| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
304,774,124.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
304,774,124.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
34.54% |
35.01% |
33.72% |
34.00% |
33.26% |
31.91% |
32.24% |
29.62% |
27.94% |
| EBITDA Growth |
|
0.00% |
0.00% |
-104.28% |
-71.02% |
103.61% |
33.09% |
122.28% |
-199.78% |
41.18% |
346.78% |
15,226.63% |
| EBIT Growth |
|
0.00% |
0.00% |
-2,681.95% |
-301.49% |
95.69% |
6.38% |
-10.85% |
-129.19% |
16.28% |
93.09% |
105.36% |
| NOPAT Growth |
|
0.00% |
0.00% |
-2,022.30% |
-247.29% |
95.61% |
4.61% |
-7.51% |
-122.91% |
18.39% |
93.08% |
108.85% |
| Net Income Growth |
|
0.00% |
0.00% |
-401.12% |
-145.39% |
99.55% |
-2.58% |
-9.37% |
-391.32% |
68.33% |
126.06% |
164.15% |
| EPS Growth |
|
0.00% |
0.00% |
-350.00% |
-150.00% |
99.19% |
0.00% |
0.00% |
-350.00% |
100.00% |
133.33% |
160.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
68.35% |
-1.38% |
63.64% |
55.49% |
-45.15% |
36.25% |
41.19% |
55.04% |
138.68% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
94.46% |
101.22% |
109.24% |
3,399.08% |
181.15% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-13.46% |
-3.16% |
-13.10% |
-13.74% |
-13.93% |
-4.20% |
| Revenue Q/Q Growth |
|
6.82% |
14.68% |
0.00% |
5.82% |
5.80% |
14.92% |
3.58% |
4.75% |
6.06% |
12.65% |
2.23% |
| EBITDA Q/Q Growth |
|
-1,138.44% |
94.67% |
0.00% |
980.52% |
29.49% |
-198.68% |
101.98% |
-4,042.71% |
283.21% |
72.49% |
23.00% |
| EBIT Q/Q Growth |
|
-4,434.59% |
87.95% |
0.00% |
36.16% |
7.19% |
-161.54% |
28.47% |
-31.99% |
66.10% |
78.43% |
155.54% |
| NOPAT Q/Q Growth |
|
-3,267.44% |
87.98% |
0.00% |
36.39% |
5.51% |
-161.00% |
31.47% |
-31.90% |
65.41% |
77.88% |
187.68% |
| Net Income Q/Q Growth |
|
-2,828.98% |
91.15% |
0.00% |
61.64% |
72.78% |
-1,905.43% |
47.77% |
-72.34% |
98.25% |
1,749.77% |
28.60% |
| EPS Q/Q Growth |
|
-3,200.00% |
92.74% |
0.00% |
60.00% |
50.00% |
-800.00% |
44.44% |
-80.00% |
100.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-42.85% |
63.05% |
0.00% |
56.21% |
-5.17% |
54.93% |
-76.10% |
288.00% |
-1.73% |
70.12% |
-63.20% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.67% |
-0.77% |
99.70% |
-1,741.59% |
121.84% |
664.66% |
7.28% |
-54.70% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
3.09% |
2.38% |
1.10% |
-18.89% |
15.36% |
-8.13% |
0.35% |
-19.07% |
28.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
66.54% |
77.67% |
78.60% |
77.38% |
76.88% |
73.45% |
75.81% |
75.70% |
75.51% |
72.17% |
75.11% |
| EBITDA Margin |
|
-160.27% |
-7.45% |
-0.43% |
3.54% |
4.33% |
-3.72% |
0.07% |
-2.68% |
4.62% |
7.08% |
8.52% |
| Operating Margin |
|
-171.89% |
-18.02% |
-10.52% |
-6.32% |
-5.65% |
-12.83% |
-8.49% |
-10.69% |
-3.49% |
-0.53% |
0.49% |
| EBIT Margin |
|
-172.05% |
-18.08% |
-10.49% |
-6.33% |
-5.55% |
-12.63% |
-8.72% |
-10.99% |
-3.51% |
-0.67% |
0.37% |
| Profit (Net Income) Margin |
|
-168.99% |
-13.04% |
-6.13% |
-2.22% |
-0.57% |
-9.98% |
-5.03% |
-8.28% |
-0.14% |
2.01% |
2.52% |
| Tax Burden Percent |
|
100.28% |
97.79% |
103.24% |
121.10% |
52.85% |
109.75% |
92.97% |
108.01% |
69.38% |
90.90% |
84.31% |
| Interest Burden Percent |
|
97.96% |
73.76% |
56.66% |
29.03% |
19.50% |
72.01% |
62.08% |
69.76% |
5.62% |
-328.04% |
818.95% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.11% |
15.69% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-50.08% |
-61.11% |
-38.63% |
-36.63% |
-51.34% |
-33.55% |
-46.52% |
-16.12% |
-4.18% |
3.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-49.97% |
-61.80% |
-39.87% |
-38.55% |
-51.00% |
-33.86% |
-46.25% |
-16.91% |
-5.07% |
2.33% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
40.36% |
49.85% |
32.32% |
31.42% |
42.42% |
27.83% |
38.52% |
14.17% |
4.43% |
-1.97% |
| Return on Equity (ROE) |
|
0.00% |
-9.72% |
-11.26% |
-6.32% |
-5.20% |
-8.92% |
-5.73% |
-8.00% |
-1.95% |
0.25% |
1.17% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-169.39% |
0.00% |
0.00% |
0.00% |
-21.46% |
-30.43% |
-27.57% |
-25.54% |
-18.54% |
-12.93% |
| Operating Return on Assets (OROA) |
|
0.00% |
-14.69% |
-7.12% |
-4.46% |
-8.08% |
-10.03% |
-7.16% |
-9.31% |
-3.05% |
-0.58% |
0.33% |
| Return on Assets (ROA) |
|
0.00% |
-10.60% |
-4.16% |
-1.57% |
-0.83% |
-7.92% |
-4.13% |
-7.01% |
-0.12% |
1.74% |
2.31% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.84% |
-11.26% |
-6.32% |
-5.20% |
-8.92% |
-5.73% |
-8.00% |
-1.95% |
0.25% |
1.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-34.71% |
-34.84% |
-4.48% |
0.00% |
-4.45% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-212 |
-25 |
-15 |
-9.84 |
-9.29 |
-24 |
-17 |
-22 |
-7.59 |
-1.68 |
1.47 |
| NOPAT Margin |
|
-120.33% |
-12.61% |
-7.36% |
-4.43% |
-3.95% |
-8.98% |
-5.94% |
-7.48% |
-2.44% |
-0.48% |
0.41% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.12% |
0.68% |
1.23% |
1.92% |
-0.34% |
0.31% |
-0.27% |
0.79% |
0.89% |
0.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.78% |
- |
- |
- |
-2.35% |
-1.56% |
-2.00% |
-0.66% |
-0.14% |
0.13% |
| Cost of Revenue to Revenue |
|
33.46% |
22.33% |
21.40% |
22.62% |
23.12% |
26.55% |
24.19% |
24.30% |
24.49% |
27.83% |
24.89% |
| SG&A Expenses to Revenue |
|
62.49% |
18.74% |
18.66% |
16.09% |
16.26% |
16.43% |
15.37% |
18.46% |
14.56% |
14.12% |
14.82% |
| R&D to Revenue |
|
80.46% |
26.11% |
26.71% |
25.08% |
23.72% |
26.23% |
24.78% |
24.72% |
23.37% |
21.91% |
22.36% |
| Operating Expenses to Revenue |
|
238.43% |
95.69% |
89.12% |
83.70% |
82.53% |
86.27% |
84.29% |
86.38% |
78.99% |
72.70% |
74.62% |
| Earnings before Interest and Taxes (EBIT) |
|
-302 |
-36 |
-22 |
-14 |
-13 |
-34 |
-24 |
-32 |
-11 |
-2.36 |
1.31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-282 |
-15 |
-0.89 |
7.86 |
10 |
-10 |
0.20 |
-7.85 |
14 |
25 |
31 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
7.10 |
6.72 |
9.30 |
10.75 |
7.77 |
8.45 |
7.27 |
8.19 |
5.14 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
7.10 |
6.72 |
9.30 |
10.75 |
7.77 |
8.45 |
7.27 |
8.19 |
5.14 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
8.85 |
8.13 |
10.86 |
11.86 |
8.20 |
8.60 |
7.20 |
7.94 |
4.52 |
| 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 |
0.00 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
32.56 |
31.21 |
45.89 |
67.29 |
42.03 |
51.68 |
45.28 |
66.73 |
29.42 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
7.85 |
7.15 |
9.91 |
10.92 |
7.32 |
7.73 |
6.35 |
7.08 |
3.77 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4,033.61 |
1,441.14 |
899.95 |
0.00 |
0.00 |
277.20 |
79.99 |
| 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 |
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 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
45.38 |
44.74 |
59.56 |
61.69 |
47.85 |
49.32 |
39.62 |
40.08 |
20.79 |
| 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 |
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 |
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 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.81 |
-0.81 |
-0.81 |
-0.82 |
-0.83 |
-0.82 |
-0.83 |
-0.84 |
-0.87 |
-0.85 |
| Leverage Ratio |
|
0.00 |
1.22 |
1.18 |
1.17 |
1.18 |
1.21 |
1.23 |
1.23 |
1.23 |
1.28 |
1.29 |
| Compound Leverage Factor |
|
0.00 |
0.90 |
0.67 |
0.34 |
0.23 |
0.87 |
0.76 |
0.86 |
0.07 |
-4.20 |
10.60 |
| Debt 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% |
| 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% |
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% |
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% |
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% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.99% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
23.70 |
23.64 |
32.23 |
28.33 |
18.02 |
19.00 |
16.07 |
16.02 |
10.37 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
108.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
6.15 |
6.37 |
6.63 |
6.44 |
4.90 |
5.22 |
4.95 |
4.88 |
4.27 |
4.23 |
| Quick Ratio |
|
0.00 |
5.83 |
6.00 |
6.25 |
6.05 |
4.63 |
4.89 |
4.64 |
4.58 |
3.99 |
3.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-197 |
-195 |
-197 |
-0.59 |
-11 |
2.38 |
18 |
20 |
8.84 |
| Operating Cash Flow to CapEx |
|
1,295.14% |
985.06% |
811.85% |
1,066.49% |
854.65% |
1,067.68% |
185.53% |
762.62% |
710.71% |
1,630.95% |
225.06% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.81 |
0.68 |
0.70 |
1.46 |
0.79 |
0.82 |
0.85 |
0.87 |
0.86 |
0.91 |
| Accounts Receivable Turnover |
|
0.00 |
41.31 |
32.36 |
27.70 |
0.00 |
28.33 |
26.11 |
24.49 |
24.11 |
23.77 |
20.79 |
| Inventory Turnover |
|
0.00 |
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 |
15.64 |
17.58 |
18.25 |
0.00 |
20.46 |
21.31 |
21.34 |
20.52 |
19.20 |
19.27 |
| Accounts Payable Turnover |
|
0.00 |
15.82 |
22.01 |
21.13 |
0.00 |
15.71 |
21.45 |
16.41 |
18.00 |
14.32 |
18.60 |
| Days Sales Outstanding (DSO) |
|
0.00 |
8.84 |
11.28 |
13.18 |
0.00 |
12.88 |
13.98 |
14.91 |
15.14 |
15.35 |
17.55 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
23.07 |
16.59 |
17.27 |
0.00 |
23.24 |
17.01 |
22.24 |
20.28 |
25.49 |
19.62 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-14.23 |
-5.31 |
-4.09 |
0.00 |
-10.35 |
-3.04 |
-7.33 |
-5.14 |
-10.14 |
-2.07 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
176 |
181 |
186 |
188 |
152 |
176 |
161 |
162 |
131 |
168 |
| Invested Capital Turnover |
|
0.00 |
3.97 |
8.30 |
8.73 |
9.26 |
5.72 |
5.65 |
6.22 |
6.61 |
8.72 |
7.64 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
181 |
186 |
188 |
-24 |
-5.73 |
-24 |
-26 |
-21 |
-7.37 |
| Enterprise Value (EV) |
|
662 |
0.00 |
5,900 |
5,791 |
8,608 |
10,238 |
7,376 |
8,333 |
7,326 |
8,739 |
4,946 |
| Market Capitalization |
|
662 |
0.00 |
6,656 |
6,585 |
9,435 |
11,120 |
8,264 |
9,268 |
8,307 |
9,804 |
5,931 |
| Book Value per Share |
|
$0.00 |
$3.77 |
$3.59 |
$3.70 |
$3.81 |
$3.83 |
$3.90 |
$3.97 |
$3.81 |
$3.96 |
$3.78 |
| Tangible Book Value per Share |
|
$0.00 |
$3.77 |
$3.59 |
$3.70 |
$3.81 |
$3.83 |
$3.90 |
$3.97 |
$3.81 |
$3.96 |
$3.78 |
| Total Capital |
|
0.00 |
915 |
937 |
980 |
1,015 |
1,034 |
1,064 |
1,097 |
1,142 |
1,197 |
1,153 |
| 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 |
|
0.00 |
-739 |
-756 |
-794 |
-827 |
-882 |
-888 |
-936 |
-980 |
-1,066 |
-985 |
| Capital Expenditures (CapEx) |
|
1.83 |
3.92 |
3.23 |
3.84 |
4.54 |
5.63 |
7.74 |
7.31 |
7.71 |
5.71 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-66 |
-60 |
-53 |
-53 |
-102 |
-74 |
-89 |
-98 |
-142 |
-110 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
673 |
697 |
741 |
774 |
780 |
814 |
847 |
883 |
924 |
875 |
| Net Working Capital (NWC) |
|
0.00 |
673 |
697 |
741 |
774 |
780 |
814 |
847 |
883 |
924 |
875 |
| Net Nonoperating Expense (NNE) |
|
86 |
0.86 |
-2.58 |
-4.90 |
-7.95 |
2.71 |
-2.54 |
2.35 |
-7.16 |
-8.71 |
-7.57 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-739 |
-756 |
-794 |
-827 |
-882 |
-888 |
-936 |
-980 |
-1,066 |
-985 |
| Total Depreciation and Amortization (D&A) |
|
21 |
21 |
21 |
22 |
23 |
24 |
25 |
24 |
25 |
27 |
29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-9.47% |
-7.91% |
-6.57% |
-6.13% |
-10.88% |
-7.35% |
-8.23% |
-8.47% |
-11.49% |
-8.37% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
96.39% |
92.65% |
91.49% |
89.06% |
83.19% |
80.85% |
78.54% |
76.48% |
74.86% |
66.72% |
| Net Working Capital to Revenue |
|
0.00% |
96.39% |
92.65% |
91.49% |
89.06% |
83.19% |
80.85% |
78.54% |
76.48% |
74.86% |
66.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.10) |
($0.05) |
($0.02) |
($0.01) |
($0.09) |
($0.05) |
($0.09) |
$0.00 |
$0.03 |
$0.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
242.89M |
261.33M |
265.29M |
267.85M |
266.34M |
274.20M |
284.93M |
300.83M |
290.90M |
304.34M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.09) |
($0.05) |
($0.02) |
($0.01) |
($0.09) |
($0.05) |
($0.09) |
$0.00 |
$0.03 |
$0.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
242.89M |
261.33M |
265.29M |
267.85M |
266.34M |
274.20M |
284.93M |
300.83M |
290.90M |
305.80M |
| 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 |
261.23M |
264.56M |
266.67M |
269.63M |
273.12M |
276.00M |
299.98M |
301.95M |
304.77M |
299.28M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-212 |
-25 |
-15 |
-9.84 |
-9.29 |
-24 |
-17 |
-22 |
-7.59 |
-1.68 |
1.47 |
| Normalized NOPAT Margin |
|
-120.33% |
-12.61% |
-7.36% |
-4.43% |
-3.95% |
-8.98% |
-5.94% |
-7.48% |
-2.44% |
-0.48% |
0.41% |
| Pre Tax Income Margin |
|
-168.53% |
-13.34% |
-5.94% |
-1.84% |
-1.08% |
-9.10% |
-5.42% |
-7.67% |
-0.20% |
2.21% |
2.99% |
| 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 |
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 |
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 |
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 |
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% |
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% |
0.00% |