| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
26,883,990.00 |
26,958,973.00 |
26,970,168.00 |
27,072,129.00 |
27,072,129.00 |
27,076,629.00 |
31,066,335.00 |
31,945,516.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
26,883,990.00 |
26,958,973.00 |
26,970,168.00 |
27,072,129.00 |
27,072,129.00 |
27,076,629.00 |
31,066,335.00 |
31,945,516.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-0.60 |
-0.62 |
-0.56 |
-0.56 |
-0.65 |
-0.52 |
-0.52 |
-0.82 |
| 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 |
|
0.00% |
0.00% |
-103.55% |
-104.41% |
-100.90% |
-45.60% |
-7.51% |
-2.20% |
20.80% |
- |
-72.84% |
| EBIT Growth |
|
0.00% |
0.00% |
-103.46% |
-103.72% |
-99.47% |
-46.59% |
-7.44% |
-2.19% |
20.44% |
- |
-73.40% |
| NOPAT Growth |
|
0.00% |
0.00% |
-99.78% |
-101.00% |
-94.34% |
-44.47% |
-8.97% |
-1.86% |
20.84% |
- |
-73.12% |
| Net Income Growth |
|
0.00% |
0.00% |
-84.20% |
-85.04% |
-83.60% |
-35.52% |
-13.06% |
-10.46% |
15.50% |
- |
-72.96% |
| EPS Growth |
|
0.00% |
0.00% |
61.42% |
74.25% |
74.59% |
82.61% |
26.32% |
-8.33% |
16.13% |
- |
-42.86% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-45.97% |
-76.25% |
-51.01% |
-12.99% |
-50.74% |
-17.83% |
15.42% |
- |
-63.63% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-66.99% |
-28.94% |
-63.72% |
- |
-35.21% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-126.06% |
39.34% |
-23.21% |
8.44% |
- |
-154.48% |
| 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 |
|
-5.32% |
-21.91% |
-26.66% |
-25.68% |
-3.51% |
11.64% |
6.47% |
-19.48% |
19.79% |
- |
-57.95% |
| EBIT Q/Q Growth |
|
-5.43% |
-22.20% |
-26.12% |
-25.37% |
-3.23% |
10.20% |
7.56% |
-19.25% |
19.63% |
- |
-58.74% |
| NOPAT Q/Q Growth |
|
-6.50% |
-21.06% |
-22.28% |
-27.49% |
-2.97% |
10.00% |
7.77% |
-19.18% |
19.97% |
- |
-59.12% |
| Net Income Q/Q Growth |
|
-5.52% |
-22.71% |
-19.61% |
-19.48% |
-4.70% |
9.43% |
0.21% |
-16.72% |
19.91% |
- |
-62.14% |
| EPS Q/Q Growth |
|
-4.72% |
-22.54% |
74.58% |
21.05% |
-3.33% |
16.13% |
-7.69% |
-16.07% |
20.00% |
- |
-73.91% |
| Operating Cash Flow Q/Q Growth |
|
-17.03% |
-48.41% |
4.69% |
-6.47% |
-0.27% |
-11.04% |
-27.15% |
16.77% |
28.02% |
- |
-135.25% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-31.95% |
29.56% |
-22.86% |
-46.25% |
-1.88% |
10.56% |
- |
-65.60% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
1.73% |
-16.10% |
-97.48% |
-0.34% |
73.63% |
-135.80% |
-46.75% |
- |
49.07% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
96.30% |
96.71% |
91.72% |
87.40% |
88.64% |
89.40% |
96.51% |
94.47% |
94.14% |
- |
96.27% |
| 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) |
|
0.00% |
-52.01% |
-21.98% |
-27.70% |
-34.81% |
-55.53% |
-38.04% |
-42.78% |
-45.01% |
- |
-38.86% |
| 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) |
|
0.00% |
53.40% |
-21.98% |
-27.70% |
-34.81% |
-20.02% |
-38.04% |
-42.78% |
-45.01% |
- |
-38.86% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-21.98% |
0.00% |
0.00% |
0.00% |
-45.42% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.80 |
-8.24 |
-10 |
-13 |
-13 |
-12 |
-11 |
-13 |
-10 |
-12 |
-19 |
| 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) |
|
0.00% |
-4.10% |
-3.42% |
-3.49% |
-4.15% |
-2.86% |
-2.49% |
-2.98% |
-2.57% |
- |
-3.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
13.32% |
-4.96% |
-6.76% |
-7.55% |
-7.36% |
-6.90% |
-9.11% |
-7.94% |
-7.11% |
-7.32% |
| 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) |
|
-9.49 |
-12 |
-15 |
-18 |
-19 |
-17 |
-16 |
-19 |
-15 |
-17 |
-27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.36 |
-11 |
-14 |
-18 |
-19 |
-17 |
-16 |
-19 |
-15 |
-17 |
-27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.64 |
1.60 |
1.87 |
0.75 |
0.42 |
0.48 |
0.98 |
- |
2.95 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.64 |
1.60 |
1.87 |
0.75 |
0.42 |
0.48 |
0.98 |
- |
2.95 |
| 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 |
|
0.00 |
0.14 |
0.05 |
0.06 |
0.06 |
0.07 |
0.14 |
0.16 |
0.18 |
- |
0.07 |
| Long-Term Debt to Equity |
|
0.00 |
0.14 |
0.05 |
0.04 |
0.04 |
0.07 |
0.14 |
0.16 |
0.18 |
- |
0.06 |
| Financial Leverage |
|
0.00 |
-1.04 |
-1.01 |
-1.02 |
-1.04 |
-1.04 |
-1.01 |
-1.02 |
-1.05 |
- |
-1.02 |
| Leverage Ratio |
|
0.00 |
1.24 |
1.09 |
1.10 |
1.16 |
1.19 |
1.15 |
1.17 |
1.22 |
- |
1.17 |
| Compound Leverage Factor |
|
0.00 |
1.20 |
1.00 |
0.96 |
1.03 |
1.07 |
1.11 |
1.11 |
1.15 |
- |
1.13 |
| Debt to Total Capital |
|
0.00% |
12.38% |
4.90% |
5.30% |
5.80% |
6.34% |
12.54% |
14.02% |
15.40% |
- |
6.18% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.56% |
1.22% |
2.01% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.82% |
| Long-Term Debt to Total Capital |
|
0.00% |
12.38% |
4.34% |
4.08% |
3.78% |
6.34% |
12.54% |
14.02% |
15.40% |
- |
5.35% |
| 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% |
177.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-89.97% |
95.10% |
94.70% |
94.20% |
93.66% |
87.46% |
85.98% |
84.60% |
- |
93.82% |
| Debt to EBITDA |
|
0.00 |
-0.27 |
-0.22 |
-0.19 |
-0.16 |
-0.15 |
-0.29 |
-0.29 |
-0.31 |
- |
-0.21 |
| Net Debt to EBITDA |
|
0.00 |
1.98 |
4.42 |
3.43 |
2.72 |
2.32 |
2.03 |
1.83 |
1.78 |
- |
3.19 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.27 |
-0.20 |
-0.14 |
-0.11 |
-0.15 |
-0.29 |
-0.29 |
-0.31 |
- |
-0.18 |
| Debt to NOPAT |
|
0.00 |
-0.37 |
-0.32 |
-0.27 |
-0.23 |
-0.21 |
-0.41 |
-0.41 |
-0.44 |
- |
-0.29 |
| Net Debt to NOPAT |
|
0.00 |
2.75 |
6.22 |
4.82 |
3.87 |
3.29 |
2.88 |
2.59 |
2.53 |
- |
4.55 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.37 |
-0.28 |
-0.20 |
-0.15 |
-0.21 |
-0.41 |
-0.41 |
-0.44 |
- |
-0.25 |
| Altman Z-Score |
|
0.00 |
4.01 |
4.72 |
9.87 |
6.80 |
2.29 |
0.61 |
0.20 |
0.80 |
- |
12.73 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
202.67% |
0.00% |
0.00% |
0.00% |
63.94% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
15.22 |
26.02 |
19.85 |
13.10 |
16.92 |
22.53 |
18.43 |
15.42 |
- |
20.52 |
| Quick Ratio |
|
0.00 |
14.71 |
25.72 |
19.62 |
12.96 |
16.81 |
22.15 |
18.16 |
15.24 |
- |
20.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-7.24 |
-9.55 |
-6.73 |
-8.26 |
-12 |
-12 |
-11 |
-9.87 |
-16 |
| Operating Cash Flow to CapEx |
|
-18,058.14% |
-3,273.86% |
-4,903.13% |
-3,439.41% |
-1,166.77% |
-2,573.32% |
-68,983.33% |
0.00% |
0.00% |
- |
-4,872.48% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-20.92 |
-27.52 |
-19.28 |
-24.82 |
-9.45 |
-19.06 |
-16.94 |
- |
-29.99 |
| Operating Cash Flow to Interest Expense |
|
-21.39 |
-32.37 |
-31.74 |
-33.70 |
-33.60 |
-39.10 |
-12.94 |
-21.33 |
-15.26 |
- |
-49.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-21.51 |
-33.36 |
-32.39 |
-34.68 |
-36.48 |
-40.62 |
-12.96 |
-21.33 |
-15.26 |
- |
-50.73 |
| 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 |
|
0.00 |
-2.88 |
-2.83 |
-3.29 |
-6.49 |
-6.52 |
-1.72 |
-4.05 |
-5.95 |
-8.59 |
-4.37 |
| 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 |
|
0.00 |
0.00 |
-2.83 |
-3.29 |
-6.49 |
-3.63 |
1.11 |
-0.76 |
0.55 |
-2.07 |
-2.65 |
| Enterprise Value (EV) |
|
0.00 |
197 |
-73 |
104 |
137 |
-44 |
-82 |
-68 |
-8.65 |
- |
470 |
| Market Capitalization |
|
129 |
129 |
123 |
287 |
308 |
114 |
58 |
60 |
109 |
- |
718 |
| Book Value per Share |
|
$0.00 |
($19.21) |
$10.97 |
$6.69 |
$6.12 |
$5.62 |
$5.14 |
$4.56 |
$4.12 |
$4.87 |
$7.62 |
| Tangible Book Value per Share |
|
$0.00 |
($19.21) |
$10.97 |
$6.69 |
$6.12 |
$5.62 |
$5.14 |
$4.56 |
$4.12 |
$4.87 |
$7.62 |
| Total Capital |
|
0.00 |
80 |
203 |
190 |
175 |
162 |
159 |
144 |
132 |
168 |
259 |
| Total Debt |
|
0.00 |
9.86 |
9.96 |
10 |
10 |
10 |
20 |
20 |
20 |
17 |
16 |
| Total Long-Term Debt |
|
0.00 |
9.86 |
8.81 |
7.74 |
6.63 |
10 |
20 |
20 |
20 |
16 |
14 |
| Net Debt |
|
0.00 |
-73 |
-196 |
-183 |
-172 |
-158 |
-141 |
-127 |
-118 |
-160 |
-248 |
| Capital Expenditures (CapEx) |
|
0.04 |
0.35 |
0.22 |
0.34 |
1.01 |
0.51 |
0.02 |
0.00 |
0.00 |
0.00 |
0.56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.77 |
-4.44 |
-5.23 |
-8.66 |
-8.90 |
-4.49 |
-5.87 |
-7.41 |
-9.51 |
-5.62 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
80 |
201 |
188 |
173 |
159 |
156 |
142 |
130 |
167 |
258 |
| Net Working Capital (NWC) |
|
0.00 |
80 |
200 |
186 |
170 |
159 |
156 |
142 |
130 |
166 |
256 |
| Net Nonoperating Expense (NNE) |
|
2.34 |
2.98 |
3.35 |
3.19 |
3.56 |
3.30 |
4.20 |
4.63 |
3.72 |
4.24 |
7.24 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-73 |
-196 |
-183 |
-172 |
-158 |
-141 |
-127 |
-118 |
-160 |
-248 |
| Total Depreciation and Amortization (D&A) |
|
0.13 |
0.18 |
0.17 |
0.17 |
0.12 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.38 |
| 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 |
|
$0.00 |
($2.99) |
($0.76) |
($0.60) |
($0.62) |
($0.52) |
($0.56) |
($0.65) |
($0.52) |
($0.46) |
($0.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
3.73M |
17.60M |
26.91M |
26.96M |
24.60M |
27.05M |
27.07M |
27.10M |
28.85M |
32.89M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.99) |
($0.76) |
($0.60) |
($0.62) |
($0.52) |
($0.56) |
($0.65) |
($0.52) |
($0.46) |
($0.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
3.73M |
17.60M |
26.91M |
26.96M |
24.60M |
27.05M |
27.07M |
27.10M |
28.85M |
32.89M |
| 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 |
26.88M |
26.96M |
26.97M |
27.07M |
27.07M |
27.08M |
31.07M |
31.95M |
35.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.80 |
-8.24 |
-10 |
-13 |
-13 |
-12 |
-11 |
-13 |
-10 |
-12 |
-19 |
| 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 |
|
-26.15 |
-32.58 |
-42.28 |
-52.86 |
-54.25 |
-51.06 |
-12.29 |
-29.01 |
-23.17 |
- |
-50.01 |
| NOPAT to Interest Expense |
|
-18.74 |
-23.13 |
-29.10 |
-37.00 |
-37.88 |
-35.73 |
-8.58 |
-20.24 |
-16.10 |
- |
-34.86 |
| EBIT Less CapEx to Interest Expense |
|
-26.27 |
-33.57 |
-42.93 |
-53.84 |
-57.13 |
-52.58 |
-12.31 |
-29.01 |
-23.17 |
- |
-51.03 |
| NOPAT Less CapEx to Interest Expense |
|
-18.86 |
-24.12 |
-29.75 |
-37.98 |
-40.76 |
-37.25 |
-8.60 |
-20.24 |
-16.10 |
- |
-35.88 |
| 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% |
-5.65% |
-11.97% |
-10.61% |
-9.09% |
-5.41% |
-0.47% |
0.00% |
0.00% |
- |
0.00% |