| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
81,391,760.00 |
80,369,527.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
81,391,760.00 |
80,369,527.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.19 |
0.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
29.77% |
26.76% |
22.34% |
12.82% |
22.28% |
19.74% |
21.85% |
23.70% |
18.69% |
- |
25.25% |
| EBITDA Growth |
|
40.16% |
6.78% |
-35.55% |
-30.29% |
41.40% |
73.68% |
48.44% |
18.17% |
56.85% |
- |
96.71% |
| EBIT Growth |
|
47.70% |
3.66% |
-47.21% |
-42.74% |
34.86% |
74.10% |
43.85% |
10.09% |
33.77% |
- |
82.58% |
| NOPAT Growth |
|
45.47% |
2.72% |
-43.24% |
-45.79% |
38.35% |
-42.36% |
45.46% |
8.60% |
240.37% |
- |
66.64% |
| Net Income Growth |
|
65.47% |
13.88% |
-48.57% |
-45.04% |
66.63% |
128.54% |
53.31% |
13.72% |
79.47% |
- |
111.78% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
110.87% |
| Operating Cash Flow Growth |
|
768.91% |
111.15% |
18.39% |
94.47% |
-2.56% |
-7.49% |
72.81% |
5,257.73% |
283.33% |
- |
83.42% |
| Free Cash Flow Firm Growth |
|
-84.55% |
-74.88% |
-293.47% |
-12.43% |
12.28% |
-56.80% |
26.76% |
-138.67% |
-45.21% |
- |
304.43% |
| Invested Capital Growth |
|
417.58% |
360.39% |
1,041.63% |
93.69% |
75.22% |
126.38% |
70.61% |
145.73% |
79.50% |
- |
-100.00% |
| Revenue Q/Q Growth |
|
2.16% |
5.79% |
-1.62% |
6.11% |
10.72% |
3.59% |
0.11% |
7.72% |
6.24% |
- |
-1.07% |
| EBITDA Q/Q Growth |
|
16.01% |
-52.37% |
-39.33% |
26.93% |
62.22% |
31.56% |
-172.91% |
-15.97% |
80.08% |
- |
-127.51% |
| EBIT Q/Q Growth |
|
13.39% |
-63.52% |
-37.74% |
26.82% |
60.47% |
34.99% |
-198.62% |
-17.17% |
70.88% |
- |
-746.03% |
| NOPAT Q/Q Growth |
|
7.73% |
-56.95% |
-38.36% |
27.24% |
60.98% |
-262.41% |
46.99% |
-21.92% |
159.93% |
- |
-5,239.90% |
| Net Income Q/Q Growth |
|
22.08% |
-89.30% |
-45.32% |
32.34% |
82.07% |
261.89% |
-337.75% |
-25.04% |
95.73% |
- |
-71.45% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
251.85% |
42.18% |
16.45% |
-102.20% |
2,777.97% |
34.99% |
117.52% |
-34.41% |
99.03% |
- |
12.26% |
| Free Cash Flow Firm Q/Q Growth |
|
-21.47% |
-12.51% |
-85.69% |
55.70% |
5.23% |
-101.12% |
13.27% |
-44.38% |
42.34% |
- |
575.15% |
| Invested Capital Q/Q Growth |
|
47.54% |
6.26% |
72.40% |
-28.34% |
33.48% |
37.29% |
29.93% |
3.21% |
-2.50% |
- |
-100.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
75.27% |
74.97% |
72.77% |
73.17% |
74.44% |
72.83% |
71.21% |
71.01% |
71.48% |
- |
72.16% |
| EBITDA Margin |
|
-10.65% |
-15.34% |
-21.72% |
-14.96% |
-5.10% |
-3.37% |
-9.19% |
-9.89% |
-1.86% |
- |
-0.24% |
| Operating Margin |
|
-10.44% |
-15.49% |
-21.79% |
-14.94% |
-5.27% |
-3.38% |
-9.75% |
-11.04% |
-2.93% |
- |
-3.61% |
| EBIT Margin |
|
-10.18% |
-15.73% |
-22.02% |
-15.19% |
-5.42% |
-3.40% |
-10.15% |
-11.04% |
-3.03% |
- |
-1.41% |
| Profit (Net Income) Margin |
|
-6.77% |
-12.11% |
-17.89% |
-11.41% |
-1.85% |
2.89% |
-6.85% |
-7.96% |
-0.32% |
- |
0.64% |
| Tax Burden Percent |
|
114.16% |
106.48% |
103.31% |
107.70% |
137.52% |
380.98% |
112.91% |
109.11% |
-148.67% |
- |
50.42% |
| Interest Burden Percent |
|
58.25% |
72.30% |
78.62% |
69.73% |
24.77% |
-22.26% |
59.81% |
66.05% |
-7.10% |
- |
-90.62% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-280.98% |
0.00% |
0.00% |
248.67% |
- |
49.58% |
| Return on Invested Capital (ROIC) |
|
-104.93% |
-152.37% |
-145.91% |
-103.23% |
-27.70% |
-80.54% |
-31.30% |
-40.78% |
22.27% |
- |
-16.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-105.26% |
-151.63% |
-144.51% |
-102.75% |
-28.70% |
-85.94% |
-31.29% |
-40.70% |
23.95% |
- |
-17.73% |
| Return on Net Nonoperating Assets (RNNOA) |
|
91.18% |
131.54% |
118.64% |
85.89% |
22.77% |
71.60% |
24.61% |
32.75% |
-19.00% |
- |
14.35% |
| Return on Equity (ROE) |
|
-13.76% |
-20.83% |
-27.27% |
-17.33% |
-4.93% |
-8.94% |
-6.69% |
-8.02% |
3.26% |
- |
-2.00% |
| Cash Return on Invested Capital (CROIC) |
|
-284.52% |
-265.19% |
-267.68% |
-172.31% |
-128.38% |
-124.52% |
-78.32% |
-111.82% |
-80.94% |
- |
173.83% |
| Operating Return on Assets (OROA) |
|
-6.26% |
-9.70% |
-13.85% |
-9.56% |
-3.51% |
-2.17% |
-6.42% |
-7.34% |
-2.06% |
- |
-2.03% |
| Return on Assets (ROA) |
|
-4.16% |
-7.47% |
-11.25% |
-7.18% |
-1.20% |
1.84% |
-4.33% |
-5.29% |
-0.22% |
- |
0.93% |
| Return on Common Equity (ROCE) |
|
-13.76% |
-20.83% |
-27.27% |
-17.33% |
-4.93% |
-8.94% |
-6.69% |
-8.02% |
3.26% |
- |
-2.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-19.18% |
0.00% |
-15.99% |
-16.13% |
-13.34% |
0.00% |
-2.84% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-32 |
-50 |
-69 |
-50 |
-20 |
-71 |
-37 |
-46 |
27 |
0.24 |
-13 |
| NOPAT Margin |
|
-7.31% |
-10.85% |
-15.25% |
-10.46% |
-3.69% |
-12.90% |
-6.83% |
-7.73% |
4.36% |
- |
-1.82% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.33% |
-0.74% |
-1.40% |
-0.48% |
0.99% |
5.39% |
-0.01% |
-0.08% |
-1.69% |
- |
1.38% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-1.50% |
-2.25% |
- |
- |
-0.74% |
-2.54% |
-1.24% |
-1.55% |
0.95% |
0.01% |
0.00% |
| Cost of Revenue to Revenue |
|
24.73% |
25.03% |
27.23% |
26.83% |
25.56% |
27.17% |
28.79% |
28.99% |
28.52% |
- |
27.84% |
| SG&A Expenses to Revenue |
|
11.54% |
12.59% |
13.44% |
10.62% |
9.93% |
10.09% |
9.98% |
10.05% |
9.56% |
- |
10.36% |
| R&D to Revenue |
|
29.60% |
31.78% |
32.42% |
31.16% |
28.60% |
27.43% |
30.75% |
30.73% |
28.11% |
- |
29.15% |
| Operating Expenses to Revenue |
|
85.72% |
90.46% |
94.56% |
88.12% |
79.70% |
76.21% |
80.97% |
82.05% |
74.42% |
- |
75.77% |
| Earnings before Interest and Taxes (EBIT) |
|
-44 |
-72 |
-99 |
-73 |
-29 |
-19 |
-56 |
-65 |
-19 |
-1.15 |
-9.70 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-46 |
-70 |
-98 |
-72 |
-27 |
-18 |
-50 |
-59 |
-12 |
6.04 |
-1.66 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
25.41 |
27.04 |
20.95 |
13.58 |
13.30 |
7.32 |
4.61 |
6.61 |
10.13 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
27.60 |
29.04 |
22.20 |
14.32 |
13.96 |
7.57 |
5.00 |
7.17 |
11.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
15.50 |
17.18 |
15.07 |
10.17 |
10.42 |
10.14 |
6.64 |
8.76 |
12.63 |
- |
7.75 |
| 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) |
|
128.49 |
142.42 |
75.63 |
71.51 |
57.91 |
40.43 |
19.90 |
28.60 |
46.28 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
15.00 |
16.66 |
14.54 |
9.56 |
9.81 |
8.98 |
5.47 |
7.71 |
11.64 |
- |
7.75 |
| 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) |
|
256.71 |
230.80 |
195.39 |
112.01 |
121.84 |
119.97 |
58.64 |
63.31 |
71.71 |
- |
33.78 |
| 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 |
- |
40.06 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.18 |
1.07 |
0.90 |
0.84 |
0.75 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
1.18 |
1.07 |
0.90 |
0.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.87 |
-0.87 |
-0.82 |
-0.84 |
-0.79 |
-0.83 |
-0.79 |
-0.80 |
-0.79 |
- |
-0.81 |
| Leverage Ratio |
|
3.12 |
3.02 |
2.72 |
2.57 |
2.40 |
1.64 |
1.55 |
1.55 |
1.55 |
- |
1.20 |
| Compound Leverage Factor |
|
1.82 |
2.18 |
2.14 |
1.79 |
0.59 |
-0.36 |
0.93 |
1.02 |
-0.11 |
- |
-1.08 |
| Debt to Total Capital |
|
54.14% |
51.68% |
47.41% |
45.65% |
42.82% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
42.82% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
54.14% |
51.68% |
47.41% |
45.65% |
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 |
|
45.86% |
48.32% |
52.59% |
54.35% |
57.18% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
0.00% |
| Debt to EBITDA |
|
-4.60 |
-4.70 |
-4.25 |
-4.01 |
-4.22 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
3.15 |
3.58 |
3.46 |
3.92 |
4.42 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
-4.60 |
-4.70 |
-4.25 |
-4.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
-6.92 |
-6.99 |
-6.21 |
-5.72 |
-5.98 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
4.74 |
5.33 |
5.04 |
5.60 |
6.27 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
-6.92 |
-6.99 |
-6.21 |
-5.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
9.03 |
10.10 |
9.52 |
6.80 |
7.14 |
19.49 |
14.80 |
20.08 |
26.57 |
- |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.74 |
4.40 |
4.93 |
5.03 |
1.70 |
5.20 |
5.89 |
5.70 |
5.25 |
- |
0.00 |
| Quick Ratio |
|
4.49 |
4.15 |
4.35 |
4.76 |
1.61 |
4.86 |
5.48 |
5.29 |
4.88 |
- |
0.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-181 |
-204 |
-378 |
-168 |
-159 |
-320 |
-277 |
-400 |
-231 |
-119 |
567 |
| Operating Cash Flow to CapEx |
|
1,848.99% |
1,995.14% |
11,802.04% |
-133.02% |
1,889.85% |
194.53% |
6,823.65% |
13,427.37% |
8,552.44% |
- |
8,694.74% |
| Free Cash Flow to Firm to Interest Expense |
|
-92.22 |
-84.24 |
-199.47 |
-73.46 |
-69.74 |
-195.42 |
-259.96 |
-271.63 |
-287.99 |
- |
664.13 |
| Operating Cash Flow to Interest Expense |
|
19.56 |
22.58 |
33.53 |
-0.61 |
16.43 |
30.91 |
103.12 |
48.95 |
179.16 |
- |
236.38 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
18.51 |
21.45 |
33.25 |
-1.07 |
15.57 |
15.02 |
101.61 |
48.59 |
177.07 |
- |
233.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.61 |
0.62 |
0.63 |
0.63 |
0.65 |
0.64 |
0.63 |
0.66 |
0.68 |
- |
1.44 |
| Accounts Receivable Turnover |
|
6.31 |
5.51 |
7.39 |
6.24 |
6.32 |
5.58 |
7.27 |
6.71 |
6.17 |
- |
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 |
|
27.74 |
30.36 |
33.49 |
35.59 |
37.48 |
40.36 |
44.82 |
49.19 |
52.63 |
- |
0.00 |
| Accounts Payable Turnover |
|
46.74 |
46.65 |
51.89 |
51.68 |
48.20 |
52.55 |
63.72 |
61.37 |
50.10 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
57.86 |
66.23 |
49.38 |
58.53 |
57.75 |
65.37 |
50.22 |
54.37 |
59.16 |
- |
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) |
|
7.81 |
7.82 |
7.03 |
7.06 |
7.57 |
6.95 |
5.73 |
5.95 |
7.29 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
50.05 |
58.41 |
42.34 |
51.47 |
50.18 |
58.43 |
44.49 |
48.42 |
51.87 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
185 |
197 |
339 |
243 |
325 |
446 |
579 |
598 |
583 |
565 |
0.00 |
| Invested Capital Turnover |
|
14.35 |
14.05 |
9.57 |
9.87 |
7.52 |
6.25 |
4.58 |
5.28 |
5.11 |
- |
8.99 |
| Increase / (Decrease) in Invested Capital |
|
149 |
154 |
310 |
118 |
139 |
249 |
240 |
354 |
258 |
119 |
-579 |
| Enterprise Value (EV) |
|
23,802 |
28,036 |
25,667 |
17,391 |
18,797 |
18,018 |
11,524 |
17,094 |
26,968 |
- |
20,159 |
| Market Capitalization |
|
24,585 |
28,909 |
26,596 |
18,511 |
19,974 |
20,354 |
13,978 |
19,439 |
29,274 |
- |
20,159 |
| Book Value per Share |
|
$13.56 |
$14.81 |
$17.43 |
$18.58 |
$20.33 |
$37.36 |
$37.36 |
$36.02 |
$35.50 |
$36.27 |
$0.00 |
| Tangible Book Value per Share |
|
$12.49 |
$13.79 |
$16.45 |
$17.62 |
$19.38 |
$36.09 |
$34.46 |
$33.18 |
$32.70 |
$33.50 |
$0.00 |
| Total Capital |
|
2,110 |
2,212 |
2,413 |
2,508 |
2,627 |
2,782 |
3,033 |
2,943 |
2,888 |
2,952 |
0.00 |
| Total Debt |
|
1,142 |
1,143 |
1,144 |
1,145 |
1,125 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
1,142 |
1,143 |
1,144 |
1,145 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-782 |
-872 |
-930 |
-1,120 |
-1,177 |
-2,337 |
-2,454 |
-2,345 |
-2,306 |
-2,387 |
0.00 |
| Capital Expenditures (CapEx) |
|
2.08 |
2.74 |
0.54 |
1.05 |
1.98 |
26 |
1.61 |
0.54 |
1.68 |
1.13 |
2.32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-94 |
-96 |
41 |
-84 |
-24 |
25 |
14 |
49 |
69 |
58 |
0.00 |
| Debt-free Net Working Capital (DFNWC) |
|
1,831 |
1,919 |
2,115 |
2,181 |
2,278 |
2,362 |
2,468 |
2,395 |
2,374 |
2,445 |
0.00 |
| Net Working Capital (NWC) |
|
1,831 |
1,919 |
2,115 |
2,181 |
1,153 |
2,362 |
2,468 |
2,395 |
2,374 |
2,445 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-2.35 |
5.78 |
12 |
4.52 |
-9.74 |
-87 |
0.14 |
1.34 |
29 |
-15 |
-17 |
| Net Nonoperating Obligations (NNO) |
|
-782 |
-872 |
-930 |
-1,120 |
-1,177 |
-2,337 |
-2,454 |
-2,345 |
-2,306 |
-2,387 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
-2.04 |
1.81 |
1.37 |
1.11 |
1.69 |
0.17 |
5.26 |
6.77 |
7.35 |
7.19 |
8.04 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.91% |
-5.70% |
2.31% |
-4.61% |
-1.25% |
1.24% |
0.65% |
2.22% |
2.96% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
115.43% |
114.05% |
119.80% |
119.85% |
118.90% |
117.70% |
117.23% |
107.96% |
102.47% |
- |
0.00% |
| Net Working Capital to Revenue |
|
115.43% |
114.05% |
119.80% |
119.85% |
60.20% |
117.70% |
117.23% |
107.96% |
102.47% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.41) |
($0.77) |
($1.10) |
($0.74) |
($0.13) |
$0.24 |
($0.46) |
($0.58) |
($0.02) |
$0.18 |
$0.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
71.56M |
71.25M |
72.99M |
73.54M |
74.02M |
74.56M |
81.06M |
81.08M |
81.40M |
81.25M |
80.36M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
72.18M |
71.25M |
73.35M |
73.87M |
74.47M |
74.56M |
81.71M |
81.36M |
81.39M |
81.25M |
81.58M |
| 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 |
|
72.18M |
72.83M |
73.35M |
73.87M |
74.47M |
81.19M |
81.71M |
81.36M |
81.39M |
80.37M |
80.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-32 |
-50 |
-69 |
-50 |
-20 |
-13 |
-37 |
-46 |
-13 |
0.24 |
-13 |
| Normalized NOPAT Margin |
|
-7.31% |
-10.85% |
-15.25% |
-10.46% |
-3.69% |
-2.37% |
-6.83% |
-7.73% |
-2.05% |
- |
-1.82% |
| Pre Tax Income Margin |
|
-5.93% |
-11.37% |
-17.31% |
-10.59% |
-1.34% |
0.76% |
-6.07% |
-7.29% |
0.21% |
- |
1.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-22.43 |
-29.78 |
-52.31 |
-31.82 |
-12.60 |
-11.41 |
-52.27 |
-44.32 |
-23.73 |
- |
-11.38 |
| NOPAT to Interest Expense |
|
-16.12 |
-20.54 |
-36.23 |
-21.91 |
-8.57 |
-43.25 |
-35.17 |
-31.03 |
34.20 |
- |
-14.66 |
| EBIT Less CapEx to Interest Expense |
|
-23.49 |
-30.91 |
-52.59 |
-32.28 |
-13.47 |
-27.30 |
-53.78 |
-44.69 |
-25.83 |
- |
-14.10 |
| NOPAT Less CapEx to Interest Expense |
|
-17.17 |
-21.67 |
-36.52 |
-22.37 |
-9.44 |
-59.14 |
-36.68 |
-31.39 |
32.10 |
- |
-17.38 |
| 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% |
- |
-1,720.77% |