| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
237,100,001.00 |
238,088,068.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
237,100,001.00 |
238,088,068.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.14 |
-0.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
17.72% |
13.91% |
13.15% |
10.31% |
10.44% |
10.05% |
8.59% |
9.89% |
9.33% |
- |
9.52% |
| EBITDA Growth |
|
44.60% |
37.72% |
-0.56% |
2.91% |
5.13% |
6.05% |
47.51% |
45.23% |
-28.91% |
- |
101.24% |
| EBIT Growth |
|
39.95% |
34.14% |
-3.74% |
-1.18% |
7.86% |
1.03% |
38.40% |
34.11% |
-20.18% |
- |
67.60% |
| NOPAT Growth |
|
37.27% |
31.51% |
-1.42% |
-4.65% |
5.11% |
6.42% |
33.65% |
35.60% |
-16.29% |
- |
65.29% |
| Net Income Growth |
|
38.80% |
34.34% |
-3.67% |
-1.09% |
7.16% |
0.16% |
37.20% |
33.01% |
-19.38% |
- |
64.00% |
| EPS Growth |
|
42.86% |
36.36% |
0.00% |
6.06% |
10.71% |
3.57% |
39.29% |
35.48% |
-16.00% |
- |
64.71% |
| Operating Cash Flow Growth |
|
82.17% |
50.68% |
86.99% |
-21.62% |
-80.86% |
203.38% |
456.38% |
151.20% |
208.61% |
- |
494.97% |
| Free Cash Flow Firm Growth |
|
46.64% |
-22.21% |
-45.94% |
-167.45% |
-64.41% |
125.86% |
129.14% |
58.87% |
178.35% |
- |
1,929.28% |
| Invested Capital Growth |
|
-27.53% |
-18.58% |
-25.22% |
-19.80% |
-15.32% |
-33.96% |
-21.43% |
-13.41% |
-36.06% |
- |
-46.57% |
| Revenue Q/Q Growth |
|
2.49% |
2.78% |
0.77% |
3.92% |
2.61% |
2.42% |
-0.57% |
5.16% |
2.08% |
- |
-0.23% |
| EBITDA Q/Q Growth |
|
15.96% |
-2.22% |
1.54% |
-14.79% |
17.88% |
-1.23% |
44.99% |
-26.95% |
-51.65% |
- |
101.68% |
| EBIT Q/Q Growth |
|
13.40% |
-1.15% |
-1.94% |
-13.31% |
21.14% |
-8.65% |
36.56% |
-21.21% |
-43.83% |
- |
59.44% |
| NOPAT Q/Q Growth |
|
13.58% |
-7.14% |
2.62% |
-16.06% |
21.64% |
-5.66% |
30.96% |
-12.65% |
-41.51% |
- |
55.16% |
| Net Income Q/Q Growth |
|
13.53% |
-1.05% |
-2.12% |
-13.29% |
20.59% |
-8.67% |
35.76% |
-20.85% |
-41.51% |
- |
55.28% |
| EPS Q/Q Growth |
|
15.15% |
0.00% |
0.00% |
-10.71% |
19.35% |
-8.00% |
37.04% |
-17.65% |
-45.00% |
- |
57.14% |
| Operating Cash Flow Q/Q Growth |
|
-140.69% |
-86.29% |
87.62% |
935.51% |
-193.90% |
206.48% |
-57.34% |
488.93% |
-59.40% |
- |
45.86% |
| Free Cash Flow Firm Q/Q Growth |
|
-34.97% |
-112.44% |
43.31% |
-64.53% |
17.03% |
133.41% |
-36.11% |
-332.21% |
258.05% |
- |
43.66% |
| Invested Capital Q/Q Growth |
|
3.02% |
2.33% |
-8.41% |
-16.67% |
6.65% |
-13.46% |
1.73% |
-8.97% |
-11.99% |
- |
-2.86% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
90.36% |
89.84% |
89.68% |
88.85% |
89.23% |
89.59% |
89.73% |
89.73% |
88.90% |
- |
87.61% |
| EBITDA Margin |
|
-30.84% |
-30.67% |
-29.97% |
-33.10% |
-26.49% |
-26.18% |
-14.49% |
-17.49% |
-25.98% |
- |
0.16% |
| Operating Margin |
|
-38.09% |
-39.70% |
-38.37% |
-42.85% |
-32.73% |
-33.76% |
-23.44% |
-25.11% |
-34.81% |
- |
-7.43% |
| EBIT Margin |
|
-36.00% |
-35.43% |
-35.84% |
-39.08% |
-30.04% |
-31.86% |
-20.33% |
-23.43% |
-33.02% |
- |
-6.02% |
| Profit (Net Income) Margin |
|
-37.09% |
-36.46% |
-36.95% |
-40.28% |
-31.18% |
-33.08% |
-21.37% |
-24.56% |
-34.04% |
- |
-7.02% |
| Tax Burden Percent |
|
101.31% |
101.23% |
101.55% |
101.69% |
102.07% |
102.36% |
102.97% |
103.01% |
101.92% |
- |
110.93% |
| Interest Burden Percent |
|
101.69% |
101.66% |
101.52% |
101.36% |
101.69% |
101.42% |
102.08% |
101.73% |
101.16% |
- |
105.26% |
| 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) |
|
-79.67% |
-75.27% |
-77.63% |
-83.06% |
-89.47% |
-92.26% |
-83.36% |
-80.55% |
-102.48% |
- |
-87.55% |
| 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) |
|
-23.93% |
-24.12% |
-24.57% |
-28.33% |
-23.30% |
-24.89% |
-16.19% |
-19.39% |
-29.79% |
- |
-5.78% |
| Return on Assets (ROA) |
|
-24.65% |
-24.82% |
-25.33% |
-29.20% |
-24.19% |
-25.84% |
-17.02% |
-20.32% |
-30.72% |
- |
-6.75% |
| Return on Common Equity (ROCE) |
|
-79.67% |
-75.27% |
-77.63% |
-83.06% |
-89.47% |
-92.26% |
-83.36% |
-80.55% |
-102.48% |
- |
-87.55% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-87.20% |
0.00% |
-81.05% |
-89.09% |
-106.84% |
0.00% |
-98.11% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-44 |
-48 |
-46 |
-54 |
-42 |
-45 |
-31 |
-35 |
-49 |
-24 |
-11 |
| NOPAT Margin |
|
-26.66% |
-27.79% |
-26.86% |
-30.00% |
-22.91% |
-23.63% |
-16.41% |
-17.58% |
-24.37% |
- |
-5.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.47% |
-3.10% |
-3.63% |
-3.79% |
-3.37% |
-3.94% |
-2.03% |
-2.99% |
-4.61% |
- |
-0.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-12.85% |
- |
- |
- |
-16.68% |
-11.20% |
-13.25% |
-21.88% |
-15.44% |
-7.79% |
| Cost of Revenue to Revenue |
|
9.64% |
10.16% |
10.32% |
11.15% |
10.77% |
10.41% |
10.27% |
10.27% |
11.10% |
- |
12.39% |
| SG&A Expenses to Revenue |
|
20.72% |
20.33% |
19.54% |
20.21% |
19.72% |
24.33% |
19.75% |
20.37% |
37.14% |
- |
17.73% |
| R&D to Revenue |
|
48.66% |
48.48% |
48.01% |
50.86% |
45.29% |
44.73% |
40.12% |
40.31% |
36.72% |
- |
32.22% |
| Operating Expenses to Revenue |
|
128.45% |
129.54% |
128.05% |
131.70% |
121.96% |
123.35% |
113.18% |
114.84% |
123.72% |
- |
95.04% |
| Earnings before Interest and Taxes (EBIT) |
|
-60 |
-61 |
-62 |
-70 |
-55 |
-60 |
-38 |
-46 |
-66 |
-30 |
-12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-51 |
-52 |
-52 |
-59 |
-49 |
-49 |
-27 |
-34 |
-52 |
-19 |
0.33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
12.22 |
11.88 |
10.45 |
11.37 |
11.39 |
21.45 |
15.92 |
15.38 |
17.62 |
- |
10.98 |
| Price to Tangible Book Value (P/TBV) |
|
12.22 |
11.88 |
10.45 |
11.37 |
11.39 |
21.45 |
15.92 |
15.38 |
17.62 |
- |
10.98 |
| Price to Revenue (P/Rev) |
|
6.42 |
5.94 |
4.97 |
4.81 |
3.86 |
6.74 |
5.09 |
4.57 |
4.29 |
- |
1.86 |
| 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) |
|
5.66 |
5.21 |
4.25 |
4.12 |
3.27 |
6.15 |
4.51 |
3.99 |
3.74 |
- |
1.33 |
| 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 |
298.37 |
141.13 |
63.40 |
36.77 |
- |
8.72 |
| 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 |
|
0.14 |
0.13 |
0.13 |
0.14 |
0.17 |
0.17 |
0.16 |
0.16 |
0.19 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.14 |
0.13 |
0.13 |
0.14 |
0.17 |
0.17 |
0.16 |
0.16 |
0.19 |
- |
0.00 |
| Financial Leverage |
|
-1.38 |
-1.40 |
-1.44 |
-1.55 |
-1.58 |
-1.63 |
-1.65 |
-1.78 |
-1.97 |
- |
-2.30 |
| Leverage Ratio |
|
2.61 |
2.81 |
2.94 |
3.04 |
3.19 |
3.35 |
3.34 |
3.54 |
4.01 |
- |
4.51 |
| Compound Leverage Factor |
|
2.66 |
2.85 |
2.98 |
3.08 |
3.24 |
3.39 |
3.41 |
3.60 |
4.06 |
- |
4.74 |
| Debt to Total Capital |
|
11.90% |
11.79% |
11.70% |
12.35% |
14.29% |
14.73% |
13.87% |
14.09% |
15.89% |
- |
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% |
| Long-Term Debt to Total Capital |
|
11.90% |
11.79% |
11.70% |
12.35% |
14.29% |
14.73% |
13.87% |
14.09% |
15.89% |
- |
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% |
| 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% |
| Common Equity to Total Capital |
|
88.10% |
88.21% |
88.30% |
87.65% |
85.71% |
85.27% |
86.13% |
85.92% |
84.11% |
- |
100.00% |
| Debt to EBITDA |
|
-0.18 |
-0.20 |
-0.20 |
-0.19 |
-0.19 |
-0.19 |
-0.21 |
-0.24 |
-0.21 |
- |
0.00 |
| Net Debt to EBITDA |
|
1.96 |
2.20 |
2.22 |
2.24 |
1.96 |
2.05 |
2.35 |
2.81 |
2.55 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.18 |
-0.20 |
-0.20 |
-0.19 |
-0.19 |
-0.19 |
-0.21 |
-0.24 |
-0.21 |
- |
0.00 |
| Debt to NOPAT |
|
-0.21 |
-0.23 |
-0.22 |
-0.21 |
-0.21 |
-0.21 |
-0.22 |
-0.24 |
-0.22 |
- |
0.00 |
| Net Debt to NOPAT |
|
2.30 |
2.52 |
2.54 |
2.50 |
2.19 |
2.29 |
2.53 |
2.89 |
2.70 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.21 |
-0.23 |
-0.22 |
-0.21 |
-0.21 |
-0.21 |
-0.22 |
-0.24 |
-0.22 |
- |
0.00 |
| Altman Z-Score |
|
2.68 |
2.32 |
1.64 |
1.40 |
0.61 |
2.38 |
1.47 |
0.96 |
0.52 |
- |
-1.43 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.88 |
1.80 |
1.71 |
1.63 |
1.49 |
1.44 |
1.47 |
1.41 |
1.40 |
- |
1.15 |
| Quick Ratio |
|
1.74 |
1.66 |
1.59 |
1.49 |
1.36 |
1.33 |
1.35 |
1.28 |
1.27 |
- |
1.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-11 |
-24 |
-14 |
-23 |
-19 |
6.24 |
3.99 |
-9.26 |
15 |
56 |
81 |
| Operating Cash Flow to CapEx |
|
-254.73% |
-949.66% |
-79.85% |
511.88% |
-452.45% |
450.94% |
244.28% |
894.57% |
589.57% |
- |
682.80% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.23 |
-24.03 |
-14.53 |
-23.58 |
-20.01 |
7.33 |
5.04 |
-11.62 |
19.09 |
- |
124.73 |
| Operating Cash Flow to Interest Expense |
|
-8.14 |
-15.26 |
-2.01 |
16.61 |
-15.94 |
18.61 |
8.55 |
49.98 |
21.08 |
- |
62.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-11.33 |
-16.87 |
-4.54 |
13.36 |
-19.47 |
14.48 |
5.05 |
44.39 |
17.51 |
- |
52.93 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.66 |
0.68 |
0.69 |
0.72 |
0.78 |
0.78 |
0.80 |
0.83 |
0.90 |
- |
0.96 |
| Accounts Receivable Turnover |
|
9.92 |
7.65 |
6.77 |
10.49 |
10.48 |
8.23 |
8.80 |
11.26 |
11.12 |
- |
11.42 |
| 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 |
|
6.55 |
6.81 |
6.94 |
7.12 |
7.25 |
7.53 |
7.71 |
7.88 |
8.40 |
- |
8.81 |
| Accounts Payable Turnover |
|
6.89 |
8.92 |
6.20 |
7.49 |
6.64 |
9.17 |
7.55 |
5.23 |
6.32 |
- |
5.62 |
| Days Sales Outstanding (DSO) |
|
36.81 |
47.74 |
53.91 |
34.79 |
34.84 |
44.35 |
41.47 |
32.40 |
32.84 |
- |
31.95 |
| 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) |
|
53.01 |
40.90 |
58.87 |
48.73 |
54.99 |
39.79 |
48.37 |
69.73 |
57.79 |
- |
64.99 |
| Cash Conversion Cycle (CCC) |
|
-16.21 |
6.84 |
-4.95 |
-13.94 |
-20.15 |
4.56 |
-6.90 |
-37.33 |
-24.96 |
- |
-33.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-153 |
-149 |
-162 |
-189 |
-176 |
-200 |
-197 |
-214 |
-240 |
-280 |
-288 |
| Invested Capital Turnover |
|
-4.63 |
-4.74 |
-4.62 |
-3.98 |
-4.29 |
-4.14 |
-4.12 |
-3.75 |
-3.71 |
- |
-3.33 |
| Increase / (Decrease) in Invested Capital |
|
-33 |
-23 |
-33 |
-31 |
-23 |
-51 |
-35 |
-25 |
-64 |
-80 |
-92 |
| Enterprise Value (EV) |
|
3,572 |
3,401 |
2,861 |
2,838 |
2,309 |
4,453 |
3,329 |
3,016 |
2,891 |
- |
1,079 |
| Market Capitalization |
|
4,057 |
3,877 |
3,343 |
3,319 |
2,724 |
4,881 |
3,762 |
3,455 |
3,319 |
- |
1,505 |
| Book Value per Share |
|
$1.51 |
$1.47 |
$1.42 |
$1.28 |
$1.05 |
$0.99 |
$1.01 |
$0.95 |
$0.80 |
$0.65 |
$0.58 |
| Tangible Book Value per Share |
|
$1.51 |
$1.47 |
$1.42 |
$1.28 |
$1.05 |
$0.99 |
$1.01 |
$0.95 |
$0.80 |
$0.65 |
$0.58 |
| Total Capital |
|
377 |
370 |
362 |
333 |
279 |
267 |
274 |
261 |
224 |
154 |
137 |
| Total Debt |
|
45 |
44 |
42 |
41 |
40 |
39 |
38 |
37 |
36 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
45 |
44 |
42 |
41 |
40 |
39 |
38 |
37 |
36 |
0.00 |
0.00 |
| Net Debt |
|
-485 |
-476 |
-482 |
-481 |
-416 |
-428 |
-433 |
-439 |
-428 |
-434 |
-425 |
| Capital Expenditures (CapEx) |
|
3.23 |
1.62 |
2.38 |
3.10 |
3.29 |
3.52 |
2.77 |
4.45 |
2.74 |
3.41 |
5.89 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-229 |
-227 |
-244 |
-275 |
-267 |
-282 |
-282 |
-301 |
-298 |
-342 |
-354 |
| Debt-free Net Working Capital (DFNWC) |
|
301 |
293 |
281 |
247 |
188 |
185 |
189 |
174 |
166 |
92 |
71 |
| Net Working Capital (NWC) |
|
301 |
293 |
281 |
247 |
188 |
185 |
189 |
174 |
166 |
92 |
71 |
| Net Nonoperating Expense (NNE) |
|
17 |
15 |
17 |
18 |
15 |
18 |
9.29 |
14 |
19 |
8.42 |
3.74 |
| Net Nonoperating Obligations (NNO) |
|
-485 |
-476 |
-482 |
-481 |
-416 |
-428 |
-433 |
-439 |
-428 |
-434 |
-425 |
| Total Depreciation and Amortization (D&A) |
|
8.59 |
8.15 |
10 |
11 |
6.52 |
11 |
11 |
12 |
14 |
11 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-36.23% |
-34.78% |
-36.24% |
-39.88% |
-37.82% |
-38.97% |
-38.17% |
-39.83% |
-38.47% |
- |
-43.84% |
| Debt-free Net Working Capital to Revenue |
|
47.69% |
44.83% |
41.72% |
35.86% |
26.65% |
25.55% |
25.60% |
23.06% |
21.52% |
- |
8.76% |
| Net Working Capital to Revenue |
|
47.69% |
44.83% |
41.72% |
35.86% |
26.65% |
25.55% |
25.60% |
23.06% |
21.52% |
- |
8.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.28) |
($0.28) |
($0.28) |
($0.31) |
($0.25) |
($0.27) |
($0.17) |
($0.20) |
($0.29) |
($0.14) |
($0.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
221.78M |
220.41M |
227.07M |
229.76M |
229.62M |
229.47M |
234.86M |
236.22M |
237.79M |
236.82M |
238.16M |
| Adjusted Diluted Earnings per Share |
|
($0.28) |
($0.28) |
($0.28) |
($0.31) |
($0.25) |
($0.27) |
($0.17) |
($0.20) |
($0.29) |
($0.14) |
($0.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
221.78M |
220.41M |
227.07M |
229.76M |
229.62M |
229.47M |
234.86M |
236.22M |
237.79M |
236.82M |
238.16M |
| 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 |
|
222.53M |
224.81M |
228.10M |
228.16M |
228.72M |
233.08M |
235.32M |
236.25M |
237.10M |
238.09M |
230.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-44 |
-48 |
-46 |
-54 |
-42 |
-45 |
-31 |
-35 |
-49 |
-24 |
-11 |
| Normalized NOPAT Margin |
|
-26.66% |
-27.79% |
-26.86% |
-30.00% |
-22.91% |
-23.63% |
-16.41% |
-17.58% |
-24.37% |
- |
-5.20% |
| Pre Tax Income Margin |
|
-36.61% |
-36.02% |
-36.39% |
-39.61% |
-30.54% |
-32.32% |
-20.75% |
-23.84% |
-33.40% |
- |
-6.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-59.23 |
-60.33 |
-65.61 |
-73.34 |
-59.13 |
-70.44 |
-48.13 |
-57.90 |
-86.54 |
- |
-19.01 |
| NOPAT to Interest Expense |
|
-43.87 |
-47.33 |
-49.17 |
-56.29 |
-45.10 |
-52.24 |
-38.85 |
-43.44 |
-63.87 |
- |
-16.44 |
| EBIT Less CapEx to Interest Expense |
|
-62.42 |
-61.94 |
-68.14 |
-76.58 |
-62.66 |
-74.56 |
-51.63 |
-63.49 |
-90.12 |
- |
-28.09 |
| NOPAT Less CapEx to Interest Expense |
|
-47.06 |
-48.93 |
-51.69 |
-59.54 |
-48.63 |
-56.37 |
-42.35 |
-49.02 |
-67.45 |
- |
-25.52 |
| 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% |
0.00% |
0.00% |
-7.31% |
-28.90% |
-30.66% |
-40.06% |
-49.39% |
-35.90% |
- |
-99.54% |