| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
38.49% |
36.97% |
34.13% |
30.90% |
18.68% |
10.13% |
2.63% |
0.87% |
4.11% |
| EBITDA Growth |
|
0.00% |
-65.37% |
-60.02% |
-11.79% |
-51.43% |
31.75% |
8.81% |
41.01% |
145.75% |
-133.62% |
| EBIT Growth |
|
0.00% |
-61.79% |
-56.35% |
-13.40% |
-63.08% |
23.93% |
3.23% |
28.98% |
89.28% |
-376.77% |
| NOPAT Growth |
|
0.00% |
-63.36% |
-56.07% |
-13.51% |
-62.54% |
23.28% |
4.64% |
27.94% |
90.43% |
-423.27% |
| Net Income Growth |
|
0.00% |
-62.86% |
-54.26% |
-12.43% |
-62.41% |
22.09% |
1.51% |
29.30% |
96.01% |
-962.66% |
| EPS Growth |
|
0.00% |
-56.18% |
38.85% |
10.59% |
-43.42% |
27.52% |
7.59% |
27.40% |
96.23% |
-1,000.00% |
| Operating Cash Flow Growth |
|
0.00% |
-28.57% |
-139.50% |
116.17% |
-687.18% |
103.91% |
1,714.70% |
-18.29% |
158.54% |
8.78% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-1,201.06% |
14.14% |
-182.89% |
-9.27% |
62.33% |
11.62% |
89.17% |
-3,678.19% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-36.32% |
-57.85% |
5.78% |
57.76% |
-112.89% |
-26.05% |
-1.32% |
175.12% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
7.82% |
7.41% |
6.27% |
3.15% |
2.29% |
0.24% |
-0.20% |
2.93% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-5.11% |
2.52% |
-11.71% |
14.92% |
-4.67% |
27.29% |
74.31% |
-676.58% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-4.57% |
1.55% |
-13.30% |
11.25% |
-4.17% |
18.29% |
56.05% |
-45.66% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-5.11% |
1.66% |
-13.20% |
10.80% |
-3.23% |
18.06% |
58.43% |
-45.40% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-3.78% |
2.01% |
-14.20% |
11.47% |
-5.43% |
18.85% |
78.29% |
-47.20% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
31.45% |
-10.14% |
-12.37% |
13.19% |
-4.29% |
17.19% |
80.00% |
-46.67% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
12.46% |
118.95% |
-164.92% |
109.99% |
23.78% |
61.83% |
-14.65% |
25.89% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
34.15% |
-13.46% |
0.38% |
32.86% |
13.20% |
-219.34% |
-21.80% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-25.70% |
-65.48% |
-69.34% |
-178.12% |
-239.97% |
-91.85% |
-37.55% |
-0.99% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
65.41% |
70.26% |
74.09% |
74.85% |
74.22% |
75.64% |
74.83% |
74.07% |
78.37% |
77.11% |
| EBITDA Margin |
|
-26.14% |
-31.21% |
-36.46% |
-30.39% |
-35.15% |
-20.22% |
-16.74% |
-9.62% |
4.36% |
-1.41% |
| Operating Margin |
|
-29.13% |
-34.36% |
-39.15% |
-33.14% |
-41.14% |
-26.60% |
-23.03% |
-16.17% |
-1.53% |
-7.71% |
| EBIT Margin |
|
-29.60% |
-34.58% |
-39.47% |
-33.37% |
-41.57% |
-26.65% |
-23.42% |
-16.20% |
-1.72% |
-7.89% |
| Profit (Net Income) Margin |
|
-29.53% |
-34.73% |
-39.11% |
-32.78% |
-40.67% |
-26.70% |
-23.88% |
-16.45% |
-0.65% |
-6.64% |
| Tax Burden Percent |
|
99.79% |
100.16% |
100.24% |
100.30% |
100.91% |
100.10% |
101.39% |
103.26% |
778.11% |
99.61% |
| Interest Burden Percent |
|
99.98% |
100.27% |
98.84% |
97.94% |
96.95% |
100.09% |
100.57% |
98.31% |
4.85% |
84.53% |
| 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) |
|
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% |
| 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% |
| Return on Equity (ROE) |
|
0.00% |
604.34% |
-179.15% |
-90.16% |
-85.07% |
-46.37% |
-44.50% |
-38.80% |
-1.91% |
-18.61% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-281.11% |
| Operating Return on Assets (OROA) |
|
0.00% |
-49.69% |
-46.34% |
-32.38% |
-29.91% |
-16.30% |
-15.04% |
-11.35% |
-1.35% |
-5.93% |
| Return on Assets (ROA) |
|
0.00% |
-49.90% |
-45.91% |
-31.80% |
-29.26% |
-16.33% |
-15.33% |
-11.53% |
-0.51% |
-5.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
10,813.40% |
111.62% |
-90.16% |
-85.07% |
-46.37% |
-44.50% |
-38.80% |
-1.91% |
-18.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
33.78% |
-81.72% |
-88.51% |
-60.41% |
-45.69% |
-44.02% |
-51.50% |
-1.79% |
-18.24% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-30 |
-47 |
-53 |
-86 |
-66 |
-63 |
-45 |
-4.34 |
-23 |
| NOPAT Margin |
|
-20.39% |
-24.05% |
-27.41% |
-23.20% |
-28.80% |
-18.62% |
-16.12% |
-11.32% |
-1.07% |
-5.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-133.13% |
-28.81% |
-16.76% |
-17.79% |
-11.78% |
-12.32% |
-9.11% |
0.85% |
-3.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-35.45% |
-2.95% |
-12.61% |
| Cost of Revenue to Revenue |
|
34.59% |
29.74% |
25.91% |
25.15% |
25.78% |
24.36% |
25.17% |
25.93% |
21.63% |
22.89% |
| SG&A Expenses to Revenue |
|
20.96% |
23.47% |
23.55% |
22.59% |
25.84% |
21.44% |
21.36% |
19.79% |
17.85% |
24.96% |
| R&D to Revenue |
|
18.06% |
15.54% |
15.09% |
15.81% |
16.55% |
16.39% |
17.50% |
17.69% |
17.82% |
18.34% |
| Operating Expenses to Revenue |
|
94.54% |
104.63% |
113.25% |
107.99% |
115.37% |
102.24% |
97.86% |
90.24% |
79.90% |
84.82% |
| Earnings before Interest and Taxes (EBIT) |
|
-27 |
-43 |
-67 |
-76 |
-124 |
-95 |
-91 |
-65 |
-6.96 |
-33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-39 |
-62 |
-69 |
-105 |
-72 |
-65 |
-39 |
18 |
-5.93 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
13.50 |
18.60 |
8.52 |
9.95 |
4.96 |
6.63 |
5.00 |
5.48 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
14.90 |
20.18 |
8.78 |
10.23 |
5.07 |
6.88 |
5.16 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
6.46 |
6.89 |
5.74 |
5.82 |
2.69 |
2.12 |
1.82 |
1.99 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.50 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
5.76 |
6.26 |
4.88 |
5.17 |
2.02 |
1.64 |
1.30 |
1.74 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.78 |
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 |
0.00 |
272.84 |
0.00 |
1,521.78 |
36.13 |
36.88 |
11.39 |
14.62 |
| 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 |
-0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
| Long-Term Debt to Equity |
|
0.00 |
-0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
2.79 |
-1.86 |
-1.57 |
-1.40 |
-1.19 |
-1.17 |
-1.33 |
-1.46 |
-1.05 |
| Leverage Ratio |
|
0.00 |
-12.11 |
3.90 |
2.84 |
2.91 |
2.84 |
2.90 |
3.37 |
3.75 |
3.73 |
| Compound Leverage Factor |
|
0.00 |
-12.14 |
3.86 |
2.78 |
2.82 |
2.84 |
2.92 |
3.31 |
0.18 |
3.15 |
| Debt to Total Capital |
|
0.00% |
-233.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.96% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.96% |
| Long-Term Debt to Total Capital |
|
0.00% |
-233.64% |
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% |
-5,636.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
5,969.86% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
85.04% |
| Debt to EBITDA |
|
0.00 |
-0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.54 |
| Net Debt to EBITDA |
|
0.00 |
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.84 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.19 |
| Net Debt to NOPAT |
|
0.00 |
0.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.66 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
3.91 |
3.73 |
1.88 |
2.27 |
0.54 |
-0.04 |
0.32 |
-0.13 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-1,689.29% |
162.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.74 |
1.52 |
1.28 |
1.54 |
1.45 |
1.41 |
1.19 |
1.34 |
0.83 |
| Quick Ratio |
|
0.00 |
0.62 |
1.38 |
1.10 |
1.37 |
1.26 |
1.25 |
1.03 |
1.19 |
0.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2.83 |
-37 |
-32 |
-89 |
-98 |
-37 |
-33 |
-3.52 |
-133 |
| Operating Cash Flow to CapEx |
|
-107.85% |
-386.08% |
-882.12% |
99.43% |
-258.79% |
1.85% |
162.83% |
288.28% |
1,691.97% |
2,408.20% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-18.87 |
-102.56 |
-221.07 |
-290.36 |
-159.15 |
-67.66 |
-55.23 |
-7.49 |
-137.60 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-90.21 |
-90.28 |
36.64 |
-99.90 |
1.96 |
40.16 |
30.31 |
98.21 |
51.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-113.58 |
-100.51 |
-0.21 |
-138.50 |
-104.08 |
15.50 |
19.80 |
92.40 |
49.77 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.44 |
1.17 |
0.97 |
0.72 |
0.61 |
0.64 |
0.70 |
0.78 |
0.75 |
| Accounts Receivable Turnover |
|
0.00 |
4.49 |
4.71 |
4.57 |
4.40 |
3.98 |
3.92 |
3.79 |
3.71 |
3.81 |
| 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 |
|
0.00 |
10.70 |
14.77 |
20.28 |
16.03 |
6.66 |
5.04 |
5.87 |
7.31 |
9.54 |
| Accounts Payable Turnover |
|
0.00 |
1.44 |
1.66 |
1.60 |
1.49 |
1.52 |
1.92 |
2.13 |
1.99 |
1.77 |
| Days Sales Outstanding (DSO) |
|
0.00 |
81.21 |
77.53 |
79.94 |
83.01 |
91.61 |
93.01 |
96.22 |
98.37 |
95.87 |
| 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) |
|
0.00 |
253.21 |
219.56 |
227.76 |
245.73 |
240.09 |
190.52 |
171.07 |
183.16 |
206.03 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-172.00 |
-142.03 |
-147.82 |
-162.72 |
-148.47 |
-97.51 |
-74.85 |
-84.79 |
-110.16 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-27 |
-37 |
-58 |
-55 |
-23 |
-49 |
-62 |
-63 |
47 |
| Invested Capital Turnover |
|
0.00 |
-9.18 |
-5.32 |
-4.80 |
-5.28 |
-9.09 |
-10.77 |
-7.19 |
-6.46 |
-53.70 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-27 |
-9.83 |
-21 |
3.36 |
32 |
-26 |
-13 |
-0.82 |
110 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
981 |
1,430 |
1,459 |
1,832 |
789 |
658 |
526 |
734 |
| Market Capitalization |
|
0.00 |
0.00 |
1,099 |
1,572 |
1,715 |
2,063 |
1,051 |
849 |
736 |
840 |
| Book Value per Share |
|
$0.00 |
($4.11) |
$0.89 |
$0.84 |
$1.75 |
$1.69 |
$1.63 |
$1.05 |
$1.19 |
$1.20 |
| Tangible Book Value per Share |
|
$0.00 |
($4.36) |
$0.81 |
$0.77 |
$1.70 |
$1.65 |
$1.60 |
$1.01 |
$1.15 |
($0.30) |
| Total Capital |
|
0.00 |
-2.14 |
81 |
85 |
201 |
207 |
212 |
128 |
147 |
180 |
| Total Debt |
|
0.00 |
5.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27 |
| Total Long-Term Debt |
|
0.00 |
5.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-19 |
-118 |
-143 |
-256 |
-230 |
-261 |
-190 |
-210 |
-106 |
| Capital Expenditures (CapEx) |
|
9.76 |
3.51 |
3.67 |
5.27 |
12 |
65 |
13 |
6.19 |
2.73 |
2.09 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-46 |
-56 |
-92 |
-123 |
-114 |
-142 |
-134 |
-118 |
-165 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-22 |
62 |
50 |
133 |
116 |
120 |
56 |
92 |
-32 |
| Net Working Capital (NWC) |
|
0.00 |
-22 |
62 |
50 |
133 |
116 |
120 |
56 |
92 |
-59 |
| Net Nonoperating Expense (NNE) |
|
8.20 |
13 |
20 |
22 |
35 |
29 |
30 |
21 |
-1.71 |
5.23 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-20 |
-118 |
-143 |
-256 |
-230 |
-261 |
-190 |
-210 |
-106 |
| Total Depreciation and Amortization (D&A) |
|
3.11 |
4.19 |
5.12 |
6.81 |
19 |
23 |
26 |
26 |
25 |
27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-37.24% |
-33.18% |
-40.51% |
-41.22% |
-32.25% |
-36.24% |
-33.55% |
-29.20% |
-39.14% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-17.59% |
36.35% |
22.03% |
44.47% |
32.71% |
30.63% |
13.90% |
22.79% |
-7.59% |
| Net Working Capital to Revenue |
|
0.00% |
-17.59% |
36.35% |
22.03% |
44.47% |
32.71% |
30.63% |
13.90% |
22.79% |
-14.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.89) |
($1.39) |
($0.85) |
($0.76) |
($1.09) |
($0.79) |
($0.73) |
($0.53) |
($0.02) |
($0.22) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
29.92M |
31.07M |
94.17M |
102.25M |
115.85M |
124.81M |
131.19M |
125.25M |
124.06M |
126.85M |
| Adjusted Diluted Earnings per Share |
|
($0.89) |
($1.39) |
($0.85) |
($0.76) |
($1.09) |
($0.79) |
($0.73) |
($0.53) |
($0.02) |
($0.22) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
29.92M |
31.07M |
94.17M |
102.25M |
115.85M |
124.81M |
131.19M |
125.25M |
124.06M |
126.85M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.89) |
($1.39) |
($0.85) |
($0.76) |
($1.09) |
($0.79) |
($0.73) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
29.92M |
31.07M |
78.63M |
98.39M |
111.76M |
119.69M |
127.81M |
122.10M |
124.87M |
126.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-30 |
-47 |
-53 |
-86 |
-66 |
-63 |
-45 |
-4.34 |
-23 |
| Normalized NOPAT Margin |
|
-20.39% |
-24.05% |
-27.41% |
-23.20% |
-28.80% |
-18.62% |
-16.12% |
-11.32% |
-1.07% |
-5.40% |
| Pre Tax Income Margin |
|
-29.59% |
-34.67% |
-39.01% |
-32.69% |
-40.31% |
-26.67% |
-23.55% |
-15.93% |
-0.08% |
-6.67% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-286.44 |
-187.13 |
-532.75 |
-403.37 |
-153.93 |
-168.13 |
-110.28 |
-14.81 |
-34.33 |
| NOPAT to Interest Expense |
|
0.00 |
-199.27 |
-129.94 |
-370.29 |
-279.44 |
-107.54 |
-115.76 |
-77.05 |
-9.24 |
-23.49 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-309.81 |
-197.36 |
-569.60 |
-441.97 |
-259.97 |
-192.79 |
-120.79 |
-20.62 |
-36.48 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-222.63 |
-140.17 |
-407.14 |
-318.04 |
-213.59 |
-140.42 |
-87.56 |
-15.04 |
-25.64 |
| 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 |
|
-106.75% |
-0.39% |
-6.40% |
0.00% |
-0.44% |
0.00% |
0.00% |
-117.16% |
-877.79% |
-64.07% |