| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
577,004,057.00 |
580,716,297.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
577,004,057.00 |
580,716,297.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.04 |
0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
39.89% |
48.08% |
37.40% |
36.92% |
35.55% |
25.34% |
30.69% |
30.41% |
29.19% |
- |
30.52% |
| EBITDA Growth |
|
8.16% |
-116.49% |
14.40% |
17.87% |
19.43% |
86.34% |
53.16% |
59.16% |
103.51% |
- |
139.75% |
| EBIT Growth |
|
13.72% |
-105.03% |
12.96% |
16.57% |
13.51% |
85.03% |
49.61% |
54.26% |
96.37% |
- |
121.64% |
| NOPAT Growth |
|
13.72% |
-105.03% |
12.96% |
16.57% |
13.51% |
85.03% |
49.61% |
54.26% |
95.57% |
- |
128.12% |
| Net Income Growth |
|
22.24% |
-111.52% |
17.05% |
17.27% |
16.97% |
90.12% |
60.70% |
66.14% |
120.54% |
- |
301.20% |
| EPS Growth |
|
27.27% |
-120.00% |
23.08% |
18.18% |
12.50% |
90.91% |
60.00% |
66.67% |
114.29% |
- |
300.00% |
| Operating Cash Flow Growth |
|
192.25% |
-857.65% |
126.42% |
134.68% |
202.91% |
228.61% |
122.27% |
176.87% |
76.89% |
- |
54.74% |
| Free Cash Flow Firm Growth |
|
98.41% |
61.25% |
72.54% |
1.81% |
-506.12% |
68.57% |
-198.96% |
-162.46% |
-309.13% |
- |
-136.68% |
| Invested Capital Growth |
|
-25.84% |
-32.38% |
-27.48% |
-17.18% |
-15.40% |
0.47% |
32.22% |
50.23% |
81.42% |
- |
116.73% |
| Revenue Q/Q Growth |
|
8.34% |
16.31% |
1.61% |
6.94% |
7.25% |
7.55% |
5.95% |
6.70% |
6.26% |
- |
7.78% |
| EBITDA Q/Q Growth |
|
21.61% |
-121.78% |
44.61% |
11.72% |
23.09% |
62.40% |
-83.47% |
23.03% |
106.61% |
- |
-10.60% |
| EBIT Q/Q Growth |
|
21.49% |
-124.59% |
46.34% |
11.82% |
18.60% |
61.13% |
-80.62% |
19.95% |
93.53% |
- |
-20.22% |
| NOPAT Q/Q Growth |
|
21.49% |
-124.59% |
46.34% |
11.82% |
18.60% |
61.13% |
-80.62% |
19.95% |
92.11% |
- |
-9.32% |
| Net Income Q/Q Growth |
|
24.07% |
-149.00% |
50.35% |
11.87% |
23.79% |
70.37% |
-97.47% |
24.05% |
146.23% |
- |
101.96% |
| EPS Q/Q Growth |
|
27.27% |
-175.00% |
54.55% |
10.00% |
22.22% |
71.43% |
-100.00% |
25.00% |
133.33% |
- |
100.00% |
| Operating Cash Flow Q/Q Growth |
|
54.00% |
-452.24% |
156.52% |
-23.46% |
98.78% |
49.55% |
-2.32% |
-4.66% |
27.00% |
- |
16.75% |
| Free Cash Flow Firm Q/Q Growth |
|
87.81% |
-1,367.98% |
61.54% |
-42.64% |
24.73% |
23.88% |
-265.81% |
-25.22% |
-17.33% |
- |
-36.32% |
| Invested Capital Q/Q Growth |
|
-0.08% |
-10.26% |
-13.56% |
6.85% |
2.07% |
6.57% |
13.76% |
21.41% |
23.27% |
- |
23.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
74.07% |
75.02% |
75.55% |
75.56% |
76.39% |
76.81% |
77.33% |
76.88% |
76.69% |
- |
75.42% |
| EBITDA Margin |
|
-23.25% |
-44.33% |
-23.34% |
-19.27% |
-13.82% |
-4.83% |
-8.37% |
-6.04% |
0.38% |
- |
2.55% |
| Operating Margin |
|
-23.06% |
-44.52% |
-23.51% |
-19.38% |
-14.71% |
-5.32% |
-9.06% |
-6.80% |
-0.41% |
- |
1.50% |
| EBIT Margin |
|
-23.06% |
-44.52% |
-23.51% |
-19.38% |
-14.71% |
-5.32% |
-9.06% |
-6.80% |
-0.41% |
- |
1.50% |
| Profit (Net Income) Margin |
|
-19.17% |
-41.04% |
-20.05% |
-16.53% |
-11.74% |
-3.23% |
-6.03% |
-4.29% |
1.87% |
- |
9.29% |
| Tax Burden Percent |
|
100.31% |
101.65% |
100.67% |
102.15% |
101.32% |
129.95% |
107.74% |
110.58% |
85.39% |
- |
90.97% |
| Interest Burden Percent |
|
82.88% |
90.67% |
84.72% |
83.46% |
78.77% |
46.82% |
61.74% |
57.08% |
-528.47% |
- |
680.01% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.61% |
- |
9.03% |
| Return on Invested Capital (ROIC) |
|
-114.50% |
-258.10% |
-177.69% |
-159.57% |
-129.29% |
-50.79% |
-92.44% |
-64.35% |
-4.43% |
- |
14.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-113.63% |
-254.75% |
-176.48% |
-158.54% |
-128.76% |
-50.98% |
-92.57% |
-64.53% |
-5.33% |
- |
11.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
99.27% |
223.63% |
158.53% |
143.01% |
116.36% |
46.28% |
84.30% |
58.28% |
4.77% |
- |
-9.64% |
| Return on Equity (ROE) |
|
-15.23% |
-34.47% |
-19.16% |
-16.56% |
-12.93% |
-4.52% |
-8.15% |
-6.06% |
0.34% |
- |
4.68% |
| Cash Return on Invested Capital (CROIC) |
|
-122.85% |
-161.33% |
-201.90% |
-208.26% |
-202.85% |
-145.75% |
-147.83% |
-123.50% |
-104.09% |
- |
-79.71% |
| Operating Return on Assets (OROA) |
|
-12.08% |
-24.90% |
-14.24% |
-12.24% |
-9.77% |
-3.53% |
-6.33% |
-4.81% |
-0.30% |
- |
1.11% |
| Return on Assets (ROA) |
|
-10.04% |
-22.95% |
-12.14% |
-10.43% |
-7.80% |
-2.15% |
-4.21% |
-3.04% |
1.36% |
- |
6.86% |
| Return on Common Equity (ROCE) |
|
-15.23% |
-34.47% |
-19.16% |
-16.56% |
-12.93% |
-4.52% |
-8.15% |
-6.06% |
0.34% |
- |
4.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.87% |
0.00% |
-29.78% |
-27.45% |
-25.73% |
0.00% |
-10.71% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-38 |
-86 |
-46 |
-41 |
-33 |
-13 |
-23 |
-19 |
-1.47 |
7.22 |
6.55 |
| NOPAT Margin |
|
-16.14% |
-31.17% |
-16.46% |
-13.57% |
-10.30% |
-3.72% |
-6.34% |
-4.76% |
-0.35% |
- |
1.37% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.87% |
-3.35% |
-1.22% |
-1.04% |
-0.53% |
0.19% |
0.12% |
0.19% |
0.90% |
- |
3.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-4.03% |
-9.41% |
- |
- |
-3.32% |
-1.21% |
-2.06% |
-1.53% |
-0.11% |
0.51% |
0.43% |
| Cost of Revenue to Revenue |
|
25.93% |
24.98% |
24.45% |
24.44% |
23.61% |
23.19% |
22.67% |
23.12% |
23.31% |
- |
24.58% |
| SG&A Expenses to Revenue |
|
20.36% |
19.96% |
20.55% |
19.01% |
19.46% |
16.52% |
18.62% |
17.35% |
15.90% |
- |
11.02% |
| R&D to Revenue |
|
25.60% |
26.58% |
25.99% |
25.47% |
23.91% |
21.16% |
22.69% |
21.87% |
20.73% |
- |
20.38% |
| Operating Expenses to Revenue |
|
97.13% |
119.54% |
99.06% |
94.95% |
91.10% |
82.13% |
86.40% |
83.68% |
77.10% |
- |
73.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-55 |
-123 |
-66 |
-58 |
-47 |
-18 |
-33 |
-27 |
-1.72 |
9.02 |
7.20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-55 |
-122 |
-66 |
-58 |
-44 |
-17 |
-31 |
-24 |
1.56 |
14 |
12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
12.49 |
19.19 |
22.66 |
20.21 |
25.74 |
27.03 |
20.90 |
16.88 |
17.68 |
- |
11.74 |
| Price to Tangible Book Value (P/TBV) |
|
12.49 |
19.19 |
22.66 |
20.21 |
25.74 |
27.03 |
20.90 |
16.88 |
17.68 |
- |
11.74 |
| Price to Revenue (P/Rev) |
|
14.02 |
18.73 |
20.65 |
17.81 |
21.81 |
23.14 |
17.65 |
14.37 |
15.15 |
- |
10.23 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
307.87 |
| 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% |
- |
0.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
108.41 |
183.29 |
254.52 |
220.74 |
288.09 |
304.36 |
215.98 |
153.22 |
140.19 |
- |
72.61 |
| Enterprise Value to Revenue (EV/Rev) |
|
13.01 |
17.86 |
19.82 |
17.01 |
21.03 |
22.35 |
16.88 |
13.61 |
14.40 |
- |
9.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
4,342.85 |
| 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) |
|
429.43 |
0.00 |
14,340.78 |
1,578.08 |
690.44 |
212.10 |
140.35 |
100.77 |
99.37 |
- |
61.98 |
| 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 |
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 |
- |
0.00 |
| Financial Leverage |
|
-0.87 |
-0.88 |
-0.90 |
-0.90 |
-0.90 |
-0.91 |
-0.91 |
-0.90 |
-0.89 |
- |
-0.87 |
| Leverage Ratio |
|
1.71 |
1.81 |
1.81 |
1.82 |
1.82 |
1.89 |
1.86 |
1.85 |
1.81 |
- |
1.78 |
| Compound Leverage Factor |
|
1.42 |
1.64 |
1.54 |
1.52 |
1.43 |
0.89 |
1.15 |
1.06 |
-9.59 |
- |
12.10 |
| Debt to Total Capital |
|
0.00% |
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% |
- |
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% |
- |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
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 |
- |
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 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
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 |
- |
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 |
- |
0.00 |
| Altman Z-Score |
|
9.28 |
12.19 |
14.68 |
13.14 |
17.44 |
17.86 |
14.66 |
12.17 |
13.58 |
- |
9.69 |
| 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 |
|
1.86 |
1.50 |
1.54 |
1.61 |
1.59 |
1.50 |
1.53 |
1.50 |
1.56 |
- |
1.62 |
| Quick Ratio |
|
1.53 |
1.20 |
1.23 |
1.32 |
1.30 |
1.22 |
1.23 |
1.20 |
1.26 |
- |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.89 |
-42 |
-16 |
-23 |
-17 |
-13 |
-49 |
-61 |
-72 |
-79 |
-115 |
| Operating Cash Flow to CapEx |
|
354.37% |
-1,998.95% |
467.60% |
362.92% |
754.04% |
1,007.28% |
760.29% |
840.36% |
810.59% |
- |
988.50% |
| 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 |
|
0.52 |
0.56 |
0.61 |
0.63 |
0.66 |
0.66 |
0.70 |
0.71 |
0.73 |
- |
0.74 |
| Accounts Receivable Turnover |
|
8.23 |
6.59 |
8.23 |
7.44 |
8.02 |
6.31 |
7.41 |
6.72 |
6.99 |
- |
6.90 |
| Inventory Turnover |
|
6.41 |
7.87 |
8.21 |
9.03 |
8.64 |
9.76 |
9.15 |
7.66 |
7.44 |
- |
9.12 |
| Fixed Asset Turnover |
|
14.87 |
16.41 |
17.69 |
18.88 |
20.86 |
22.09 |
22.62 |
22.29 |
22.64 |
- |
23.62 |
| Accounts Payable Turnover |
|
5.62 |
6.46 |
7.33 |
6.65 |
8.23 |
5.41 |
9.85 |
8.52 |
13.68 |
- |
17.63 |
| Days Sales Outstanding (DSO) |
|
44.35 |
55.43 |
44.35 |
49.05 |
45.49 |
57.83 |
49.24 |
54.35 |
52.25 |
- |
52.88 |
| Days Inventory Outstanding (DIO) |
|
56.93 |
46.40 |
44.49 |
40.43 |
42.26 |
37.41 |
39.89 |
47.67 |
49.05 |
- |
40.00 |
| Days Payable Outstanding (DPO) |
|
64.90 |
56.46 |
49.83 |
54.91 |
44.37 |
67.48 |
37.06 |
42.84 |
26.67 |
- |
20.71 |
| Cash Conversion Cycle (CCC) |
|
36.38 |
45.37 |
39.01 |
34.57 |
43.38 |
27.76 |
52.07 |
59.18 |
74.63 |
- |
72.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
102 |
91 |
79 |
84 |
86 |
92 |
104 |
127 |
156 |
177 |
226 |
| Invested Capital Turnover |
|
7.09 |
8.28 |
10.80 |
11.76 |
12.55 |
13.65 |
14.57 |
13.52 |
12.55 |
- |
10.47 |
| Increase / (Decrease) in Invested Capital |
|
-35 |
-44 |
-30 |
-17 |
-16 |
0.43 |
25 |
42 |
70 |
86 |
122 |
| Enterprise Value (EV) |
|
11,032 |
16,738 |
20,091 |
18,618 |
24,802 |
27,924 |
22,541 |
19,414 |
21,896 |
- |
16,425 |
| Market Capitalization |
|
11,881 |
17,562 |
20,936 |
19,499 |
25,715 |
28,902 |
23,564 |
20,502 |
23,043 |
- |
17,706 |
| Book Value per Share |
|
$1.78 |
$1.69 |
$1.68 |
$1.75 |
$1.80 |
$1.91 |
$1.98 |
$2.13 |
$2.27 |
$2.46 |
$2.60 |
| Tangible Book Value per Share |
|
$1.78 |
$1.69 |
$1.68 |
$1.75 |
$1.80 |
$1.91 |
$1.98 |
$2.13 |
$2.27 |
$2.46 |
$2.60 |
| Total Capital |
|
951 |
915 |
924 |
965 |
999 |
1,069 |
1,128 |
1,215 |
1,303 |
1,420 |
1,508 |
| 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 |
|
-849 |
-824 |
-845 |
-880 |
-913 |
-977 |
-1,023 |
-1,088 |
-1,147 |
-1,243 |
-1,281 |
| Capital Expenditures (CapEx) |
|
3.36 |
2.10 |
5.06 |
4.99 |
4.78 |
5.35 |
6.92 |
5.97 |
7.86 |
8.02 |
8.24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-225 |
-253 |
-272 |
-280 |
-287 |
-311 |
-306 |
-307 |
-310 |
-250 |
-238 |
| Debt-free Net Working Capital (DFNWC) |
|
434 |
295 |
322 |
392 |
385 |
384 |
392 |
394 |
452 |
590 |
566 |
| Net Working Capital (NWC) |
|
434 |
295 |
322 |
392 |
385 |
384 |
392 |
394 |
452 |
590 |
566 |
| Net Nonoperating Expense (NNE) |
|
7.19 |
27 |
10 |
8.87 |
4.65 |
-1.69 |
-1.16 |
-1.83 |
-9.24 |
-15 |
-38 |
| Net Nonoperating Obligations (NNO) |
|
-849 |
-824 |
-845 |
-880 |
-913 |
-977 |
-1,023 |
-1,088 |
-1,147 |
-1,243 |
-1,281 |
| Total Depreciation and Amortization (D&A) |
|
-0.46 |
0.53 |
0.46 |
0.34 |
2.87 |
1.68 |
2.56 |
2.99 |
3.28 |
4.63 |
5.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-26.59% |
-26.94% |
-26.82% |
-25.59% |
-24.31% |
-24.90% |
-22.95% |
-21.55% |
-20.40% |
- |
-13.76% |
| Debt-free Net Working Capital to Revenue |
|
51.25% |
31.49% |
31.81% |
35.85% |
32.67% |
30.72% |
29.33% |
27.64% |
29.70% |
- |
32.72% |
| Net Working Capital to Revenue |
|
51.25% |
31.49% |
31.81% |
35.85% |
32.67% |
30.72% |
29.33% |
27.64% |
29.70% |
- |
32.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
($0.22) |
($0.10) |
($0.09) |
($0.07) |
($0.02) |
($0.04) |
($0.03) |
$0.01 |
$0.04 |
$0.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
537.46M |
534.88M |
548.65M |
553.92M |
559.01M |
556.32M |
567.74M |
571.74M |
575.47M |
573.48M |
581.84M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
($0.22) |
($0.10) |
($0.09) |
($0.07) |
($0.02) |
($0.04) |
($0.03) |
$0.01 |
$0.04 |
$0.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
537.46M |
534.88M |
548.65M |
553.92M |
559.01M |
556.32M |
567.74M |
571.74M |
585.64M |
573.48M |
587.67M |
| 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 |
|
540.20M |
550.52M |
550.81M |
556.36M |
561.20M |
569.32M |
569.34M |
573.63M |
577.00M |
580.72M |
582.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-35 |
-86 |
-46 |
-41 |
-31 |
-13 |
-23 |
-19 |
-1.47 |
7.22 |
6.55 |
| Normalized NOPAT Margin |
|
-14.74% |
-31.17% |
-16.46% |
-13.57% |
-9.51% |
-3.72% |
-6.34% |
-4.76% |
-0.35% |
- |
1.37% |
| Pre Tax Income Margin |
|
-19.11% |
-40.37% |
-19.92% |
-16.18% |
-11.59% |
-2.49% |
-5.60% |
-3.88% |
2.19% |
- |
10.22% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |