| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
92,241,550.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
92,241,550.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
32.13% |
311.85% |
33.95% |
68.08% |
69.56% |
65.98% |
97.54% |
111.49% |
162.11% |
73.41% |
55.63% |
| EBITDA Growth |
|
4.47% |
14.79% |
-42.42% |
34.71% |
45.04% |
40.96% |
77.29% |
101.38% |
192.83% |
93.45% |
59.78% |
| EBIT Growth |
|
-10.89% |
11.36% |
-42.88% |
31.64% |
39.70% |
33.97% |
69.69% |
81.49% |
145.69% |
65.16% |
12.15% |
| NOPAT Growth |
|
-12.08% |
10.79% |
-43.00% |
34.87% |
39.35% |
35.55% |
69.35% |
81.32% |
163.41% |
46.60% |
13.50% |
| Net Income Growth |
|
316.40% |
-36.99% |
-57.60% |
17.78% |
-136.36% |
33.17% |
69.70% |
81.88% |
146.90% |
104.53% |
10.00% |
| EPS Growth |
|
280.73% |
-3.88% |
-38.58% |
19.47% |
-135.53% |
33.64% |
73.30% |
84.62% |
140.00% |
105.63% |
14.89% |
| Operating Cash Flow Growth |
|
-49.61% |
-28.98% |
-46.71% |
41.93% |
28.12% |
49.31% |
64.54% |
112.38% |
133.68% |
269.87% |
4.33% |
| Free Cash Flow Firm Growth |
|
-101.07% |
-13.23% |
-6.09% |
-11.63% |
19.99% |
-10.65% |
-11.74% |
68.13% |
60.44% |
40.10% |
24.90% |
| Invested Capital Growth |
|
194.50% |
193.67% |
2.09% |
703.17% |
221.84% |
500.29% |
739.57% |
37.11% |
84.54% |
54.02% |
62.36% |
| Revenue Q/Q Growth |
|
15.22% |
21.47% |
-8.18% |
30.80% |
16.23% |
18.90% |
9.29% |
40.03% |
44.05% |
-21.33% |
-1.92% |
| EBITDA Q/Q Growth |
|
13.34% |
-3.22% |
-53.84% |
52.87% |
27.05% |
-10.90% |
40.43% |
102.86% |
4,805.48% |
-107.83% |
-265.59% |
| EBIT Q/Q Growth |
|
11.43% |
-0.66% |
-49.69% |
48.78% |
21.87% |
-10.23% |
31.30% |
68.72% |
292.91% |
-184.05% |
-73.22% |
| NOPAT Q/Q Growth |
|
10.93% |
-1.78% |
-47.76% |
51.38% |
17.07% |
-8.17% |
29.74% |
70.36% |
381.46% |
-191.09% |
-13.83% |
| Net Income Q/Q Growth |
|
276.03% |
-159.82% |
-50.89% |
48.25% |
22.15% |
-9.95% |
31.59% |
69.06% |
301.54% |
-89.38% |
-1,459.55% |
| EPS Q/Q Growth |
|
274.34% |
-154.31% |
-64.49% |
48.30% |
23.08% |
-1.43% |
33.80% |
70.21% |
300.00% |
-85.71% |
-1,100.00% |
| Operating Cash Flow Q/Q Growth |
|
14.67% |
-19.18% |
-68.87% |
66.18% |
-5.63% |
15.97% |
-18.12% |
111.81% |
187.32% |
323.82% |
-166.52% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.96% |
18.94% |
-9.55% |
-9.35% |
17.61% |
-12.10% |
-10.64% |
68.81% |
-2.28% |
-69.72% |
-38.71% |
| Invested Capital Q/Q Growth |
|
159.80% |
-48.89% |
-4.47% |
533.17% |
4.11% |
-4.67% |
33.61% |
3.40% |
40.12% |
-20.44% |
40.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
96.53% |
89.87% |
96.36% |
96.19% |
97.41% |
96.59% |
94.28% |
98.67% |
99.04% |
98.03% |
98.47% |
| EBITDA Margin |
|
-217.75% |
-185.03% |
-312.08% |
-112.45% |
-70.57% |
-65.82% |
-35.88% |
0.73% |
24.99% |
-2.49% |
-9.27% |
| Operating Margin |
|
-249.59% |
-209.13% |
-336.53% |
-125.11% |
-89.27% |
-81.21% |
-52.21% |
-11.05% |
15.12% |
-25.01% |
-29.02% |
| EBIT Margin |
|
-248.69% |
-206.09% |
-335.96% |
-131.57% |
-88.44% |
-81.99% |
-51.54% |
-11.51% |
15.42% |
-16.47% |
-29.09% |
| Profit (Net Income) Margin |
|
406.35% |
-200.12% |
-328.86% |
-130.11% |
-87.14% |
-80.58% |
-50.44% |
-11.14% |
15.59% |
2.10% |
-29.17% |
| Tax Burden Percent |
|
-168.93% |
101.86% |
100.22% |
101.21% |
99.95% |
99.87% |
100.09% |
100.16% |
99.97% |
-12.96% |
101.03% |
| Interest Burden Percent |
|
96.73% |
95.33% |
97.67% |
97.71% |
98.57% |
98.41% |
97.77% |
96.65% |
101.16% |
98.61% |
99.23% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-3,457.36% |
-407.65% |
-274.53% |
-337.36% |
-198.51% |
-32.10% |
65.54% |
-100.40% |
-92.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-3,425.46% |
-324.42% |
-254.73% |
-317.78% |
169.42% |
-39.00% |
66.53% |
-1,926.66% |
-113.80% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
3,149.29% |
136.30% |
160.10% |
221.69% |
-9.78% |
-92.05% |
243.77% |
30.85% |
-90.47% |
| Return on Equity (ROE) |
|
-45.76% |
-91.44% |
-308.07% |
-271.35% |
-114.43% |
-115.67% |
-208.29% |
-124.16% |
309.31% |
-69.54% |
-182.73% |
| Cash Return on Invested Capital (CROIC) |
|
-1,479.61% |
-2,627.87% |
-2,838.92% |
-877.95% |
-645.30% |
-719.77% |
-473.32% |
-181.10% |
-122.88% |
-93.93% |
-81.37% |
| Operating Return on Assets (OROA) |
|
-25.17% |
-40.96% |
-71.09% |
-36.30% |
-26.91% |
-27.65% |
-23.26% |
-6.95% |
12.89% |
-13.48% |
-28.26% |
| Return on Assets (ROA) |
|
41.13% |
-39.77% |
-69.59% |
-35.90% |
-26.52% |
-27.17% |
-22.76% |
-6.73% |
13.03% |
1.72% |
-28.33% |
| Return on Common Equity (ROCE) |
|
-45.76% |
-91.44% |
-308.07% |
-271.35% |
-114.43% |
-115.67% |
-208.29% |
-124.16% |
309.31% |
-69.54% |
-182.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-31.11% |
0.00% |
-217.53% |
-963.28% |
1,154.05% |
0.00% |
-690.70% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-65 |
-66 |
-97 |
-47 |
-39 |
-43 |
-30 |
-8.86 |
25 |
-23 |
-26 |
| NOPAT Margin |
|
-174.71% |
-146.39% |
-235.57% |
-87.58% |
-62.49% |
-56.85% |
-36.55% |
-7.74% |
15.12% |
-17.50% |
-20.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
112.93% |
-19.81% |
-31.90% |
-83.23% |
-19.79% |
-19.58% |
-367.93% |
6.90% |
-0.99% |
1,826.26% |
21.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-11.41% |
- |
- |
- |
-9.71% |
-7.25% |
-2.15% |
6.47% |
-5.32% |
-6.29% |
| Cost of Revenue to Revenue |
|
3.47% |
10.13% |
3.64% |
3.81% |
2.59% |
3.41% |
5.72% |
1.33% |
0.96% |
1.97% |
1.53% |
| SG&A Expenses to Revenue |
|
182.78% |
141.12% |
155.23% |
119.70% |
104.33% |
92.93% |
89.12% |
66.59% |
52.44% |
78.42% |
63.09% |
| R&D to Revenue |
|
163.34% |
132.60% |
277.05% |
100.40% |
82.16% |
82.99% |
57.37% |
43.13% |
31.48% |
44.62% |
44.89% |
| Operating Expenses to Revenue |
|
346.11% |
299.00% |
432.90% |
221.30% |
186.68% |
177.80% |
146.49% |
109.72% |
83.92% |
123.04% |
127.49% |
| Earnings before Interest and Taxes (EBIT) |
|
-92 |
-93 |
-139 |
-71 |
-56 |
-61 |
-42 |
-13 |
25 |
-21 |
-37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-81 |
-83 |
-129 |
-61 |
-44 |
-49 |
-29 |
0.84 |
41 |
-3.23 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.40 |
3.36 |
7.82 |
41.31 |
0.00 |
23.01 |
48.45 |
40.14 |
28.96 |
29.77 |
27.76 |
| Price to Tangible Book Value (P/TBV) |
|
3.88 |
7.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,561.19 |
0.00 |
| Price to Revenue (P/Rev) |
|
8.50 |
4.65 |
3.72 |
3.52 |
5.26 |
5.83 |
5.81 |
3.94 |
4.89 |
6.97 |
5.11 |
| 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) |
|
18.80 |
43.31 |
48.14 |
10.00 |
16.57 |
20.31 |
18.30 |
14.77 |
16.77 |
32.84 |
19.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.23 |
3.35 |
3.31 |
3.82 |
5.76 |
5.87 |
6.02 |
4.12 |
5.02 |
6.94 |
5.20 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
508.53 |
103.16 |
| 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 |
90.19 |
70.38 |
| 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 |
|
1.35 |
1.88 |
5.10 |
24.96 |
-12.43 |
6.42 |
11.56 |
11.60 |
4.23 |
2.71 |
3.16 |
| Long-Term Debt to Equity |
|
1.35 |
1.88 |
5.10 |
24.96 |
-10.18 |
5.25 |
9.46 |
9.50 |
4.23 |
2.71 |
3.16 |
| Financial Leverage |
|
-1.00 |
-1.00 |
-0.92 |
-0.42 |
-0.63 |
-0.70 |
-0.06 |
2.36 |
3.66 |
-0.02 |
0.80 |
| Leverage Ratio |
|
4.10 |
6.00 |
5.59 |
9.78 |
5.36 |
5.32 |
11.34 |
23.10 |
24.19 |
6.90 |
8.39 |
| Compound Leverage Factor |
|
3.96 |
5.72 |
5.46 |
9.56 |
5.29 |
5.24 |
11.09 |
22.33 |
24.48 |
6.80 |
8.33 |
| Debt to Total Capital |
|
57.39% |
65.26% |
83.60% |
96.15% |
108.75% |
86.51% |
92.04% |
92.06% |
80.89% |
73.08% |
75.97% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
19.71% |
15.68% |
16.68% |
16.68% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
57.39% |
65.26% |
83.60% |
96.15% |
89.04% |
70.84% |
75.36% |
75.38% |
80.89% |
73.08% |
75.97% |
| 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 |
|
42.61% |
34.74% |
16.40% |
3.85% |
-8.75% |
13.49% |
7.96% |
7.94% |
19.11% |
26.92% |
24.03% |
| Debt to EBITDA |
|
-1.04 |
-1.07 |
-0.98 |
-1.07 |
-1.19 |
-1.32 |
-2.06 |
-3.11 |
-8.53 |
46.52 |
11.55 |
| Net Debt to EBITDA |
|
0.71 |
0.54 |
0.16 |
-0.15 |
-0.32 |
-0.03 |
-0.31 |
-0.49 |
-1.56 |
-1.65 |
1.75 |
| Long-Term Debt to EBITDA |
|
-1.04 |
-1.07 |
-0.98 |
-1.07 |
-0.98 |
-1.08 |
-1.69 |
-2.55 |
-8.53 |
46.52 |
11.55 |
| Debt to NOPAT |
|
-1.35 |
-1.39 |
-1.25 |
-1.37 |
-1.51 |
-1.67 |
-2.39 |
-3.15 |
-4.88 |
-7.09 |
-7.81 |
| Net Debt to NOPAT |
|
0.92 |
0.70 |
0.21 |
-0.19 |
-0.40 |
-0.04 |
-0.36 |
-0.50 |
-0.89 |
0.25 |
-1.19 |
| Long-Term Debt to NOPAT |
|
-1.35 |
-1.39 |
-1.25 |
-1.37 |
-1.24 |
-1.37 |
-1.95 |
-2.58 |
-4.88 |
-7.09 |
-7.81 |
| Altman Z-Score |
|
-0.50 |
-0.85 |
-1.97 |
-2.25 |
-2.29 |
-1.40 |
-1.28 |
-1.34 |
0.40 |
2.02 |
1.12 |
| 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 |
|
4.92 |
3.47 |
2.78 |
3.04 |
1.71 |
2.08 |
2.05 |
2.00 |
2.75 |
2.74 |
3.13 |
| Quick Ratio |
|
4.66 |
3.31 |
2.68 |
2.89 |
1.59 |
1.98 |
1.95 |
1.89 |
2.50 |
2.52 |
2.81 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-110 |
-89 |
-98 |
-107 |
-88 |
-99 |
-109 |
-34 |
-35 |
-59 |
-82 |
| Operating Cash Flow to CapEx |
|
-591,340.00% |
0.00% |
0.00% |
-49,076.83% |
0.00% |
0.00% |
0.00% |
0.00% |
10,226.43% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-38.99 |
0.00 |
0.00 |
-38.31 |
-31.69 |
0.00 |
-38.21 |
-11.96 |
-12.66 |
-25.76 |
-35.64 |
| Operating Cash Flow to Interest Expense |
|
-20.96 |
0.00 |
0.00 |
-14.43 |
-15.31 |
0.00 |
-14.77 |
1.75 |
5.20 |
26.45 |
-17.55 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-20.97 |
0.00 |
0.00 |
-14.46 |
-15.31 |
0.00 |
-14.77 |
1.75 |
5.15 |
26.45 |
-17.55 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.20 |
0.21 |
0.28 |
0.30 |
0.34 |
0.45 |
0.60 |
0.84 |
0.82 |
0.97 |
| Accounts Receivable Turnover |
|
5.79 |
7.68 |
7.04 |
7.92 |
10.24 |
9.66 |
9.58 |
10.57 |
8.06 |
9.15 |
8.81 |
| Inventory Turnover |
|
0.43 |
1.64 |
1.57 |
0.76 |
0.72 |
0.99 |
2.58 |
2.06 |
1.74 |
1.71 |
1.48 |
| Fixed Asset Turnover |
|
8.99 |
17.57 |
19.38 |
23.45 |
28.74 |
36.39 |
46.38 |
59.93 |
83.16 |
104.88 |
126.46 |
| Accounts Payable Turnover |
|
0.31 |
0.39 |
0.53 |
0.41 |
0.41 |
0.24 |
0.68 |
0.46 |
0.50 |
0.43 |
0.54 |
| Days Sales Outstanding (DSO) |
|
63.00 |
47.53 |
51.88 |
46.09 |
35.65 |
37.80 |
38.10 |
34.54 |
45.29 |
39.89 |
41.42 |
| Days Inventory Outstanding (DIO) |
|
853.37 |
222.08 |
232.95 |
479.43 |
507.54 |
367.88 |
141.47 |
177.00 |
210.15 |
213.14 |
246.72 |
| Days Payable Outstanding (DPO) |
|
1,177.94 |
939.84 |
693.04 |
886.69 |
896.71 |
1,536.76 |
536.50 |
790.86 |
731.20 |
853.17 |
678.34 |
| Cash Conversion Cycle (CCC) |
|
-261.57 |
-670.23 |
-408.21 |
-361.17 |
-353.52 |
-1,131.08 |
-356.93 |
-579.32 |
-475.77 |
-600.14 |
-390.20 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
22 |
11 |
11 |
68 |
71 |
67 |
90 |
93 |
130 |
104 |
146 |
| Invested Capital Turnover |
|
-123.59 |
-382.71 |
14.68 |
4.65 |
4.39 |
5.93 |
5.43 |
4.15 |
4.34 |
5.74 |
4.54 |
| Increase / (Decrease) in Invested Capital |
|
45 |
23 |
0.22 |
59 |
49 |
56 |
79 |
25 |
60 |
36 |
56 |
| Enterprise Value (EV) |
|
413 |
486 |
516 |
679 |
1,171 |
1,368 |
1,647 |
1,375 |
2,187 |
3,408 |
2,788 |
| Market Capitalization |
|
671 |
676 |
579 |
626 |
1,070 |
1,360 |
1,590 |
1,314 |
2,130 |
3,419 |
2,740 |
| Book Value per Share |
|
$3.73 |
$2.67 |
$0.96 |
$0.20 |
($0.40) |
$0.76 |
$0.37 |
$0.37 |
$0.83 |
$1.28 |
$1.07 |
| Tangible Book Value per Share |
|
$2.30 |
$1.28 |
($0.35) |
($1.18) |
($1.76) |
($0.58) |
($0.80) |
($0.82) |
($0.40) |
$0.01 |
($0.12) |
| Total Capital |
|
657 |
578 |
452 |
393 |
348 |
438 |
412 |
413 |
385 |
427 |
411 |
| Total Debt |
|
377 |
377 |
378 |
378 |
379 |
379 |
379 |
380 |
311 |
312 |
312 |
| Total Long-Term Debt |
|
377 |
377 |
378 |
378 |
310 |
310 |
311 |
311 |
311 |
312 |
312 |
| Net Debt |
|
-258 |
-190 |
-63 |
53 |
101 |
8.29 |
57 |
60 |
57 |
-11 |
47 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-88 |
-128 |
-133 |
-78 |
-74 |
-86 |
-62 |
-61 |
-18 |
-45 |
2.57 |
| Debt-free Net Working Capital (DFNWC) |
|
547 |
439 |
308 |
248 |
203 |
285 |
260 |
259 |
236 |
278 |
267 |
| Net Working Capital (NWC) |
|
547 |
439 |
308 |
248 |
135 |
216 |
192 |
190 |
236 |
278 |
267 |
| Net Nonoperating Expense (NNE) |
|
-216 |
24 |
39 |
23 |
16 |
18 |
11 |
3.90 |
-0.78 |
-25 |
11 |
| Net Nonoperating Obligations (NNO) |
|
-258 |
-190 |
-63 |
53 |
101 |
8.29 |
57 |
60 |
57 |
-11 |
47 |
| Total Depreciation and Amortization (D&A) |
|
11 |
9.49 |
9.88 |
10 |
11 |
12 |
13 |
14 |
16 |
18 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-111.32% |
-88.12% |
-85.53% |
-43.73% |
-36.44% |
-36.91% |
-22.58% |
-18.17% |
-4.24% |
-9.20% |
0.48% |
| Debt-free Net Working Capital to Revenue |
|
692.94% |
302.17% |
197.69% |
139.44% |
99.93% |
122.07% |
95.23% |
77.54% |
54.16% |
56.58% |
49.84% |
| Net Working Capital to Revenue |
|
692.94% |
302.17% |
197.69% |
139.44% |
66.21% |
92.61% |
70.09% |
56.92% |
54.16% |
56.58% |
49.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.97 |
($1.07) |
($1.76) |
($0.91) |
($0.70) |
($0.71) |
($0.47) |
($0.14) |
$0.29 |
$0.03 |
($0.40) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
76.31M |
74.27M |
77.14M |
77.50M |
77.78M |
78.89M |
88.36M |
88.95M |
89.23M |
89.21M |
91.87M |
| Adjusted Diluted Earnings per Share |
|
$1.97 |
($1.07) |
($1.76) |
($0.91) |
($0.70) |
($0.71) |
($0.47) |
($0.14) |
$0.28 |
$0.04 |
($0.40) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
76.31M |
74.27M |
77.14M |
77.50M |
77.78M |
78.89M |
88.36M |
88.95M |
102.62M |
89.21M |
91.87M |
| 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 |
|
75.15M |
76.10M |
76.13M |
76.49M |
78.05M |
88.74M |
88.80M |
89.14M |
89.47M |
92.24M |
92.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-65 |
-58 |
-97 |
-47 |
-39 |
-42 |
-30 |
-8.86 |
25 |
-23 |
-26 |
| Normalized NOPAT Margin |
|
-174.71% |
-128.69% |
-235.13% |
-86.73% |
-62.35% |
-55.54% |
-36.55% |
-7.74% |
15.12% |
-17.50% |
-20.32% |
| Pre Tax Income Margin |
|
-240.54% |
-196.47% |
-328.15% |
-128.55% |
-87.18% |
-80.68% |
-50.39% |
-11.13% |
15.60% |
-16.24% |
-28.87% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-32.70 |
0.00 |
0.00 |
-25.54 |
-20.03 |
0.00 |
-14.74 |
-4.63 |
9.24 |
-9.31 |
-16.09 |
| NOPAT to Interest Expense |
|
-22.97 |
0.00 |
0.00 |
-17.00 |
-14.15 |
0.00 |
-10.46 |
-3.11 |
9.06 |
-9.90 |
-11.24 |
| EBIT Less CapEx to Interest Expense |
|
-32.70 |
0.00 |
0.00 |
-25.57 |
-20.03 |
0.00 |
-14.74 |
-4.63 |
9.19 |
-9.31 |
-16.09 |
| NOPAT Less CapEx to Interest Expense |
|
-22.98 |
0.00 |
0.00 |
-17.03 |
-14.15 |
0.00 |
-10.46 |
-3.11 |
9.01 |
-9.90 |
-11.24 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |