-0.54 |
-0.58 |
-0.57 |
-0.57 |
-0.54 |
-0.58 |
| Leverage Ratio |
|
1.85 |
1.86 |
1.84 |
1.83 |
1.72 |
1.73 |
1.71 |
1.76 |
1.69 |
1.82 |
1.87 |
| Compound Leverage Factor |
|
1.85 |
1.86 |
1.84 |
1.94 |
1.72 |
1.73 |
1.71 |
1.76 |
1.69 |
1.82 |
1.87 |
| 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 |
|
4.60 |
5.20 |
4.62 |
4.63 |
6.93 |
8.78 |
8.57 |
6.61 |
5.70 |
5.32 |
2.20 |
| 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 |
|
1.01 |
1.10 |
1.14 |
1.14 |
1.30 |
1.36 |
1.46 |
1.30 |
1.23 |
1.00 |
0.76 |
| Quick Ratio |
|
0.92 |
1.01 |
1.06 |
1.06 |
1.21 |
1.28 |
1.37 |
1.22 |
1.15 |
0.92 |
0.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-8.11 |
-11 |
7.37 |
15 |
12 |
14 |
25 |
-6.22 |
-35 |
-41 |
-14 |
| Operating Cash Flow to CapEx |
|
386.81% |
666.76% |
771.98% |
1,417.75% |
1,294.81% |
1,276.63% |
1,463.96% |
1,392.77% |
483.70% |
822.76% |
2,440.47% |
| 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 |
|
0.67 |
0.67 |
0.68 |
0.63 |
0.66 |
0.64 |
0.65 |
0.62 |
0.67 |
0.68 |
0.74 |
| Accounts Receivable Turnover |
|
5.09 |
4.52 |
4.53 |
3.99 |
5.55 |
4.62 |
5.28 |
4.46 |
6.51 |
4.44 |
6.19 |
| 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 |
|
23.49 |
24.40 |
24.32 |
24.39 |
24.11 |
24.81 |
24.56 |
23.95 |
24.16 |
24.21 |
23.80 |
| Accounts Payable Turnover |
|
21.95 |
14.62 |
12.34 |
12.77 |
11.17 |
9.25 |
8.49 |
8.79 |
7.50 |
8.30 |
8.59 |
| Days Sales Outstanding (DSO) |
|
71.70 |
80.83 |
80.51 |
91.42 |
65.82 |
78.96 |
69.09 |
81.87 |
56.06 |
82.15 |
58.98 |
| 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) |
|
16.63 |
24.97 |
29.57 |
28.58 |
32.66 |
39.47 |
42.99 |
41.53 |
48.66 |
44.00 |
42.47 |
| Cash Conversion Cycle (CCC) |
|
55.07 |
55.86 |
50.94 |
62.84 |
33.16 |
39.49 |
26.10 |
40.34 |
7.41 |
38.15 |
16.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
205 |
204 |
198 |
195 |
188 |
183 |
169 |
206 |
213 |
219 |
173 |
| Invested Capital Turnover |
|
1.81 |
1.94 |
2.01 |
2.13 |
2.28 |
2.41 |
2.63 |
2.51 |
2.62 |
2.71 |
3.28 |
| Increase / (Decrease) in Invested Capital |
|
-1.67 |
3.29 |
-13 |
-15 |
-17 |
-21 |
-29 |
12 |
25 |
36 |
4.28 |
| Enterprise Value (EV) |
|
2,179 |
2,479 |
2,291 |
2,484 |
3,319 |
4,674 |
4,312 |
3,866 |
3,085 |
3,563 |
1,918 |
| Market Capitalization |
|
2,321 |
2,646 |
2,479 |
2,693 |
3,573 |
4,960 |
4,635 |
4,179 |
3,359 |
3,754 |
2,065 |
| Book Value per Share |
|
$5.01 |
$5.34 |
$5.34 |
$5.49 |
$5.92 |
$6.05 |
$6.20 |
$6.42 |
$5.92 |
$5.01 |
$3.98 |
| Tangible Book Value per Share |
|
$0.40 |
$0.79 |
$0.99 |
$1.05 |
$1.58 |
$1.91 |
$2.20 |
$1.89 |
$1.49 |
$0.60 |
($0.47) |
| Total Capital |
|
347 |
372 |
386 |
403 |
442 |
468 |
492 |
520 |
486 |
410 |
320 |
| 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 |
|
-142 |
-167 |
-188 |
-209 |
-254 |
-286 |
-323 |
-313 |
-274 |
-191 |
-147 |
| Capital Expenditures (CapEx) |
|
3.00 |
1.81 |
2.14 |
1.91 |
1.89 |
1.98 |
2.43 |
2.75 |
2.85 |
2.78 |
2.62 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-139 |
-142 |
-151 |
-167 |
-171 |
-175 |
-188 |
-207 |
-201 |
-191 |
-232 |
| Debt-free Net Working Capital (DFNWC) |
|
2.63 |
25 |
37 |
42 |
83 |
111 |
136 |
106 |
73 |
0.67 |
-85 |
| Net Working Capital (NWC) |
|
2.63 |
25 |
37 |
42 |
83 |
111 |
136 |
106 |
73 |
0.67 |
-85 |
| Net Nonoperating Expense (NNE) |
|
5.55 |
1.46 |
1.68 |
0.34 |
-0.56 |
3.09 |
-1.04 |
6.09 |
4.23 |
0.91 |
5.52 |
| Net Nonoperating Obligations (NNO) |
|
-142 |
-168 |
-188 |
-209 |
-254 |
-286 |
-323 |
-313 |
-274 |
-191 |
-147 |
| Total Depreciation and Amortization (D&A) |
|
5.14 |
5.13 |
5.26 |
5.96 |
5.75 |
5.65 |
5.38 |
5.93 |
6.00 |
6.17 |
6.36 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-37.31% |
-36.11% |
-36.67% |
-38.69% |
-38.13% |
-37.60% |
-38.83% |
-41.12% |
-38.30% |
-35.09% |
-41.37% |
| Debt-free Net Working Capital to Revenue |
|
0.71% |
6.36% |
9.01% |
9.76% |
18.61% |
23.87% |
28.06% |
21.03% |
13.89% |
0.12% |
-15.13% |
| Net Working Capital to Revenue |
|
0.71% |
6.36% |
9.01% |
9.76% |
18.61% |
23.87% |
28.06% |
21.03% |
13.89% |
0.12% |
-15.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.22) |
($0.13) |
($0.09) |
($0.01) |
($0.06) |
($0.13) |
($0.04) |
$0.00 |
($0.18) |
($0.07) |
($0.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
68.94M |
70.52M |
72.63M |
71.49M |
75.60M |
78.12M |
79.89M |
78.71M |
81.88M |
81.05M |
78.87M |
| Adjusted Diluted Earnings per Share |
|
($0.22) |
($0.13) |
($0.09) |
($0.01) |
($0.06) |
($0.13) |
($0.04) |
$0.00 |
($0.18) |
($0.07) |
($0.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
68.94M |
70.52M |
72.63M |
71.49M |
75.60M |
78.12M |
79.89M |
78.71M |
81.88M |
81.05M |
78.87M |
| 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 |
|
69.58M |
72.26M |
73.43M |
74.70M |
77.39M |
79.40M |
80.96M |
82.12M |
81.93M |
80.40M |
77.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.78 |
-7.76 |
-5.21 |
0.21 |
-5.08 |
-7.13 |
-3.99 |
-2.95 |
-10 |
-5.02 |
-9.97 |
| Normalized NOPAT Margin |
|
-9.62% |
-7.46% |
-4.71% |
0.18% |
-4.27% |
-5.88% |
-3.09% |
-2.18% |
-7.28% |
-3.58% |
-6.83% |
| Pre Tax Income Margin |
|
-14.68% |
-8.68% |
-6.04% |
0.63% |
-3.23% |
-8.57% |
-1.80% |
0.30% |
-9.64% |
-3.75% |
-9.87% |
| 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% |