| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
105,855,155.00 |
150,417,084.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
105,855,155.00 |
150,417,084.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.37 |
-0.87 |
| 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 |
|
-55.10% |
32.96% |
-161.38% |
-284.32% |
-51.81% |
-30.12% |
-23.29% |
36.80% |
5.63% |
- |
41.61% |
| EBIT Growth |
|
-56.51% |
32.19% |
-157.26% |
-278.56% |
-51.48% |
-30.12% |
-23.55% |
36.57% |
4.93% |
- |
41.13% |
| NOPAT Growth |
|
-63.44% |
27.97% |
-135.58% |
-255.04% |
-61.17% |
-23.56% |
-20.91% |
36.57% |
4.93% |
- |
41.13% |
| Net Income Growth |
|
-48.98% |
28.02% |
-154.64% |
-253.94% |
-56.28% |
-29.07% |
-23.49% |
38.03% |
-8.20% |
- |
41.12% |
| EPS Growth |
|
14.29% |
44.38% |
-113.59% |
-175.76% |
-13.33% |
7.45% |
1.36% |
46.70% |
3.53% |
- |
59.45% |
| Operating Cash Flow Growth |
|
0.78% |
-52.35% |
-32.20% |
-277.98% |
-49.00% |
-48.63% |
-60.88% |
-0.08% |
-3.14% |
- |
9.21% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-60.27% |
-117.60% |
90.12% |
79.02% |
40.29% |
-11.48% |
-1,275.35% |
- |
-141.36% |
| Invested Capital Growth |
|
0.00% |
20.77% |
-20.51% |
-553.80% |
-227.19% |
-235.53% |
-450.85% |
74.96% |
85.50% |
- |
137.30% |
| 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 |
|
-20.83% |
-38.10% |
-23.19% |
-86.95% |
52.27% |
-18.38% |
-16.72% |
4.16% |
20.73% |
- |
8.63% |
| EBIT Q/Q Growth |
|
-20.07% |
-37.89% |
-22.59% |
-86.53% |
51.95% |
-18.44% |
-16.39% |
4.24% |
19.99% |
- |
8.62% |
| NOPAT Q/Q Growth |
|
-17.59% |
-39.05% |
-19.21% |
-82.15% |
46.62% |
-6.60% |
-16.65% |
4.45% |
19.99% |
- |
8.62% |
| Net Income Q/Q Growth |
|
-13.53% |
-41.12% |
-24.00% |
-78.14% |
49.87% |
-16.56% |
-18.64% |
10.61% |
12.47% |
- |
10.32% |
| EPS Q/Q Growth |
|
-13.64% |
-25.33% |
-17.02% |
-65.45% |
53.30% |
-2.35% |
-24.71% |
10.60% |
15.46% |
- |
20.72% |
| Operating Cash Flow Q/Q Growth |
|
-113.58% |
-21.17% |
10.66% |
-63.49% |
15.81% |
-20.86% |
3.29% |
-1.70% |
13.23% |
- |
-14.74% |
| Free Cash Flow Firm Q/Q Growth |
|
-63.50% |
8.86% |
-6.99% |
-36.48% |
92.58% |
-93.53% |
-204.49% |
-154.81% |
8.40% |
- |
-32.65% |
| Invested Capital Q/Q Growth |
|
321.17% |
-6.53% |
-60.94% |
-395.12% |
-18.05% |
0.41% |
-1.12% |
78.94% |
31.64% |
- |
183.77% |
| 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 |
|
96.90% |
99.17% |
100.32% |
100.06% |
99.96% |
100.03% |
100.28% |
100.13% |
100.13% |
- |
100.21% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
95.75% |
100.00% |
98.35% |
100.00% |
93.47% |
102.27% |
- |
99.87% |
| 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) |
|
-160.18% |
-84.44% |
-133.69% |
-193.67% |
-265.45% |
-198.83% |
-316.82% |
-295.94% |
-522.08% |
- |
-333.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-742.35% |
-1,839.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-2,309.05% |
| 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) |
|
-160.18% |
-84.44% |
-133.69% |
-193.67% |
-265.45% |
-198.83% |
-316.82% |
-295.94% |
-522.08% |
- |
-333.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-160.18% |
0.00% |
-171.57% |
-194.56% |
-254.53% |
0.00% |
-342.43% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-77 |
-108 |
-128 |
-234 |
-125 |
-133 |
-155 |
-148 |
-119 |
-100 |
-91 |
| 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) |
|
-20.94% |
-8.42% |
-13.98% |
-21.20% |
-11.49% |
-12.42% |
-21.97% |
-17.08% |
-29.60% |
- |
-18.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-25.14% |
- |
- |
- |
-31.40% |
-59.77% |
-37.84% |
-47.22% |
-34.34% |
-24.58% |
| 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) |
|
-106 |
-146 |
-179 |
-334 |
-160 |
-190 |
-221 |
-212 |
-169 |
-143 |
-130 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-104 |
-144 |
-177 |
-332 |
-158 |
-187 |
-219 |
-210 |
-166 |
-140 |
-128 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.11 |
6.82 |
12.37 |
6.17 |
10.78 |
6.01 |
6.31 |
7.15 |
0.00 |
- |
4.45 |
| Price to Tangible Book Value (P/TBV) |
|
6.56 |
7.15 |
13.24 |
6.50 |
11.50 |
6.31 |
6.84 |
8.38 |
0.00 |
- |
5.26 |
| 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) |
|
31.03 |
54.93 |
191.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
19.95 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.91 |
-15.63 |
- |
1.87 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.91 |
-15.63 |
- |
1.87 |
| Financial Leverage |
|
-0.83 |
-0.91 |
-0.95 |
-1.05 |
-1.02 |
-1.02 |
-1.08 |
-1.13 |
-1.24 |
- |
-1.10 |
| Leverage Ratio |
|
1.32 |
1.22 |
1.34 |
1.41 |
1.47 |
1.33 |
1.56 |
2.19 |
3.08 |
- |
2.38 |
| Compound Leverage Factor |
|
1.32 |
1.22 |
1.34 |
1.35 |
1.47 |
1.30 |
1.56 |
2.04 |
3.15 |
- |
2.38 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
65.64% |
106.83% |
- |
65.13% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
65.64% |
106.83% |
- |
65.13% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
34.36% |
-6.83% |
- |
34.87% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
-0.34 |
- |
-0.38 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
-0.01 |
- |
0.16 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
-0.34 |
- |
-0.38 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.46 |
-0.48 |
- |
-0.53 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
-0.01 |
- |
0.23 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.46 |
-0.48 |
- |
-0.53 |
| Altman Z-Score |
|
10.04 |
19.14 |
16.17 |
3.58 |
6.97 |
4.64 |
-0.87 |
-3.61 |
-5.94 |
- |
-5.69 |
| 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 |
|
4.99 |
7.98 |
4.03 |
3.27 |
2.89 |
3.49 |
2.33 |
3.82 |
2.86 |
- |
7.41 |
| Quick Ratio |
|
3.87 |
6.89 |
3.27 |
2.80 |
2.49 |
3.15 |
1.97 |
3.26 |
2.30 |
- |
6.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-127 |
-116 |
-124 |
-169 |
-13 |
-24 |
-74 |
-188 |
-172 |
-134 |
-178 |
| Operating Cash Flow to CapEx |
|
-7,597.20% |
-24,442.77% |
-23,326.59% |
-5,690.00% |
-23,122.09% |
-348,453.06% |
-35,818.66% |
-72,075.54% |
-1,120,892.31% |
- |
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 |
| 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 |
| 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 |
| 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 |
|
49 |
46 |
18 |
-53 |
-63 |
-63 |
-63 |
-13 |
-9.11 |
-28 |
24 |
| 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 |
|
49 |
7.94 |
-4.65 |
-65 |
-112 |
-109 |
-81 |
40 |
54 |
34 |
87 |
| Enterprise Value (EV) |
|
1,532 |
2,535 |
3,444 |
1,929 |
3,027 |
2,060 |
1,316 |
814 |
1,031 |
- |
471 |
| Market Capitalization |
|
1,773 |
2,917 |
3,728 |
2,366 |
3,406 |
2,546 |
1,639 |
962 |
1,023 |
- |
577 |
| Book Value per Share |
|
$4.25 |
$5.33 |
$3.70 |
$4.35 |
$3.34 |
$4.19 |
$2.54 |
$1.32 |
($0.16) |
$0.49 |
$0.86 |
| Tangible Book Value per Share |
|
$3.96 |
$5.09 |
$3.45 |
$4.12 |
$3.13 |
$3.99 |
$2.35 |
$1.12 |
($0.35) |
$0.31 |
$0.73 |
| Total Capital |
|
290 |
428 |
301 |
384 |
316 |
423 |
259 |
392 |
251 |
291 |
371 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
257 |
268 |
239 |
242 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
257 |
268 |
239 |
242 |
| Net Debt |
|
-241 |
-382 |
-283 |
-437 |
-379 |
-486 |
-323 |
-148 |
8.05 |
-80 |
-106 |
| Capital Expenditures (CapEx) |
|
1.25 |
0.47 |
0.44 |
2.95 |
0.61 |
0.05 |
0.46 |
0.23 |
0.01 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
7.77 |
5.20 |
-21 |
-82 |
-91 |
-102 |
-104 |
-54 |
-50 |
-67 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
|
248 |
387 |
262 |
355 |
288 |
384 |
219 |
351 |
211 |
252 |
334 |
| Net Working Capital (NWC) |
|
248 |
387 |
262 |
355 |
288 |
384 |
219 |
351 |
211 |
252 |
334 |
| Net Nonoperating Expense (NNE) |
|
25 |
37 |
51 |
86 |
36 |
54 |
67 |
50 |
55 |
46 |
39 |
| Net Nonoperating Obligations (NNO) |
|
-241 |
-382 |
-283 |
-437 |
-379 |
-486 |
-323 |
-148 |
8.05 |
-80 |
-106 |
| Total Depreciation and Amortization (D&A) |
|
1.54 |
1.89 |
1.45 |
1.95 |
1.99 |
2.46 |
2.25 |
1.98 |
3.13 |
2.57 |
2.37 |
| 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 |
|
($1.50) |
($1.88) |
($2.20) |
($3.64) |
($1.70) |
($1.74) |
($2.17) |
($1.94) |
($1.64) |
($1.11) |
($0.88) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
68.32M |
71.20M |
81.60M |
87.77M |
94.37M |
91.23M |
101.94M |
102.37M |
105.82M |
107.62M |
147.62M |
| Adjusted Diluted Earnings per Share |
|
($1.50) |
($1.88) |
($2.20) |
($3.64) |
($1.70) |
($1.74) |
($2.17) |
($1.94) |
($1.64) |
($1.11) |
($0.88) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
68.32M |
71.20M |
81.60M |
87.77M |
94.37M |
91.23M |
101.94M |
102.37M |
105.82M |
107.62M |
147.62M |
| 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 |
|
80.23M |
81.58M |
88.29M |
94.54M |
101.12M |
102.05M |
102.11M |
105.79M |
105.86M |
150.42M |
150.56M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-77 |
-108 |
-128 |
-234 |
-125 |
-133 |
-155 |
-148 |
-119 |
-100 |
-91 |
| 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 |
|
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 |
| 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 |
| 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 |
| 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% |
-0.20% |
0.00% |
-0.21% |
-0.20% |
-0.25% |
0.00% |
-0.34% |
-0.33% |
- |
0.00% |