| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
102,007,457.00 |
114,883,096.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
102,007,457.00 |
114,883,096.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.89 |
-0.92 |
| 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 |
|
-10.75% |
-43.24% |
-45.33% |
-68.22% |
-34.19% |
-43.09% |
-30.99% |
-87.81% |
-59.71% |
- |
-33.33% |
| EBIT Growth |
|
0.43% |
-18.81% |
-44.21% |
-52.24% |
-48.33% |
-44.40% |
-31.96% |
-88.59% |
-59.86% |
- |
-33.28% |
| NOPAT Growth |
|
0.43% |
-18.81% |
-44.21% |
-52.24% |
-48.33% |
-44.40% |
-31.96% |
-88.42% |
-59.85% |
- |
-32.33% |
| Net Income Growth |
|
2.17% |
-17.50% |
-44.37% |
-54.27% |
-52.22% |
-44.07% |
-31.43% |
-88.06% |
-58.53% |
- |
-41.20% |
| EPS Growth |
|
3.64% |
-13.64% |
-20.41% |
-27.66% |
-24.53% |
-24.00% |
-13.56% |
-63.33% |
-36.36% |
- |
-23.88% |
| Operating Cash Flow Growth |
|
-21.86% |
-29.20% |
-15.63% |
-51.14% |
-62.54% |
-32.57% |
-58.03% |
-56.40% |
-31.39% |
- |
-4.35% |
| Free Cash Flow Firm Growth |
|
54.90% |
36.29% |
-58.66% |
-42.91% |
-24.54% |
-1.32% |
-78.10% |
-135.13% |
-56.42% |
- |
-16.02% |
| Invested Capital Growth |
|
-655.49% |
12.63% |
-273.98% |
-285.41% |
-866.37% |
-293.41% |
58.64% |
-75.92% |
-156.13% |
- |
-217.99% |
| 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 |
|
-35.17% |
-1.42% |
-21.50% |
-1.00% |
-7.82% |
-8.14% |
-11.23% |
-44.84% |
8.28% |
- |
-12.05% |
| EBIT Q/Q Growth |
|
-11.74% |
-9.98% |
-21.63% |
-1.85% |
-8.88% |
-7.07% |
-11.15% |
-45.59% |
7.68% |
- |
-11.87% |
| NOPAT Q/Q Growth |
|
-11.74% |
-9.98% |
-21.63% |
-1.85% |
-8.88% |
-7.07% |
-11.15% |
-45.43% |
7.63% |
- |
-11.01% |
| Net Income Q/Q Growth |
|
-11.69% |
-8.89% |
-23.26% |
-2.91% |
-10.21% |
-3.06% |
-12.44% |
-47.25% |
7.10% |
- |
-15.99% |
| EPS Q/Q Growth |
|
-12.77% |
5.66% |
-18.00% |
-1.69% |
-10.00% |
6.06% |
-8.06% |
-46.27% |
8.16% |
- |
-12.16% |
| Operating Cash Flow Q/Q Growth |
|
0.85% |
-15.73% |
-33.30% |
1.18% |
-6.62% |
5.61% |
-58.90% |
2.20% |
10.42% |
- |
-8.75% |
| Free Cash Flow Firm Q/Q Growth |
|
-34.65% |
-16.76% |
6.33% |
2.96% |
-17.34% |
5.01% |
-64.66% |
-28.11% |
21.94% |
- |
-9.82% |
| Invested Capital Q/Q Growth |
|
-127.56% |
-365.08% |
-18.33% |
-22.23% |
-43.66% |
-89.33% |
87.56% |
-419.95% |
-109.16% |
- |
67.29% |
| 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 |
|
96.99% |
96.03% |
97.32% |
98.34% |
99.54% |
95.81% |
96.93% |
100.00% |
100.00% |
- |
103.27% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.04% |
98.65% |
- |
99.38% |
| 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) |
|
-68.96% |
-68.30% |
-89.09% |
-121.29% |
-183.07% |
-82.95% |
-106.71% |
-172.08% |
-218.04% |
- |
-138.94% |
| Cash Return on Invested Capital (CROIC) |
|
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% |
| 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) |
|
-68.96% |
-68.30% |
-89.09% |
-121.29% |
-183.07% |
-82.95% |
-106.71% |
-172.08% |
-218.04% |
- |
-138.94% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-94.78% |
0.00% |
-100.27% |
-152.56% |
-285.33% |
0.00% |
-84.58% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-31 |
-34 |
-41 |
-42 |
-45 |
-49 |
-54 |
-78 |
-72 |
-64 |
-71 |
| 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) |
|
-5.11% |
-5.05% |
-7.71% |
-9.94% |
-14.85% |
-5.80% |
-8.25% |
-16.36% |
-16.57% |
- |
-11.41% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-12.22% |
- |
- |
- |
-11.59% |
-14.90% |
-27.73% |
-21.03% |
-18.63% |
-15.11% |
| 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) |
|
-44 |
-48 |
-58 |
-59 |
-65 |
-69 |
-77 |
-112 |
-104 |
-92 |
-103 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-48 |
-49 |
-60 |
-60 |
-65 |
-70 |
-78 |
-113 |
-104 |
-92 |
-103 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.38 |
6.02 |
7.57 |
4.97 |
8.09 |
10.98 |
9.75 |
14.42 |
14.61 |
- |
20.46 |
| Price to Tangible Book Value (P/TBV) |
|
2.38 |
6.02 |
7.57 |
4.97 |
8.09 |
10.98 |
9.75 |
14.42 |
14.61 |
- |
20.46 |
| 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 |
| 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 |
0.00 |
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 |
| 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 |
|
0.30 |
0.22 |
0.27 |
0.37 |
0.63 |
0.14 |
0.16 |
0.21 |
0.41 |
- |
0.71 |
| Long-Term Debt to Equity |
|
0.30 |
0.22 |
0.24 |
0.36 |
0.63 |
0.14 |
0.16 |
0.21 |
0.41 |
- |
0.71 |
| Financial Leverage |
|
-1.00 |
-1.02 |
-1.01 |
-1.01 |
-1.04 |
-1.04 |
-1.02 |
-1.05 |
-1.11 |
- |
-1.02 |
| Leverage Ratio |
|
1.39 |
1.38 |
1.41 |
1.52 |
1.74 |
1.32 |
1.36 |
1.55 |
1.82 |
- |
1.60 |
| Compound Leverage Factor |
|
1.39 |
1.38 |
1.41 |
1.52 |
1.74 |
1.32 |
1.36 |
1.51 |
1.80 |
- |
1.59 |
| Debt to Total Capital |
|
22.96% |
18.17% |
21.51% |
27.26% |
38.75% |
11.97% |
13.74% |
17.58% |
28.91% |
- |
41.60% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.48% |
2.36% |
0.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
22.96% |
17.69% |
19.15% |
26.39% |
38.75% |
11.97% |
13.74% |
17.58% |
28.91% |
- |
41.60% |
| 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 |
|
77.04% |
81.83% |
78.49% |
72.74% |
61.25% |
88.03% |
86.26% |
82.42% |
71.09% |
- |
58.40% |
| Debt to EBITDA |
|
-0.31 |
-0.29 |
-0.26 |
-0.23 |
-0.21 |
-0.20 |
-0.18 |
-0.15 |
-0.27 |
- |
-0.48 |
| Net Debt to EBITDA |
|
1.06 |
1.32 |
0.98 |
0.65 |
0.38 |
1.52 |
1.15 |
0.75 |
0.74 |
- |
0.69 |
| Long-Term Debt to EBITDA |
|
-0.31 |
-0.28 |
-0.23 |
-0.22 |
-0.21 |
-0.20 |
-0.18 |
-0.15 |
-0.27 |
- |
-0.48 |
| Debt to NOPAT |
|
-0.44 |
-0.42 |
-0.38 |
-0.34 |
-0.31 |
-0.28 |
-0.26 |
-0.22 |
-0.39 |
- |
-0.69 |
| Net Debt to NOPAT |
|
1.47 |
1.92 |
1.42 |
0.96 |
0.55 |
2.19 |
1.66 |
1.08 |
1.07 |
- |
0.99 |
| Long-Term Debt to NOPAT |
|
-0.44 |
-0.41 |
-0.34 |
-0.33 |
-0.31 |
-0.28 |
-0.26 |
-0.22 |
-0.39 |
- |
-0.69 |
| Altman Z-Score |
|
-0.24 |
6.91 |
6.20 |
-0.60 |
-3.28 |
20.66 |
16.15 |
14.20 |
8.90 |
- |
9.78 |
| 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 |
|
8.55 |
8.80 |
6.58 |
6.04 |
3.88 |
9.61 |
10.25 |
6.33 |
6.30 |
- |
8.64 |
| Quick Ratio |
|
8.18 |
8.55 |
6.36 |
5.77 |
3.53 |
9.32 |
9.70 |
5.85 |
5.96 |
- |
8.05 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-29 |
-34 |
-32 |
-31 |
-37 |
-35 |
-57 |
-73 |
-57 |
-60 |
-66 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-216,456.52% |
-223,618.18% |
-169,209.68% |
-225,059.09% |
-29,031.37% |
-35,786.51% |
-82,051.19% |
- |
-120,736.76% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-60.79 |
-42.90 |
- |
-28.84 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-63.80 |
-51.67 |
- |
-35.67 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-63.98 |
-51.73 |
- |
-35.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
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 |
| 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 |
|
0.00 |
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 |
| 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) |
|
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 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.01 |
-4.70 |
-5.56 |
-6.80 |
-9.77 |
-18 |
-2.30 |
-12 |
-25 |
-22 |
-7.32 |
| Invested Capital Turnover |
|
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 |
|
-1.19 |
0.68 |
-8.76 |
-10 |
-8.76 |
-14 |
3.26 |
-5.16 |
-15 |
-3.87 |
-5.02 |
| Enterprise Value (EV) |
|
231 |
1,126 |
1,195 |
524 |
552 |
3,659 |
2,729 |
3,118 |
3,310 |
- |
5,364 |
| Market Capitalization |
|
399 |
1,356 |
1,383 |
664 |
641 |
4,046 |
3,044 |
3,363 |
3,580 |
- |
5,648 |
| Book Value per Share |
|
$2.98 |
$3.12 |
$2.35 |
$1.68 |
$0.99 |
$3.94 |
$3.30 |
$2.46 |
$2.55 |
$2.41 |
$2.40 |
| Tangible Book Value per Share |
|
$2.98 |
$3.12 |
$2.35 |
$1.68 |
$0.99 |
$3.94 |
$3.30 |
$2.46 |
$2.55 |
$2.41 |
$2.40 |
| Total Capital |
|
218 |
275 |
233 |
184 |
129 |
419 |
362 |
283 |
345 |
345 |
473 |
| Total Debt |
|
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
100 |
100 |
197 |
| Total Long-Term Debt |
|
50 |
49 |
45 |
48 |
50 |
50 |
50 |
50 |
100 |
100 |
197 |
| Net Debt |
|
-169 |
-230 |
-188 |
-140 |
-89 |
-387 |
-315 |
-245 |
-270 |
-268 |
-283 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.02 |
0.02 |
0.03 |
0.02 |
0.27 |
0.22 |
0.08 |
0.03 |
0.07 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-17 |
-23 |
-24 |
-23 |
-26 |
-33 |
-17 |
-26 |
-41 |
-38 |
-24 |
| Debt-free Net Working Capital (DFNWC) |
|
202 |
257 |
215 |
168 |
114 |
404 |
348 |
269 |
329 |
330 |
456 |
| Net Working Capital (NWC) |
|
202 |
255 |
209 |
166 |
114 |
404 |
348 |
269 |
329 |
330 |
456 |
| Net Nonoperating Expense (NNE) |
|
12 |
13 |
16 |
17 |
19 |
18 |
21 |
32 |
30 |
27 |
34 |
| Net Nonoperating Obligations (NNO) |
|
-169 |
-230 |
-188 |
-140 |
-89 |
-387 |
-315 |
-245 |
-270 |
-268 |
-283 |
| Total Depreciation and Amortization (D&A) |
|
-4.75 |
-1.07 |
-1.24 |
-0.76 |
-0.19 |
-0.90 |
-1.06 |
-0.96 |
-0.21 |
0.33 |
0.20 |
| 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% |
| 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% |
| 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% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.53) |
($0.50) |
($0.59) |
($0.60) |
($0.66) |
($0.62) |
($0.67) |
($0.98) |
($0.90) |
($0.74) |
($0.83) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
80.61M |
83.35M |
95.89M |
96.81M |
97.05M |
99.84M |
111.84M |
112.70M |
113.73M |
114.70M |
127.28M |
| Adjusted Diluted Earnings per Share |
|
($0.53) |
($0.50) |
($0.59) |
($0.60) |
($0.66) |
($0.62) |
($0.67) |
($0.98) |
($0.90) |
($0.74) |
($0.83) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
80.61M |
83.35M |
95.89M |
96.81M |
97.05M |
99.84M |
111.84M |
112.70M |
113.73M |
114.70M |
127.28M |
| 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 |
|
72.14M |
77.87M |
79.75M |
80.03M |
93.61M |
94.68M |
94.95M |
96.13M |
102.01M |
114.88M |
119.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-31 |
-34 |
-41 |
-42 |
-45 |
-49 |
-54 |
-78 |
-72 |
-64 |
-71 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-93.06 |
-77.68 |
- |
-44.66 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-65.07 |
-54.34 |
- |
-31.02 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-93.24 |
-77.74 |
- |
-44.69 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-65.25 |
-54.40 |
- |
-31.05 |
| 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% |