| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
115,554,295.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
115,554,295.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-90.98% |
-56.17% |
-76.66% |
-53.76% |
-36.20% |
-57.33% |
-58.91% |
-95.01% |
-143.03% |
-231.85% |
-182.78% |
| EBIT Growth |
|
-68.34% |
-43.22% |
-65.91% |
-43.32% |
-33.68% |
-58.00% |
-62.79% |
-118.99% |
-170.24% |
-256.28% |
-195.89% |
| NOPAT Growth |
|
-68.34% |
-44.38% |
-65.91% |
-43.45% |
-34.08% |
-57.89% |
-62.79% |
-118.99% |
-169.62% |
-256.28% |
-195.89% |
| Net Income Growth |
|
-42.86% |
-25.80% |
-40.06% |
-15.73% |
-10.68% |
-43.94% |
-66.80% |
-194.66% |
-264.02% |
-345.16% |
-246.98% |
| EPS Growth |
|
-9.52% |
4.00% |
-4.00% |
-5.26% |
4.35% |
-37.50% |
-57.69% |
-190.00% |
-268.18% |
-321.21% |
-234.15% |
| Operating Cash Flow Growth |
|
-45.63% |
-61.45% |
75.11% |
-149.35% |
-11.72% |
-76.76% |
-753.13% |
-65.05% |
-328.03% |
-173.53% |
-117.80% |
| Free Cash Flow Firm Growth |
|
-39.66% |
-297.18% |
36.53% |
56.06% |
2.05% |
-19.95% |
-1,790.52% |
-989.75% |
-495.97% |
-199.17% |
71.39% |
| Invested Capital Growth |
|
-114.04% |
-35.45% |
-176.77% |
-263.13% |
-138.37% |
-87.90% |
84.41% |
50.34% |
91.93% |
-197.80% |
-1,932.32% |
| 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 |
|
-18.34% |
-5.01% |
-15.50% |
-7.12% |
-4.83% |
-21.30% |
-16.66% |
-31.41% |
-30.77% |
-65.60% |
0.63% |
| EBIT Q/Q Growth |
|
-14.69% |
-7.29% |
-16.48% |
0.01% |
-6.98% |
-26.81% |
-20.01% |
-34.44% |
-32.16% |
-67.15% |
0.37% |
| NOPAT Q/Q Growth |
|
-14.85% |
-7.41% |
-16.35% |
0.06% |
-7.35% |
-26.49% |
-19.96% |
-34.44% |
-32.17% |
-67.14% |
0.37% |
| Net Income Q/Q Growth |
|
-17.21% |
-9.19% |
-11.18% |
18.67% |
-12.09% |
-42.01% |
-28.83% |
-43.68% |
-38.48% |
-73.66% |
-0.42% |
| EPS Q/Q Growth |
|
-21.05% |
-4.35% |
-8.33% |
23.08% |
-10.00% |
-50.00% |
-24.24% |
-41.46% |
-39.66% |
-71.60% |
1.44% |
| Operating Cash Flow Q/Q Growth |
|
-71.91% |
10.27% |
65.23% |
-364.84% |
22.98% |
-41.98% |
-67.83% |
10.07% |
-99.75% |
9.27% |
-33.63% |
| Free Cash Flow Firm Q/Q Growth |
|
-9.80% |
-13.99% |
75.63% |
-70.55% |
-144.75% |
-39.59% |
-224.45% |
1.69% |
-33.85% |
17.91% |
73.51% |
| Invested Capital Q/Q Growth |
|
-17.58% |
-72.05% |
-94.62% |
22.53% |
22.82% |
-35.62% |
80.78% |
-146.80% |
87.45% |
-4,229.68% |
-51.55% |
| 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 |
|
100.01% |
100.24% |
100.10% |
100.00% |
100.10% |
100.12% |
100.05% |
100.03% |
100.00% |
100.01% |
100.00% |
| Interest Burden Percent |
|
82.64% |
83.91% |
80.20% |
65.31% |
68.36% |
76.54% |
82.22% |
87.89% |
92.11% |
95.70% |
96.47% |
| 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) |
|
-31.12% |
-34.79% |
-17.55% |
-14.80% |
-15.50% |
-17.90% |
-14.40% |
-19.99% |
-29.23% |
-47.34% |
-70.04% |
| 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% |
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) |
|
-31.12% |
-34.82% |
-17.59% |
-14.83% |
-15.48% |
-17.92% |
-14.42% |
-20.02% |
-29.19% |
-47.34% |
-70.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-21.96% |
0.00% |
-10.04% |
-10.50% |
-10.88% |
0.00% |
-15.14% |
-21.57% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-20 |
-24 |
-24 |
-26 |
-32 |
-39 |
-52 |
-69 |
-115 |
-115 |
| 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) |
|
-1.30% |
-1.59% |
-0.63% |
0.24% |
0.10% |
-0.48% |
-0.75% |
-1.52% |
-2.65% |
-5.27% |
-5.97% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-5.88% |
- |
- |
- |
-3.68% |
-4.58% |
-6.56% |
-9.68% |
-18.04% |
-22.89% |
| 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) |
|
-27 |
-29 |
-34 |
-34 |
-36 |
-46 |
-55 |
-75 |
-99 |
-165 |
-164 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-30 |
-32 |
-37 |
-39 |
-41 |
-50 |
-58 |
-77 |
-100 |
-166 |
-165 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.01 |
5.34 |
8.77 |
6.33 |
7.71 |
5.09 |
3.20 |
3.74 |
4.15 |
6.22 |
7.49 |
| Price to Tangible Book Value (P/TBV) |
|
3.01 |
5.34 |
8.77 |
6.33 |
7.71 |
5.09 |
3.20 |
3.74 |
4.15 |
6.22 |
7.49 |
| 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) |
|
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 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.02 |
-1.05 |
-1.04 |
-1.02 |
-1.02 |
-1.03 |
-1.02 |
-1.02 |
-1.01 |
-1.06 |
-1.08 |
| Leverage Ratio |
|
1.06 |
1.09 |
1.05 |
1.03 |
1.03 |
1.04 |
1.03 |
1.03 |
1.03 |
1.07 |
1.09 |
| Compound Leverage Factor |
|
0.87 |
0.91 |
0.84 |
0.67 |
0.71 |
0.80 |
0.85 |
0.91 |
0.95 |
1.02 |
1.06 |
| Debt 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% |
| 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% |
0.00% |
| Long-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% |
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 |
|
100.00% |
100.11% |
100.17% |
100.25% |
99.82% |
100.09% |
100.03% |
100.02% |
99.95% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
45.69 |
55.08 |
146.81 |
136.04 |
159.54 |
96.19 |
81.12 |
54.97 |
66.61 |
29.78 |
19.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.08% |
-0.21% |
-0.17% |
0.13% |
-0.10% |
-0.10% |
-0.14% |
0.12% |
0.00% |
-0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
28.44 |
19.19 |
29.48 |
37.69 |
36.47 |
33.09 |
44.25 |
25.86 |
28.34 |
9.33 |
5.72 |
| Quick Ratio |
|
28.07 |
18.92 |
29.38 |
37.55 |
36.23 |
32.93 |
43.52 |
25.26 |
27.41 |
9.21 |
5.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-15 |
-17 |
-3.48 |
-5.93 |
-15 |
-20 |
-66 |
-65 |
-87 |
-71 |
-19 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
-8.00 |
-14 |
-32 |
-25 |
-19 |
-26 |
-4.97 |
-12 |
-1.54 |
-67 |
-101 |
| 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 |
|
-4.26 |
-3.60 |
-20 |
-18 |
-11 |
-12 |
27 |
12 |
18 |
-44 |
-96 |
| Enterprise Value (EV) |
|
731 |
1,499 |
7,239 |
4,903 |
6,084 |
3,582 |
1,859 |
2,168 |
2,240 |
3,271 |
3,157 |
| Market Capitalization |
|
1,107 |
1,862 |
8,202 |
5,845 |
7,015 |
4,484 |
2,711 |
2,976 |
2,955 |
3,977 |
3,760 |
| Book Value per Share |
|
$3.68 |
$3.49 |
$9.04 |
$8.37 |
$8.21 |
$7.91 |
$7.55 |
$7.08 |
$6.34 |
$5.65 |
$4.34 |
| Tangible Book Value per Share |
|
$3.68 |
$3.49 |
$9.04 |
$8.37 |
$8.21 |
$7.91 |
$7.55 |
$7.08 |
$6.34 |
$5.65 |
$4.34 |
| Total Capital |
|
368 |
348 |
934 |
921 |
911 |
880 |
847 |
795 |
713 |
639 |
502 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-376 |
-362 |
-963 |
-942 |
-930 |
-903 |
-852 |
-808 |
-715 |
-706 |
-603 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8.35 |
-14 |
-29 |
-22 |
-19 |
-23 |
-5.41 |
-13 |
-1.93 |
-67 |
-101 |
| Debt-free Net Working Capital (DFNWC) |
|
368 |
348 |
934 |
921 |
911 |
880 |
846 |
795 |
713 |
639 |
502 |
| Net Working Capital (NWC) |
|
368 |
348 |
934 |
921 |
911 |
880 |
846 |
795 |
713 |
639 |
502 |
| Net Nonoperating Expense (NNE) |
|
3.45 |
4.11 |
3.50 |
-1.59 |
-0.65 |
3.05 |
6.80 |
13 |
22 |
42 |
43 |
| Net Nonoperating Obligations (NNO) |
|
-376 |
-362 |
-966 |
-946 |
-931 |
-906 |
-852 |
-808 |
-715 |
-706 |
-603 |
| Total Depreciation and Amortization (D&A) |
|
-3.07 |
-2.60 |
-2.72 |
-5.34 |
-4.87 |
-3.90 |
-3.00 |
-2.26 |
-1.91 |
-1.64 |
-1.21 |
| 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 |
|
($0.23) |
($0.24) |
($0.26) |
($0.20) |
($0.22) |
($0.33) |
($0.41) |
($0.58) |
($0.81) |
($1.39) |
($1.37) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
99.85M |
94.35M |
103.46M |
110.39M |
110.91M |
109.04M |
112.07M |
112.13M |
112.32M |
112.67M |
115.57M |
| Adjusted Diluted Earnings per Share |
|
($0.23) |
($0.24) |
($0.26) |
($0.20) |
($0.22) |
($0.33) |
($0.41) |
($0.58) |
($0.81) |
($1.39) |
($1.37) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
99.85M |
94.35M |
103.46M |
110.39M |
110.91M |
109.04M |
112.07M |
112.13M |
112.32M |
112.67M |
115.57M |
| 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 |
|
100.03M |
100.49M |
110.27M |
110.80M |
111.44M |
112.25M |
112.31M |
112.44M |
113.04M |
115.55M |
116.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
-20 |
-24 |
-24 |
-26 |
-32 |
-39 |
-52 |
-69 |
-115 |
-115 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |