| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,391,427,242.00 |
1,393,955,129.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,391,427,242.00 |
1,393,955,129.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.61 |
-0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.35% |
0.64% |
-42.81% |
-44.90% |
-12.57% |
-13.81% |
11.15% |
21.36% |
1.91% |
- |
22.32% |
| EBITDA Growth |
|
-63.77% |
-176.31% |
-19.30% |
-4.51% |
27.10% |
-118.78% |
30.26% |
34.33% |
-87.51% |
- |
-32.18% |
| EBIT Growth |
|
-62.88% |
-165.76% |
-24.16% |
-6.21% |
25.40% |
-112.89% |
30.74% |
34.07% |
-73.43% |
- |
-26.73% |
| NOPAT Growth |
|
-71.50% |
-167.79% |
-23.65% |
-4.63% |
21.10% |
-107.63% |
31.21% |
27.68% |
-61.35% |
- |
38.65% |
| Net Income Growth |
|
-66.01% |
-187.47% |
-43.19% |
-10.97% |
25.51% |
-107.91% |
33.44% |
12.81% |
-72.14% |
- |
-24.98% |
| EPS Growth |
|
-56.67% |
0.00% |
-31.43% |
10.00% |
46.81% |
-49.07% |
54.35% |
44.44% |
-24.00% |
- |
14.29% |
| Operating Cash Flow Growth |
|
-104.31% |
20.85% |
39.43% |
26.82% |
26.78% |
45.91% |
37.06% |
24.70% |
48.66% |
- |
-42.13% |
| Free Cash Flow Firm Growth |
|
-67.13% |
-10.38% |
45.45% |
63.24% |
77.04% |
89.97% |
221.32% |
320.75% |
497.77% |
- |
-17.03% |
| Invested Capital Growth |
|
114.41% |
53.47% |
25.86% |
14.94% |
6.92% |
-42.94% |
-43.02% |
-52.74% |
-65.09% |
- |
-60.15% |
| Revenue Q/Q Growth |
|
-23.63% |
11.80% |
-45.87% |
19.20% |
21.19% |
10.21% |
-30.19% |
30.15% |
1.77% |
- |
-27.40% |
| EBITDA Q/Q Growth |
|
-11.10% |
-141.72% |
58.96% |
5.17% |
22.50% |
-625.39% |
86.92% |
10.70% |
-121.29% |
- |
73.61% |
| EBIT Q/Q Growth |
|
-12.58% |
-130.93% |
57.11% |
4.75% |
20.92% |
-559.04% |
86.05% |
9.33% |
-108.02% |
- |
72.85% |
| NOPAT Q/Q Growth |
|
-17.16% |
-128.46% |
58.56% |
5.68% |
11.65% |
-501.20% |
86.27% |
0.85% |
-97.12% |
- |
85.65% |
| Net Income Q/Q Growth |
|
-19.92% |
-126.61% |
53.96% |
11.31% |
19.50% |
-532.50% |
85.26% |
-16.19% |
-58.93% |
- |
72.80% |
| EPS Q/Q Growth |
|
-17.50% |
-129.79% |
57.41% |
21.74% |
30.56% |
-544.00% |
86.96% |
4.76% |
-55.00% |
- |
74.29% |
| Operating Cash Flow Q/Q Growth |
|
31.37% |
-1.57% |
30.88% |
-51.88% |
31.33% |
24.98% |
19.56% |
-81.69% |
53.18% |
- |
-0.94% |
| Free Cash Flow Firm Q/Q Growth |
|
-5.04% |
13.98% |
47.27% |
22.85% |
34.38% |
62.42% |
737.85% |
40.36% |
18.24% |
- |
338.76% |
| Invested Capital Q/Q Growth |
|
10.72% |
-7.26% |
2.34% |
9.38% |
2.99% |
-50.51% |
2.20% |
-9.28% |
-23.92% |
- |
8.86% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-69.43% |
-100.06% |
-132.27% |
-91.56% |
-57.58% |
-122.49% |
-55.25% |
-30.73% |
-67.87% |
- |
-13.21% |
| EBITDA Margin |
|
-124.16% |
-268.46% |
-203.51% |
-161.91% |
-103.54% |
-681.46% |
-127.69% |
-87.61% |
-190.50% |
- |
-137.98% |
| Operating Margin |
|
-137.87% |
-281.74% |
-215.70% |
-170.68% |
-124.43% |
-678.75% |
-133.50% |
-101.71% |
-196.99% |
- |
-66.96% |
| EBIT Margin |
|
-135.36% |
-279.61% |
-221.52% |
-177.02% |
-115.50% |
-690.66% |
-138.03% |
-96.16% |
-196.55% |
- |
-143.00% |
| Profit (Net Income) Margin |
|
-142.66% |
-289.16% |
-245.94% |
-183.00% |
-121.55% |
-697.57% |
-147.27% |
-131.48% |
-205.31% |
- |
-150.47% |
| Tax Burden Percent |
|
98.36% |
99.93% |
100.06% |
99.86% |
100.05% |
99.81% |
100.00% |
100.01% |
100.03% |
- |
100.02% |
| Interest Burden Percent |
|
107.15% |
103.49% |
110.96% |
103.53% |
105.19% |
101.19% |
106.70% |
136.71% |
104.43% |
- |
105.21% |
| 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) |
|
-58.27% |
-114.18% |
-70.67% |
-41.91% |
-27.62% |
-204.06% |
-40.08% |
-31.18% |
-64.31% |
- |
-45.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-54.44% |
-103.65% |
-64.01% |
-35.47% |
-22.59% |
-156.15% |
-32.37% |
-18.69% |
-49.65% |
- |
-17.05% |
| Return on Net Nonoperating Assets (RNNOA) |
|
33.68% |
57.78% |
32.02% |
14.89% |
8.22% |
58.99% |
12.43% |
6.60% |
17.86% |
- |
7.47% |
| Return on Equity (ROE) |
|
-24.59% |
-56.40% |
-38.66% |
-27.02% |
-19.40% |
-145.08% |
-27.65% |
-24.57% |
-46.46% |
- |
-38.14% |
| Cash Return on Invested Capital (CROIC) |
|
-117.96% |
-103.27% |
-79.86% |
-64.26% |
-51.99% |
-41.89% |
-35.82% |
-13.62% |
-0.25% |
- |
-42.74% |
| Operating Return on Assets (OROA) |
|
-21.30% |
-46.73% |
-33.81% |
-23.38% |
-14.97% |
-102.12% |
-20.90% |
-15.91% |
-33.95% |
- |
-35.25% |
| Return on Assets (ROA) |
|
-22.45% |
-48.32% |
-37.53% |
-24.17% |
-15.75% |
-103.14% |
-22.30% |
-21.75% |
-35.46% |
- |
-37.09% |
| Return on Common Equity (ROCE) |
|
-24.59% |
-56.40% |
-38.66% |
-27.02% |
-19.40% |
-142.81% |
-27.22% |
-24.14% |
-45.62% |
- |
-36.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-27.07% |
0.00% |
-49.78% |
-49.66% |
-46.60% |
0.00% |
-108.01% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-192 |
-438 |
-182 |
-171 |
-151 |
-910 |
-125 |
-124 |
-244 |
-534 |
-77 |
| NOPAT Margin |
|
-96.51% |
-197.22% |
-150.99% |
-119.48% |
-87.10% |
-475.12% |
-93.45% |
-71.20% |
-137.90% |
- |
-46.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.83% |
-10.53% |
-6.66% |
-6.45% |
-5.03% |
-47.92% |
-7.71% |
-12.49% |
-14.66% |
- |
-28.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-14.15% |
-5.78% |
- |
- |
-41.54% |
-5.55% |
-6.49% |
-14.86% |
-37.13% |
-5.98% |
| Cost of Revenue to Revenue |
|
169.43% |
200.06% |
232.27% |
191.56% |
157.58% |
222.49% |
155.25% |
130.73% |
167.87% |
- |
113.21% |
| SG&A Expenses to Revenue |
|
53.07% |
50.35% |
64.82% |
59.40% |
52.72% |
63.42% |
60.47% |
50.52% |
62.46% |
- |
42.94% |
| R&D to Revenue |
|
13.92% |
13.64% |
21.02% |
13.21% |
11.35% |
6.94% |
12.98% |
7.01% |
9.10% |
- |
7.41% |
| Operating Expenses to Revenue |
|
68.44% |
293.99% |
83.43% |
79.12% |
66.85% |
556.26% |
78.25% |
70.98% |
129.13% |
- |
53.75% |
| Earnings before Interest and Taxes (EBIT) |
|
-269 |
-621 |
-266 |
-254 |
-201 |
-1,322 |
-185 |
-167 |
-348 |
-861 |
-234 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-247 |
-596 |
-245 |
-232 |
-180 |
-1,305 |
-171 |
-152 |
-337 |
-855 |
-226 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.30 |
0.94 |
0.80 |
0.58 |
0.66 |
1.12 |
0.67 |
0.96 |
1.90 |
- |
4.20 |
| Price to Tangible Book Value (P/TBV) |
|
1.49 |
1.01 |
0.86 |
0.62 |
0.70 |
1.18 |
0.70 |
1.00 |
2.01 |
- |
4.37 |
| Price to Revenue (P/Rev) |
|
5.14 |
3.06 |
2.94 |
2.53 |
3.01 |
3.09 |
1.94 |
2.39 |
3.98 |
- |
4.26 |
| 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) |
|
1.53 |
0.91 |
0.70 |
0.40 |
0.52 |
1.19 |
0.44 |
0.92 |
2.70 |
- |
6.54 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.46 |
1.90 |
1.66 |
1.21 |
1.68 |
2.02 |
0.75 |
1.36 |
2.99 |
- |
3.83 |
| 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 |
|
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.21 |
0.16 |
0.08 |
0.10 |
- |
0.66 |
| Long-Term Debt to Equity |
|
0.06 |
0.07 |
0.07 |
0.07 |
0.05 |
0.18 |
0.13 |
0.00 |
0.00 |
- |
0.65 |
| Financial Leverage |
|
-0.62 |
-0.56 |
-0.50 |
-0.42 |
-0.36 |
-0.38 |
-0.38 |
-0.35 |
-0.36 |
- |
-0.44 |
| Leverage Ratio |
|
1.46 |
1.53 |
1.53 |
1.54 |
1.56 |
1.81 |
1.74 |
1.71 |
1.73 |
- |
2.22 |
| Compound Leverage Factor |
|
1.57 |
1.59 |
1.70 |
1.59 |
1.64 |
1.83 |
1.86 |
2.34 |
1.81 |
- |
2.33 |
| Debt to Total Capital |
|
5.37% |
6.43% |
6.80% |
6.68% |
6.57% |
17.45% |
14.06% |
7.61% |
8.77% |
- |
39.58% |
| Short-Term Debt to Total Capital |
|
0.07% |
0.09% |
0.09% |
0.09% |
1.89% |
2.70% |
2.64% |
7.61% |
8.77% |
- |
0.23% |
| Long-Term Debt to Total Capital |
|
5.29% |
6.34% |
6.71% |
6.59% |
4.67% |
14.75% |
11.43% |
0.00% |
0.00% |
- |
39.35% |
| 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% |
3.36% |
3.35% |
4.34% |
4.99% |
- |
1.88% |
| Common Equity to Total Capital |
|
94.63% |
93.57% |
93.20% |
93.32% |
93.43% |
79.19% |
82.58% |
88.05% |
86.24% |
- |
58.54% |
| Debt to EBITDA |
|
-0.22 |
-0.16 |
-0.16 |
-0.16 |
-0.17 |
-0.19 |
-0.17 |
-0.08 |
-0.07 |
- |
-0.32 |
| Net Debt to EBITDA |
|
1.69 |
0.81 |
0.78 |
0.68 |
0.70 |
0.38 |
0.45 |
0.43 |
0.38 |
- |
0.22 |
| Long-Term Debt to EBITDA |
|
-0.22 |
-0.15 |
-0.16 |
-0.16 |
-0.12 |
-0.16 |
-0.14 |
0.00 |
0.00 |
- |
-0.32 |
| Debt to NOPAT |
|
-0.30 |
-0.21 |
-0.22 |
-0.22 |
-0.23 |
-0.27 |
-0.23 |
-0.11 |
-0.10 |
- |
-0.52 |
| Net Debt to NOPAT |
|
2.25 |
1.10 |
1.05 |
0.92 |
0.93 |
0.53 |
0.62 |
0.59 |
0.53 |
- |
0.35 |
| Long-Term Debt to NOPAT |
|
-0.29 |
-0.21 |
-0.22 |
-0.21 |
-0.16 |
-0.23 |
-0.19 |
0.00 |
0.00 |
- |
-0.51 |
| Altman Z-Score |
|
0.71 |
-0.50 |
-0.45 |
-0.71 |
-0.64 |
-2.71 |
-1.92 |
-2.11 |
-2.36 |
- |
-3.46 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.56% |
1.55% |
1.74% |
1.81% |
- |
3.68% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.41 |
1.85 |
1.94 |
2.07 |
2.08 |
1.97 |
1.95 |
1.59 |
1.32 |
- |
2.36 |
| Quick Ratio |
|
0.79 |
0.39 |
0.35 |
0.31 |
0.33 |
0.48 |
0.56 |
0.33 |
0.32 |
- |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,264 |
-1,088 |
-574 |
-442 |
-290 |
-109 |
696 |
977 |
1,155 |
132 |
577 |
| Operating Cash Flow to CapEx |
|
-139.31% |
-131.24% |
-169.95% |
-239.75% |
-194.99% |
-331.53% |
-229.20% |
-474.55% |
-298.39% |
- |
-1,849.16% |
| Free Cash Flow to Firm to Interest Expense |
|
-107.14 |
-94.71 |
-22.61 |
-46.52 |
-31.74 |
-5.78 |
45.97 |
45.61 |
70.16 |
- |
37.14 |
| Operating Cash Flow to Interest Expense |
|
-20.24 |
-21.13 |
-6.61 |
-26.78 |
-19.12 |
-6.96 |
-6.97 |
-8.96 |
-5.46 |
- |
-9.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-34.77 |
-37.23 |
-10.50 |
-37.96 |
-28.93 |
-9.05 |
-10.02 |
-10.85 |
-7.28 |
- |
-10.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.16 |
0.17 |
0.15 |
0.13 |
0.13 |
0.15 |
0.15 |
0.17 |
0.17 |
- |
0.25 |
| Accounts Receivable Turnover |
|
6.88 |
4.78 |
5.80 |
3.37 |
3.99 |
3.14 |
4.37 |
4.10 |
4.64 |
- |
5.88 |
| Inventory Turnover |
|
1.86 |
1.74 |
1.60 |
1.45 |
1.33 |
1.53 |
1.42 |
1.43 |
1.61 |
- |
1.54 |
| Fixed Asset Turnover |
|
0.96 |
0.76 |
0.66 |
0.53 |
0.47 |
0.52 |
0.52 |
0.56 |
0.56 |
- |
1.32 |
| Accounts Payable Turnover |
|
5.81 |
6.22 |
5.91 |
5.63 |
5.09 |
5.71 |
4.95 |
5.59 |
6.27 |
- |
5.54 |
| Days Sales Outstanding (DSO) |
|
53.04 |
76.42 |
62.98 |
108.38 |
91.43 |
116.40 |
83.48 |
89.13 |
78.61 |
- |
62.04 |
| Days Inventory Outstanding (DIO) |
|
196.32 |
209.60 |
228.52 |
252.05 |
274.00 |
239.30 |
257.77 |
254.67 |
227.04 |
- |
237.49 |
| Days Payable Outstanding (DPO) |
|
62.80 |
58.66 |
61.80 |
64.82 |
71.75 |
63.87 |
73.68 |
65.26 |
58.21 |
- |
65.94 |
| Cash Conversion Cycle (CCC) |
|
186.56 |
227.36 |
229.70 |
295.61 |
293.68 |
291.82 |
267.57 |
278.54 |
247.43 |
- |
233.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,010 |
1,864 |
1,908 |
2,087 |
2,149 |
1,064 |
1,087 |
986 |
750 |
398 |
433 |
| Invested Capital Turnover |
|
0.60 |
0.58 |
0.47 |
0.35 |
0.32 |
0.43 |
0.43 |
0.44 |
0.47 |
- |
0.97 |
| Increase / (Decrease) in Invested Capital |
|
1,073 |
650 |
392 |
271 |
139 |
-801 |
-821 |
-1,101 |
-1,399 |
-666 |
-654 |
| Enterprise Value (EV) |
|
3,076 |
1,691 |
1,333 |
828 |
1,108 |
1,270 |
479 |
912 |
2,024 |
- |
2,834 |
| Market Capitalization |
|
4,575 |
2,725 |
2,354 |
1,730 |
1,988 |
1,941 |
1,249 |
1,607 |
2,691 |
- |
3,150 |
| Book Value per Share |
|
$5.83 |
$4.79 |
$4.28 |
$4.02 |
$3.44 |
$1.90 |
$2.01 |
$1.56 |
$1.23 |
$0.70 |
$0.54 |
| Tangible Book Value per Share |
|
$5.10 |
$4.47 |
$4.01 |
$3.78 |
$3.24 |
$1.81 |
$1.92 |
$1.48 |
$1.16 |
$0.68 |
$0.52 |
| Total Capital |
|
3,708 |
3,097 |
3,143 |
3,203 |
3,242 |
2,190 |
2,249 |
1,909 |
1,643 |
1,439 |
1,281 |
| Total Debt |
|
199 |
199 |
214 |
214 |
213 |
382 |
316 |
145 |
144 |
436 |
507 |
| Total Long-Term Debt |
|
196 |
196 |
211 |
211 |
152 |
323 |
257 |
0.00 |
0.00 |
432 |
504 |
| Net Debt |
|
-1,499 |
-1,034 |
-1,021 |
-902 |
-880 |
-744 |
-845 |
-778 |
-748 |
-605 |
-341 |
| Capital Expenditures (CapEx) |
|
171 |
185 |
99 |
106 |
90 |
40 |
46 |
40 |
30 |
9.06 |
8.11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
519 |
473 |
465 |
581 |
598 |
385 |
313 |
303 |
77 |
248 |
330 |
| Debt-free Net Working Capital (DFNWC) |
|
1,312 |
825 |
858 |
866 |
908 |
788 |
805 |
640 |
432 |
803 |
737 |
| Net Working Capital (NWC) |
|
1,309 |
822 |
855 |
863 |
847 |
729 |
746 |
494 |
288 |
800 |
734 |
| Net Nonoperating Expense (NNE) |
|
92 |
204 |
114 |
91 |
60 |
426 |
72 |
105 |
119 |
370 |
169 |
| Net Nonoperating Obligations (NNO) |
|
-1,499 |
-1,034 |
-1,021 |
-902 |
-880 |
-744 |
-845 |
-778 |
-748 |
-605 |
-341 |
| Total Depreciation and Amortization (D&A) |
|
22 |
25 |
22 |
22 |
21 |
18 |
14 |
15 |
11 |
6.39 |
8.22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
58.29% |
53.10% |
58.08% |
84.83% |
90.64% |
61.15% |
48.73% |
45.09% |
11.42% |
- |
44.63% |
| Debt-free Net Working Capital to Revenue |
|
147.43% |
92.54% |
107.06% |
126.49% |
137.75% |
125.35% |
125.32% |
95.05% |
63.94% |
- |
99.63% |
| Net Working Capital to Revenue |
|
147.13% |
92.24% |
106.72% |
126.05% |
128.44% |
115.93% |
116.09% |
73.45% |
42.65% |
- |
99.23% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.47) |
($1.08) |
($0.46) |
($0.36) |
($0.25) |
($1.61) |
($0.21) |
($0.20) |
($0.31) |
($0.70) |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
599.47M |
595.47M |
641.26M |
736.85M |
858.44M |
785.02M |
945.77M |
1.13B |
1.16B |
1.15B |
1.39B |
| Adjusted Diluted Earnings per Share |
|
($0.47) |
($1.08) |
($0.46) |
($0.36) |
($0.25) |
($1.61) |
($0.21) |
($0.20) |
($0.31) |
($0.70) |
($0.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
599.47M |
595.47M |
641.26M |
736.85M |
858.44M |
785.02M |
945.77M |
1.13B |
1.16B |
1.15B |
1.39B |
| 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 |
|
605.50M |
684.26M |
742.56M |
879.64M |
911.20M |
925.18M |
1.08B |
1.15B |
1.39B |
1.39B |
1.40B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-190 |
-80 |
-184 |
-165 |
-148 |
-258 |
-120 |
-107 |
-173 |
-75 |
-73 |
| Normalized NOPAT Margin |
|
-95.49% |
-36.22% |
-152.68% |
-114.92% |
-85.15% |
-134.99% |
-90.10% |
-61.78% |
-97.60% |
- |
-44.49% |
| Pre Tax Income Margin |
|
-145.04% |
-289.36% |
-245.80% |
-183.26% |
-121.49% |
-698.91% |
-147.27% |
-131.47% |
-205.25% |
- |
-150.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-22.79 |
-54.09 |
-10.50 |
-26.68 |
-21.93 |
-70.08 |
-12.19 |
-7.81 |
-21.14 |
- |
-15.04 |
| NOPAT to Interest Expense |
|
-16.25 |
-38.15 |
-7.16 |
-18.01 |
-16.54 |
-48.21 |
-8.25 |
-5.78 |
-14.83 |
- |
-4.93 |
| EBIT Less CapEx to Interest Expense |
|
-37.32 |
-70.19 |
-14.39 |
-37.85 |
-31.74 |
-72.18 |
-15.23 |
-9.70 |
-22.97 |
- |
-15.56 |
| NOPAT Less CapEx to Interest Expense |
|
-30.78 |
-54.25 |
-11.05 |
-29.18 |
-26.35 |
-50.31 |
-11.29 |
-7.67 |
-16.66 |
- |
-5.45 |
| 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% |