| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
264,801,408.00 |
264,930,065.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
264,801,408.00 |
264,930,065.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.18 |
-0.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
1,393.50% |
-7,556.00% |
983.54% |
172.54% |
-249.70% |
347.05% |
-183.96% |
-112.84% |
65.19% |
- |
56.59% |
| EBIT Growth |
|
1,240.50% |
-7,481.03% |
908.90% |
156.92% |
-275.94% |
319.54% |
-199.24% |
-147.67% |
61.26% |
- |
46.89% |
| NOPAT Growth |
|
-218.19% |
-2,184.76% |
-100.86% |
-104.81% |
3.98% |
-96.72% |
4.66% |
0.37% |
-46.40% |
- |
-6.16% |
| Net Income Growth |
|
1,067.41% |
-8,385.84% |
782.98% |
101.92% |
-316.16% |
288.18% |
-231.30% |
-3,165.63% |
53.00% |
- |
20.47% |
| EPS Growth |
|
352.63% |
0.00% |
147.83% |
84.52% |
-197.92% |
171.43% |
-409.09% |
-76.92% |
10.64% |
- |
-50.00% |
| Operating Cash Flow Growth |
|
-8.94% |
-73.28% |
-24.33% |
133.23% |
-458.91% |
57.59% |
-138.77% |
-165.07% |
-19.07% |
- |
-61.04% |
| Free Cash Flow Firm Growth |
|
-7,468.00% |
-5,531.54% |
-1,601.18% |
-42,997.73% |
-99.00% |
-83.77% |
7.16% |
18.30% |
-59.71% |
- |
-94.19% |
| Invested Capital Growth |
|
728.94% |
865.11% |
0.00% |
2,174.20% |
177.72% |
164.57% |
92.81% |
77.90% |
102.33% |
- |
94.04% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
300.14% |
-187.61% |
215.16% |
-63.58% |
-513.03% |
244.58% |
-138.37% |
94.39% |
-1,019.38% |
- |
-143.78% |
| EBIT Q/Q Growth |
|
278.22% |
-206.62% |
198.00% |
-69.05% |
-650.88% |
233.04% |
-143.45% |
85.03% |
-347.70% |
- |
-169.21% |
| NOPAT Q/Q Growth |
|
-85.64% |
37.20% |
-69.39% |
-3.72% |
12.96% |
-28.65% |
17.91% |
-8.38% |
-27.89% |
- |
15.73% |
| Net Income Q/Q Growth |
|
251.17% |
-240.70% |
173.00% |
-98.77% |
-17,160.55% |
222.48% |
-150.94% |
71.20% |
-161.58% |
- |
-374.79% |
| EPS Q/Q Growth |
|
157.14% |
-172.92% |
131.43% |
-218.18% |
-261.54% |
153.19% |
-236.00% |
32.35% |
-82.61% |
- |
-183.33% |
| Operating Cash Flow Q/Q Growth |
|
36.61% |
-83.78% |
-37.31% |
120.77% |
-1,166.38% |
86.06% |
-673.07% |
94.34% |
-1,851.21% |
- |
-436.57% |
| Free Cash Flow Firm Q/Q Growth |
|
-15,265.70% |
-38.90% |
-72.84% |
-16.84% |
29.05% |
-28.27% |
12.68% |
-2.81% |
-38.70% |
- |
-11.04% |
| Invested Capital Q/Q Growth |
|
765.68% |
38.51% |
54.97% |
22.39% |
5.72% |
31.95% |
12.93% |
12.93% |
20.23% |
- |
12.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
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% |
| Operating Margin |
|
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% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
84.82% |
111.94% |
84.43% |
3.37% |
104.22% |
95.94% |
112.48% |
216.40% |
126.44% |
- |
168.44% |
| 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) |
|
5.72% |
-44.45% |
-0.66% |
15.60% |
-49.36% |
22.33% |
-10.83% |
-14.47% |
-1.27% |
- |
-18.58% |
| Cash Return on Invested Capital (CROIC) |
|
-168.69% |
-170.76% |
-206.45% |
-191.01% |
-98.46% |
-95.29% |
-66.44% |
-58.93% |
-70.46% |
- |
-65.92% |
| 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% |
| Return on Assets (ROA) |
|
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) |
|
2.91% |
-15.26% |
-0.31% |
6.49% |
-30.38% |
5.98% |
-3.12% |
-4.11% |
-0.35% |
- |
-1.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.54% |
0.00% |
-1.45% |
18.18% |
-68.66% |
0.00% |
-51.10% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-36 |
-23 |
-38 |
-40 |
-34 |
-44 |
-36 |
-39 |
-50 |
-46 |
-39 |
| NOPAT Margin |
|
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) |
|
-102.42% |
43.64% |
-25.40% |
-3.75% |
22.12% |
-24.22% |
7.40% |
0.93% |
3.23% |
- |
2.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.88% |
- |
- |
- |
-0.78% |
-0.58% |
-0.56% |
-0.59% |
-0.42% |
-0.33% |
| 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% |
| 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% |
| 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 |
|
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) |
|
214 |
-229 |
221 |
68 |
-377 |
502 |
-218 |
-33 |
-146 |
167 |
-116 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
240 |
-210 |
239 |
87 |
-359 |
520 |
-199 |
-11 |
-125 |
199 |
-87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.59 |
4.25 |
2.80 |
3.24 |
1.82 |
5.31 |
6.70 |
8.92 |
11.52 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
2.59 |
4.25 |
2.80 |
3.24 |
1.82 |
5.31 |
6.70 |
8.92 |
11.52 |
- |
0.00 |
| 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 |
| 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) |
|
1.86 |
1.71 |
1.45 |
1.50 |
1.24 |
1.39 |
1.36 |
1.37 |
1.25 |
- |
1.23 |
| 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 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
27.81 |
0.00 |
27.95 |
14.89 |
0.00 |
14.19 |
154.01 |
0.00 |
51.01 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
39.43 |
0.00 |
47.53 |
19.20 |
0.00 |
16.66 |
0.00 |
0.00 |
88.86 |
- |
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 |
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.69 |
2.45 |
2.12 |
2.22 |
3.17 |
2.25 |
2.64 |
2.77 |
3.34 |
- |
3.96 |
| Long-Term Debt to Equity |
|
1.69 |
2.45 |
2.12 |
2.22 |
3.17 |
2.25 |
2.64 |
2.77 |
3.34 |
- |
3.96 |
| Financial Leverage |
|
0.39 |
1.07 |
1.57 |
1.51 |
1.74 |
1.75 |
1.98 |
2.14 |
2.76 |
- |
3.03 |
| Leverage Ratio |
|
2.95 |
3.65 |
3.69 |
3.46 |
4.31 |
3.91 |
3.88 |
4.01 |
5.01 |
- |
4.93 |
| Compound Leverage Factor |
|
2.51 |
4.08 |
3.12 |
0.12 |
4.49 |
3.76 |
4.36 |
8.69 |
6.33 |
- |
8.30 |
| Debt to Total Capital |
|
62.83% |
71.04% |
67.91% |
68.91% |
76.02% |
69.21% |
72.52% |
73.49% |
76.98% |
- |
79.85% |
| 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 |
|
62.83% |
71.04% |
67.91% |
68.91% |
76.02% |
69.21% |
72.52% |
73.49% |
76.98% |
- |
79.85% |
| 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 |
|
15.49% |
17.70% |
17.33% |
15.70% |
8.62% |
24.13% |
22.65% |
22.81% |
21.22% |
- |
20.41% |
| Common Equity to Total Capital |
|
21.69% |
11.26% |
14.76% |
15.39% |
15.36% |
6.67% |
4.82% |
3.70% |
1.80% |
- |
-0.26% |
| Debt to EBITDA |
|
15.29 |
-15.49 |
15.89 |
7.92 |
-13.70 |
8.06 |
92.06 |
-105.95 |
35.62 |
- |
-399.13 |
| Net Debt to EBITDA |
|
10.36 |
-12.98 |
14.22 |
7.36 |
-12.60 |
7.25 |
84.25 |
-96.58 |
31.61 |
- |
-379.29 |
| Long-Term Debt to EBITDA |
|
15.29 |
-15.49 |
15.89 |
7.92 |
-13.70 |
8.06 |
92.06 |
-105.95 |
35.62 |
- |
-399.13 |
| Debt to NOPAT |
|
-15.53 |
-21.15 |
-25.58 |
-19.46 |
-29.79 |
-22.92 |
-35.15 |
-36.64 |
-42.07 |
- |
-58.33 |
| Net Debt to NOPAT |
|
-10.52 |
-17.72 |
-22.89 |
-18.06 |
-27.41 |
-20.62 |
-32.17 |
-33.40 |
-37.33 |
- |
-55.43 |
| Long-Term Debt to NOPAT |
|
-15.53 |
-21.15 |
-25.58 |
-19.46 |
-29.79 |
-22.92 |
-35.15 |
-36.64 |
-42.07 |
- |
-58.33 |
| Altman Z-Score |
|
0.44 |
-0.19 |
0.28 |
0.21 |
-0.27 |
0.38 |
0.01 |
0.08 |
-0.07 |
- |
-0.08 |
| Noncontrolling Interest Sharing Ratio |
|
49.23% |
65.68% |
54.02% |
58.42% |
38.46% |
73.21% |
71.18% |
71.59% |
72.73% |
- |
93.35% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.85 |
0.57 |
0.56 |
0.45 |
0.49 |
0.69 |
0.85 |
0.70 |
0.64 |
- |
0.40 |
| Quick Ratio |
|
0.09 |
0.07 |
0.09 |
0.08 |
0.07 |
0.25 |
0.28 |
0.23 |
0.18 |
- |
0.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,225 |
-1,701 |
-2,940 |
-3,435 |
-2,437 |
-3,126 |
-2,730 |
-2,806 |
-3,892 |
-4,773 |
-5,300 |
| Operating Cash Flow to CapEx |
|
-1.21% |
-2.83% |
-3.72% |
1.01% |
-12.63% |
-1.28% |
-8.94% |
-0.53% |
-5.60% |
- |
-9.42% |
| Free Cash Flow to Firm to Interest Expense |
|
-37.64 |
-62.35 |
-89.31 |
-51.92 |
-153.23 |
-142.96 |
-100.33 |
-73.86 |
-100.75 |
- |
-66.88 |
| Operating Cash Flow to Interest Expense |
|
-0.35 |
-0.77 |
-0.88 |
0.09 |
-4.01 |
-0.41 |
-2.53 |
-0.10 |
-1.97 |
- |
-1.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-29.35 |
-27.94 |
-24.41 |
-8.88 |
-35.78 |
-32.17 |
-30.83 |
-19.36 |
-37.11 |
- |
-16.25 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
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 |
| 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 |
|
0.00 |
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 |
| Days Sales Outstanding (DSO) |
|
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 |
| Days Payable Outstanding (DPO) |
|
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 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,352 |
1,873 |
2,902 |
3,552 |
3,755 |
4,954 |
5,595 |
6,318 |
7,597 |
9,682 |
10,857 |
| Invested Capital Turnover |
|
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 |
|
1,189 |
1,679 |
2,902 |
3,395 |
2,403 |
3,082 |
2,693 |
2,767 |
3,842 |
4,728 |
5,262 |
| Enterprise Value (EV) |
|
2,513 |
3,198 |
4,211 |
5,325 |
4,647 |
6,901 |
7,610 |
8,643 |
9,466 |
- |
13,310 |
| Market Capitalization |
|
1,236 |
1,224 |
1,458 |
2,048 |
1,222 |
2,007 |
2,026 |
2,324 |
1,779 |
- |
2,029 |
| Book Value per Share |
|
$1.98 |
$1.12 |
$2.03 |
$2.45 |
$2.58 |
$1.45 |
$1.16 |
$1.00 |
$0.59 |
$0.36 |
($0.12) |
| Tangible Book Value per Share |
|
$1.98 |
$1.12 |
$2.03 |
$2.45 |
$2.58 |
$1.45 |
$1.16 |
$1.00 |
$0.59 |
$0.36 |
($0.12) |
| Total Capital |
|
2,199 |
2,557 |
3,525 |
4,113 |
4,361 |
5,665 |
6,273 |
7,036 |
8,586 |
10,812 |
11,715 |
| Total Debt |
|
1,382 |
1,816 |
2,394 |
2,834 |
3,315 |
3,920 |
4,549 |
5,171 |
6,609 |
8,511 |
9,355 |
| Total Long-Term Debt |
|
1,382 |
1,816 |
2,394 |
2,834 |
3,315 |
3,920 |
4,549 |
5,171 |
6,609 |
8,511 |
9,355 |
| Net Debt |
|
936 |
1,522 |
2,142 |
2,631 |
3,049 |
3,528 |
4,163 |
4,714 |
5,865 |
7,804 |
8,890 |
| Capital Expenditures (CapEx) |
|
944 |
741 |
775 |
593 |
505 |
695 |
770 |
732 |
1,358 |
1,987 |
1,177 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-527 |
-532 |
-473 |
-479 |
-553 |
-575 |
-457 |
-664 |
-1,174 |
-1,325 |
-1,192 |
| Debt-free Net Working Capital (DFNWC) |
|
-81 |
-238 |
-222 |
-276 |
-287 |
-183 |
-71 |
-207 |
-429 |
-618 |
-727 |
| Net Working Capital (NWC) |
|
-81 |
-238 |
-222 |
-276 |
-287 |
-183 |
-71 |
-207 |
-429 |
-618 |
-727 |
| Net Nonoperating Expense (NNE) |
|
-218 |
233 |
-225 |
-42 |
359 |
-526 |
209 |
31 |
134 |
-117 |
156 |
| Net Nonoperating Obligations (NNO) |
|
534 |
1,132 |
1,771 |
2,273 |
2,709 |
3,210 |
3,872 |
4,453 |
5,620 |
7,381 |
8,497 |
| Total Depreciation and Amortization (D&A) |
|
26 |
18 |
18 |
19 |
18 |
18 |
19 |
21 |
21 |
32 |
29 |
| 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% |
| 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% |
| 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% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.48 |
($0.35) |
$0.11 |
($0.13) |
($0.47) |
$0.25 |
($0.34) |
($0.23) |
($0.42) |
($0.18) |
($0.51) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
222.47M |
194.60M |
256.71M |
257.84M |
259.38M |
258.54M |
260.41M |
260.88M |
262.58M |
262.16M |
264.91M |
| Adjusted Diluted Earnings per Share |
|
$0.48 |
($0.35) |
$0.11 |
($0.13) |
($0.47) |
$0.25 |
($0.34) |
($0.23) |
($0.42) |
($0.18) |
($0.51) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
226.34M |
194.60M |
266.89M |
257.84M |
259.38M |
258.54M |
260.41M |
260.88M |
262.58M |
262.16M |
264.91M |
| 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 |
|
256.58M |
256.71M |
257.99M |
259.47M |
260.29M |
260.44M |
260.87M |
261.99M |
264.80M |
264.93M |
264.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-25 |
-23 |
-27 |
-28 |
-34 |
-31 |
-36 |
-39 |
-50 |
-32 |
-39 |
| Normalized NOPAT Margin |
|
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% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.59 |
-8.38 |
6.72 |
1.03 |
-23.71 |
22.95 |
-8.01 |
-0.86 |
-3.78 |
- |
-1.46 |
| NOPAT to Interest Expense |
|
-1.10 |
-0.82 |
-1.16 |
-0.60 |
-2.16 |
-2.02 |
-1.34 |
-1.04 |
-1.30 |
- |
-0.49 |
| EBIT Less CapEx to Interest Expense |
|
-22.41 |
-35.55 |
-16.81 |
-7.93 |
-55.48 |
-8.82 |
-36.32 |
-20.12 |
-38.93 |
- |
-16.31 |
| NOPAT Less CapEx to Interest Expense |
|
-30.10 |
-27.99 |
-24.69 |
-9.56 |
-33.93 |
-33.79 |
-29.64 |
-20.29 |
-36.45 |
- |
-15.34 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.29% |
-0.02% |
-0.53% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
1,619.17% |
-227.37% |
-6,970.07% |
469.74% |
-13.60% |
28.66% |
-50.31% |
-33.02% |
-587.74% |
- |
-87.56% |