| DEI Shares Outstanding |
|
112,077,951.00 |
112,359,693.00 |
113,862,256.00 |
114,180,543.00 |
118,420,818.00 |
124,141,935.00 |
127,729,349.00 |
- |
- |
- |
128,738,014.00 |
| DEI Adjusted Shares Outstanding |
|
112,077,951.00 |
112,359,693.00 |
113,862,256.00 |
114,180,543.00 |
118,420,818.00 |
124,141,935.00 |
127,729,349.00 |
- |
- |
- |
128,738,014.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-5.85 |
-0.34 |
-0.58 |
-0.40 |
-0.59 |
-1.21 |
2.52 |
- |
- |
- |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.91% |
-4.98% |
2.07% |
7.04% |
-7.98% |
-12.43% |
10.48% |
-12.61% |
-9.29% |
-9.82% |
-12.09% |
| EBITDA Growth |
|
-785.69% |
103.96% |
-63.52% |
99.58% |
-191.32% |
-572.03% |
458.41% |
-125.03% |
-286.25% |
35.75% |
133.53% |
| EBIT Growth |
|
-2,539.38% |
94.01% |
-40.48% |
19.98% |
-50.73% |
-120.29% |
322.82% |
-139.85% |
-197.23% |
32.70% |
119.94% |
| NOPAT Growth |
|
-2,585.31% |
94.01% |
-40.48% |
19.98% |
-32.21% |
-108.33% |
59.98% |
-145.77% |
-246.96% |
31.68% |
65.36% |
| Net Income Growth |
|
-5,657.72% |
94.09% |
-66.36% |
30.71% |
-53.84% |
-114.84% |
315.28% |
-138.18% |
-195.21% |
29.58% |
111.69% |
| EPS Growth |
|
-5,418.18% |
94.02% |
-68.57% |
30.51% |
-48.78% |
-108.20% |
300.79% |
-137.65% |
-190.63% |
30.47% |
109.79% |
| Operating Cash Flow Growth |
|
-105.54% |
2,130.48% |
-54.55% |
-81.64% |
558.49% |
-163.71% |
339.29% |
-245.43% |
-15.24% |
44.37% |
-95.66% |
| Free Cash Flow Firm Growth |
|
117.01% |
-49.97% |
-343.25% |
45.55% |
195.21% |
-90.35% |
-5,206.36% |
-11.88% |
68.20% |
94.90% |
-2,154.89% |
| Invested Capital Growth |
|
-49.73% |
-11.19% |
8.16% |
2.16% |
-15.58% |
-20.34% |
46.54% |
26.60% |
-34.13% |
-45.77% |
5.03% |
| Revenue Q/Q Growth |
|
-0.61% |
-2.68% |
1.78% |
1.07% |
-21.09% |
39.61% |
-3.42% |
-3.26% |
-3.53% |
-0.86% |
-1.21% |
| EBITDA Q/Q Growth |
|
-7,306.38% |
104.07% |
-51.84% |
-15.28% |
-152.95% |
-25.92% |
2.62% |
-39.71% |
-382.09% |
53.02% |
31.17% |
| EBIT Q/Q Growth |
|
-794.36% |
93.69% |
-22.12% |
-3.15% |
-9.55% |
-15.29% |
3.39% |
-27.27% |
-248.82% |
49.68% |
53.39% |
| NOPAT Q/Q Growth |
|
-794.36% |
93.69% |
-22.12% |
-3.15% |
3.91% |
4.37% |
-17.20% |
-26.08% |
-280.32% |
51.70% |
-8.27% |
| Net Income Q/Q Growth |
|
-1,049.36% |
93.95% |
-30.54% |
11.63% |
-0.75% |
-11.28% |
4.42% |
-18.74% |
-278.96% |
50.36% |
87.45% |
| EPS Q/Q Growth |
|
-1,047.06% |
93.87% |
-25.53% |
8.89% |
1.61% |
-11.40% |
3.66% |
-14.29% |
-282.19% |
50.64% |
272.73% |
| Operating Cash Flow Q/Q Growth |
|
-122.46% |
24.92% |
-29.23% |
-13.12% |
77.31% |
-80.43% |
-35.96% |
-4.58% |
9.80% |
2.23% |
-8.55% |
| Free Cash Flow Firm Q/Q Growth |
|
127.05% |
-85.12% |
-73.26% |
-6.50% |
169.48% |
123.85% |
-292.03% |
45.47% |
66.96% |
-105.48% |
-5.98% |
| Invested Capital Q/Q Growth |
|
-53.64% |
-4.54% |
0.64% |
0.94% |
-4.07% |
-9.04% |
102.75% |
9.93% |
-41.11% |
-6.58% |
-6.54% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.80% |
48.94% |
47.18% |
46.91% |
44.09% |
40.09% |
42.85% |
39.82% |
40.24% |
37.30% |
33.87% |
| EBITDA Margin |
|
-83.89% |
3.49% |
1.25% |
2.33% |
-2.31% |
-17.73% |
57.53% |
-16.48% |
-70.17% |
-50.00% |
19.07% |
| Operating Margin |
|
-96.36% |
-6.07% |
-8.35% |
-6.25% |
-8.97% |
-21.35% |
-5.37% |
-21.75% |
-83.19% |
-63.03% |
-24.83% |
| EBIT Margin |
|
-96.36% |
-6.07% |
-8.35% |
-6.25% |
-10.23% |
-25.74% |
51.90% |
-23.67% |
-77.56% |
-57.88% |
13.13% |
| Profit (Net Income) Margin |
|
-99.66% |
-6.20% |
-10.11% |
-6.55% |
-10.94% |
-26.85% |
52.31% |
-22.85% |
-74.37% |
-58.07% |
7.72% |
| Tax Burden Percent |
|
101.37% |
98.63% |
113.56% |
104.71% |
106.96% |
104.31% |
100.79% |
101.77% |
100.18% |
102.24% |
60.26% |
| Interest Burden Percent |
|
102.03% |
103.62% |
106.57% |
100.09% |
100.00% |
100.00% |
100.00% |
94.86% |
95.72% |
98.14% |
97.63% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.79% |
0.00% |
0.00% |
0.00% |
29.99% |
| Return on Invested Capital (ROIC) |
|
-58.19% |
-5.51% |
-7.91% |
-6.03% |
-8.55% |
-21.66% |
-7.93% |
-14.47% |
-54.18% |
-60.45% |
-29.05% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
43.45% |
2.13% |
10.12% |
8.52% |
27.64% |
53.81% |
-172.23% |
3.29% |
65.69% |
-405.69% |
428.69% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-9.33% |
-0.53% |
-2.45% |
-1.46% |
-4.12% |
-10.01% |
58.52% |
-0.95% |
-7.31% |
-23.78% |
43.26% |
| Return on Equity (ROE) |
|
-67.52% |
-6.05% |
-10.37% |
-7.48% |
-12.67% |
-31.67% |
50.59% |
-15.43% |
-61.49% |
-84.23% |
14.21% |
| Cash Return on Invested Capital (CROIC) |
|
8.00% |
6.34% |
-15.75% |
-8.16% |
8.34% |
0.98% |
-45.69% |
-37.95% |
-13.02% |
-1.09% |
-33.95% |
| Operating Return on Assets (OROA) |
|
-53.00% |
-4.41% |
-6.18% |
-5.01% |
-7.97% |
-18.62% |
28.00% |
-8.50% |
-31.06% |
-31.85% |
8.99% |
| Return on Assets (ROA) |
|
-54.82% |
-4.51% |
-7.48% |
-5.26% |
-8.53% |
-19.42% |
28.22% |
-8.21% |
-29.78% |
-31.96% |
5.29% |
| Return on Common Equity (ROCE) |
|
-66.92% |
-5.98% |
-10.27% |
-7.41% |
-12.70% |
-31.95% |
50.59% |
-15.41% |
-61.30% |
-83.68% |
14.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-101.22% |
-6.23% |
-10.56% |
-7.83% |
-13.34% |
-34.73% |
38.23% |
-16.39% |
-85.05% |
-145.06% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-449 |
-27 |
-38 |
-30 |
-40 |
-83 |
-33 |
-82 |
-284 |
-194 |
-67 |
| NOPAT Margin |
|
-67.45% |
-4.25% |
-5.85% |
-4.37% |
-6.28% |
-14.94% |
-5.41% |
-15.22% |
-58.23% |
-44.12% |
-17.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
-101.65% |
-7.64% |
-18.04% |
-14.55% |
-36.19% |
-75.47% |
164.30% |
-17.76% |
-119.87% |
345.24% |
-457.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-6.83% |
-38.09% |
-50.02% |
-20.34% |
| Cost of Revenue to Revenue |
|
56.20% |
51.06% |
52.82% |
53.09% |
55.91% |
59.91% |
57.15% |
60.18% |
59.76% |
62.70% |
66.13% |
| SG&A Expenses to Revenue |
|
45.60% |
41.04% |
40.89% |
39.37% |
39.97% |
39.46% |
36.99% |
45.38% |
43.06% |
47.74% |
41.70% |
| R&D to Revenue |
|
13.93% |
13.97% |
14.65% |
13.78% |
13.09% |
13.31% |
11.23% |
16.18% |
18.33% |
19.65% |
16.81% |
| Operating Expenses to Revenue |
|
140.17% |
55.01% |
55.54% |
53.15% |
53.06% |
61.43% |
48.22% |
61.57% |
123.43% |
100.33% |
58.70% |
| Earnings before Interest and Taxes (EBIT) |
|
-642 |
-38 |
-54 |
-43 |
-65 |
-143 |
320 |
-127 |
-379 |
-255 |
51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-559 |
22 |
8.07 |
16 |
-15 |
-99 |
354 |
-89 |
-342 |
-220 |
74 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.48 |
2.37 |
1.59 |
2.01 |
1.98 |
3.02 |
3.27 |
1.29 |
1.99 |
2.52 |
0.95 |
| Price to Tangible Book Value (P/TBV) |
|
3.14 |
4.56 |
3.40 |
4.02 |
4.13 |
5.40 |
6.10 |
3.54 |
3.42 |
3.10 |
1.09 |
| Price to Revenue (P/Rev) |
|
1.46 |
2.36 |
1.52 |
1.68 |
1.63 |
2.33 |
4.47 |
1.80 |
1.74 |
1.01 |
0.59 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.54 |
0.00 |
0.00 |
0.00 |
7.63 |
| 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% |
11.71% |
0.00% |
0.00% |
0.00% |
13.11% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.62 |
2.88 |
1.74 |
2.15 |
2.20 |
3.66 |
4.82 |
1.35 |
2.01 |
2.16 |
0.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.25 |
2.09 |
1.33 |
1.58 |
1.48 |
2.24 |
3.91 |
1.59 |
1.72 |
1.11 |
0.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
59.79 |
106.73 |
67.68 |
0.00 |
0.00 |
6.80 |
0.00 |
0.00 |
0.00 |
3.05 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.54 |
0.00 |
0.00 |
0.00 |
4.42 |
| 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 |
23.00 |
32.96 |
227.22 |
29.83 |
0.00 |
50.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.51 |
42.77 |
0.00 |
0.00 |
24.16 |
331.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.01 |
0.01 |
0.05 |
0.09 |
0.05 |
0.53 |
0.60 |
0.74 |
1.19 |
0.37 |
| Long-Term Debt to Equity |
|
0.01 |
0.01 |
0.01 |
0.05 |
0.09 |
0.04 |
0.53 |
0.60 |
0.74 |
1.19 |
0.36 |
| Financial Leverage |
|
-0.21 |
-0.25 |
-0.24 |
-0.17 |
-0.15 |
-0.19 |
-0.34 |
-0.29 |
-0.11 |
0.06 |
0.10 |
| Leverage Ratio |
|
1.23 |
1.34 |
1.39 |
1.42 |
1.49 |
1.63 |
1.79 |
1.88 |
2.06 |
2.64 |
2.69 |
| Compound Leverage Factor |
|
1.26 |
1.39 |
1.48 |
1.43 |
1.49 |
1.63 |
1.79 |
1.78 |
1.98 |
2.59 |
2.62 |
| Debt to Total Capital |
|
1.30% |
1.27% |
1.22% |
5.19% |
8.50% |
4.71% |
34.66% |
37.42% |
42.69% |
54.34% |
27.14% |
| Short-Term Debt to Total Capital |
|
0.08% |
0.09% |
0.10% |
0.11% |
0.45% |
0.45% |
0.00% |
0.00% |
0.00% |
0.00% |
1.18% |
| Long-Term Debt to Total Capital |
|
1.22% |
1.18% |
1.12% |
5.09% |
8.05% |
4.25% |
34.66% |
37.42% |
42.69% |
54.34% |
25.95% |
| 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 |
|
1.13% |
0.89% |
0.94% |
1.05% |
-1.47% |
0.00% |
0.00% |
0.15% |
0.27% |
0.50% |
0.66% |
| Common Equity to Total Capital |
|
97.57% |
97.85% |
97.84% |
93.75% |
92.97% |
95.29% |
65.34% |
62.43% |
57.04% |
45.16% |
72.20% |
| Debt to EBITDA |
|
-0.02 |
0.37 |
0.96 |
1.99 |
-3.25 |
-0.22 |
1.26 |
-5.07 |
-0.93 |
-0.96 |
1.22 |
| Net Debt to EBITDA |
|
0.26 |
-7.99 |
-15.94 |
-4.84 |
5.84 |
0.54 |
-0.97 |
1.34 |
0.04 |
-0.18 |
-0.07 |
| Long-Term Debt to EBITDA |
|
-0.01 |
0.34 |
0.88 |
1.95 |
-3.08 |
-0.19 |
1.26 |
-5.07 |
-0.93 |
-0.96 |
1.17 |
| Debt to NOPAT |
|
-0.02 |
-0.30 |
-0.20 |
-1.06 |
-1.19 |
-0.26 |
-13.41 |
-5.49 |
-1.12 |
-1.09 |
-1.34 |
| Net Debt to NOPAT |
|
0.33 |
6.57 |
3.40 |
2.58 |
2.15 |
0.65 |
10.29 |
1.46 |
0.04 |
-0.21 |
0.08 |
| Long-Term Debt to NOPAT |
|
-0.02 |
-0.28 |
-0.19 |
-1.04 |
-1.13 |
-0.23 |
-13.41 |
-5.49 |
-1.12 |
-1.09 |
-1.28 |
| Altman Z-Score |
|
0.40 |
4.19 |
1.94 |
2.67 |
1.58 |
1.19 |
3.51 |
0.77 |
-0.85 |
-2.60 |
-1.50 |
| Noncontrolling Interest Sharing Ratio |
|
0.90% |
1.02% |
0.93% |
1.03% |
-0.16% |
-0.87% |
0.00% |
0.11% |
0.32% |
0.65% |
0.99% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.97 |
3.32 |
2.12 |
2.42 |
2.29 |
2.03 |
5.80 |
5.50 |
4.27 |
3.08 |
2.87 |
| Quick Ratio |
|
2.15 |
2.39 |
1.29 |
1.44 |
1.49 |
1.08 |
5.03 |
4.36 |
2.94 |
1.96 |
1.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
62 |
31 |
-75 |
-41 |
39 |
3.76 |
-192 |
-215 |
-68 |
-3.49 |
-79 |
| Operating Cash Flow to CapEx |
|
-12.64% |
354.46% |
84.61% |
11.79% |
131.67% |
-147.48% |
256.22% |
-334.92% |
-296.86% |
-278.44% |
-883.23% |
| Free Cash Flow to Firm to Interest Expense |
|
4.74 |
22.21 |
-21.19 |
-1,106.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-0.22 |
41.30 |
7.36 |
129.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.94 |
29.65 |
-1.34 |
-970.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.55 |
0.73 |
0.74 |
0.80 |
0.78 |
0.72 |
0.54 |
0.36 |
0.40 |
0.55 |
0.68 |
| Accounts Receivable Turnover |
|
4.09 |
4.45 |
5.03 |
5.39 |
5.39 |
4.98 |
5.58 |
5.37 |
5.00 |
4.34 |
4.18 |
| Inventory Turnover |
|
3.70 |
3.09 |
3.29 |
3.10 |
2.91 |
2.93 |
3.36 |
2.81 |
2.01 |
2.04 |
2.08 |
| Fixed Asset Turnover |
|
7.94 |
7.63 |
7.28 |
6.74 |
6.34 |
6.62 |
9.28 |
9.33 |
7.97 |
7.62 |
7.72 |
| Accounts Payable Turnover |
|
6.73 |
7.40 |
7.10 |
6.00 |
6.10 |
7.03 |
6.86 |
5.82 |
5.63 |
6.03 |
6.18 |
| Days Sales Outstanding (DSO) |
|
89.27 |
82.03 |
72.59 |
67.69 |
67.69 |
73.25 |
65.45 |
67.98 |
73.06 |
84.16 |
87.39 |
| Days Inventory Outstanding (DIO) |
|
98.73 |
118.13 |
110.83 |
117.84 |
125.29 |
124.51 |
108.69 |
130.04 |
181.48 |
179.04 |
175.49 |
| Days Payable Outstanding (DPO) |
|
54.23 |
49.34 |
51.41 |
60.81 |
59.79 |
51.94 |
53.18 |
62.67 |
64.82 |
60.57 |
59.10 |
| Cash Conversion Cycle (CCC) |
|
133.77 |
150.82 |
132.02 |
124.72 |
133.19 |
145.81 |
120.96 |
135.35 |
189.72 |
202.63 |
203.79 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
517 |
459 |
496 |
507 |
428 |
341 |
500 |
632 |
417 |
226 |
237 |
| Invested Capital Turnover |
|
0.86 |
1.30 |
1.35 |
1.38 |
1.36 |
1.45 |
1.46 |
0.95 |
0.93 |
1.37 |
1.67 |
| Increase / (Decrease) in Invested Capital |
|
-511 |
-58 |
37 |
11 |
-79 |
-87 |
159 |
133 |
-216 |
-191 |
11 |
| Enterprise Value (EV) |
|
835 |
1,322 |
861 |
1,090 |
942 |
1,247 |
2,408 |
853 |
837 |
487 |
225 |
| Market Capitalization |
|
974 |
1,493 |
984 |
1,161 |
1,036 |
1,301 |
2,751 |
971 |
847 |
445 |
228 |
| Book Value per Share |
|
$5.85 |
$5.61 |
$5.44 |
$5.07 |
$4.41 |
$3.47 |
$6.60 |
$5.72 |
$3.20 |
$1.30 |
$1.87 |
| Tangible Book Value per Share |
|
$2.77 |
$2.91 |
$2.54 |
$2.53 |
$2.12 |
$1.94 |
$3.53 |
$2.09 |
$1.86 |
$1.06 |
$1.62 |
| Total Capital |
|
672 |
644 |
633 |
617 |
562 |
452 |
1,289 |
1,201 |
748 |
390 |
333 |
| Total Debt |
|
8.72 |
8.16 |
7.72 |
32 |
48 |
21 |
447 |
450 |
319 |
212 |
90 |
| Total Long-Term Debt |
|
8.19 |
7.59 |
7.08 |
31 |
45 |
19 |
447 |
450 |
319 |
212 |
86 |
| Net Debt |
|
-147 |
-177 |
-129 |
-78 |
-86 |
-54 |
-343 |
-119 |
-12 |
41 |
-5.30 |
| Capital Expenditures (CapEx) |
|
22 |
16 |
31 |
41 |
24 |
14 |
19 |
21 |
27 |
16 |
9.94 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
132 |
118 |
96 |
124 |
79 |
109 |
64 |
114 |
149 |
118 |
134 |
| Debt-free Net Working Capital (DFNWC) |
|
288 |
303 |
232 |
234 |
213 |
184 |
854 |
682 |
481 |
290 |
230 |
| Net Working Capital (NWC) |
|
287 |
303 |
231 |
233 |
210 |
182 |
854 |
682 |
481 |
290 |
226 |
| Net Nonoperating Expense (NNE) |
|
215 |
12 |
28 |
15 |
30 |
66 |
-355 |
41 |
79 |
61 |
-97 |
| Net Nonoperating Obligations (NNO) |
|
-147 |
-177 |
-129 |
-78 |
-86 |
-90 |
-343 |
-119 |
-12 |
48 |
-5.30 |
| Total Depreciation and Amortization (D&A) |
|
83 |
61 |
62 |
59 |
50 |
45 |
35 |
39 |
36 |
35 |
23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
19.80% |
18.67% |
14.80% |
17.94% |
12.42% |
19.53% |
10.41% |
21.13% |
30.55% |
26.90% |
34.74% |
| Debt-free Net Working Capital to Revenue |
|
43.16% |
47.89% |
35.90% |
33.85% |
33.43% |
32.99% |
138.67% |
126.84% |
98.48% |
65.83% |
59.45% |
| Net Working Capital to Revenue |
|
43.08% |
47.80% |
35.80% |
33.75% |
33.03% |
32.62% |
138.67% |
126.84% |
98.48% |
65.83% |
58.43% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($5.85) |
($0.35) |
($0.59) |
($0.41) |
($0.61) |
($1.27) |
$2.62 |
($0.96) |
($2.79) |
($1.94) |
$0.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
111.63M |
113.16M |
113.81M |
114.34M |
118.51M |
124.13M |
128.31M |
127.82M |
129.94M |
131.86M |
129.16M |
| Adjusted Diluted Earnings per Share |
|
($5.85) |
($0.35) |
($0.59) |
($0.41) |
($0.61) |
($1.27) |
$2.55 |
($0.96) |
($2.79) |
($1.94) |
$0.19 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
111.63M |
113.16M |
113.81M |
114.34M |
118.51M |
124.13M |
128.31M |
127.82M |
129.94M |
131.86M |
175.51M |
| Adjusted Basic & Diluted Earnings per Share |
|
($5.85) |
($0.35) |
($0.59) |
($0.41) |
($0.61) |
($1.27) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
111.63M |
113.16M |
113.81M |
114.34M |
118.51M |
124.13M |
128.31M |
131.16M |
0.00 |
135.54M |
146.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-73 |
-27 |
-38 |
-30 |
-40 |
-49 |
-23 |
-82 |
-72 |
-93 |
-67 |
| Normalized NOPAT Margin |
|
-11.01% |
-4.25% |
-5.85% |
-4.37% |
-6.28% |
-8.88% |
-3.76% |
-15.22% |
-14.80% |
-21.06% |
-17.25% |
| Pre Tax Income Margin |
|
-98.32% |
-6.29% |
-8.90% |
-6.25% |
-10.23% |
-25.74% |
51.90% |
-22.45% |
-74.23% |
-56.80% |
12.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-49.27 |
-27.60 |
-15.21 |
-1,167.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-34.49 |
-19.32 |
-10.65 |
-817.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-50.99 |
-39.25 |
-23.92 |
-2,267.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-36.21 |
-30.97 |
-19.35 |
-1,916.96 |
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% |
-3.59% |
-8.36% |
1.96% |
-1.87% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3.59% |
-8.36% |
1.96% |
-1.87% |
0.00% |
0.00% |
50.06% |