| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
339,868,994.00 |
340,276,496.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
339,868,994.00 |
340,276,496.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.32 |
-0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
42.35% |
38.13% |
39.70% |
33.14% |
28.31% |
29.48% |
22.90% |
21.74% |
22.91% |
- |
20.80% |
| EBITDA Growth |
|
40.27% |
29.67% |
42.31% |
31.77% |
-1.81% |
9.79% |
-3.47% |
9.36% |
37.23% |
- |
32.36% |
| EBIT Growth |
|
22.87% |
18.60% |
30.33% |
19.35% |
-10.68% |
0.43% |
-7.88% |
-1.43% |
17.51% |
- |
11.22% |
| NOPAT Growth |
|
21.71% |
18.81% |
30.14% |
20.90% |
-9.39% |
1.18% |
-8.54% |
-1.56% |
17.74% |
- |
8.88% |
| Net Income Growth |
|
28.88% |
23.16% |
34.40% |
22.73% |
-11.46% |
1.66% |
-196.97% |
-4.10% |
23.06% |
- |
63.42% |
| EPS Growth |
|
31.43% |
30.30% |
37.84% |
29.03% |
-4.17% |
4.35% |
-173.91% |
0.00% |
28.00% |
- |
63.49% |
| Operating Cash Flow Growth |
|
62.79% |
71.99% |
249.70% |
119.32% |
67.73% |
44.99% |
24.45% |
-145.35% |
392.92% |
- |
-26.36% |
| Free Cash Flow Firm Growth |
|
101.62% |
96.22% |
84.85% |
-4,299.73% |
-1,372.81% |
-440.05% |
220.11% |
187.52% |
-75.97% |
- |
-425.76% |
| Invested Capital Growth |
|
-12.68% |
-6.92% |
6.50% |
13.62% |
12.68% |
13.96% |
-32.83% |
-31.16% |
31.14% |
- |
84.09% |
| Revenue Q/Q Growth |
|
9.87% |
6.10% |
6.99% |
6.75% |
5.89% |
7.06% |
1.56% |
5.74% |
6.91% |
- |
2.03% |
| EBITDA Q/Q Growth |
|
24.02% |
3.83% |
4.84% |
1.86% |
-13.37% |
14.79% |
-9.15% |
14.02% |
21.49% |
- |
6.40% |
| EBIT Q/Q Growth |
|
18.28% |
-1.35% |
1.60% |
1.04% |
-12.15% |
8.83% |
-6.61% |
6.95% |
8.79% |
- |
4.23% |
| NOPAT Q/Q Growth |
|
18.82% |
0.31% |
0.76% |
1.51% |
-12.27% |
9.94% |
-9.00% |
7.85% |
9.06% |
- |
0.22% |
| Net Income Q/Q Growth |
|
21.48% |
-2.39% |
2.61% |
1.31% |
-13.27% |
9.67% |
-194.11% |
65.41% |
16.28% |
- |
30.91% |
| EPS Q/Q Growth |
|
22.58% |
4.17% |
0.00% |
4.35% |
-13.64% |
12.00% |
-186.36% |
65.08% |
18.18% |
- |
32.35% |
| Operating Cash Flow Q/Q Growth |
|
-86.76% |
72.19% |
779.44% |
-94.52% |
-411.91% |
52.59% |
1,637.02% |
-102.00% |
2,114.77% |
- |
780.65% |
| Free Cash Flow Firm Q/Q Growth |
|
241.03% |
-336.57% |
-290.08% |
-33.45% |
-3.35% |
-0.38% |
186.75% |
-2.76% |
-307.80% |
- |
-74.69% |
| Invested Capital Q/Q Growth |
|
2.30% |
1.22% |
9.21% |
0.48% |
1.45% |
2.38% |
-35.63% |
2.97% |
93.25% |
- |
-6.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
73.34% |
72.29% |
73.10% |
74.52% |
74.72% |
74.72% |
75.32% |
75.03% |
73.79% |
- |
71.82% |
| EBITDA Margin |
|
-38.80% |
-35.17% |
-31.28% |
-28.76% |
-30.79% |
-24.50% |
-26.33% |
-21.41% |
-15.72% |
- |
-14.75% |
| Operating Margin |
|
-49.63% |
-46.63% |
-43.25% |
-39.90% |
-42.31% |
-35.59% |
-38.20% |
-33.29% |
-28.31% |
- |
-28.81% |
| EBIT Margin |
|
-49.26% |
-47.05% |
-43.27% |
-40.11% |
-42.49% |
-36.18% |
-37.98% |
-33.42% |
-28.52% |
- |
-27.91% |
| Profit (Net Income) Margin |
|
-42.83% |
-41.33% |
-37.62% |
-34.78% |
-37.20% |
-31.39% |
-90.90% |
-29.74% |
-23.29% |
- |
-27.53% |
| Tax Burden Percent |
|
101.91% |
102.87% |
102.20% |
103.28% |
101.98% |
102.31% |
278.70% |
104.76% |
95.02% |
- |
108.19% |
| Interest Burden Percent |
|
85.31% |
85.39% |
85.06% |
83.94% |
85.86% |
84.79% |
85.87% |
84.93% |
85.94% |
- |
91.16% |
| Effective Tax Rate |
|
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) |
|
-40.55% |
-42.19% |
-41.61% |
-42.30% |
-46.86% |
-41.29% |
-54.64% |
-49.27% |
-31.78% |
- |
-43.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-39.39% |
-40.87% |
-40.39% |
-41.09% |
-45.44% |
-40.00% |
-41.95% |
-47.90% |
-30.88% |
- |
-41.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
27.53% |
28.79% |
28.14% |
28.91% |
31.70% |
27.85% |
30.73% |
34.81% |
19.34% |
- |
28.28% |
| Return on Equity (ROE) |
|
-13.02% |
-13.40% |
-13.47% |
-13.39% |
-15.16% |
-13.44% |
-23.91% |
-14.45% |
-12.44% |
- |
-15.54% |
| Cash Return on Invested Capital (CROIC) |
|
-43.10% |
-47.95% |
-55.34% |
-60.01% |
-59.43% |
-59.57% |
-16.38% |
-18.14% |
-64.72% |
- |
-104.66% |
| Operating Return on Assets (OROA) |
|
-12.80% |
-12.76% |
-12.90% |
-12.75% |
-14.34% |
-12.57% |
-13.99% |
-12.91% |
-11.36% |
- |
-12.35% |
| Return on Assets (ROA) |
|
-11.13% |
-11.21% |
-11.21% |
-11.05% |
-12.56% |
-10.91% |
-33.47% |
-11.49% |
-9.27% |
- |
-12.18% |
| Return on Common Equity (ROCE) |
|
-13.02% |
-13.40% |
-13.47% |
-13.39% |
-15.16% |
-13.44% |
-23.91% |
-14.45% |
-12.44% |
- |
-15.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-22.80% |
0.00% |
-18.69% |
-17.24% |
-17.67% |
0.00% |
-27.58% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-57 |
-57 |
-56 |
-56 |
-62 |
-56 |
-61 |
-56 |
-51 |
-56 |
-56 |
| NOPAT Margin |
|
-34.74% |
-32.64% |
-30.28% |
-27.93% |
-29.62% |
-24.91% |
-26.74% |
-23.30% |
-19.82% |
- |
-20.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.16% |
-1.32% |
-1.22% |
-1.20% |
-1.42% |
-1.29% |
-12.69% |
-1.37% |
-0.90% |
- |
-2.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-3.57% |
- |
- |
- |
-3.37% |
-3.96% |
-3.74% |
-3.31% |
-3.89% |
-3.88% |
| Cost of Revenue to Revenue |
|
26.66% |
27.71% |
26.90% |
25.49% |
25.28% |
25.28% |
24.68% |
24.97% |
26.21% |
- |
28.18% |
| SG&A Expenses to Revenue |
|
31.21% |
26.88% |
22.90% |
22.32% |
24.85% |
20.43% |
21.25% |
21.25% |
19.89% |
- |
18.25% |
| R&D to Revenue |
|
31.86% |
32.41% |
31.30% |
31.97% |
33.45% |
33.09% |
31.55% |
32.66% |
32.11% |
- |
34.62% |
| Operating Expenses to Revenue |
|
122.97% |
118.92% |
116.35% |
114.42% |
117.02% |
110.31% |
113.51% |
108.32% |
102.11% |
- |
100.63% |
| Earnings before Interest and Taxes (EBIT) |
|
-81 |
-82 |
-81 |
-80 |
-89 |
-82 |
-87 |
-81 |
-74 |
-81 |
-77 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-64 |
-61 |
-58 |
-57 |
-65 |
-55 |
-60 |
-52 |
-41 |
-44 |
-41 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.92 |
5.02 |
4.05 |
4.39 |
4.99 |
4.61 |
3.94 |
4.04 |
3.84 |
- |
3.35 |
| Price to Tangible Book Value (P/TBV) |
|
5.06 |
8.68 |
7.62 |
8.11 |
9.13 |
8.25 |
7.47 |
7.78 |
11.96 |
- |
11.86 |
| Price to Revenue (P/Rev) |
|
8.06 |
12.89 |
9.72 |
9.90 |
10.62 |
9.37 |
7.06 |
6.72 |
6.23 |
- |
4.59 |
| 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 |
| 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% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.64 |
14.84 |
10.75 |
11.88 |
13.68 |
12.42 |
14.39 |
14.12 |
7.51 |
- |
6.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.10 |
11.07 |
8.07 |
8.35 |
9.16 |
7.98 |
5.66 |
5.44 |
5.32 |
- |
3.82 |
| 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 |
| 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) |
|
0.00 |
0.00 |
3,223.22 |
380.05 |
228.05 |
194.34 |
111.18 |
121.51 |
73.81 |
- |
63.75 |
| 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 |
|
-0.70 |
-0.70 |
-0.70 |
-0.70 |
-0.70 |
-0.70 |
-0.73 |
-0.73 |
-0.63 |
- |
-0.68 |
| Leverage Ratio |
|
1.35 |
1.41 |
1.40 |
1.41 |
1.42 |
1.45 |
1.48 |
1.50 |
1.50 |
- |
1.59 |
| Compound Leverage Factor |
|
1.15 |
1.20 |
1.19 |
1.19 |
1.22 |
1.23 |
1.27 |
1.27 |
1.29 |
- |
1.45 |
| 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 |
|
4.15 |
6.31 |
5.24 |
5.56 |
6.22 |
5.77 |
3.76 |
3.73 |
3.37 |
- |
2.36 |
| 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 |
|
2.14 |
2.20 |
1.88 |
1.74 |
1.63 |
1.74 |
1.75 |
1.83 |
1.52 |
- |
1.44 |
| Quick Ratio |
|
1.87 |
1.93 |
1.60 |
1.47 |
1.36 |
1.56 |
1.57 |
1.66 |
1.35 |
- |
1.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
9.46 |
-22 |
-87 |
-117 |
-120 |
-121 |
105 |
102 |
-212 |
-196 |
-342 |
| Operating Cash Flow to CapEx |
|
-536.31% |
-138.73% |
509.31% |
29.73% |
-130.96% |
-61.61% |
765.36% |
-17.08% |
411.23% |
- |
494.90% |
| Free Cash Flow to Firm to Interest Expense |
|
9,460.40 |
-7,460.27 |
-2,425.11 |
-3,236.24 |
-3,168.76 |
-1,981.42 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-22,230.00 |
-2,060.67 |
1,166.75 |
63.89 |
-188.79 |
-55.75 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-26,375.00 |
-3,546.00 |
937.67 |
-151.00 |
-332.95 |
-146.25 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.26 |
0.27 |
0.30 |
0.32 |
0.34 |
0.35 |
0.37 |
0.39 |
0.40 |
- |
0.44 |
| Accounts Receivable Turnover |
|
4.53 |
3.40 |
5.15 |
5.17 |
5.16 |
3.65 |
5.98 |
5.43 |
5.26 |
- |
6.25 |
| 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 |
|
13.91 |
14.19 |
13.75 |
13.38 |
13.49 |
13.62 |
12.99 |
12.65 |
12.88 |
- |
12.82 |
| Accounts Payable Turnover |
|
16.76 |
19.95 |
16.67 |
18.74 |
17.22 |
28.30 |
14.14 |
27.60 |
25.01 |
- |
19.22 |
| Days Sales Outstanding (DSO) |
|
80.63 |
107.48 |
70.93 |
70.53 |
70.72 |
100.05 |
60.99 |
67.27 |
69.39 |
- |
58.41 |
| 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) |
|
21.78 |
18.30 |
21.90 |
19.48 |
21.19 |
12.90 |
25.82 |
13.23 |
14.59 |
- |
18.99 |
| Cash Conversion Cycle (CCC) |
|
58.85 |
89.18 |
49.03 |
51.05 |
49.53 |
87.15 |
35.17 |
54.05 |
54.80 |
- |
39.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
458 |
463 |
506 |
508 |
516 |
528 |
340 |
350 |
676 |
668 |
626 |
| Invested Capital Turnover |
|
1.17 |
1.29 |
1.37 |
1.51 |
1.58 |
1.66 |
2.04 |
2.11 |
1.60 |
- |
2.17 |
| Increase / (Decrease) in Invested Capital |
|
-66 |
-34 |
31 |
61 |
58 |
65 |
-166 |
-158 |
161 |
140 |
286 |
| Enterprise Value (EV) |
|
3,498 |
6,874 |
5,441 |
6,039 |
7,057 |
6,555 |
4,892 |
4,940 |
5,081 |
- |
4,006 |
| Market Capitalization |
|
4,621 |
8,004 |
6,550 |
7,165 |
8,181 |
7,696 |
6,099 |
6,098 |
5,955 |
- |
4,818 |
| Book Value per Share |
|
$5.35 |
$5.34 |
$5.21 |
$5.22 |
$5.17 |
$5.19 |
$4.69 |
$4.53 |
$4.65 |
$4.23 |
$4.23 |
| Tangible Book Value per Share |
|
$3.09 |
$3.09 |
$2.77 |
$2.82 |
$2.83 |
$2.90 |
$2.48 |
$2.36 |
$1.49 |
$1.16 |
$1.19 |
| Total Capital |
|
1,581 |
1,594 |
1,616 |
1,634 |
1,640 |
1,669 |
1,547 |
1,508 |
1,550 |
1,437 |
1,438 |
| 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 |
|
-1,123 |
-1,131 |
-1,110 |
-1,125 |
-1,124 |
-1,141 |
-1,207 |
-1,158 |
-874 |
-770 |
-812 |
| Capital Expenditures (CapEx) |
|
4.15 |
4.46 |
8.25 |
7.74 |
5.48 |
5.52 |
6.83 |
6.11 |
5.11 |
6.68 |
7.78 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-227 |
-219 |
-273 |
-275 |
-277 |
-266 |
-325 |
-315 |
-321 |
-334 |
-363 |
| Debt-free Net Working Capital (DFNWC) |
|
571 |
707 |
500 |
433 |
384 |
456 |
442 |
496 |
329 |
294 |
294 |
| Net Working Capital (NWC) |
|
571 |
707 |
500 |
433 |
384 |
456 |
442 |
496 |
329 |
294 |
294 |
| Net Nonoperating Expense (NNE) |
|
13 |
15 |
14 |
14 |
16 |
15 |
147 |
16 |
8.97 |
54 |
20 |
| Net Nonoperating Obligations (NNO) |
|
-1,123 |
-1,131 |
-1,110 |
-1,125 |
-1,124 |
-1,141 |
-1,207 |
-1,158 |
-874 |
-770 |
-812 |
| Total Depreciation and Amortization (D&A) |
|
17 |
21 |
22 |
23 |
25 |
26 |
27 |
29 |
33 |
37 |
36 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-39.68% |
-35.21% |
-40.54% |
-37.98% |
-35.94% |
-32.35% |
-37.64% |
-34.70% |
-33.54% |
- |
-34.63% |
| Debt-free Net Working Capital to Revenue |
|
99.57% |
113.86% |
74.16% |
59.89% |
49.80% |
55.53% |
51.11% |
54.65% |
34.46% |
- |
27.99% |
| Net Working Capital to Revenue |
|
99.57% |
113.86% |
74.16% |
59.89% |
49.80% |
55.53% |
51.11% |
54.65% |
34.46% |
- |
27.99% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.24) |
($0.23) |
($0.23) |
($0.22) |
($0.25) |
($0.22) |
($0.63) |
($0.22) |
($0.18) |
($0.34) |
($0.23) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
296.65M |
294.92M |
309.55M |
312.62M |
316.99M |
314.81M |
327.98M |
330.94M |
332.73M |
330.11M |
337.00M |
| Adjusted Diluted Earnings per Share |
|
($0.24) |
($0.23) |
($0.23) |
($0.22) |
($0.25) |
($0.22) |
($0.63) |
($0.22) |
($0.18) |
($0.34) |
($0.23) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
296.65M |
294.92M |
309.55M |
312.62M |
316.99M |
314.81M |
327.98M |
330.94M |
332.73M |
330.11M |
337.00M |
| 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 |
|
298.67M |
310.01M |
312.87M |
317.22M |
321.34M |
329.66M |
332.49M |
333.61M |
339.87M |
340.28M |
342.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-57 |
-57 |
-56 |
-56 |
-62 |
-56 |
-58 |
-54 |
-49 |
-56 |
-56 |
| Normalized NOPAT Margin |
|
-34.71% |
-32.64% |
-30.28% |
-27.93% |
-29.62% |
-24.91% |
-25.16% |
-22.18% |
-18.96% |
- |
-20.16% |
| Pre Tax Income Margin |
|
-42.02% |
-40.18% |
-36.81% |
-33.67% |
-36.48% |
-30.68% |
-32.62% |
-28.39% |
-24.51% |
- |
-25.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-80,863.00 |
-27,317.00 |
-2,239.97 |
-2,216.72 |
-2,355.21 |
-1,337.66 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
-57,027.60 |
-18,949.93 |
-1,567.22 |
-1,543.52 |
-1,641.68 |
-920.99 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-85,008.00 |
-28,802.33 |
-2,469.06 |
-2,431.61 |
-2,499.37 |
-1,428.15 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-61,172.60 |
-20,435.27 |
-1,796.31 |
-1,758.41 |
-1,785.84 |
-1,011.49 |
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% |
-0.01% |
-0.01% |
-0.01% |
0.00% |
0.00% |
-12.27% |
-24.79% |
- |
0.00% |