| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
333,752,708.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
333,752,708.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-38.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.27% |
-6.09% |
-5.47% |
-7.44% |
-10.34% |
-3.04% |
-3.63% |
2.73% |
10.87% |
1.90% |
11.92% |
| EBITDA Growth |
|
-216.91% |
78.60% |
-1,119.19% |
-791.85% |
-2,291.98% |
-2,316.48% |
-2,943.33% |
7,329.23% |
1,011.81% |
-1,643.67% |
-144.42% |
| EBIT Growth |
|
-308.38% |
75.59% |
-828.76% |
-640.34% |
-1,817.01% |
-1,973.84% |
-2,833.25% |
7,126.62% |
988.94% |
-1,627.21% |
-144.16% |
| NOPAT Growth |
|
-516.75% |
77.91% |
87.81% |
-649.87% |
-1,613.40% |
-2,275.65% |
-2,806.90% |
7,261.31% |
1,024.39% |
-1,616.40% |
-144.37% |
| Net Income Growth |
|
-429.71% |
135.70% |
-111.52% |
-561.08% |
-137.15% |
-852.65% |
-7,839.63% |
9,870.81% |
918.71% |
-1,753.98% |
-197.41% |
| EPS Growth |
|
-429.71% |
135.70% |
-109.72% |
-477.63% |
-70.30% |
-635.38% |
-5,219.35% |
5,819.30% |
589.53% |
-1,206.03% |
-131.96% |
| Operating Cash Flow Growth |
|
-408.73% |
106.51% |
-23.56% |
-26.29% |
-453.82% |
-1,563.18% |
-108.36% |
-49.65% |
79.71% |
-24.85% |
685.56% |
| Free Cash Flow Firm Growth |
|
-300.50% |
-341.21% |
-516.70% |
-358.44% |
-497.29% |
-814.95% |
-1,040.52% |
-992.47% |
-955.13% |
-100.87% |
49.34% |
| Invested Capital Growth |
|
40.70% |
120.78% |
132.35% |
125.85% |
166.17% |
490.35% |
606.87% |
783.55% |
734.18% |
124.37% |
24.20% |
| Revenue Q/Q Growth |
|
7.53% |
-3.85% |
-7.42% |
-3.30% |
4.15% |
3.99% |
-7.98% |
3.08% |
12.41% |
-4.43% |
1.07% |
| EBITDA Q/Q Growth |
|
16.96% |
-131.39% |
-374.58% |
2.20% |
-122.71% |
-133.76% |
-491.25% |
337.44% |
-72.22% |
-547.02% |
17.12% |
| EBIT Q/Q Growth |
|
15.32% |
-113.40% |
-314.67% |
1.20% |
-119.27% |
-130.86% |
-486.51% |
336.67% |
-72.26% |
-548.56% |
17.09% |
| NOPAT Q/Q Growth |
|
5.47% |
-69.47% |
-376.11% |
1.68% |
-116.00% |
-134.97% |
-482.58% |
342.21% |
-72.12% |
-536.28% |
17.06% |
| Net Income Q/Q Growth |
|
-744.88% |
162.13% |
-159.60% |
-93.08% |
-231.69% |
-97.20% |
-528.70% |
337.61% |
-72.21% |
-546.55% |
-0.85% |
| EPS Q/Q Growth |
|
-744.88% |
162.13% |
-147.39% |
-85.76% |
70.03% |
-102.33% |
-373.85% |
297.70% |
-74.17% |
-639.79% |
15.84% |
| Operating Cash Flow Q/Q Growth |
|
59.96% |
116.01% |
2,314.44% |
-181.61% |
-75.60% |
57.71% |
86.21% |
-1,361.41% |
76.20% |
-160.28% |
164.68% |
| Free Cash Flow Firm Q/Q Growth |
|
-5.49% |
-170.43% |
-46.72% |
-9.53% |
-37.44% |
-314.25% |
-82.90% |
-4.91% |
-32.74% |
21.14% |
53.88% |
| Invested Capital Q/Q Growth |
|
1.82% |
44.10% |
36.88% |
12.45% |
20.00% |
219.59% |
63.90% |
40.56% |
13.30% |
-14.04% |
-9.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
79.41% |
77.33% |
73.96% |
72.24% |
70.41% |
71.69% |
69.41% |
68.77% |
70.46% |
66.11% |
67.06% |
| EBITDA Margin |
|
-13.81% |
-33.24% |
-170.42% |
-172.37% |
-368.57% |
-828.55% |
-5,323.61% |
12,262.62% |
3,031.13% |
-14,178.09% |
-11,626.71% |
| Operating Margin |
|
-19.50% |
-34.37% |
-176.75% |
-179.71% |
-372.69% |
-842.13% |
-5,331.44% |
12,256.30% |
3,023.40% |
-14,184.97% |
-11,641.53% |
| EBIT Margin |
|
-17.63% |
-39.13% |
-175.28% |
-179.09% |
-377.02% |
-837.03% |
-5,334.98% |
12,249.07% |
3,022.84% |
-14,187.96% |
-11,639.02% |
| Profit (Net Income) Margin |
|
-110.80% |
71.60% |
-46.09% |
-92.03% |
-293.07% |
-555.78% |
-3,797.17% |
8,752.75% |
2,164.12% |
-10,112.09% |
-10,090.64% |
| Tax Burden Percent |
|
423.96% |
-146.97% |
24.83% |
47.69% |
71.07% |
65.33% |
70.97% |
71.55% |
71.94% |
71.23% |
86.71% |
| Interest Burden Percent |
|
148.21% |
124.49% |
105.88% |
107.75% |
109.38% |
101.63% |
100.29% |
99.87% |
99.51% |
100.06% |
99.99% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.45% |
28.06% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-2.70% |
-3.82% |
-14.39% |
-12.66% |
-22.31% |
-18.41% |
-72.17% |
124.54% |
27.84% |
-115.09% |
-85.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-8.33% |
1.51% |
-11.18% |
-11.39% |
-23.49% |
-17.53% |
-73.43% |
124.22% |
27.61% |
-118.52% |
-119.86% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-58.11% |
3.79% |
-21.93% |
-18.37% |
-32.15% |
-7.99% |
-23.65% |
27.79% |
5.50% |
-22.37% |
-21.39% |
| Return on Equity (ROE) |
|
-60.81% |
-0.04% |
-36.32% |
-31.03% |
-54.46% |
-26.39% |
-95.82% |
152.32% |
33.34% |
-137.46% |
-107.08% |
| Cash Return on Invested Capital (CROIC) |
|
-41.11% |
-77.88% |
-84.61% |
-84.16% |
-102.03% |
-150.80% |
-172.74% |
-144.38% |
-135.69% |
-85.94% |
-42.58% |
| Operating Return on Assets (OROA) |
|
-3.00% |
-5.42% |
-18.30% |
-16.53% |
-30.07% |
-25.35% |
-97.48% |
157.69% |
35.03% |
-154.79% |
-116.28% |
| Return on Assets (ROA) |
|
-18.88% |
9.91% |
-4.81% |
-8.49% |
-23.37% |
-16.83% |
-69.38% |
112.68% |
25.08% |
-110.32% |
-100.81% |
| Return on Common Equity (ROCE) |
|
-60.81% |
-0.04% |
-36.32% |
-31.03% |
-54.46% |
-26.39% |
-92.34% |
144.04% |
30.22% |
-123.73% |
-93.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.75% |
0.00% |
-3.55% |
-7.41% |
-10.78% |
0.00% |
-16.54% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-30 |
-143 |
-140 |
-303 |
-711 |
-4,145 |
10,040 |
2,799 |
-12,212 |
-10,129 |
| NOPAT Margin |
|
-13.65% |
-24.06% |
-123.73% |
-125.80% |
-260.88% |
-589.49% |
-3,732.00% |
8,769.10% |
2,175.08% |
-9,929.48% |
-8,149.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
5.63% |
-5.33% |
-3.21% |
-1.28% |
1.18% |
-0.88% |
1.25% |
0.31% |
0.23% |
3.43% |
34.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.69% |
- |
- |
- |
-2.80% |
-10.27% |
18.04% |
4.63% |
-23.34% |
-22.59% |
| Cost of Revenue to Revenue |
|
20.59% |
22.67% |
26.04% |
27.76% |
29.59% |
28.31% |
30.59% |
31.23% |
29.54% |
33.89% |
32.94% |
| SG&A Expenses to Revenue |
|
22.57% |
23.58% |
30.08% |
32.42% |
28.87% |
30.02% |
36.51% |
31.88% |
29.66% |
29.83% |
30.05% |
| R&D to Revenue |
|
22.91% |
24.23% |
25.32% |
27.20% |
28.69% |
21.29% |
21.99% |
21.02% |
17.56% |
18.51% |
19.84% |
| Operating Expenses to Revenue |
|
98.91% |
111.70% |
250.71% |
251.95% |
443.09% |
913.82% |
5,400.85% |
-12,187.52% |
-2,952.94% |
14,251.07% |
11,708.59% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-49 |
-202 |
-200 |
-438 |
-1,010 |
-5,925 |
14,024 |
3,890 |
-17,449 |
-14,467 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-41 |
-196 |
-192 |
-428 |
-1,000 |
-5,913 |
14,039 |
3,901 |
-17,437 |
-14,452 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.50 |
4.24 |
10.31 |
8.62 |
8.68 |
3.22 |
2.30 |
2.33 |
1.75 |
0.99 |
1.14 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.99 |
1.14 |
| Price to Revenue (P/Rev) |
|
9.17 |
18.48 |
50.55 |
50.83 |
70.12 |
126.64 |
161.53 |
239.05 |
192.37 |
91.49 |
84.92 |
| Price to Earnings (P/E) |
|
51.19 |
21.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.35 |
11.84 |
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 |
|
1.95% |
4.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.28% |
8.45% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.26 |
2.63 |
4.79 |
4.26 |
4.65 |
2.59 |
2.01 |
2.08 |
1.59 |
0.99 |
1.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
13.40 |
22.78 |
57.65 |
58.70 |
79.03 |
142.07 |
181.96 |
262.85 |
221.64 |
118.33 |
115.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.14 |
9.55 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.27 |
9.59 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.96 |
13.20 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
889.23 |
7,232.88 |
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 |
|
2.59 |
1.01 |
1.48 |
1.36 |
1.12 |
0.39 |
0.24 |
0.16 |
0.14 |
0.16 |
0.18 |
| Long-Term Debt to Equity |
|
2.59 |
1.01 |
1.48 |
1.31 |
1.12 |
0.39 |
0.24 |
0.16 |
0.14 |
0.16 |
0.18 |
| Financial Leverage |
|
6.98 |
2.51 |
1.96 |
1.61 |
1.37 |
0.46 |
0.32 |
0.22 |
0.20 |
0.19 |
0.18 |
| Leverage Ratio |
|
9.25 |
4.03 |
3.30 |
2.85 |
2.54 |
1.50 |
1.40 |
1.35 |
1.32 |
1.26 |
1.24 |
| Compound Leverage Factor |
|
13.71 |
5.01 |
3.49 |
3.07 |
2.78 |
1.53 |
1.40 |
1.35 |
1.32 |
1.26 |
1.24 |
| Debt to Total Capital |
|
72.18% |
50.20% |
59.73% |
57.58% |
52.75% |
28.29% |
19.54% |
13.95% |
12.33% |
13.83% |
15.23% |
| Short-Term Debt to Total Capital |
|
0.02% |
0.01% |
0.01% |
2.17% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.05% |
0.06% |
| Long-Term Debt to Total Capital |
|
72.17% |
50.19% |
59.72% |
55.41% |
52.74% |
28.29% |
19.54% |
13.94% |
12.33% |
13.77% |
15.17% |
| 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% |
3.13% |
4.94% |
8.73% |
11.68% |
16.69% |
| Common Equity to Total Capital |
|
27.82% |
49.80% |
40.27% |
42.42% |
47.25% |
71.71% |
77.33% |
81.11% |
78.94% |
74.49% |
68.08% |
| Debt to EBITDA |
|
-8.76 |
-22.52 |
-12.84 |
-8.60 |
-4.91 |
-3.96 |
-1.08 |
1.22 |
0.74 |
-1.51 |
-0.59 |
| Net Debt to EBITDA |
|
-8.57 |
-22.02 |
-12.54 |
-8.44 |
-4.86 |
-3.94 |
-1.07 |
1.21 |
0.74 |
-1.09 |
-0.43 |
| Long-Term Debt to EBITDA |
|
-8.76 |
-22.52 |
-12.84 |
-8.27 |
-4.91 |
-3.96 |
-1.08 |
1.22 |
0.74 |
-1.51 |
-0.59 |
| Debt to NOPAT |
|
-11.71 |
-27.10 |
-17.04 |
-11.65 |
-6.84 |
-5.54 |
-1.54 |
1.68 |
1.03 |
-2.15 |
-0.84 |
| Net Debt to NOPAT |
|
-11.46 |
-26.50 |
-16.64 |
-11.44 |
-6.77 |
-5.51 |
-1.52 |
1.67 |
1.02 |
-1.54 |
-0.61 |
| Long-Term Debt to NOPAT |
|
-11.71 |
-27.10 |
-17.04 |
-11.21 |
-6.84 |
-5.54 |
-1.54 |
1.68 |
1.03 |
-2.14 |
-0.83 |
| Altman Z-Score |
|
0.75 |
1.88 |
3.49 |
3.18 |
3.92 |
4.39 |
4.05 |
5.68 |
4.08 |
1.73 |
1.90 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.63% |
5.44% |
9.35% |
9.99% |
13.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.75 |
0.83 |
0.78 |
0.47 |
0.65 |
0.71 |
0.66 |
0.68 |
0.66 |
5.62 |
6.05 |
| Quick Ratio |
|
0.65 |
0.71 |
0.63 |
0.40 |
0.53 |
0.62 |
0.53 |
0.53 |
0.52 |
5.49 |
5.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-881 |
-2,382 |
-3,496 |
-3,829 |
-5,262 |
-21,798 |
-39,869 |
-41,828 |
-55,522 |
-43,787 |
-20,197 |
| Operating Cash Flow to CapEx |
|
-509.08% |
341.21% |
1,850.29% |
-3,226.69% |
-9,616.43% |
-6,100.00% |
-87.29% |
-1,667.29% |
-297.10% |
-3,703.60% |
1,469.43% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-229.46 |
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 |
-1.79 |
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 |
-1.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.14 |
0.10 |
0.09 |
0.08 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
| Accounts Receivable Turnover |
|
4.23 |
2.66 |
3.85 |
4.11 |
3.96 |
2.54 |
4.18 |
4.02 |
4.31 |
2.47 |
4.32 |
| 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 |
|
15.95 |
16.20 |
16.20 |
16.34 |
16.19 |
16.77 |
15.99 |
15.80 |
16.53 |
17.30 |
17.33 |
| Accounts Payable Turnover |
|
3.05 |
2.55 |
2.42 |
2.98 |
3.09 |
2.70 |
2.79 |
3.13 |
3.01 |
2.89 |
3.18 |
| Days Sales Outstanding (DSO) |
|
86.33 |
137.21 |
94.80 |
88.90 |
92.11 |
143.74 |
87.31 |
90.83 |
84.76 |
147.98 |
84.41 |
| 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) |
|
119.74 |
142.86 |
150.65 |
122.65 |
118.23 |
135.42 |
130.74 |
116.71 |
121.45 |
126.19 |
114.80 |
| Cash Conversion Cycle (CCC) |
|
-33.41 |
-5.66 |
-55.85 |
-33.75 |
-26.12 |
8.31 |
-43.42 |
-25.88 |
-36.70 |
21.78 |
-30.39 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,984 |
4,300 |
5,887 |
6,620 |
7,944 |
25,387 |
41,610 |
58,487 |
66,265 |
56,963 |
51,678 |
| Invested Capital Turnover |
|
0.20 |
0.16 |
0.12 |
0.10 |
0.09 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
863 |
2,353 |
3,353 |
3,689 |
4,959 |
21,087 |
35,724 |
51,868 |
58,321 |
31,575 |
10,068 |
| Enterprise Value (EV) |
|
6,758 |
11,304 |
28,223 |
28,213 |
36,927 |
65,842 |
83,570 |
121,522 |
105,268 |
56,470 |
56,625 |
| Market Capitalization |
|
4,624 |
9,170 |
24,747 |
24,433 |
32,762 |
58,690 |
74,187 |
110,518 |
91,364 |
43,663 |
41,652 |
| Book Value per Share |
|
$59.66 |
$149.12 |
$139.59 |
$159.82 |
$194.20 |
$89.96 |
$125.20 |
$173.65 |
$184.55 |
$153.55 |
$109.82 |
| Tangible Book Value per Share |
|
($114.37) |
($100.67) |
($155.52) |
($160.85) |
($158.36) |
($28.03) |
($44.01) |
($61.76) |
($73.62) |
$153.55 |
$109.82 |
| Total Capital |
|
3,021 |
4,348 |
5,959 |
6,683 |
7,986 |
25,422 |
41,666 |
58,534 |
66,291 |
59,233 |
53,833 |
| Total Debt |
|
2,181 |
2,183 |
3,559 |
3,849 |
4,212 |
7,192 |
8,141 |
8,163 |
8,174 |
8,190 |
8,197 |
| Total Long-Term Debt |
|
2,180 |
2,182 |
3,559 |
3,703 |
4,212 |
7,191 |
8,140 |
8,162 |
8,174 |
8,159 |
8,165 |
| Net Debt |
|
2,134 |
2,134 |
3,476 |
3,780 |
4,164 |
7,152 |
8,078 |
8,110 |
8,118 |
5,887 |
5,987 |
| Capital Expenditures (CapEx) |
|
1.45 |
0.35 |
1.55 |
0.72 |
0.43 |
0.28 |
2.74 |
2.09 |
2.80 |
0.58 |
0.95 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-115 |
-104 |
-151 |
-161 |
-150 |
-142 |
-167 |
-153 |
-166 |
-164 |
-182 |
| Debt-free Net Working Capital (DFNWC) |
|
-68 |
-55 |
-68 |
-93 |
-102 |
-103 |
-105 |
-101 |
-110 |
2,139 |
2,028 |
| Net Working Capital (NWC) |
|
-68 |
-55 |
-68 |
-238 |
-102 |
-103 |
-105 |
-101 |
-110 |
2,108 |
1,996 |
| Net Nonoperating Expense (NNE) |
|
126 |
-119 |
-89 |
-38 |
37 |
-41 |
72 |
19 |
14 |
225 |
2,413 |
| Net Nonoperating Obligations (NNO) |
|
2,144 |
2,135 |
3,486 |
3,785 |
4,170 |
7,157 |
8,084 |
8,116 |
8,148 |
5,920 |
6,041 |
| Total Depreciation and Amortization (D&A) |
|
4.94 |
7.33 |
5.61 |
7.49 |
9.81 |
10 |
13 |
16 |
11 |
12 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.71% |
-20.87% |
-30.93% |
-33.60% |
-32.05% |
-30.73% |
-36.32% |
-33.07% |
-34.96% |
-34.45% |
-37.04% |
| Debt-free Net Working Capital to Revenue |
|
-13.42% |
-11.06% |
-13.83% |
-19.28% |
-21.74% |
-22.13% |
-22.76% |
-21.79% |
-23.12% |
448.20% |
413.40% |
| Net Working Capital to Revenue |
|
-13.51% |
-11.16% |
-13.93% |
-49.48% |
-21.85% |
-22.24% |
-22.88% |
-21.87% |
-23.19% |
441.64% |
406.99% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.01) |
$0.07 |
($0.31) |
($0.57) |
($1.72) |
($3.48) |
($16.49) |
$36.23 |
$9.30 |
($45.45) |
($38.25) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
142.21M |
1.37B |
171.94M |
178.61M |
197.27M |
192.55M |
256.47M |
275.24M |
284.38M |
277.66M |
333.91M |
| Adjusted Diluted Earnings per Share |
|
($1.01) |
$0.07 |
($0.31) |
($0.57) |
($1.72) |
($3.48) |
($16.49) |
$32.60 |
$8.42 |
($45.45) |
($38.25) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
142.21M |
1.66B |
171.94M |
178.61M |
197.27M |
192.55M |
256.47M |
306.76M |
315.39M |
277.66M |
333.91M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.07 |
$0.00 |
$0.00 |
$0.00 |
($3.48) |
$0.00 |
$0.00 |
$0.00 |
($45.45) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
145.18M |
169.68M |
177.37M |
194.32M |
202.64M |
257.35M |
273.40M |
283.55M |
287.35M |
333.75M |
350.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.82 |
-2.48 |
-8.45 |
-14 |
-14 |
-7.26 |
-4,145 |
10,040 |
2,799 |
-12,212 |
-10,129 |
| Normalized NOPAT Margin |
|
4.49% |
-1.99% |
-7.33% |
-12.68% |
-12.36% |
-6.01% |
-3,732.00% |
8,769.10% |
2,175.08% |
-9,929.48% |
-8,149.07% |
| Pre Tax Income Margin |
|
-26.13% |
-48.72% |
-185.59% |
-192.97% |
-412.40% |
-850.67% |
-5,350.38% |
12,233.44% |
3,008.16% |
-14,196.96% |
-11,637.55% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-19.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13.20 |
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 |
-19.10 |
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 |
-13.22 |
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% |
-9.91% |
-4.94% |
| Augmented Payout Ratio |
|
5.14% |
2.13% |
-9.05% |
-2.92% |
-2.22% |
-2.84% |
-0.74% |
1.05% |
0.62% |
-13.70% |
-5.92% |