| DEI Shares Outstanding |
|
59,834,098.00 |
59,895,958.00 |
59,895,958.00 |
60,325,832.00 |
60,801,425.00 |
- |
61,236,291.00 |
61,386,278.00 |
61,388,154.00 |
61,449,385.00 |
| DEI Adjusted Shares Outstanding |
|
59,834,098.00 |
59,895,958.00 |
59,895,958.00 |
60,325,832.00 |
60,801,425.00 |
- |
61,236,291.00 |
61,386,278.00 |
61,388,154.00 |
61,449,385.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.69 |
-0.68 |
-0.78 |
-0.93 |
-0.95 |
- |
-0.92 |
-0.71 |
-0.43 |
-0.33 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
0.00% |
-100.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-58.20% |
-7.43% |
-14.83% |
-18.48% |
-18.73% |
-26.48% |
-12.48% |
28.25% |
54.53% |
63.08% |
| EBIT Growth |
|
-49.26% |
-25.77% |
-24.46% |
-28.13% |
-30.05% |
-13.36% |
-12.49% |
24.81% |
54.42% |
63.06% |
| NOPAT Growth |
|
-49.26% |
-25.77% |
-24.46% |
-28.13% |
-30.05% |
-13.36% |
-12.49% |
24.81% |
54.42% |
63.06% |
| Net Income Growth |
|
-35.51% |
-17.25% |
-25.05% |
-35.59% |
-39.23% |
-20.98% |
-19.62% |
22.48% |
54.47% |
64.32% |
| EPS Growth |
|
-7.69% |
1.45% |
-16.42% |
-31.43% |
-35.71% |
-20.59% |
-17.95% |
22.83% |
54.74% |
65.22% |
| Operating Cash Flow Growth |
|
-95.83% |
19.65% |
0.02% |
-82.95% |
10.91% |
-89.87% |
-61.42% |
10.36% |
34.68% |
60.65% |
| Free Cash Flow Firm Growth |
|
-276.13% |
-52.65% |
5.13% |
-50.93% |
29.80% |
12.31% |
-40.87% |
18.07% |
-46.80% |
29.67% |
| Invested Capital Growth |
|
21.01% |
-34.10% |
-176.95% |
-14.48% |
-170.81% |
-101.90% |
-20.87% |
10.30% |
61.29% |
63.55% |
| Revenue Q/Q Growth |
|
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-0.32% |
18.83% |
-22.83% |
-18.46% |
-0.53% |
13.53% |
-9.23% |
24.43% |
36.30% |
0.00% |
| EBIT Q/Q Growth |
|
-0.75% |
1.36% |
-11.38% |
-15.74% |
-2.27% |
14.02% |
-10.53% |
22.64% |
38.00% |
0.00% |
| NOPAT Q/Q Growth |
|
-0.75% |
1.36% |
-11.38% |
-15.74% |
-2.27% |
14.02% |
-10.53% |
22.64% |
38.00% |
0.00% |
| Net Income Q/Q Growth |
|
-0.72% |
0.91% |
-14.22% |
-18.95% |
-3.42% |
13.90% |
-12.94% |
22.91% |
39.26% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
2.86% |
-14.71% |
-17.95% |
-3.26% |
13.68% |
-12.20% |
22.83% |
39.44% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-46.31% |
30.70% |
-20.59% |
-49.64% |
28.75% |
-47.68% |
-2.52% |
16.91% |
48.08% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-34.20% |
16.46% |
10.49% |
-50.41% |
37.58% |
-4.36% |
-43.78% |
12.52% |
-11.83% |
0.00% |
| Invested Capital Q/Q Growth |
|
12.91% |
-0.68% |
-41.83% |
7.94% |
-106.02% |
24.94% |
15.09% |
31.69% |
11.09% |
0.00% |
| 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 |
|
87.00% |
87.40% |
89.62% |
92.11% |
93.15% |
93.27% |
95.30% |
94.97% |
93.04% |
92.04% |
| 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) |
|
-36.97% |
-41.00% |
-34.17% |
-40.06% |
-47.52% |
-54.09% |
-63.22% |
-67.55% |
-64.27% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
| 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) |
|
-36.97% |
-41.00% |
-34.17% |
-40.06% |
-47.52% |
-54.09% |
-63.22% |
-67.55% |
-64.27% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-30.87% |
0.00% |
-39.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
-33 |
-37 |
-42 |
-43 |
-37 |
-41 |
-32 |
-20 |
-15 |
| 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) |
|
-1.88% |
-2.03% |
-2.02% |
-2.82% |
-3.23% |
-3.06% |
-4.10% |
-3.56% |
-2.22% |
-2.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-6.81% |
-7.85% |
-10.04% |
-11.55% |
-11.17% |
-14.35% |
-12.74% |
-8.58% |
-9.23% |
| 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) |
|
-48 |
-47 |
-52 |
-61 |
-62 |
-53 |
-59 |
-46 |
-28 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-51 |
-41 |
-51 |
-60 |
-60 |
-52 |
-57 |
-43 |
-27 |
-21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.06 |
2.29 |
2.04 |
1.65 |
1.97 |
2.64 |
0.32 |
0.32 |
0.45 |
0.47 |
| Price to Tangible Book Value (P/TBV) |
|
2.06 |
2.29 |
2.04 |
1.65 |
1.97 |
2.64 |
0.32 |
0.32 |
0.45 |
0.47 |
| Price to Revenue (P/Rev) |
|
292.67 |
686.53 |
3,598.59 |
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) |
|
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) |
|
147.79 |
380.08 |
1,774.45 |
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 |
| 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 |
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 |
|
0.02 |
0.02 |
0.07 |
0.08 |
0.09 |
0.10 |
0.12 |
0.14 |
0.15 |
0.00 |
| Long-Term Debt to Equity |
|
0.02 |
0.02 |
0.07 |
0.08 |
0.09 |
0.10 |
0.12 |
0.14 |
0.15 |
0.00 |
| Financial Leverage |
|
-1.03 |
-1.02 |
-1.02 |
-1.03 |
-1.05 |
-1.04 |
-1.05 |
-1.04 |
-1.07 |
-1.06 |
| Leverage Ratio |
|
1.09 |
1.10 |
1.12 |
1.14 |
1.16 |
1.17 |
1.25 |
1.28 |
1.32 |
1.30 |
| Compound Leverage Factor |
|
0.95 |
0.96 |
1.00 |
1.05 |
1.08 |
1.09 |
1.19 |
1.21 |
1.23 |
1.19 |
| Debt to Total Capital |
|
1.95% |
2.08% |
6.42% |
7.11% |
8.02% |
9.04% |
10.54% |
12.12% |
13.19% |
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 |
|
1.95% |
2.08% |
6.42% |
7.11% |
8.02% |
9.04% |
10.54% |
12.12% |
13.19% |
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 |
|
98.05% |
97.92% |
93.58% |
92.89% |
91.98% |
90.96% |
89.46% |
87.88% |
86.81% |
100.00% |
| Debt to EBITDA |
|
-0.05 |
-0.05 |
-0.15 |
-0.15 |
-0.14 |
-0.14 |
-0.13 |
-0.14 |
-0.17 |
0.00 |
| Net Debt to EBITDA |
|
2.78 |
2.59 |
2.33 |
2.00 |
1.76 |
1.45 |
1.20 |
1.09 |
1.17 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.05 |
-0.05 |
-0.15 |
-0.15 |
-0.14 |
-0.14 |
-0.13 |
-0.14 |
-0.17 |
0.00 |
| Debt to NOPAT |
|
-0.08 |
-0.08 |
-0.22 |
-0.21 |
-0.19 |
-0.19 |
-0.18 |
-0.20 |
-0.23 |
0.00 |
| Net Debt to NOPAT |
|
4.20 |
3.76 |
3.32 |
2.80 |
2.41 |
2.04 |
1.67 |
1.51 |
1.62 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.08 |
-0.08 |
-0.22 |
-0.21 |
-0.19 |
-0.19 |
-0.18 |
-0.20 |
-0.23 |
0.00 |
| Altman Z-Score |
|
16.29 |
16.32 |
5.61 |
3.15 |
2.56 |
3.23 |
-2.12 |
-2.76 |
-2.86 |
-4.22 |
| 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 |
|
19.50 |
17.72 |
16.12 |
14.47 |
10.26 |
10.91 |
11.03 |
12.99 |
13.93 |
16.89 |
| Quick Ratio |
|
19.11 |
17.33 |
15.87 |
14.12 |
10.13 |
10.71 |
10.84 |
12.77 |
13.72 |
16.50 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-36 |
-30 |
-27 |
-41 |
-25 |
-27 |
-38 |
-33 |
-37 |
-27 |
| Operating Cash Flow to CapEx |
|
-38,536.17% |
-41,150.82% |
-2,028.89% |
-3,620.86% |
-3,601.90% |
-22,804.78% |
-18,650.38% |
-36,252.68% |
0.00% |
0.00% |
| 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 |
|
0.01 |
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 |
|
0.81 |
0.39 |
0.05 |
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 |
|
-11 |
-11 |
-15 |
-14 |
-29 |
-21 |
-18 |
-12 |
-11 |
-6.63 |
| Invested Capital Turnover |
|
-0.30 |
-0.17 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
2.80 |
-2.70 |
-9.62 |
-1.75 |
-18 |
-11 |
-3.14 |
1.43 |
18 |
12 |
| Enterprise Value (EV) |
|
524 |
601 |
440 |
242 |
307 |
476 |
-193 |
-161 |
-121 |
-93 |
| Market Capitalization |
|
1,038 |
1,085 |
892 |
649 |
682 |
801 |
83 |
71 |
91 |
77 |
| Book Value per Share |
|
$8.41 |
$7.91 |
$7.27 |
$6.51 |
$5.69 |
$5.00 |
$4.20 |
$3.59 |
$3.26 |
$2.67 |
| Tangible Book Value per Share |
|
$8.41 |
$7.91 |
$7.27 |
$6.51 |
$5.69 |
$5.00 |
$4.20 |
$3.59 |
$3.26 |
$2.67 |
| Total Capital |
|
513 |
484 |
467 |
423 |
376 |
334 |
287 |
250 |
231 |
165 |
| Total Debt |
|
10 |
10 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
0.00 |
| Total Long-Term Debt |
|
10 |
10 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
0.00 |
| Net Debt |
|
-514 |
-484 |
-452 |
-407 |
-374 |
-326 |
-275 |
-233 |
-211 |
-171 |
| Capital Expenditures (CapEx) |
|
0.09 |
0.06 |
1.49 |
1.25 |
0.90 |
0.21 |
0.26 |
0.11 |
0.00 |
-0.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-17 |
-17 |
-23 |
-20 |
-34 |
-27 |
-23 |
-16 |
-14 |
-6.32 |
| Debt-free Net Working Capital (DFNWC) |
|
507 |
477 |
460 |
417 |
370 |
329 |
283 |
247 |
228 |
165 |
| Net Working Capital (NWC) |
|
507 |
477 |
460 |
417 |
370 |
329 |
283 |
247 |
228 |
165 |
| Net Nonoperating Expense (NNE) |
|
8.11 |
8.18 |
10 |
13 |
14 |
12 |
15 |
11 |
6.51 |
4.80 |
| Net Nonoperating Obligations (NNO) |
|
-514 |
-484 |
-452 |
-407 |
-374 |
-326 |
-275 |
-233 |
-211 |
-172 |
| Total Depreciation and Amortization (D&A) |
|
-3.26 |
5.69 |
1.60 |
0.48 |
1.53 |
1.02 |
1.81 |
2.42 |
0.77 |
0.68 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-470.30% |
-1,092.85% |
-9,226.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
14,300.14% |
30,188.48% |
185,285.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
14,300.14% |
30,188.48% |
185,285.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.70) |
($0.68) |
($0.78) |
($0.92) |
($0.95) |
($0.82) |
($0.92) |
($0.71) |
($0.43) |
($0.32) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
59.69M |
58.72M |
60.18M |
60.38M |
60.73M |
60.54M |
61.22M |
61.39M |
61.41M |
61.80M |
| Adjusted Diluted Earnings per Share |
|
($0.70) |
($0.68) |
($0.78) |
($0.92) |
($0.95) |
($0.82) |
($0.92) |
($0.71) |
($0.43) |
($0.32) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
59.69M |
58.72M |
60.18M |
60.38M |
60.73M |
60.54M |
61.22M |
61.39M |
61.41M |
61.80M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
59.90M |
60.24M |
60.33M |
60.80M |
60.85M |
61.24M |
61.39M |
61.39M |
61.45M |
61.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-33 |
-37 |
-42 |
-43 |
-37 |
-41 |
-32 |
-20 |
-15 |
| 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 |
|
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% |