| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
128,313,144.00 |
- |
- |
- |
130,765,676.00 |
133,482,819.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
128,313,144.00 |
- |
- |
- |
130,765,676.00 |
133,482,819.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
-0.72 |
- |
- |
- |
-2.35 |
-0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.10% |
9.49% |
- |
-0.32% |
8.51% |
8.66% |
- |
-1.48% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-564.70% |
701.64% |
- |
-171.27% |
97.46% |
-164.37% |
- |
86.87% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-564.70% |
149.72% |
- |
-287.94% |
86.81% |
-551.63% |
- |
58.12% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-1,347.05% |
-239.18% |
- |
-371.98% |
88.92% |
34.99% |
- |
69.85% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-287.69% |
274.54% |
- |
-452.46% |
94.93% |
-155.29% |
- |
59.96% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-288.89% |
250.00% |
- |
-383.33% |
95.71% |
-160.00% |
- |
58.82% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-91.40% |
- |
-178.19% |
489.95% |
298.77% |
- |
36.48% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
102.14% |
111.70% |
- |
137.54% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-2.90% |
-12.88% |
- |
-38.91% |
| Revenue Q/Q Growth |
|
0.00% |
-0.90% |
0.00% |
0.00% |
8.39% |
- |
0.00% |
6.93% |
8.55% |
- |
-2.97% |
| EBITDA Q/Q Growth |
|
0.00% |
114.81% |
0.00% |
0.00% |
117.86% |
- |
0.00% |
88.90% |
-412.42% |
- |
99.41% |
| EBIT Q/Q Growth |
|
0.00% |
35.38% |
0.00% |
0.00% |
104.83% |
- |
0.00% |
57.73% |
-65.54% |
- |
97.20% |
| NOPAT Q/Q Growth |
|
0.00% |
-23.44% |
0.00% |
0.00% |
71.07% |
- |
0.00% |
67.10% |
-69.78% |
- |
39.32% |
| Net Income Q/Q Growth |
|
0.00% |
42.02% |
0.00% |
0.00% |
126.10% |
- |
0.00% |
82.33% |
-184.57% |
- |
97.39% |
| EPS Q/Q Growth |
|
0.00% |
44.44% |
0.00% |
0.00% |
121.43% |
- |
0.00% |
82.35% |
-200.00% |
- |
97.05% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
227.47% |
0.00% |
0.00% |
- |
-115.48% |
130.57% |
189.93% |
- |
-255.11% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-4.14% |
- |
0.00% |
102.30% |
470.73% |
- |
7.14% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.48% |
- |
0.00% |
0.94% |
-2.67% |
- |
-0.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.31% |
22.69% |
25.21% |
25.88% |
26.27% |
- |
21.99% |
25.06% |
21.90% |
- |
25.88% |
| EBITDA Margin |
|
-3.60% |
0.54% |
6.67% |
-23.93% |
3.94% |
- |
-4.77% |
-0.49% |
-2.34% |
- |
-0.64% |
| Operating Margin |
|
-1.70% |
-2.12% |
4.34% |
-24.64% |
-2.32% |
- |
-8.18% |
-2.52% |
-3.94% |
- |
-2.50% |
| EBIT Margin |
|
-3.60% |
-2.35% |
3.90% |
-23.93% |
1.07% |
- |
-7.36% |
-2.91% |
-4.44% |
- |
-3.13% |
| Profit (Net Income) Margin |
|
-6.16% |
-3.60% |
1.91% |
-23.86% |
5.74% |
- |
-6.75% |
-1.11% |
-2.92% |
- |
-2.74% |
| Tax Burden Percent |
|
231.02% |
207.56% |
48.31% |
102.55% |
198.14% |
- |
113.11% |
82.35% |
106.01% |
- |
143.62% |
| Interest Burden Percent |
|
73.98% |
73.88% |
101.18% |
97.20% |
271.67% |
- |
81.05% |
46.54% |
62.16% |
- |
61.03% |
| Effective Tax Rate |
|
0.00% |
0.00% |
51.69% |
0.00% |
-98.14% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-16.70% |
-2.56% |
-3.97% |
- |
-3.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-15.65% |
-2.90% |
-3.88% |
- |
-2.76% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
6.34% |
1.19% |
1.58% |
- |
1.29% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-10.36% |
-1.37% |
-2.39% |
- |
-1.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
44.08% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-5.12% |
-1.98% |
-3.04% |
- |
-2.44% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-4.69% |
-0.76% |
-2.00% |
- |
-2.14% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-9.80% |
-1.29% |
-2.26% |
- |
-1.86% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-12.34% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.83 |
-4.72 |
6.85 |
-55 |
-16 |
-19 |
-19 |
-6.13 |
-10 |
-9.27 |
-5.62 |
| NOPAT Margin |
|
-1.19% |
-1.49% |
2.10% |
-17.25% |
-4.60% |
- |
-5.72% |
-1.76% |
-2.75% |
- |
-1.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-6.51% |
10.76% |
- |
-1.06% |
0.34% |
-0.10% |
- |
-0.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-1.28% |
-1.23% |
-0.39% |
-0.68% |
-0.77% |
-0.46% |
| Cost of Revenue to Revenue |
|
74.69% |
77.31% |
74.79% |
74.12% |
73.73% |
- |
78.01% |
74.94% |
78.10% |
- |
74.12% |
| SG&A Expenses to Revenue |
|
16.67% |
14.41% |
14.90% |
43.21% |
19.18% |
- |
20.48% |
18.66% |
16.53% |
- |
18.87% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
27.01% |
24.81% |
20.86% |
50.52% |
28.59% |
- |
30.16% |
27.58% |
25.83% |
- |
28.38% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-7.47 |
13 |
-77 |
3.71 |
-104 |
-24 |
-10 |
-17 |
-359 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
1.71 |
22 |
-77 |
14 |
-91 |
-16 |
-1.72 |
-8.83 |
-348 |
-2.04 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.23 |
0.91 |
- |
0.67 |
0.78 |
1.70 |
- |
1.04 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.59 |
2.23 |
- |
1.59 |
1.82 |
3.95 |
- |
1.76 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.73 |
0.86 |
1.80 |
- |
0.89 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
0.86 |
- |
0.48 |
0.65 |
2.15 |
- |
1.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.33 |
0.44 |
1.39 |
- |
0.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
- |
34.02 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
1.87 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.40 |
-0.39 |
- |
-0.41 |
-0.41 |
-0.41 |
- |
-0.47 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.26 |
1.24 |
- |
1.25 |
1.26 |
1.25 |
- |
1.27 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.22 |
3.38 |
- |
1.01 |
0.59 |
0.78 |
- |
0.77 |
| Debt to Total Capital |
|
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% |
| Long-Term Debt to Total Capital |
|
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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
5.93% |
5.61% |
- |
5.48% |
5.46% |
5.54% |
- |
4.64% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
94.07% |
94.39% |
- |
94.52% |
94.54% |
94.46% |
- |
95.36% |
| Debt to EBITDA |
|
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 |
| Long-Term Debt to EBITDA |
|
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 |
| Net Debt to NOPAT |
|
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 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
2.13 |
2.33 |
4.38 |
- |
2.54 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
5.48% |
5.70% |
5.58% |
- |
5.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.41 |
2.49 |
- |
2.63 |
2.54 |
2.52 |
- |
2.72 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
2.18 |
2.19 |
- |
2.32 |
2.26 |
2.28 |
- |
2.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-1,015 |
-1,057 |
0.00 |
-942 |
22 |
124 |
330 |
354 |
| Operating Cash Flow to CapEx |
|
0.00% |
9,428.96% |
5,054.24% |
0.00% |
653.79% |
- |
-4,063.62% |
353.44% |
354.78% |
- |
-379.10% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-92,301.75 |
0.00 |
- |
-471,050.90 |
10,838.95 |
61,860.70 |
- |
20,804.08 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
2,676.78 |
722.91 |
0.00 |
0.00 |
- |
-9,326.00 |
2,850.50 |
8,264.50 |
- |
-696.88 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
2,648.39 |
708.61 |
0.00 |
0.00 |
- |
-9,555.50 |
2,044.00 |
5,935.00 |
- |
-880.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.70 |
0.68 |
0.68 |
- |
0.78 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
7.76 |
7.63 |
7.65 |
- |
7.73 |
| Inventory Turnover |
|
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 |
- |
352.18 |
185.26 |
165.43 |
- |
191.11 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
7.69 |
8.04 |
8.58 |
- |
7.73 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
47.06 |
47.82 |
47.73 |
- |
47.22 |
| Days Inventory Outstanding (DIO) |
|
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 |
- |
47.48 |
45.42 |
42.56 |
- |
47.24 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-0.43 |
2.40 |
5.17 |
- |
-0.02 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
960 |
1,041 |
905 |
923 |
932 |
907 |
566 |
564 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
2.92 |
1.45 |
1.44 |
- |
1.85 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
960 |
1,041 |
0.00 |
923 |
-28 |
-134 |
-339 |
-359 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-213 |
894 |
- |
444 |
604 |
1,955 |
- |
613 |
| Market Capitalization |
|
315 |
315 |
315 |
342 |
1,467 |
- |
988 |
1,182 |
2,535 |
- |
1,227 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$13.76 |
$12.59 |
$11.47 |
$11.39 |
$11.60 |
$11.39 |
$8.95 |
$8.82 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$5.27 |
$5.12 |
$4.88 |
$4.82 |
$4.99 |
$4.91 |
$5.17 |
$5.22 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
1,611 |
1,711 |
1,556 |
1,553 |
1,598 |
1,575 |
1,228 |
1,235 |
| 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 |
|
0.00 |
0.00 |
0.00 |
-651 |
-669 |
-651 |
-629 |
-666 |
-668 |
-662 |
-671 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.51 |
0.47 |
0.00 |
0.63 |
-5.28 |
0.46 |
1.61 |
4.66 |
0.59 |
3.13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-88 |
-58 |
-49 |
-42 |
-59 |
-76 |
-69 |
-57 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
484 |
527 |
523 |
508 |
522 |
508 |
513 |
538 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
484 |
527 |
523 |
508 |
522 |
508 |
513 |
538 |
| Net Nonoperating Expense (NNE) |
|
16 |
6.73 |
0.62 |
21 |
-36 |
83 |
3.33 |
-2.25 |
0.64 |
327 |
3.18 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-651 |
-669 |
-651 |
-629 |
-666 |
-668 |
-662 |
-671 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
9.18 |
9.04 |
0.00 |
10 |
12 |
8.44 |
8.41 |
7.94 |
11 |
8.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-3.13% |
-4.32% |
-5.44% |
- |
-4.11% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
37.70% |
37.98% |
36.17% |
- |
39.06% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
37.70% |
37.98% |
36.17% |
- |
39.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.70) |
$0.15 |
($0.72) |
($0.17) |
($0.03) |
($0.09) |
($2.37) |
($0.07) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
110.10M |
128.33M |
119.23M |
129.60M |
130.36M |
130.64M |
130.18M |
133.62M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.70) |
$0.15 |
($0.72) |
($0.17) |
($0.03) |
($0.09) |
($2.37) |
($0.07) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
110.10M |
130.82M |
119.23M |
129.60M |
130.36M |
130.64M |
130.18M |
133.62M |
| 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 |
|
0.00 |
0.00 |
0.00 |
128.27M |
128.31M |
128.86M |
130.19M |
130.61M |
130.77M |
133.48M |
135.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.83 |
-4.72 |
9.93 |
-55 |
-5.66 |
-19 |
-19 |
-6.13 |
-10 |
-9.27 |
-5.62 |
| Normalized NOPAT Margin |
|
-1.19% |
-1.49% |
3.04% |
-17.25% |
-1.63% |
- |
-5.72% |
-1.76% |
-2.75% |
- |
-1.75% |
| Pre Tax Income Margin |
|
-2.67% |
-1.74% |
3.95% |
-23.26% |
2.90% |
- |
-5.96% |
-1.35% |
-2.76% |
- |
-1.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-642.00 |
-414.89 |
386.39 |
-6,983.00 |
0.00 |
- |
-11,982.00 |
-5,065.00 |
-8,384.50 |
- |
-590.35 |
| NOPAT to Interest Expense |
|
-212.57 |
-262.38 |
207.72 |
-5,033.38 |
0.00 |
- |
-9,321.90 |
-3,067.05 |
-5,207.30 |
- |
-330.69 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-443.28 |
372.09 |
0.00 |
0.00 |
- |
-12,211.50 |
-5,871.50 |
-10,714.00 |
- |
-774.18 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-290.77 |
193.42 |
0.00 |
0.00 |
- |
-9,551.40 |
-3,873.55 |
-7,536.80 |
- |
-514.51 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |
-8.54% |
0.00% |
- |
0.00% |