| DEI Shares Outstanding |
|
26,410,251.00 |
26,930,730.00 |
27,222,745.00 |
39,835,500.00 |
50,376,030.00 |
55,233,798.00 |
64,442,601.00 |
- |
- |
- |
108,222,228.00 |
| DEI Adjusted Shares Outstanding |
|
6,602,563.00 |
6,732,683.00 |
6,805,686.00 |
39,835,500.00 |
50,376,030.00 |
55,233,798.00 |
64,442,601.00 |
- |
- |
- |
108,222,228.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-3.26 |
-1.12 |
-2.88 |
-1.87 |
-1.53 |
-2.53 |
-2.62 |
- |
- |
- |
-2.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-137.12% |
62.98% |
-160.66% |
-246.32% |
-6.43% |
-72.92% |
-26.88% |
-37.82% |
-20.48% |
-3.49% |
16.26% |
| EBIT Growth |
|
-138.52% |
62.87% |
-161.05% |
-259.88% |
-7.02% |
-76.36% |
-24.53% |
-34.14% |
-15.74% |
-5.22% |
15.17% |
| NOPAT Growth |
|
-164.75% |
62.87% |
-161.05% |
-259.88% |
-7.02% |
-76.36% |
-24.53% |
-34.14% |
-15.74% |
-5.22% |
15.17% |
| Net Income Growth |
|
-613.27% |
88.86% |
-158.52% |
-280.62% |
-3.69% |
-80.79% |
-21.02% |
-31.23% |
-10.70% |
-5.35% |
13.77% |
| EPS Growth |
|
72.49% |
88.86% |
-158.52% |
34.38% |
16.40% |
-59.49% |
-5.95% |
-22.10% |
10.43% |
6.51% |
26.37% |
| Operating Cash Flow Growth |
|
-78.75% |
68.40% |
-190.06% |
-236.98% |
-20.22% |
-15.43% |
-62.33% |
-47.03% |
-9.42% |
-7.60% |
9.40% |
| Free Cash Flow Firm Growth |
|
0.00% |
440.17% |
-242.83% |
-18.11% |
-5.88% |
-34.52% |
-14.83% |
-48.04% |
3.10% |
-13.10% |
19.56% |
| Invested Capital Growth |
|
-101.88% |
-2,011.92% |
94.97% |
952.15% |
115.78% |
25.94% |
8.63% |
36.42% |
-7.01% |
8.59% |
-2.87% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-39.07% |
8.89% |
-36.96% |
8.12% |
-16.06% |
-1.24% |
3.53% |
7.60% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-38.80% |
8.30% |
-41.80% |
8.18% |
-12.40% |
2.19% |
0.21% |
7.48% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-38.80% |
8.30% |
-41.80% |
8.18% |
-12.40% |
2.19% |
0.21% |
7.48% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-37.88% |
8.81% |
-41.63% |
8.97% |
-11.27% |
2.80% |
-0.26% |
7.38% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-40.00% |
5.95% |
-40.78% |
13.31% |
-6.89% |
8.46% |
0.00% |
10.67% |
| Operating Cash Flow Q/Q Growth |
|
-30.25% |
83.41% |
-249.85% |
-38.05% |
1.64% |
8.15% |
-17.26% |
-16.39% |
12.04% |
-9.16% |
5.99% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-15.07% |
-17.19% |
7.10% |
-32.85% |
23.37% |
-9.12% |
7.27% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.77% |
36.04% |
1.15% |
2.78% |
48.10% |
-19.45% |
-3.41% |
-2.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
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% |
0.00% |
| Operating Margin |
|
0.00% |
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% |
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% |
0.00% |
| Tax Burden Percent |
|
315.65% |
100.00% |
99.03% |
98.69% |
98.19% |
100.00% |
101.14% |
99.80% |
95.84% |
96.97% |
96.83% |
| Interest Burden Percent |
|
105.59% |
99.99% |
99.99% |
106.11% |
103.34% |
104.02% |
99.95% |
99.10% |
98.69% |
97.66% |
99.43% |
| Effective Tax Rate |
|
0.00% |
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% |
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% |
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% |
0.00% |
| Return on Equity (ROE) |
|
-130.67% |
-8.32% |
-44.15% |
-71.12% |
-30.83% |
-34.46% |
-35.29% |
-46.98% |
-50.01% |
-54.14% |
-60.27% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-334.58% |
-224.37% |
-195.50% |
-193.04% |
-232.14% |
-201.99% |
-227.30% |
-178.15% |
| 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% |
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% |
0.00% |
| Return on Common Equity (ROCE) |
|
-71.90% |
-8.32% |
-23.51% |
-57.05% |
-30.83% |
-34.46% |
-35.29% |
-46.98% |
-50.01% |
-54.14% |
-60.27% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-62.48% |
-10.35% |
-126.16% |
-38.40% |
-25.15% |
-27.74% |
-37.18% |
-45.31% |
-49.86% |
-55.86% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-14 |
-5.30 |
-14 |
-50 |
-53 |
-94 |
-117 |
-157 |
-182 |
-191 |
-162 |
| NOPAT Margin |
|
0.00% |
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) |
|
-99.69% |
-1.92% |
-8.00% |
-26.03% |
-11.13% |
-13.02% |
-12.51% |
-16.44% |
-15.79% |
-17.28% |
-21.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-32.07% |
-36.90% |
-41.28% |
-58.52% |
| 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% |
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% |
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% |
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% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
-7.57 |
-20 |
-71 |
-76 |
-134 |
-167 |
-224 |
-260 |
-273 |
-232 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-20 |
-7.51 |
-20 |
-68 |
-72 |
-125 |
-158 |
-218 |
-263 |
-272 |
-228 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.75 |
2.25 |
0.00 |
3.04 |
3.73 |
6.02 |
3.09 |
3.02 |
5.49 |
2.47 |
1.37 |
| Price to Tangible Book Value (P/TBV) |
|
2.75 |
2.25 |
0.00 |
3.62 |
4.15 |
6.41 |
3.32 |
3.49 |
6.31 |
2.87 |
1.78 |
| 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 |
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 |
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) |
|
0.00 |
0.00 |
0.00 |
18.73 |
18.40 |
42.58 |
15.43 |
12.01 |
27.41 |
8.51 |
2.16 |
| 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 |
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 |
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) |
|
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 Free Cash Flow (EV/FCFF) |
|
0.00 |
0.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.21 |
0.15 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.21 |
0.15 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.04 |
-1.30 |
-1.62 |
-0.91 |
-0.86 |
-0.87 |
-0.87 |
-0.83 |
-0.82 |
-0.82 |
-0.76 |
| Leverage Ratio |
|
1.14 |
1.34 |
1.69 |
1.30 |
1.24 |
1.19 |
1.14 |
1.11 |
1.14 |
1.14 |
1.16 |
| Compound Leverage Factor |
|
1.21 |
1.34 |
1.69 |
1.37 |
1.29 |
1.24 |
1.13 |
1.10 |
1.12 |
1.12 |
1.15 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
17.60% |
12.79% |
7.35% |
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% |
0.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
17.60% |
12.79% |
6.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
267.20% |
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% |
-167.20% |
82.40% |
87.21% |
92.65% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.61 |
-0.62 |
-0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
2.53 |
3.59 |
3.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.61 |
-0.62 |
-0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.83 |
-0.85 |
-0.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
3.45 |
4.86 |
4.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.83 |
-0.85 |
-0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
37.96 |
0.10 |
4.65 |
5.59 |
10.18 |
20.23 |
18.35 |
11.86 |
18.79 |
6.49 |
-3.55 |
| Noncontrolling Interest Sharing Ratio |
|
44.98% |
0.00% |
46.76% |
19.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
27.14 |
18.23 |
4.19 |
13.60 |
16.81 |
14.94 |
17.69 |
9.29 |
7.80 |
9.30 |
6.38 |
| Quick Ratio |
|
26.87 |
17.96 |
4.01 |
13.38 |
16.61 |
14.80 |
17.54 |
9.10 |
7.69 |
9.15 |
6.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-13 |
44 |
-63 |
-75 |
-79 |
-107 |
-122 |
-181 |
-175 |
-198 |
-160 |
| Operating Cash Flow to CapEx |
|
-4,227.18% |
-1,642.69% |
-2,100.26% |
-3,753.52% |
-277.89% |
-362.21% |
-1,590.07% |
-2,131.40% |
-1,185.91% |
-3,662.02% |
-43,185.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-10.60 |
0.00 |
0.00 |
-12.38 |
-13.29 |
-15.29 |
-41.09 |
-97.25 |
-93.57 |
-105.21 |
-84.41 |
| Operating Cash Flow to Interest Expense |
|
-14.16 |
0.00 |
0.00 |
-8.91 |
-10.85 |
-10.71 |
-40.70 |
-95.67 |
-103.96 |
-111.20 |
-100.48 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-14.49 |
0.00 |
0.00 |
-9.14 |
-14.76 |
-13.67 |
-43.26 |
-100.16 |
-112.72 |
-114.24 |
-100.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
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 |
0.00 |
| 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 |
|
0.00 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.47 |
-52 |
-2.62 |
22 |
48 |
61 |
66 |
90 |
84 |
91 |
88 |
| Invested Capital Turnover |
|
0.00 |
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 |
|
-1.25 |
-50 |
49 |
25 |
26 |
13 |
5.24 |
24 |
-6.31 |
7.19 |
-2.61 |
| Enterprise Value (EV) |
|
188 |
38 |
94 |
419 |
887 |
2,586 |
1,018 |
1,081 |
2,295 |
774 |
191 |
| Market Capitalization |
|
299 |
164 |
71 |
590 |
1,147 |
3,029 |
1,407 |
1,481 |
2,702 |
1,146 |
380 |
| Book Value per Share |
|
$4.12 |
$2.72 |
($0.95) |
$4.87 |
$6.10 |
$9.12 |
$7.06 |
$6.47 |
$5.46 |
$5.08 |
$2.56 |
| Tangible Book Value per Share |
|
$4.12 |
$2.72 |
($0.95) |
$4.10 |
$5.49 |
$8.56 |
$6.58 |
$5.61 |
$4.75 |
$4.38 |
$1.97 |
| Total Capital |
|
109 |
73 |
16 |
235 |
352 |
543 |
455 |
490 |
493 |
463 |
277 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
41 |
45 |
40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
41 |
45 |
35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-111 |
-126 |
-18 |
-172 |
-259 |
-443 |
-389 |
-400 |
-407 |
-372 |
-189 |
| Capital Expenditures (CapEx) |
|
0.41 |
0.34 |
0.76 |
1.43 |
23 |
21 |
7.62 |
8.36 |
16 |
5.73 |
0.44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.06 |
-5.17 |
-3.71 |
-12 |
-15 |
-23 |
-19 |
-32 |
-43 |
-35 |
-26 |
| Debt-free Net Working Capital (DFNWC) |
|
108 |
121 |
14 |
194 |
289 |
460 |
370 |
325 |
330 |
337 |
163 |
| Net Working Capital (NWC) |
|
108 |
121 |
14 |
194 |
289 |
455 |
370 |
325 |
330 |
337 |
163 |
| Net Nonoperating Expense (NNE) |
|
54 |
2.27 |
5.74 |
25 |
24 |
46 |
52 |
65 |
64 |
68 |
61 |
| Net Nonoperating Obligations (NNO) |
|
-111 |
-125 |
-18 |
-172 |
-259 |
-443 |
-389 |
-400 |
-409 |
-372 |
-189 |
| Total Depreciation and Amortization (D&A) |
|
0.12 |
0.07 |
0.20 |
3.39 |
4.03 |
9.59 |
9.01 |
6.27 |
-3.07 |
1.31 |
4.05 |
| 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% |
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% |
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% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($14.88) |
($6.41) |
($4.36) |
($1.89) |
($1.58) |
($2.52) |
($2.67) |
($3.26) |
($2.92) |
($2.73) |
($2.01) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.61M |
6.83M |
39.40M |
45.11M |
55.07M |
61.78M |
63.24M |
68.15M |
84.01M |
94.81M |
111.12M |
| Adjusted Diluted Earnings per Share |
|
($14.88) |
($6.41) |
($4.36) |
($1.89) |
($1.58) |
($2.52) |
($2.67) |
($3.26) |
($2.92) |
($2.73) |
($2.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.61M |
6.83M |
39.40M |
45.11M |
55.07M |
61.78M |
63.24M |
68.15M |
84.01M |
94.81M |
111.12M |
| Adjusted Basic & Diluted Earnings per Share |
|
($14.88) |
($6.41) |
($4.36) |
($1.89) |
($1.58) |
($2.52) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
4.58M |
6.68M |
6.77M |
39.38M |
49.01M |
55.38M |
64.51M |
79.35M |
90.50M |
106.63M |
108.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-5.30 |
-14 |
-50 |
-53 |
-94 |
-117 |
-157 |
-182 |
-191 |
-160 |
| Normalized NOPAT Margin |
|
0.00% |
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% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-16.58 |
0.00 |
0.00 |
-11.78 |
-12.78 |
-19.28 |
-56.18 |
-120.49 |
-138.48 |
-144.86 |
-122.55 |
| NOPAT to Interest Expense |
|
-11.61 |
0.00 |
0.00 |
-8.25 |
-8.95 |
-13.49 |
-39.33 |
-84.34 |
-96.94 |
-101.40 |
-85.79 |
| EBIT Less CapEx to Interest Expense |
|
-16.92 |
0.00 |
0.00 |
-12.02 |
-16.69 |
-22.23 |
-58.74 |
-124.97 |
-147.25 |
-147.90 |
-122.79 |
| NOPAT Less CapEx to Interest Expense |
|
-11.94 |
0.00 |
0.00 |
-8.49 |
-12.85 |
-16.45 |
-41.89 |
-88.83 |
-105.71 |
-104.44 |
-86.02 |
| 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% |
-0.90% |
0.00% |
-0.05% |
0.00% |
-0.02% |
0.00% |
0.00% |
0.00% |