| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
775,372,700.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
775,372,700.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
3.01% |
-73.66% |
91.91% |
-252.66% |
-195.01% |
-73.80% |
-61.70% |
-830.40% |
-282.15% |
-260.36% |
-193.98% |
| EBIT Growth |
|
0.55% |
-78.38% |
91.98% |
-310.31% |
-164.50% |
-81.20% |
-55.91% |
-853.48% |
-301.20% |
-242.80% |
-201.09% |
| NOPAT Growth |
|
-20.97% |
-78.38% |
92.11% |
-277.47% |
-184.88% |
-81.20% |
-57.71% |
-853.48% |
-301.20% |
-242.80% |
-192.01% |
| Net Income Growth |
|
0.55% |
-90.17% |
91.98% |
-310.31% |
-164.50% |
-67.37% |
-44.72% |
-836.84% |
-312.05% |
-258.11% |
-201.09% |
| EPS Growth |
|
70.00% |
1,325.00% |
95.80% |
-350.00% |
-166.67% |
-116.33% |
-50.00% |
-744.44% |
-287.50% |
-250.00% |
-166.67% |
| Operating Cash Flow Growth |
|
-74.13% |
-474.86% |
-129.49% |
-12.74% |
-103.38% |
-150.13% |
-102.99% |
-102.24% |
-207.23% |
-109.43% |
-99.93% |
| Free Cash Flow Firm Growth |
|
-222.71% |
-596.07% |
92.87% |
-276.09% |
-346.41% |
-25.02% |
-66.88% |
-5,960.53% |
-809.34% |
-313.92% |
-138.50% |
| Invested Capital Growth |
|
-96.15% |
-11.87% |
-51.33% |
-769.88% |
-5,814.29% |
-179.84% |
-35.32% |
-26.17% |
-87.95% |
-129.47% |
-206.97% |
| 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 |
|
-14.11% |
-81.48% |
-21.23% |
-41.33% |
4.55% |
-6.91% |
-4.13% |
-764.67% |
58.88% |
2.68% |
15.05% |
| EBIT Q/Q Growth |
|
-44.51% |
-70.26% |
-18.89% |
-38.90% |
6.84% |
-16.64% |
4.12% |
-803.53% |
58.80% |
3.96% |
15.78% |
| NOPAT Q/Q Growth |
|
-29.75% |
-76.70% |
-17.06% |
-40.64% |
2.08% |
-12.40% |
-1.89% |
-750.30% |
58.80% |
3.96% |
13.21% |
| Net Income Q/Q Growth |
|
-44.51% |
-71.93% |
-18.89% |
-38.90% |
6.84% |
-8.80% |
-2.79% |
-799.19% |
59.03% |
5.44% |
13.57% |
| EPS Q/Q Growth |
|
-50.00% |
1,733.33% |
-112.24% |
-50.00% |
11.11% |
0.00% |
-12.50% |
-744.44% |
59.21% |
9.68% |
14.29% |
| Operating Cash Flow Q/Q Growth |
|
49.11% |
-30.62% |
-54.86% |
-9.52% |
8.20% |
-60.65% |
-25.67% |
-9.12% |
-39.46% |
-9.52% |
-19.97% |
| Free Cash Flow Firm Q/Q Growth |
|
-195.84% |
-598.01% |
-3.66% |
74.61% |
-142.98% |
-95.47% |
-38.38% |
-822.12% |
63.54% |
11.02% |
20.27% |
| Invested Capital Q/Q Growth |
|
-90.53% |
-2,070.05% |
-49.56% |
-140.20% |
19.26% |
3.52% |
27.68% |
-123.96% |
-20.28% |
-17.79% |
3.26% |
| 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 |
|
100.00% |
76.58% |
100.00% |
100.00% |
100.00% |
82.07% |
100.00% |
99.52% |
98.97% |
102.40% |
100.00% |
| Interest Burden Percent |
|
100.00% |
131.87% |
100.00% |
100.00% |
100.00% |
113.65% |
100.00% |
100.00% |
100.00% |
95.15% |
100.00% |
| 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) |
|
-513.78% |
-601.85% |
-130.59% |
-102.77% |
-73.21% |
-94.90% |
-123.93% |
-328.30% |
-292.49% |
-206.11% |
-270.95% |
| Cash Return on Invested Capital (CROIC) |
|
-6,912.72% |
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% |
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) |
|
-513.78% |
-601.85% |
-130.59% |
-102.77% |
-73.21% |
-94.90% |
-123.93% |
-328.30% |
-292.49% |
-206.11% |
-270.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-601.32% |
0.00% |
-262.44% |
-82.89% |
-44.91% |
0.00% |
-69.92% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-14 |
-25 |
-30 |
-42 |
-41 |
-46 |
-47 |
-398 |
-164 |
-157 |
-137 |
| 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) |
|
-6.27% |
-10.18% |
-13.88% |
-10.95% |
-5.48% |
-6.12% |
-7.70% |
-64.05% |
-19.34% |
-10.96% |
-10.99% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-14.26% |
- |
- |
- |
-11.81% |
-13.59% |
-153.37% |
-85.27% |
-23.90% |
-25.03% |
| 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) |
|
-21 |
-36 |
-43 |
-60 |
-56 |
-66 |
-63 |
-568 |
-234 |
-225 |
-189 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-20 |
-36 |
-44 |
-62 |
-59 |
-63 |
-66 |
-569 |
-234 |
-228 |
-194 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
13.13 |
23.54 |
65.71 |
28.07 |
36.23 |
33.85 |
41.33 |
60.92 |
79.82 |
19.76 |
26.93 |
| Price to Tangible Book Value (P/TBV) |
|
13.37 |
24.13 |
68.62 |
28.34 |
36.40 |
34.01 |
41.56 |
61.40 |
80.66 |
19.82 |
27.03 |
| 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) |
|
2,778.17 |
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) |
|
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.01 |
1.29 |
2.26 |
0.51 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
1.29 |
2.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.95 |
-1.08 |
-1.12 |
-1.08 |
-1.05 |
-1.07 |
-1.08 |
-1.15 |
-1.11 |
-1.08 |
-1.08 |
| Leverage Ratio |
|
1.61 |
4.24 |
2.43 |
1.84 |
1.34 |
1.37 |
1.44 |
1.47 |
1.21 |
1.13 |
1.16 |
| Compound Leverage Factor |
|
1.61 |
5.60 |
2.43 |
1.84 |
1.34 |
1.56 |
1.44 |
1.47 |
1.21 |
1.08 |
1.16 |
| Debt to Total Capital |
|
50.16% |
56.28% |
69.34% |
33.89% |
5.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
50.16% |
0.00% |
0.00% |
33.89% |
5.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
56.28% |
69.34% |
0.00% |
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% |
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 |
|
49.84% |
43.72% |
30.66% |
66.11% |
94.70% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.17 |
-0.16 |
-0.86 |
-0.62 |
-0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.17 |
0.14 |
0.49 |
1.40 |
2.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.16 |
-0.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.24 |
-0.23 |
-1.24 |
-0.90 |
-0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.24 |
0.20 |
0.71 |
2.03 |
3.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.23 |
-1.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.62 |
2.32 |
5.08 |
17.97 |
144.07 |
165.32 |
212.04 |
133.96 |
119.34 |
80.39 |
81.20 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.80 |
9.30 |
6.97 |
2.35 |
8.31 |
10.15 |
10.63 |
5.13 |
3.80 |
9.87 |
7.41 |
| Quick Ratio |
|
1.75 |
9.13 |
6.68 |
2.32 |
8.25 |
9.88 |
10.36 |
4.94 |
3.67 |
9.77 |
7.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.50 |
-24 |
-25 |
-6.43 |
-16 |
-31 |
-42 |
-390 |
-142 |
-126 |
-101 |
| Operating Cash Flow to CapEx |
|
-28,107.55% |
-972,950.00% |
-753,350.00% |
-52,384.13% |
-52,236.21% |
-347,664.29% |
-14,494.79% |
0.00% |
-131,098.59% |
-62,157.32% |
-49,914.69% |
| 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 |
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 |
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 |
0.00 |
| 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 |
|
0.43 |
-8.55 |
-13 |
-31 |
-25 |
-24 |
-17 |
-39 |
-47 |
-55 |
-53 |
| 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 |
|
-11 |
-0.91 |
-4.34 |
-35 |
-25 |
-15 |
-4.52 |
-8.04 |
-22 |
-31 |
-36 |
| Enterprise Value (EV) |
|
1,206 |
1,743 |
2,848 |
5,250 |
15,405 |
12,747 |
13,868 |
15,506 |
15,108 |
12,307 |
14,102 |
| Market Capitalization |
|
1,305 |
1,829 |
2,905 |
5,475 |
15,867 |
13,160 |
14,230 |
15,804 |
15,347 |
13,020 |
14,701 |
| Book Value per Share |
|
$0.14 |
$0.11 |
$0.06 |
$0.28 |
$0.60 |
$0.53 |
$0.47 |
$0.35 |
$0.26 |
$0.89 |
$0.70 |
| Tangible Book Value per Share |
|
$0.14 |
$0.11 |
$0.06 |
$0.28 |
$0.60 |
$0.52 |
$0.46 |
$0.35 |
$0.26 |
$0.88 |
$0.70 |
| Total Capital |
|
199 |
178 |
144 |
295 |
462 |
389 |
344 |
259 |
192 |
659 |
546 |
| Total Debt |
|
100 |
100 |
100 |
100 |
25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
100 |
100 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-99 |
-86 |
-57 |
-226 |
-463 |
-413 |
-362 |
-298 |
-239 |
-714 |
-599 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.00 |
0.00 |
0.06 |
0.06 |
0.01 |
0.42 |
0.00 |
0.07 |
0.16 |
0.25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7.74 |
-17 |
-17 |
-37 |
-31 |
-31 |
-26 |
-49 |
-57 |
-66 |
-66 |
| Debt-free Net Working Capital (DFNWC) |
|
191 |
169 |
140 |
289 |
456 |
382 |
336 |
249 |
182 |
647 |
533 |
| Net Working Capital (NWC) |
|
91 |
169 |
140 |
189 |
431 |
382 |
336 |
249 |
182 |
647 |
533 |
| Net Nonoperating Expense (NNE) |
|
6.92 |
11 |
14 |
19 |
15 |
15 |
16 |
168 |
68 |
62 |
53 |
| Net Nonoperating Obligations (NNO) |
|
-99 |
-86 |
-57 |
-226 |
-463 |
-413 |
-362 |
-298 |
-239 |
-714 |
-599 |
| Total Depreciation and Amortization (D&A) |
|
1.22 |
-0.18 |
-0.38 |
-1.59 |
-2.90 |
2.37 |
-2.94 |
-0.99 |
0.04 |
-2.98 |
-4.17 |
| 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 |
|
($0.03) |
$0.49 |
($0.06) |
($0.09) |
($0.08) |
($0.08) |
($0.09) |
($0.76) |
($0.31) |
($0.28) |
($0.24) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
697.74M |
619.65M |
701.79M |
707.90M |
726.66M |
718.54M |
738.08M |
742.62M |
743.42M |
747.70M |
775.46M |
| Adjusted Diluted Earnings per Share |
|
($0.03) |
$0.49 |
($0.06) |
($0.09) |
($0.08) |
($0.08) |
($0.09) |
($0.76) |
($0.31) |
($0.28) |
($0.24) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
697.74M |
619.65M |
701.79M |
707.90M |
726.66M |
718.54M |
738.08M |
742.62M |
743.42M |
747.70M |
775.46M |
| 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 |
|
700.84M |
701.70M |
701.98M |
724.54M |
737.45M |
737.68M |
742.67M |
742.85M |
744.44M |
775.37M |
776.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-25 |
-30 |
-42 |
-41 |
-46 |
-47 |
-398 |
-164 |
-157 |
-137 |
| 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 |
|
0.00 |
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 |
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 |
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 |
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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-0.10% |
-0.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |