| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
125,349,476.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
125,349,476.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.03% |
-8.82% |
480.00% |
34.48% |
50.00% |
-16.13% |
-80.69% |
310.26% |
-45.83% |
26.92% |
-39.29% |
| EBITDA Growth |
|
-4.76% |
-32.84% |
92.41% |
-28.95% |
-43.94% |
-19.10% |
-489.47% |
101.02% |
-40.00% |
1.89% |
-12.50% |
| EBIT Growth |
|
-4.62% |
-21.21% |
96.10% |
-25.68% |
-33.82% |
-28.75% |
-593.75% |
102.15% |
-45.05% |
-0.97% |
-12.61% |
| NOPAT Growth |
|
-14.29% |
-22.97% |
81.40% |
-27.71% |
-31.25% |
-13.19% |
-662.50% |
92.45% |
-35.24% |
-10.68% |
-9.84% |
| Net Income Growth |
|
-9.23% |
-20.90% |
95.00% |
-24.00% |
-29.58% |
-16.05% |
-2,700.00% |
100.00% |
-46.74% |
-12.77% |
-14.29% |
| EPS Growth |
|
0.00% |
0.00% |
95.41% |
1.92% |
-6.38% |
0.93% |
-2,180.00% |
100.00% |
-27.00% |
17.76% |
10.53% |
| Operating Cash Flow Growth |
|
22.22% |
-25.71% |
97.96% |
-64.91% |
141.27% |
-13.64% |
-6,500.00% |
-41.49% |
-473.08% |
-20.00% |
-4.55% |
| Free Cash Flow Firm Growth |
|
-148.97% |
-123.84% |
58.52% |
-4.63% |
79.45% |
87.85% |
29.46% |
31.62% |
-1,007.76% |
-1,413.45% |
-464.98% |
| Invested Capital Growth |
|
12.82% |
16.01% |
12.61% |
15.77% |
-11.40% |
-13.61% |
-9.79% |
24.87% |
35.91% |
39.00% |
40.85% |
| Revenue Q/Q Growth |
|
10.34% |
-3.13% |
367.74% |
-73.10% |
23.08% |
-45.83% |
7.69% |
471.43% |
-83.75% |
26.92% |
-48.48% |
| EBITDA Q/Q Growth |
|
13.16% |
-34.85% |
92.77% |
-1,533.33% |
3.06% |
-11.58% |
-5.66% |
100.89% |
-13,400.00% |
21.80% |
-21.15% |
| EBIT Q/Q Growth |
|
8.11% |
-17.65% |
96.25% |
-3,000.00% |
2.15% |
-13.19% |
-7.77% |
101.80% |
-6,700.00% |
21.21% |
-20.19% |
| NOPAT Q/Q Growth |
|
3.61% |
-13.75% |
82.42% |
-562.50% |
0.94% |
1.90% |
-18.45% |
93.44% |
-1,675.00% |
19.72% |
-17.54% |
| Net Income Q/Q Growth |
|
5.33% |
-14.08% |
95.06% |
-2,225.00% |
1.08% |
-2.17% |
-19.15% |
100.00% |
0.00% |
21.48% |
-20.75% |
| EPS Q/Q Growth |
|
9.62% |
-14.89% |
0.00% |
-1,940.00% |
1.96% |
-7.00% |
-6.54% |
100.00% |
0.00% |
30.71% |
-15.91% |
| Operating Cash Flow Q/Q Growth |
|
-10.53% |
-39.68% |
97.73% |
-4,600.00% |
127.66% |
-484.62% |
-32.00% |
-0.76% |
27.07% |
-23.71% |
-15.00% |
| Free Cash Flow Firm Q/Q Growth |
|
13.50% |
-18.02% |
52.24% |
-114.58% |
83.01% |
30.20% |
-177.19% |
-108.02% |
-175.25% |
4.64% |
-3.48% |
| Invested Capital Q/Q Growth |
|
3.15% |
6.05% |
3.96% |
3.61% |
-28.07% |
4.18% |
7.19% |
34.04% |
-9.25% |
8.79% |
10.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-206.25% |
-287.10% |
-4.14% |
-251.28% |
-197.92% |
-407.69% |
-400.00% |
0.63% |
-511.54% |
-315.15% |
-741.18% |
| Operating Margin |
|
-250.00% |
-293.55% |
-11.03% |
-271.79% |
-218.75% |
-396.15% |
-435.71% |
-5.00% |
-546.15% |
-345.45% |
-788.24% |
| EBIT Margin |
|
-212.50% |
-258.06% |
-2.07% |
-238.46% |
-189.58% |
-396.15% |
-396.43% |
1.25% |
-507.69% |
-315.15% |
-735.29% |
| Profit (Net Income) Margin |
|
-221.88% |
-261.29% |
-2.76% |
-238.46% |
-191.67% |
-361.54% |
-400.00% |
0.00% |
-519.23% |
-321.21% |
-752.94% |
| Tax Burden Percent |
|
102.90% |
101.25% |
100.00% |
100.00% |
100.00% |
101.08% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
101.47% |
100.00% |
133.33% |
100.00% |
101.10% |
90.29% |
100.90% |
0.00% |
102.27% |
101.92% |
102.40% |
| Effective Tax Rate |
|
0.00% |
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% |
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% |
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% |
0.00% |
| Return on Equity (ROE) |
|
-48.08% |
-54.87% |
-35.35% |
-41.47% |
-49.77% |
-59.77% |
-63.17% |
-50.34% |
-68.13% |
-63.26% |
-69.95% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-19.73% |
-24.75% |
-0.39% |
-48.96% |
-40.82% |
-91.05% |
-45.65% |
0.29% |
-109.48% |
-68.01% |
-161.20% |
| Return on Assets (ROA) |
|
-20.60% |
-25.06% |
-0.51% |
-48.96% |
-41.27% |
-83.10% |
-46.06% |
0.00% |
-111.96% |
-69.32% |
-165.07% |
| Return on Common Equity (ROCE) |
|
-48.08% |
-54.87% |
-35.35% |
-41.47% |
-49.77% |
-59.77% |
-63.17% |
-50.34% |
-68.13% |
-63.26% |
-69.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-56.35% |
0.00% |
-32.67% |
-39.21% |
-47.79% |
0.00% |
-73.63% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-56 |
-64 |
-11 |
-74 |
-74 |
-72 |
-85 |
-5.60 |
-99 |
-80 |
-94 |
| NOPAT Margin |
|
-175.00% |
-205.48% |
-7.72% |
-190.26% |
-153.13% |
-277.31% |
-305.00% |
-3.50% |
-382.31% |
-241.82% |
-551.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.40% |
-1.73% |
0.67% |
-1.86% |
-1.86% |
-2.42% |
-2.59% |
0.61% |
-3.98% |
-2.82% |
-3.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-13.79% |
- |
- |
- |
-13.53% |
-14.75% |
-0.87% |
-18.61% |
-10.93% |
-15.03% |
| 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% |
0.00% |
| SG&A Expenses to Revenue |
|
93.75% |
93.55% |
22.07% |
76.92% |
62.50% |
107.69% |
100.00% |
18.13% |
103.85% |
78.79% |
170.59% |
| R&D to Revenue |
|
256.25% |
300.00% |
75.17% |
294.87% |
256.25% |
388.46% |
435.71% |
86.88% |
542.31% |
366.67% |
717.65% |
| Operating Expenses to Revenue |
|
350.00% |
393.55% |
111.03% |
371.79% |
318.75% |
496.15% |
535.71% |
105.00% |
646.15% |
445.45% |
888.24% |
| Earnings before Interest and Taxes (EBIT) |
|
-68 |
-80 |
-3.00 |
-93 |
-91 |
-103 |
-111 |
2.00 |
-132 |
-104 |
-125 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-66 |
-89 |
-6.00 |
-98 |
-95 |
-106 |
-112 |
1.00 |
-133 |
-104 |
-126 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.57 |
3.09 |
2.00 |
2.18 |
2.47 |
2.81 |
1.56 |
1.57 |
3.32 |
4.08 |
5.17 |
| Price to Tangible Book Value (P/TBV) |
|
2.57 |
3.09 |
2.00 |
2.18 |
2.47 |
2.81 |
1.56 |
1.57 |
3.32 |
4.08 |
5.17 |
| Price to Revenue (P/Rev) |
|
11.14 |
12.22 |
5.96 |
5.61 |
5.32 |
5.28 |
5.89 |
3.29 |
6.03 |
10.42 |
11.47 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.23 |
4.82 |
1.34 |
1.52 |
1.35 |
1.62 |
0.00 |
0.12 |
2.94 |
6.73 |
8.18 |
| 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 |
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 |
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 |
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 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.10 |
0.09 |
0.18 |
0.22 |
0.16 |
0.19 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.10 |
0.09 |
0.18 |
0.22 |
0.16 |
0.19 |
| Financial Leverage |
|
-1.76 |
-1.79 |
-1.64 |
-1.68 |
-1.84 |
-1.91 |
-1.66 |
-1.55 |
-1.79 |
-1.66 |
-1.64 |
| Leverage Ratio |
|
2.12 |
2.18 |
1.95 |
2.00 |
2.25 |
2.37 |
1.98 |
1.91 |
2.22 |
2.05 |
2.04 |
| Compound Leverage Factor |
|
2.15 |
2.18 |
2.60 |
2.00 |
2.28 |
2.14 |
2.00 |
0.00 |
2.27 |
2.09 |
2.09 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.68% |
9.01% |
8.29% |
15.02% |
18.35% |
13.56% |
16.03% |
| 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% |
7.68% |
9.01% |
8.29% |
15.02% |
18.35% |
13.56% |
16.03% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
92.32% |
90.99% |
91.71% |
84.98% |
81.65% |
86.44% |
83.97% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
-0.14 |
-0.11 |
-0.28 |
-0.26 |
-0.28 |
-0.28 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.63 |
2.74 |
2.13 |
2.39 |
1.95 |
2.62 |
2.14 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
-0.14 |
-0.11 |
-0.28 |
-0.26 |
-0.28 |
-0.28 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
-0.21 |
-0.16 |
-0.41 |
-0.37 |
-0.37 |
-0.36 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.69 |
4.09 |
3.14 |
3.51 |
2.83 |
3.37 |
2.79 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
-0.21 |
-0.16 |
-0.41 |
-0.37 |
-0.37 |
-0.36 |
| Altman Z-Score |
|
0.89 |
0.84 |
1.50 |
1.17 |
0.90 |
0.60 |
-0.03 |
0.43 |
0.20 |
1.95 |
1.76 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.41 |
4.52 |
5.22 |
5.14 |
5.24 |
4.50 |
5.37 |
4.50 |
3.65 |
4.36 |
4.04 |
| Quick Ratio |
|
4.00 |
4.13 |
4.88 |
4.87 |
5.07 |
4.33 |
5.19 |
4.34 |
3.54 |
4.25 |
3.93 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-119 |
-141 |
-67 |
-144 |
-25 |
-17 |
-47 |
-99 |
-271 |
-259 |
-268 |
| Operating Cash Flow to CapEx |
|
-630.00% |
-1,466.67% |
-50.00% |
0.00% |
2,600.00% |
-10,000.00% |
-13,200.00% |
0.00% |
0.00% |
-12,000.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-119.22 |
0.00 |
-67.20 |
0.00 |
-24.50 |
-8.55 |
-47.40 |
-49.30 |
-90.47 |
-129.40 |
-89.27 |
| Operating Cash Flow to Interest Expense |
|
-63.00 |
0.00 |
-2.00 |
0.00 |
26.00 |
-50.00 |
-132.00 |
-66.50 |
-32.33 |
-60.00 |
-46.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-73.00 |
0.00 |
-6.00 |
0.00 |
25.00 |
-50.50 |
-133.00 |
-66.50 |
-32.33 |
-60.50 |
-46.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.10 |
0.19 |
0.21 |
0.22 |
0.23 |
0.12 |
0.23 |
0.22 |
0.22 |
0.22 |
| Accounts Receivable Turnover |
|
0.00 |
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 |
0.00 |
| Fixed Asset Turnover |
|
2.86 |
2.72 |
5.39 |
5.26 |
5.37 |
5.27 |
2.91 |
5.63 |
5.33 |
5.68 |
5.62 |
| Accounts Payable Turnover |
|
0.00 |
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 |
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 |
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 |
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 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-430 |
-404 |
-388 |
-374 |
-479 |
-459 |
-426 |
-281 |
-307 |
-280 |
-252 |
| Invested Capital Turnover |
|
-0.26 |
-0.26 |
-0.57 |
-0.60 |
-0.58 |
-0.60 |
-0.35 |
-0.80 |
-0.61 |
-0.67 |
-0.70 |
| Increase / (Decrease) in Invested Capital |
|
63 |
77 |
56 |
70 |
-49 |
-55 |
-38 |
93 |
172 |
179 |
174 |
| Enterprise Value (EV) |
|
387 |
564 |
318 |
376 |
354 |
419 |
-126 |
32 |
704 |
1,662 |
1,932 |
| Market Capitalization |
|
1,337 |
1,430 |
1,413 |
1,385 |
1,398 |
1,363 |
831 |
862 |
1,447 |
2,573 |
2,708 |
| Book Value per Share |
|
$6.98 |
$6.17 |
$8.20 |
$6.98 |
$6.18 |
$5.30 |
$5.02 |
$5.18 |
$4.10 |
$5.84 |
$4.18 |
| Tangible Book Value per Share |
|
$6.98 |
$6.17 |
$8.20 |
$6.98 |
$6.18 |
$5.30 |
$5.02 |
$5.18 |
$4.10 |
$5.84 |
$4.18 |
| Total Capital |
|
520 |
462 |
707 |
635 |
612 |
533 |
579 |
646 |
534 |
730 |
624 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
47 |
48 |
48 |
97 |
98 |
99 |
100 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
47 |
48 |
48 |
97 |
98 |
99 |
100 |
| Net Debt |
|
-950 |
-866 |
-1,095 |
-1,009 |
-1,044 |
-944 |
-957 |
-830 |
-743 |
-911 |
-776 |
| Capital Expenditures (CapEx) |
|
10 |
6.00 |
4.00 |
0.00 |
1.00 |
1.00 |
1.00 |
0.00 |
0.00 |
1.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-117 |
-112 |
-135 |
-146 |
-177 |
-188 |
-158 |
-175 |
-209 |
-205 |
-187 |
| Debt-free Net Working Capital (DFNWC) |
|
682 |
647 |
860 |
823 |
912 |
790 |
839 |
736 |
622 |
776 |
635 |
| Net Working Capital (NWC) |
|
682 |
647 |
860 |
823 |
912 |
790 |
839 |
736 |
622 |
776 |
635 |
| Net Nonoperating Expense (NNE) |
|
15 |
17 |
-7.20 |
19 |
19 |
22 |
27 |
-5.60 |
36 |
26 |
34 |
| Net Nonoperating Obligations (NNO) |
|
-950 |
-866 |
-1,095 |
-1,009 |
-1,044 |
-944 |
-957 |
-830 |
-743 |
-911 |
-776 |
| Total Depreciation and Amortization (D&A) |
|
2.00 |
-9.00 |
-3.00 |
-5.00 |
-4.00 |
-3.00 |
-1.00 |
-1.00 |
-1.00 |
0.00 |
-1.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-97.50% |
-95.73% |
-56.96% |
-59.11% |
-67.30% |
-72.87% |
-112.06% |
-66.79% |
-87.08% |
-83.00% |
-79.24% |
| Debt-free Net Working Capital to Revenue |
|
568.33% |
552.99% |
362.87% |
333.20% |
346.77% |
306.20% |
595.04% |
280.92% |
259.17% |
314.17% |
269.07% |
| Net Working Capital to Revenue |
|
568.33% |
552.99% |
362.87% |
333.20% |
346.77% |
306.20% |
595.04% |
280.92% |
259.17% |
314.17% |
269.07% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.08) |
($0.05) |
($1.02) |
($1.00) |
($1.07) |
($1.14) |
$0.00 |
($1.27) |
($0.88) |
($1.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
74.60M |
74M |
86.20M |
91.10M |
91.40M |
90.10M |
98.40M |
106.10M |
106.50M |
107.40M |
125.40M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.08) |
($0.05) |
($1.02) |
($1.00) |
($1.07) |
($1.14) |
$0.00 |
($1.27) |
($0.88) |
($1.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
74.60M |
74M |
86.20M |
91.10M |
91.40M |
90.10M |
98.40M |
106.50M |
106.50M |
107.40M |
125.40M |
| 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 |
|
74.86M |
90.86M |
90.95M |
91.43M |
91.51M |
105.84M |
105.89M |
106.43M |
107.97M |
125.35M |
125.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-56 |
-64 |
2.80 |
-74 |
-74 |
-72 |
-85 |
-5.60 |
-99 |
-80 |
-94 |
| Normalized NOPAT Margin |
|
-175.00% |
-205.48% |
1.93% |
-190.26% |
-153.13% |
-277.31% |
-305.00% |
-3.50% |
-382.31% |
-241.82% |
-551.76% |
| Pre Tax Income Margin |
|
-215.63% |
-258.06% |
-2.76% |
-238.46% |
-191.67% |
-357.69% |
-400.00% |
0.00% |
-519.23% |
-321.21% |
-752.94% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-68.00 |
0.00 |
-3.00 |
0.00 |
-91.00 |
-51.50 |
-111.00 |
1.00 |
-44.00 |
-52.00 |
-41.67 |
| NOPAT to Interest Expense |
|
-56.00 |
0.00 |
-11.20 |
0.00 |
-73.50 |
-36.05 |
-85.40 |
-2.80 |
-33.13 |
-39.90 |
-31.27 |
| EBIT Less CapEx to Interest Expense |
|
-78.00 |
0.00 |
-7.00 |
0.00 |
-92.00 |
-52.00 |
-112.00 |
1.00 |
-44.00 |
-52.50 |
-41.67 |
| NOPAT Less CapEx to Interest Expense |
|
-66.00 |
0.00 |
-15.20 |
0.00 |
-74.50 |
-36.55 |
-86.40 |
-2.80 |
-33.13 |
-40.40 |
-31.27 |
| 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% |