| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
371,807,186.00 |
379,125,849.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
371,807,186.00 |
379,125,849.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.86 |
-1.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.10% |
31.03% |
8.27% |
-8.76% |
63.39% |
80.88% |
103.52% |
118.50% |
112.57% |
- |
3.61% |
| EBITDA Growth |
|
-76.81% |
186.04% |
232.32% |
-223.03% |
-502.79% |
116.22% |
-189.06% |
516.40% |
386.45% |
- |
-84.60% |
| EBIT Growth |
|
-126.63% |
123.90% |
1,463.46% |
-209.42% |
-92.44% |
248.33% |
-239.82% |
296.25% |
166.46% |
- |
-69.02% |
| NOPAT Growth |
|
-130.08% |
130.23% |
758.86% |
-263.67% |
-47.21% |
444.76% |
-180.27% |
363.44% |
192.62% |
- |
-113.73% |
| Net Income Growth |
|
-146.77% |
124.63% |
1,043.94% |
-208.35% |
-92.86% |
245.91% |
-239.94% |
359.87% |
167.69% |
- |
-68.87% |
| EPS Growth |
|
-109.52% |
120.19% |
636.36% |
-100.00% |
-22.73% |
85.71% |
-211.11% |
281.25% |
148.15% |
- |
-60.00% |
| Operating Cash Flow Growth |
|
-145.92% |
2,914.39% |
-278.76% |
-11.44% |
-813.57% |
-318.40% |
-110.98% |
-444.14% |
-102.40% |
- |
-49.64% |
| Free Cash Flow Firm Growth |
|
83.49% |
-3,276.93% |
-273.43% |
-2,614.78% |
-1,813.71% |
-443.71% |
-138.29% |
-47.83% |
-47.02% |
- |
94.61% |
| Invested Capital Growth |
|
0.29% |
38.85% |
96.46% |
103.24% |
103.28% |
152.15% |
80.39% |
92.53% |
84.29% |
- |
-8.25% |
| Revenue Q/Q Growth |
|
-32.38% |
51.88% |
0.61% |
-11.70% |
21.09% |
68.14% |
13.21% |
-5.20% |
17.81% |
- |
9.41% |
| EBITDA Q/Q Growth |
|
-140.89% |
749.22% |
264.80% |
-119.29% |
-100.36% |
332.87% |
-198.89% |
237.13% |
-45.90% |
- |
27.67% |
| EBIT Q/Q Growth |
|
-194.03% |
149.08% |
4,455.83% |
-139.85% |
-82.87% |
188.84% |
-315.83% |
172.19% |
-63.83% |
- |
24.02% |
| NOPAT Q/Q Growth |
|
-156.49% |
159.49% |
49,376.28% |
-140.17% |
-3.82% |
320.16% |
-187.42% |
231.84% |
-63.50% |
- |
26.97% |
| Net Income Q/Q Growth |
|
-192.26% |
149.28% |
4,380.16% |
-139.88% |
-82.79% |
188.39% |
-317.22% |
174.05% |
-52.39% |
- |
27.55% |
| EPS Q/Q Growth |
|
-175.00% |
147.73% |
3,950.00% |
-139.51% |
-68.75% |
172.22% |
-330.77% |
164.44% |
-55.17% |
- |
23.81% |
| Operating Cash Flow Q/Q Growth |
|
83.84% |
830.38% |
-228.46% |
26.52% |
-32.51% |
-74.60% |
-24.10% |
-89.52% |
50.71% |
- |
-73.08% |
| Free Cash Flow Firm Q/Q Growth |
|
-243.84% |
-431.46% |
-86.80% |
-59.35% |
-9.46% |
-50.99% |
9.52% |
1.14% |
-8.86% |
- |
86.34% |
| Invested Capital Q/Q Growth |
|
9.89% |
22.35% |
38.91% |
8.89% |
9.91% |
51.76% |
-0.68% |
16.22% |
5.21% |
- |
-12.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-22.91% |
19.47% |
40.60% |
23.39% |
13.98% |
37.52% |
40.77% |
40.49% |
39.26% |
- |
18.86% |
| EBITDA Margin |
|
-30.17% |
128.94% |
307.80% |
-67.26% |
-111.29% |
154.13% |
-134.63% |
194.76% |
89.44% |
- |
-239.86% |
| Operating Margin |
|
-159.08% |
43.53% |
257.19% |
-167.16% |
-143.32% |
132.02% |
-144.92% |
141.28% |
44.42% |
- |
-298.93% |
| EBIT Margin |
|
-154.55% |
49.95% |
267.04% |
-120.53% |
-182.02% |
96.18% |
-183.37% |
139.64% |
42.87% |
- |
-299.12% |
| Profit (Net Income) Margin |
|
-154.25% |
50.05% |
267.07% |
-120.61% |
-182.06% |
95.70% |
-183.64% |
143.45% |
57.97% |
- |
-299.29% |
| Tax Burden Percent |
|
99.80% |
100.20% |
100.01% |
100.07% |
100.02% |
99.50% |
100.15% |
99.85% |
98.41% |
- |
100.06% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
102.88% |
137.41% |
- |
100.00% |
| Effective Tax Rate |
|
0.00% |
-0.20% |
-0.01% |
0.00% |
0.00% |
0.50% |
0.00% |
0.15% |
1.59% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
-27.96% |
11.13% |
55.07% |
-22.73% |
-19.81% |
21.98% |
-18.70% |
27.04% |
9.22% |
- |
-44.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-19.91% |
9.93% |
53.32% |
-22.19% |
-4.75% |
41.18% |
41.12% |
23.84% |
-14.70% |
- |
-82.18% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.17% |
-2.74% |
-13.29% |
5.46% |
1.07% |
-4.33% |
-3.36% |
-0.92% |
0.51% |
- |
-12.31% |
| Return on Equity (ROE) |
|
-23.79% |
8.39% |
41.79% |
-17.26% |
-18.74% |
17.65% |
-22.07% |
26.12% |
9.73% |
- |
-56.84% |
| Cash Return on Invested Capital (CROIC) |
|
-17.72% |
-36.54% |
-55.84% |
-65.41% |
-68.13% |
-79.64% |
-65.34% |
-62.05% |
-51.00% |
- |
-11.65% |
| Operating Return on Assets (OROA) |
|
-27.84% |
8.32% |
39.66% |
-16.53% |
-26.02% |
12.10% |
-26.58% |
21.59% |
7.38% |
- |
-54.61% |
| Return on Assets (ROA) |
|
-27.79% |
8.33% |
39.66% |
-16.55% |
-26.03% |
12.04% |
-26.62% |
22.17% |
9.98% |
- |
-54.64% |
| Return on Common Equity (ROCE) |
|
-23.79% |
8.39% |
41.79% |
-17.26% |
-18.74% |
17.65% |
-22.07% |
26.12% |
9.73% |
- |
-56.84% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-18.58% |
0.00% |
5.81% |
3.36% |
0.45% |
0.00% |
-13.54% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-58 |
34 |
204 |
-82 |
-85 |
187 |
-164 |
216 |
79 |
-479 |
-350 |
| NOPAT Margin |
|
-111.35% |
43.62% |
257.22% |
-117.01% |
-100.32% |
131.36% |
-101.44% |
141.08% |
43.71% |
- |
-209.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
-8.05% |
1.21% |
1.76% |
-0.54% |
-15.06% |
-19.20% |
-59.82% |
3.20% |
23.92% |
- |
37.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.82% |
- |
- |
- |
5.02% |
-4.64% |
5.22% |
1.81% |
-12.95% |
-10.81% |
| Cost of Revenue to Revenue |
|
122.91% |
80.53% |
59.40% |
76.61% |
86.02% |
62.48% |
59.23% |
59.51% |
60.74% |
- |
81.14% |
| SG&A Expenses to Revenue |
|
56.02% |
49.19% |
72.70% |
87.39% |
78.95% |
56.92% |
44.27% |
49.61% |
38.75% |
- |
45.56% |
| 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 |
|
136.17% |
-24.06% |
-216.59% |
190.55% |
157.29% |
-94.50% |
185.69% |
-100.79% |
-5.16% |
- |
317.79% |
| Earnings before Interest and Taxes (EBIT) |
|
-80 |
39 |
212 |
-84 |
-154 |
137 |
-296 |
214 |
77 |
-658 |
-500 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-16 |
102 |
244 |
-47 |
-94 |
220 |
-217 |
298 |
161 |
-554 |
-401 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.29 |
1.69 |
1.02 |
1.02 |
0.82 |
1.08 |
0.85 |
1.22 |
2.01 |
- |
1.96 |
| Price to Tangible Book Value (P/TBV) |
|
1.31 |
1.71 |
1.03 |
1.03 |
0.85 |
1.14 |
0.89 |
1.29 |
2.10 |
- |
2.09 |
| Price to Revenue (P/Rev) |
|
6.60 |
11.38 |
8.82 |
9.43 |
7.20 |
9.01 |
5.44 |
7.45 |
11.04 |
- |
7.17 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
17.58 |
30.43 |
181.51 |
31.01 |
0.00 |
0.00 |
42.89 |
- |
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% |
5.69% |
3.29% |
0.55% |
3.22% |
0.00% |
0.00% |
2.33% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.37 |
2.02 |
1.03 |
1.03 |
0.77 |
1.08 |
0.86 |
1.20 |
1.90 |
- |
1.78 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.47 |
9.21 |
6.37 |
7.10 |
5.20 |
9.22 |
6.00 |
8.24 |
11.68 |
- |
8.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
13.08 |
4.96 |
7.02 |
7.97 |
10.77 |
0.00 |
19.35 |
16.61 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
12.72 |
22.97 |
131.30 |
31.53 |
0.00 |
0.00 |
62.79 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
14.78 |
51.29 |
0.00 |
22.77 |
0.00 |
130.20 |
29.71 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
78.14 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.20 |
0.25 |
0.24 |
- |
0.35 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.20 |
0.18 |
0.17 |
- |
0.25 |
| Financial Leverage |
|
-0.21 |
-0.28 |
-0.25 |
-0.25 |
-0.23 |
-0.11 |
-0.08 |
-0.04 |
-0.03 |
- |
0.15 |
| Leverage Ratio |
|
1.10 |
1.11 |
1.08 |
1.07 |
1.07 |
1.19 |
1.17 |
1.19 |
1.18 |
- |
1.34 |
| Compound Leverage Factor |
|
1.10 |
1.11 |
1.08 |
1.07 |
1.07 |
1.19 |
1.17 |
1.23 |
1.63 |
- |
1.34 |
| Debt to Total Capital |
|
0.00% |
0.04% |
0.00% |
0.00% |
0.23% |
15.68% |
16.58% |
20.28% |
19.33% |
- |
26.02% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.01% |
0.00% |
0.00% |
0.02% |
0.01% |
0.01% |
6.11% |
5.83% |
- |
7.86% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.03% |
0.00% |
0.00% |
0.20% |
15.67% |
16.57% |
14.17% |
13.50% |
- |
18.16% |
| 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 |
|
100.00% |
99.96% |
100.00% |
100.00% |
99.77% |
84.32% |
83.42% |
79.72% |
80.67% |
- |
73.98% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
1.81 |
-4.21 |
3.64 |
1.87 |
- |
-1.70 |
| Net Debt to EBITDA |
|
0.00 |
-3.08 |
0.00 |
0.00 |
-3.06 |
0.25 |
-1.85 |
1.84 |
0.91 |
- |
-1.09 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
1.81 |
-4.21 |
2.54 |
1.31 |
- |
-1.18 |
| Debt to NOPAT |
|
0.00 |
-0.02 |
0.00 |
0.00 |
-20.56 |
3.83 |
-2.94 |
24.46 |
3.35 |
- |
-1.35 |
| Net Debt to NOPAT |
|
0.00 |
13.81 |
0.00 |
0.00 |
2,053.04 |
0.53 |
-1.29 |
12.40 |
1.64 |
- |
-0.87 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.01 |
0.00 |
0.00 |
-18.40 |
3.83 |
-2.94 |
17.09 |
2.34 |
- |
-0.95 |
| Altman Z-Score |
|
8.56 |
11.93 |
11.55 |
11.33 |
7.58 |
2.67 |
1.52 |
2.53 |
4.37 |
- |
1.66 |
| 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 |
|
7.22 |
8.33 |
8.47 |
7.65 |
5.68 |
3.74 |
3.23 |
1.38 |
1.47 |
- |
1.08 |
| Quick Ratio |
|
4.26 |
5.14 |
7.58 |
6.71 |
4.45 |
2.74 |
1.83 |
0.92 |
1.00 |
- |
0.63 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-61 |
-323 |
-668 |
-1,064 |
-1,164 |
-1,758 |
-1,591 |
-1,572 |
-1,712 |
-628 |
-86 |
| Operating Cash Flow to CapEx |
|
-15.12% |
98.99% |
-100.68% |
-79.37% |
-74.60% |
-225.71% |
-371.48% |
-383.13% |
-389.36% |
- |
-158.19% |
| 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 |
|
0.18 |
0.17 |
0.15 |
0.14 |
0.14 |
0.13 |
0.14 |
0.15 |
0.17 |
- |
0.18 |
| Accounts Receivable Turnover |
|
17.43 |
10.87 |
16.86 |
20.85 |
22.33 |
14.53 |
27.22 |
27.70 |
30.42 |
- |
15.18 |
| 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 |
|
0.40 |
0.40 |
0.37 |
0.32 |
0.34 |
0.37 |
0.43 |
0.46 |
0.50 |
- |
0.45 |
| Accounts Payable Turnover |
|
22.99 |
12.23 |
14.36 |
25.75 |
22.15 |
12.89 |
29.04 |
30.12 |
30.56 |
- |
47.47 |
| Days Sales Outstanding (DSO) |
|
20.94 |
33.58 |
21.65 |
17.51 |
16.35 |
25.11 |
13.41 |
13.17 |
12.00 |
- |
24.05 |
| 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) |
|
15.87 |
29.85 |
25.42 |
14.18 |
16.48 |
28.31 |
12.57 |
12.12 |
11.94 |
- |
7.69 |
| Cash Conversion Cycle (CCC) |
|
5.07 |
3.72 |
-3.76 |
3.33 |
-0.13 |
-3.20 |
0.84 |
1.06 |
0.05 |
- |
16.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,045 |
1,279 |
1,775 |
1,933 |
2,124 |
3,224 |
3,202 |
3,721 |
3,915 |
3,372 |
2,938 |
| Invested Capital Turnover |
|
0.25 |
0.26 |
0.21 |
0.19 |
0.20 |
0.17 |
0.18 |
0.19 |
0.21 |
- |
0.21 |
| Increase / (Decrease) in Invested Capital |
|
3.06 |
358 |
871 |
982 |
1,079 |
1,945 |
1,427 |
1,788 |
1,791 |
148 |
-264 |
| Enterprise Value (EV) |
|
1,433 |
2,585 |
1,827 |
1,988 |
1,627 |
3,473 |
2,750 |
4,462 |
7,444 |
- |
5,229 |
| Market Capitalization |
|
1,729 |
3,195 |
2,528 |
2,639 |
2,252 |
3,393 |
2,493 |
4,037 |
7,034 |
- |
4,686 |
| Book Value per Share |
|
$7.24 |
$9.14 |
$9.54 |
$8.95 |
$9.06 |
$9.46 |
$8.41 |
$9.23 |
$9.48 |
$7.69 |
$6.32 |
| Tangible Book Value per Share |
|
$7.14 |
$9.07 |
$9.48 |
$8.91 |
$8.70 |
$8.99 |
$7.97 |
$8.79 |
$9.07 |
$7.28 |
$5.92 |
| Total Capital |
|
1,341 |
1,889 |
2,475 |
2,585 |
2,755 |
3,728 |
3,530 |
4,134 |
4,344 |
3,699 |
3,237 |
| Total Debt |
|
0.00 |
0.78 |
0.00 |
0.00 |
6.26 |
585 |
585 |
838 |
840 |
841 |
842 |
| Total Long-Term Debt |
|
0.00 |
0.53 |
0.00 |
0.00 |
5.60 |
584 |
585 |
586 |
587 |
587 |
588 |
| Net Debt |
|
-296 |
-610 |
-700 |
-652 |
-625 |
80 |
257 |
425 |
410 |
513 |
543 |
| Capital Expenditures (CapEx) |
|
41 |
45 |
57 |
54 |
76 |
44 |
33 |
60 |
29 |
82 |
115 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
152 |
291 |
3.95 |
7.74 |
-27 |
-46 |
1.67 |
1.07 |
17 |
-77 |
5.31 |
| Debt-free Net Working Capital (DFNWC) |
|
442 |
888 |
692 |
647 |
591 |
439 |
311 |
394 |
423 |
233 |
288 |
| Net Working Capital (NWC) |
|
442 |
888 |
692 |
647 |
591 |
439 |
310 |
141 |
170 |
-21 |
33 |
| Net Nonoperating Expense (NNE) |
|
22 |
-5.07 |
-7.81 |
2.52 |
69 |
51 |
133 |
-3.62 |
-26 |
212 |
151 |
| Net Nonoperating Obligations (NNO) |
|
-296 |
-610 |
-700 |
-652 |
-625 |
80 |
257 |
425 |
410 |
513 |
543 |
| Total Depreciation and Amortization (D&A) |
|
65 |
62 |
32 |
37 |
60 |
83 |
79 |
84 |
84 |
104 |
99 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
58.08% |
103.55% |
1.38% |
2.76% |
-8.70% |
-12.26% |
0.36% |
0.20% |
2.66% |
- |
0.81% |
| Debt-free Net Working Capital to Revenue |
|
168.80% |
316.31% |
241.49% |
230.89% |
188.96% |
116.66% |
67.70% |
72.70% |
66.43% |
- |
44.06% |
| Net Working Capital to Revenue |
|
168.80% |
316.22% |
241.49% |
230.89% |
188.76% |
116.58% |
67.63% |
26.06% |
26.69% |
- |
5.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.25) |
$0.21 |
$0.82 |
($0.32) |
($0.54) |
$0.44 |
($0.90) |
$0.65 |
$0.30 |
($2.00) |
($1.44) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
180.95M |
175.03M |
259.51M |
264.63M |
286.24M |
275.98M |
329.51M |
336.28M |
347.09M |
340.72M |
347.62M |
| Adjusted Diluted Earnings per Share |
|
($0.25) |
$0.21 |
$0.81 |
($0.32) |
($0.54) |
$0.39 |
($0.90) |
$0.58 |
$0.26 |
($1.89) |
($1.44) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
180.95M |
175.03M |
262.36M |
264.63M |
286.24M |
318.93M |
329.51M |
382.68M |
403.18M |
340.72M |
347.62M |
| 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 |
|
206.52M |
253.54M |
288.78M |
303.52M |
332.33M |
350.21M |
357.26M |
369.62M |
371.81M |
379.13M |
378.15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-54 |
24 |
143 |
-82 |
-83 |
187 |
-164 |
190 |
91 |
-479 |
-350 |
| Normalized NOPAT Margin |
|
-104.20% |
30.47% |
180.03% |
-116.94% |
-97.78% |
131.36% |
-101.35% |
124.40% |
50.56% |
- |
-209.25% |
| Pre Tax Income Margin |
|
-154.55% |
49.95% |
267.04% |
-120.53% |
-182.02% |
96.18% |
-183.37% |
143.65% |
58.91% |
- |
-299.12% |
| 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 |
|
-5.70% |
-62.04% |
10.24% |
9.32% |
93.39% |
29.21% |
-5.76% |
-14.31% |
7.64% |
- |
-1.29% |