| DEI Shares Outstanding |
|
20,060,039.00 |
20,177,440.00 |
37,756,877.00 |
38,379,413.00 |
38,595,237.00 |
- |
77,492,959.00 |
77,515,377.00 |
77,869,071.00 |
77,910,239.00 |
98,391,314.00 |
| DEI Adjusted Shares Outstanding |
|
20,060,039.00 |
20,177,440.00 |
37,756,877.00 |
38,379,413.00 |
38,595,237.00 |
- |
77,492,959.00 |
77,515,377.00 |
77,869,071.00 |
77,910,239.00 |
98,391,314.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.05 |
-1.01 |
-0.64 |
-0.65 |
-0.85 |
- |
-0.51 |
-0.51 |
-0.59 |
-0.64 |
-0.58 |
| 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 |
|
-12.10% |
-39.65% |
12.35% |
-5.48% |
-53.99% |
-95.19% |
-53.00% |
-55.32% |
-35.99% |
- |
-42.51% |
| EBIT Growth |
|
-8.00% |
-31.83% |
15.40% |
-3.65% |
-53.14% |
-102.08% |
-54.56% |
-53.86% |
-39.25% |
- |
-41.64% |
| NOPAT Growth |
|
-9.38% |
35.59% |
16.13% |
-3.52% |
-52.21% |
-79.19% |
-49.10% |
-50.04% |
-36.60% |
- |
-43.08% |
| Net Income Growth |
|
-2.79% |
-34.22% |
19.18% |
-1.80% |
-55.98% |
-109.47% |
-61.63% |
-57.47% |
-39.88% |
- |
-44.44% |
| EPS Growth |
|
61.25% |
42.70% |
58.44% |
51.20% |
24.76% |
-1.96% |
7.81% |
31.15% |
39.24% |
- |
11.86% |
| Operating Cash Flow Growth |
|
12.39% |
39.61% |
10.01% |
21.84% |
-32.47% |
-42.37% |
-26.43% |
-74.28% |
-41.18% |
- |
-48.29% |
| Free Cash Flow Firm Growth |
|
24.30% |
19.78% |
-72.49% |
18.60% |
-13.59% |
28.58% |
62.63% |
13.27% |
-2.55% |
- |
-362.01% |
| Invested Capital Growth |
|
67.65% |
904.82% |
434.38% |
-15.75% |
-377.25% |
-510.91% |
-316.31% |
-429.61% |
-344.30% |
- |
42.30% |
| 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 |
|
10.42% |
1.29% |
-18.05% |
-1.05% |
-30.78% |
-25.12% |
7.47% |
-2.58% |
-14.50% |
- |
-13.26% |
| EBIT Q/Q Growth |
|
14.08% |
3.68% |
-22.11% |
-2.57% |
-26.94% |
-27.10% |
6.60% |
-2.10% |
-14.89% |
- |
-13.44% |
| NOPAT Q/Q Growth |
|
13.89% |
3.67% |
-20.65% |
-3.45% |
-26.61% |
-13.40% |
-0.39% |
-4.10% |
-15.27% |
- |
-16.00% |
| Net Income Q/Q Growth |
|
14.82% |
3.07% |
-19.51% |
-3.16% |
-30.52% |
-30.17% |
7.78% |
-0.50% |
-15.95% |
- |
-13.96% |
| EPS Q/Q Growth |
|
16.00% |
2.86% |
37.25% |
4.69% |
-29.51% |
-31.65% |
43.27% |
28.81% |
-14.29% |
- |
-4.00% |
| Operating Cash Flow Q/Q Growth |
|
34.84% |
-16.35% |
-20.98% |
14.79% |
-10.44% |
-25.04% |
-7.44% |
-17.46% |
10.53% |
- |
11.81% |
| Free Cash Flow Firm Q/Q Growth |
|
27.73% |
-11.94% |
-39.96% |
28.11% |
-0.85% |
29.61% |
26.76% |
-66.82% |
-19.25% |
- |
-22.02% |
| Invested Capital Q/Q Growth |
|
-58.23% |
92.35% |
102.68% |
-48.26% |
-237.46% |
-185.08% |
-6.69% |
21.16% |
-85.29% |
- |
20.70% |
| 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 |
|
91.87% |
92.46% |
90.48% |
91.01% |
93.58% |
95.84% |
94.62% |
93.14% |
94.00% |
- |
96.49% |
| 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) |
|
0.00% |
-56.79% |
-45.75% |
-50.81% |
-65.79% |
-94.57% |
-55.30% |
-68.25% |
-86.83% |
- |
-57.37% |
| Cash Return on Invested Capital (CROIC) |
|
-6,970.58% |
-2,681.11% |
-1,334.47% |
-2,132.41% |
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) |
|
0.00% |
-56.79% |
-45.75% |
-50.81% |
-65.79% |
-94.57% |
-55.30% |
-68.25% |
-86.83% |
- |
-57.37% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-62.92% |
0.00% |
-42.83% |
0.00% |
0.00% |
0.00% |
-47.43% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-16 |
-19 |
-19 |
-25 |
-28 |
-28 |
-29 |
-34 |
-35 |
-40 |
| 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) |
|
-3.37% |
-2.83% |
-2.82% |
-3.21% |
-5.16% |
-10.76% |
-4.39% |
-4.49% |
-5.96% |
- |
-4.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-12.32% |
-8.88% |
-10.07% |
-14.75% |
-20.35% |
-9.52% |
-11.30% |
-15.44% |
-19.21% |
-10.72% |
| 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) |
|
-23 |
-22 |
-27 |
-28 |
-35 |
-44 |
-42 |
-42 |
-49 |
-52 |
-59 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-23 |
-27 |
-27 |
-36 |
-45 |
-41 |
-42 |
-49 |
-52 |
-59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.35 |
0.98 |
2.39 |
1.13 |
1.61 |
1.16 |
0.97 |
1.46 |
2.20 |
- |
1.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.35 |
0.98 |
2.39 |
1.13 |
1.61 |
1.16 |
0.97 |
1.46 |
2.20 |
- |
1.89 |
| Price to Revenue (P/Rev) |
|
26.26 |
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) |
|
0.00 |
0.09 |
51.75 |
9.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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) |
|
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 |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.99 |
-0.99 |
-0.99 |
-0.98 |
-1.01 |
-1.03 |
-1.01 |
-1.02 |
-1.06 |
- |
-1.03 |
| Leverage Ratio |
|
1.28 |
1.26 |
1.21 |
1.22 |
1.27 |
1.34 |
1.17 |
1.19 |
1.26 |
- |
1.15 |
| Compound Leverage Factor |
|
1.18 |
1.16 |
1.10 |
1.11 |
1.19 |
1.29 |
1.11 |
1.11 |
1.19 |
- |
1.11 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.52% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
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 |
|
100.00% |
100.00% |
99.48% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
2.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
2.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
-3.62 |
-3.26 |
4.71 |
-0.28 |
-0.95 |
-3.92 |
0.73 |
1.13 |
0.84 |
- |
5.94 |
| 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 |
|
9.38 |
8.94 |
14.94 |
13.45 |
7.85 |
5.20 |
10.89 |
9.34 |
6.74 |
- |
13.10 |
| Quick Ratio |
|
9.03 |
8.52 |
14.37 |
12.95 |
7.49 |
4.92 |
10.66 |
8.98 |
6.50 |
- |
12.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
-19 |
-26 |
-19 |
-19 |
-13 |
-9.82 |
-16 |
-20 |
-37 |
-45 |
| Operating Cash Flow to CapEx |
|
-4,672.85% |
-23,136.67% |
-16,907.38% |
-7,505.94% |
-158,053.33% |
-14,531.86% |
-25,277.78% |
-9,923.61% |
-39,378.82% |
- |
-28,624.24% |
| Free Cash Flow to Firm to Interest Expense |
|
-158.26 |
-184.11 |
-276.67 |
-214.71 |
-232.38 |
-178.83 |
-144.46 |
-273.12 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-168.84 |
-204.15 |
-265.18 |
-243.94 |
-289.12 |
-395.27 |
-468.38 |
-623.53 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-172.45 |
-205.03 |
-266.75 |
-247.19 |
-289.30 |
-397.99 |
-470.24 |
-629.82 |
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 |
|
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.55 |
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) |
|
668.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-668.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.48 |
2.84 |
5.76 |
2.98 |
-4.10 |
-12 |
-12 |
-9.82 |
-18 |
-9.06 |
-7.19 |
| Invested Capital Turnover |
|
1.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.60 |
3.19 |
7.48 |
-0.56 |
-5.57 |
-15 |
-18 |
-13 |
-14 |
2.61 |
5.27 |
| Enterprise Value (EV) |
|
-92 |
0.25 |
298 |
27 |
98 |
11 |
-20 |
109 |
244 |
- |
327 |
| Market Capitalization |
|
51 |
124 |
503 |
218 |
269 |
160 |
287 |
377 |
480 |
- |
708 |
| Book Value per Share |
|
$7.20 |
$6.27 |
$5.58 |
$5.04 |
$4.33 |
$3.44 |
$3.80 |
$3.33 |
$2.80 |
$2.31 |
$3.80 |
| Tangible Book Value per Share |
|
$7.20 |
$6.27 |
$5.58 |
$5.04 |
$4.33 |
$3.44 |
$3.80 |
$3.33 |
$2.80 |
$2.31 |
$3.80 |
| Total Capital |
|
144 |
126 |
212 |
193 |
167 |
137 |
294 |
258 |
218 |
180 |
374 |
| Total Debt |
|
0.00 |
0.00 |
1.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
1.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-143 |
-124 |
-205 |
-190 |
-171 |
-149 |
-307 |
-268 |
-236 |
-189 |
-381 |
| Capital Expenditures (CapEx) |
|
0.38 |
0.09 |
0.15 |
0.29 |
0.02 |
0.20 |
0.13 |
0.38 |
0.09 |
0.57 |
0.17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-10 |
-8.42 |
-6.21 |
-7.34 |
-14 |
-22 |
-22 |
-19 |
-28 |
-17 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
133 |
115 |
200 |
183 |
157 |
127 |
285 |
249 |
209 |
172 |
367 |
| Net Working Capital (NWC) |
|
133 |
115 |
200 |
183 |
157 |
127 |
285 |
249 |
209 |
172 |
367 |
| Net Nonoperating Expense (NNE) |
|
4.80 |
4.75 |
5.50 |
5.62 |
8.10 |
15 |
11 |
10 |
12 |
15 |
17 |
| Net Nonoperating Obligations (NNO) |
|
-143 |
-124 |
-205 |
-190 |
-171 |
-149 |
-307 |
-268 |
-236 |
-189 |
-381 |
| Total Depreciation and Amortization (D&A) |
|
-0.40 |
-0.94 |
-0.21 |
0.19 |
-0.80 |
-0.32 |
0.10 |
-0.10 |
0.05 |
-0.28 |
-0.22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-537.87% |
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 |
|
6,884.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Working Capital to Revenue |
|
6,884.68% |
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 |
|
($1.05) |
($1.02) |
($0.64) |
($0.61) |
($0.79) |
($1.04) |
($0.59) |
($0.42) |
($0.48) |
($0.50) |
($0.52) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.06M |
19.88M |
38.16M |
40.93M |
41.44M |
40.82M |
66.34M |
94.14M |
94.42M |
87.50M |
109.81M |
| Adjusted Diluted Earnings per Share |
|
($1.05) |
($1.02) |
($0.64) |
($0.61) |
($0.79) |
($1.04) |
($0.59) |
($0.42) |
($0.48) |
($0.50) |
($0.52) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.06M |
19.88M |
38.16M |
40.93M |
41.44M |
40.82M |
66.34M |
94.14M |
94.42M |
87.50M |
109.81M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.02) |
$0.00 |
$0.00 |
$0.00 |
($1.04) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.18M |
37.76M |
38.38M |
38.60M |
39.95M |
77.49M |
77.52M |
77.87M |
77.91M |
98.39M |
98.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-16 |
-19 |
-19 |
-25 |
-28 |
-28 |
-29 |
-34 |
-35 |
-40 |
| 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 |
|
-215.43 |
-215.64 |
-282.73 |
-313.06 |
-426.48 |
-592.63 |
-610.50 |
-706.43 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
-152.64 |
-152.80 |
-197.93 |
-221.04 |
-300.33 |
-372.36 |
-412.30 |
-486.42 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-219.05 |
-216.52 |
-284.29 |
-316.31 |
-426.66 |
-595.35 |
-612.35 |
-712.72 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-156.25 |
-153.68 |
-199.50 |
-224.29 |
-300.52 |
-375.08 |
-414.15 |
-492.70 |
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% |
-5.35% |
-5.64% |
-4.99% |
-4.10% |
-0.20% |
0.00% |
0.00% |
- |
-6.72% |