| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
534,749,684.00 |
523,921,872.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
534,749,684.00 |
523,921,872.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.20 |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
24.05% |
31.34% |
15.72% |
10.07% |
8.82% |
4.54% |
6.42% |
14.38% |
15.92% |
- |
17.32% |
| EBITDA Growth |
|
42.34% |
335.53% |
20.04% |
-53.29% |
35.23% |
27.86% |
53.70% |
129.92% |
316.71% |
- |
638.03% |
| EBIT Growth |
|
36.32% |
153.64% |
7.91% |
-36.41% |
15.54% |
98.59% |
16.53% |
90.93% |
136.26% |
- |
194.41% |
| NOPAT Growth |
|
16.68% |
144.27% |
-6.58% |
-33.21% |
22.31% |
127.80% |
66.82% |
86.72% |
448.17% |
- |
233.94% |
| Net Income Growth |
|
45.37% |
222.49% |
9.92% |
-42.64% |
66.21% |
52.71% |
21.51% |
101.84% |
1,966.16% |
- |
199.87% |
| EPS Growth |
|
40.00% |
240.00% |
16.67% |
-36.36% |
66.67% |
28.57% |
20.00% |
100.00% |
1,950.00% |
- |
200.00% |
| Operating Cash Flow Growth |
|
253.22% |
54.97% |
48.55% |
4.72% |
-32.93% |
0.33% |
18.96% |
-10.33% |
0.72% |
- |
10.86% |
| Free Cash Flow Firm Growth |
|
98.93% |
124.87% |
136.23% |
89.38% |
-484.99% |
19.68% |
-327.88% |
-616.76% |
-1,058.92% |
- |
-186.45% |
| Invested Capital Growth |
|
-20.29% |
-15.26% |
-46.76% |
-41.48% |
-10.88% |
-10.42% |
99.80% |
58.88% |
216.00% |
- |
169.92% |
| Revenue Q/Q Growth |
|
13.44% |
24.34% |
-17.31% |
-5.63% |
12.14% |
19.45% |
-15.82% |
1.43% |
13.65% |
- |
-13.04% |
| EBITDA Q/Q Growth |
|
55.77% |
327.60% |
-166.88% |
-290.72% |
81.31% |
549.33% |
-116.42% |
307.83% |
41.28% |
- |
-49.93% |
| EBIT Q/Q Growth |
|
39.96% |
150.79% |
-281.42% |
-146.58% |
62.82% |
219.42% |
-176.26% |
73.20% |
248.57% |
- |
-62.15% |
| NOPAT Q/Q Growth |
|
28.05% |
135.80% |
-347.51% |
-108.93% |
58.04% |
204.98% |
-136.05% |
16.35% |
1,199.73% |
- |
-83.04% |
| Net Income Q/Q Growth |
|
47.75% |
207.54% |
-184.73% |
-199.61% |
87.62% |
586.10% |
-143.55% |
107.02% |
12,452.97% |
- |
-78.44% |
| EPS Q/Q Growth |
|
45.45% |
216.67% |
-171.43% |
-200.00% |
86.67% |
550.00% |
-144.44% |
100.00% |
0.00% |
- |
-78.95% |
| Operating Cash Flow Q/Q Growth |
|
-5.49% |
247.88% |
-31.29% |
-53.64% |
-39.47% |
420.42% |
-18.54% |
-65.05% |
-32.02% |
- |
-27.65% |
| Free Cash Flow Firm Q/Q Growth |
|
96.93% |
1,627.20% |
15.68% |
-119.59% |
-69.03% |
412.44% |
-320.25% |
38.38% |
-173.31% |
- |
-61.11% |
| Invested Capital Q/Q Growth |
|
-6.39% |
-5.39% |
-33.70% |
-0.33% |
42.55% |
-4.90% |
47.88% |
-20.74% |
183.53% |
- |
23.70% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
84.68% |
86.84% |
83.49% |
79.98% |
82.02% |
84.77% |
82.09% |
82.20% |
83.26% |
- |
81.61% |
| EBITDA Margin |
|
-7.34% |
13.43% |
-6.33% |
-26.20% |
-4.37% |
16.43% |
-3.20% |
6.57% |
8.16% |
- |
14.70% |
| Operating Margin |
|
-17.13% |
3.72% |
-14.76% |
-32.68% |
-12.23% |
7.93% |
-4.60% |
-5.58% |
3.18% |
- |
6.69% |
| EBIT Margin |
|
-12.92% |
5.28% |
-11.57% |
-30.24% |
-10.03% |
10.02% |
-9.08% |
-2.40% |
3.14% |
- |
7.31% |
| Profit (Net Income) Margin |
|
-9.68% |
8.37% |
-8.58% |
-27.22% |
-3.00% |
12.23% |
-6.32% |
0.44% |
48.37% |
- |
5.38% |
| Tax Burden Percent |
|
114.22% |
92.68% |
115.15% |
104.65% |
41.79% |
94.82% |
114.33% |
47.61% |
808.55% |
- |
54.98% |
| Interest Burden Percent |
|
65.59% |
171.18% |
64.34% |
86.02% |
71.72% |
128.66% |
60.93% |
-38.34% |
190.77% |
- |
134.03% |
| Effective Tax Rate |
|
0.00% |
7.32% |
0.00% |
0.00% |
0.00% |
5.18% |
0.00% |
52.39% |
-708.55% |
- |
45.02% |
| Return on Invested Capital (ROIC) |
|
-89.72% |
30.49% |
-107.90% |
-260.12% |
-88.96% |
83.51% |
-34.63% |
-34.22% |
150.00% |
- |
18.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-90.15% |
29.40% |
-108.21% |
-259.35% |
-90.11% |
82.41% |
-33.99% |
-34.90% |
144.04% |
- |
17.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
82.51% |
-27.19% |
101.17% |
242.83% |
83.49% |
-76.91% |
31.52% |
32.59% |
-123.06% |
- |
-14.67% |
| Return on Equity (ROE) |
|
-7.21% |
3.31% |
-6.73% |
-17.29% |
-5.47% |
6.60% |
-3.10% |
-1.63% |
26.93% |
- |
3.81% |
| Cash Return on Invested Capital (CROIC) |
|
-74.70% |
-61.34% |
-29.57% |
-59.09% |
-81.85% |
-77.38% |
-133.73% |
-108.72% |
-90.00% |
- |
-30.19% |
| Operating Return on Assets (OROA) |
|
-5.91% |
2.43% |
-5.71% |
-15.57% |
-5.19% |
4.92% |
-4.80% |
-1.36% |
1.75% |
- |
4.40% |
| Return on Assets (ROA) |
|
-4.42% |
3.85% |
-4.23% |
-14.01% |
-1.56% |
6.01% |
-3.34% |
0.25% |
27.02% |
- |
3.25% |
| Return on Common Equity (ROCE) |
|
-7.21% |
3.31% |
-6.73% |
-17.29% |
-5.47% |
6.60% |
-3.10% |
-1.63% |
26.93% |
- |
3.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-7.72% |
0.00% |
-4.28% |
-6.13% |
-5.29% |
0.00% |
-3.98% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-39 |
14 |
-35 |
-72 |
-30 |
32 |
-11 |
-9.61 |
106 |
91 |
15 |
| NOPAT Margin |
|
-11.99% |
3.45% |
-10.33% |
-22.88% |
-8.56% |
7.52% |
-3.22% |
-2.66% |
25.71% |
- |
3.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.43% |
1.09% |
0.32% |
-0.77% |
1.15% |
1.11% |
-0.64% |
0.69% |
5.96% |
- |
0.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.69% |
- |
- |
- |
1.73% |
-0.65% |
-0.58% |
5.49% |
4.36% |
0.81% |
| Cost of Revenue to Revenue |
|
15.32% |
13.16% |
16.51% |
20.02% |
17.98% |
15.23% |
17.91% |
17.80% |
16.74% |
- |
18.39% |
| SG&A Expenses to Revenue |
|
17.19% |
14.67% |
18.95% |
20.08% |
14.12% |
11.57% |
15.33% |
14.62% |
12.93% |
- |
12.60% |
| R&D to Revenue |
|
25.93% |
21.13% |
25.54% |
31.12% |
27.34% |
23.53% |
26.59% |
27.19% |
23.56% |
- |
22.21% |
| Operating Expenses to Revenue |
|
101.81% |
83.11% |
98.25% |
112.66% |
94.25% |
76.83% |
86.70% |
87.78% |
80.08% |
- |
74.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-42 |
21 |
-39 |
-96 |
-36 |
42 |
-32 |
-8.68 |
13 |
81 |
31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
54 |
-21 |
-83 |
-15 |
70 |
-11 |
24 |
34 |
123 |
61 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.49 |
6.45 |
5.33 |
3.80 |
3.93 |
4.23 |
3.88 |
3.77 |
4.38 |
- |
2.84 |
| Price to Tangible Book Value (P/TBV) |
|
4.74 |
6.80 |
5.60 |
4.02 |
4.16 |
4.46 |
4.24 |
4.13 |
4.73 |
- |
3.34 |
| Price to Revenue (P/Rev) |
|
7.27 |
9.94 |
7.97 |
5.04 |
4.82 |
5.47 |
4.54 |
4.20 |
5.42 |
- |
3.23 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
311.72 |
36.67 |
- |
16.48 |
| 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% |
0.32% |
2.73% |
- |
6.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
48.64 |
81.91 |
98.34 |
58.23 |
40.58 |
50.05 |
28.15 |
33.40 |
17.07 |
- |
8.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.77 |
8.51 |
6.54 |
3.78 |
3.68 |
4.26 |
3.49 |
3.18 |
4.44 |
- |
2.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
71.72 |
59.77 |
- |
16.47 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
482.81 |
- |
34.44 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
187.22 |
- |
19.38 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
28.22 |
37.21 |
26.70 |
15.66 |
16.23 |
19.00 |
14.92 |
14.23 |
20.61 |
- |
10.36 |
| 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 |
0.04 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.92 |
-0.92 |
-0.93 |
-0.94 |
-0.93 |
-0.93 |
-0.93 |
-0.93 |
-0.85 |
- |
-0.82 |
| Leverage Ratio |
|
1.39 |
1.45 |
1.38 |
1.41 |
1.48 |
1.51 |
1.47 |
1.51 |
1.52 |
- |
1.54 |
| Compound Leverage Factor |
|
0.91 |
2.47 |
0.89 |
1.21 |
1.06 |
1.94 |
0.90 |
-0.58 |
2.90 |
- |
2.07 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.14% |
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% |
4.14% |
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% |
95.86% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.35 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.81 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.75 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.81 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
6.58 |
8.63 |
8.18 |
4.89 |
4.46 |
4.82 |
4.25 |
4.15 |
5.42 |
- |
3.48 |
| 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 |
|
3.87 |
3.63 |
4.13 |
3.60 |
3.13 |
2.93 |
2.95 |
2.75 |
2.65 |
- |
2.31 |
| Quick Ratio |
|
3.49 |
3.25 |
3.69 |
3.18 |
2.74 |
2.60 |
2.54 |
2.33 |
2.24 |
- |
1.93 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.52 |
38 |
44 |
-8.72 |
-15 |
46 |
-101 |
-62 |
-171 |
-180 |
-290 |
| Operating Cash Flow to CapEx |
|
6,136.95% |
3,847.83% |
8,080.53% |
3,270.52% |
575.79% |
1,976.22% |
927.38% |
0.00% |
893.52% |
- |
4,915.35% |
| 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 |
|
0.46 |
0.46 |
0.49 |
0.51 |
0.52 |
0.49 |
0.53 |
0.57 |
0.56 |
- |
0.60 |
| Accounts Receivable Turnover |
|
3.73 |
3.23 |
5.37 |
5.60 |
3.98 |
3.22 |
5.40 |
5.57 |
4.42 |
- |
5.90 |
| 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 |
|
47.83 |
49.34 |
54.52 |
59.19 |
59.25 |
50.41 |
44.86 |
47.08 |
44.54 |
- |
38.20 |
| Accounts Payable Turnover |
|
15.27 |
31.76 |
32.95 |
37.62 |
14.69 |
13.48 |
21.51 |
17.30 |
16.00 |
- |
15.53 |
| Days Sales Outstanding (DSO) |
|
97.78 |
113.08 |
67.94 |
65.21 |
91.71 |
113.28 |
67.56 |
65.54 |
82.59 |
- |
61.83 |
| 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) |
|
23.90 |
11.49 |
11.08 |
9.70 |
24.84 |
27.07 |
16.97 |
21.10 |
22.82 |
- |
23.50 |
| Cash Conversion Cycle (CCC) |
|
73.88 |
101.59 |
56.87 |
55.51 |
66.87 |
86.21 |
50.60 |
44.45 |
59.78 |
- |
38.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
144 |
136 |
90 |
90 |
128 |
122 |
180 |
143 |
404 |
393 |
486 |
| Invested Capital Turnover |
|
7.48 |
8.83 |
10.44 |
11.37 |
10.39 |
11.10 |
10.75 |
12.88 |
5.83 |
- |
5.02 |
| Increase / (Decrease) in Invested Capital |
|
-37 |
-24 |
-79 |
-64 |
-16 |
-14 |
90 |
53 |
276 |
271 |
306 |
| Enterprise Value (EV) |
|
6,984 |
11,128 |
8,857 |
5,227 |
5,194 |
6,091 |
5,066 |
4,764 |
6,902 |
- |
3,979 |
| Market Capitalization |
|
8,801 |
13,008 |
10,794 |
6,971 |
6,797 |
7,815 |
6,585 |
6,287 |
8,422 |
- |
5,396 |
| Book Value per Share |
|
$3.46 |
$3.56 |
$3.56 |
$3.20 |
$3.15 |
$3.36 |
$3.08 |
$3.11 |
$3.62 |
$3.89 |
$3.63 |
| Tangible Book Value per Share |
|
$3.28 |
$3.38 |
$3.38 |
$3.03 |
$2.97 |
$3.19 |
$2.82 |
$2.85 |
$3.36 |
$3.62 |
$3.09 |
| Total Capital |
|
1,961 |
2,016 |
2,027 |
1,834 |
1,732 |
1,846 |
1,772 |
1,666 |
1,925 |
2,083 |
1,903 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
73 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
73 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1,818 |
-1,880 |
-1,937 |
-1,744 |
-1,604 |
-1,724 |
-1,519 |
-1,523 |
-1,520 |
-1,690 |
-1,417 |
| Capital Expenditures (CapEx) |
|
0.68 |
3.78 |
1.24 |
1.42 |
4.88 |
7.39 |
13 |
0.00 |
3.16 |
3.05 |
2.68 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-16 |
-12 |
-64 |
-102 |
-88 |
-90 |
-162 |
-156 |
-94 |
-134 |
-222 |
| Debt-free Net Working Capital (DFNWC) |
|
1,802 |
1,869 |
1,872 |
1,642 |
1,481 |
1,540 |
1,394 |
1,292 |
1,305 |
1,339 |
1,087 |
| Net Working Capital (NWC) |
|
1,802 |
1,869 |
1,872 |
1,642 |
1,481 |
1,540 |
1,394 |
1,292 |
1,305 |
1,339 |
1,087 |
| Net Nonoperating Expense (NNE) |
|
-7.54 |
-20 |
-5.89 |
14 |
-20 |
-20 |
11 |
-11 |
-93 |
-14 |
-7.14 |
| Net Nonoperating Obligations (NNO) |
|
-1,818 |
-1,880 |
-1,937 |
-1,744 |
-1,604 |
-1,724 |
-1,519 |
-1,523 |
-1,520 |
-1,690 |
-1,417 |
| Total Depreciation and Amortization (D&A) |
|
18 |
33 |
18 |
13 |
20 |
27 |
21 |
32 |
21 |
42 |
31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.29% |
-0.88% |
-4.75% |
-7.38% |
-6.27% |
-6.32% |
-11.14% |
-10.40% |
-6.05% |
- |
-13.28% |
| Debt-free Net Working Capital to Revenue |
|
148.75% |
142.86% |
138.27% |
118.75% |
104.94% |
107.69% |
96.05% |
86.35% |
84.00% |
- |
64.98% |
| Net Working Capital to Revenue |
|
148.75% |
142.86% |
138.27% |
118.75% |
104.94% |
107.69% |
96.05% |
86.35% |
84.00% |
- |
64.98% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.06) |
$0.07 |
($0.05) |
($0.15) |
($0.02) |
$0.09 |
($0.04) |
$0.00 |
$0.37 |
$0.19 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
567.04M |
563.86M |
569.93M |
568.04M |
551.04M |
559.93M |
548.45M |
536.17M |
532.26M |
538.13M |
523.58M |
| Adjusted Diluted Earnings per Share |
|
($0.06) |
$0.07 |
($0.05) |
($0.15) |
($0.02) |
$0.09 |
($0.04) |
$0.00 |
$0.37 |
$0.19 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
567.04M |
563.86M |
569.93M |
568.04M |
551.04M |
559.93M |
548.45M |
542.87M |
539.02M |
544.86M |
527.82M |
| 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 |
|
566.08M |
569.01M |
572.78M |
549.96M |
549.60M |
551.49M |
535.04M |
531.02M |
534.75M |
523.92M |
518.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-39 |
14 |
-35 |
-72 |
-30 |
32 |
-11 |
-14 |
9.15 |
56 |
15 |
| Normalized NOPAT Margin |
|
-11.99% |
3.45% |
-10.33% |
-22.88% |
-8.56% |
7.52% |
-3.22% |
-3.91% |
2.23% |
- |
3.68% |
| Pre Tax Income Margin |
|
-8.47% |
9.03% |
-7.45% |
-26.01% |
-7.19% |
12.89% |
-5.53% |
0.92% |
5.98% |
- |
9.79% |
| 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 |
|
-34.75% |
-114.17% |
-143.71% |
-285.78% |
-471.07% |
-530.23% |
-883.19% |
2,484.63% |
147.37% |
- |
105.49% |