Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
39.10% |
34.24% |
10.68% |
7.39% |
22.43% |
37.31% |
47.94% |
51.23% |
47.86% |
40.67% |
46.57% |
EBITDA Growth |
|
-60.09% |
18.63% |
-88.19% |
-241.11% |
8.07% |
37.33% |
46.88% |
21.78% |
100.25% |
36.77% |
152.22% |
EBIT Growth |
|
-62.48% |
17.95% |
-103.19% |
-279.54% |
-1.35% |
32.10% |
48.27% |
35.58% |
78.71% |
42.42% |
149.44% |
NOPAT Growth |
|
-142.64% |
-73.10% |
-83.25% |
-36.85% |
12.05% |
27.14% |
52.12% |
48.14% |
69.87% |
36.68% |
96.52% |
Net Income Growth |
|
-51.03% |
18.05% |
-101.86% |
-276.21% |
-10.50% |
31.63% |
48.24% |
34.88% |
78.09% |
41.66% |
148.15% |
EPS Growth |
|
27.91% |
23.89% |
-92.98% |
-263.16% |
-11.29% |
33.72% |
50.91% |
37.68% |
81.16% |
45.61% |
142.59% |
Operating Cash Flow Growth |
|
-196.84% |
-85.97% |
93.52% |
-93.97% |
174.08% |
93.11% |
360.34% |
483.51% |
57.03% |
99.05% |
319.82% |
Free Cash Flow Firm Growth |
|
0.00% |
74.81% |
43.21% |
62.80% |
-113.32% |
406.78% |
418.23% |
664.41% |
70.77% |
-102.68% |
-94.20% |
Invested Capital Growth |
|
-67.30% |
19.54% |
21.40% |
9.89% |
7.41% |
-71.13% |
-75.92% |
-78.67% |
1.87% |
-2.62% |
-18.03% |
Revenue Q/Q Growth |
|
2.64% |
-0.69% |
10.49% |
-4.65% |
17.02% |
11.38% |
19.04% |
-2.53% |
14.41% |
5.96% |
24.04% |
EBITDA Q/Q Growth |
|
-304.64% |
-24.11% |
-28.06% |
46.96% |
-9.05% |
15.39% |
-8.53% |
21.89% |
100.35% |
-21,462.50% |
189.65% |
EBIT Q/Q Growth |
|
-275.87% |
-22.95% |
-28.86% |
36.26% |
-0.37% |
17.63% |
1.84% |
20.62% |
66.82% |
-122.75% |
184.27% |
NOPAT Q/Q Growth |
|
-22.37% |
-3.69% |
-25.07% |
13.77% |
21.35% |
14.10% |
17.81% |
6.60% |
54.31% |
-80.54% |
95.48% |
Net Income Q/Q Growth |
|
-240.94% |
-34.80% |
-28.32% |
36.21% |
-0.14% |
16.59% |
2.84% |
19.75% |
66.30% |
-122.04% |
180.18% |
EPS Q/Q Growth |
|
-226.32% |
-38.71% |
-27.91% |
37.27% |
0.00% |
17.39% |
5.26% |
20.37% |
69.77% |
-138.46% |
174.19% |
Operating Cash Flow Q/Q Growth |
|
-111.25% |
186.65% |
-155.74% |
-90.12% |
180.68% |
125.86% |
-24.85% |
180.07% |
-66.97% |
186.30% |
58.49% |
Free Cash Flow Firm Q/Q Growth |
|
204.67% |
-143.57% |
-34.54% |
39.38% |
62.51% |
1,103.30% |
39.56% |
7.52% |
-101.94% |
8.14% |
402.42% |
Invested Capital Q/Q Growth |
|
-77.52% |
270.58% |
27.73% |
3.29% |
-78.03% |
-0.41% |
6.57% |
-8.55% |
4.95% |
-4.79% |
-10.30% |
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 |
|
-55.35% |
-69.17% |
-80.17% |
-44.60% |
-41.56% |
-31.57% |
-28.79% |
-23.07% |
0.07% |
-14.19% |
10.26% |
Operating Margin |
|
-76.13% |
-79.49% |
-89.98% |
-81.38% |
-54.69% |
-42.18% |
-29.12% |
-27.91% |
-11.14% |
-18.99% |
-0.50% |
EBIT Margin |
|
-56.17% |
-69.53% |
-81.09% |
-54.21% |
-46.49% |
-34.39% |
-28.35% |
-23.09% |
-6.70% |
-14.08% |
9.56% |
Profit (Net Income) Margin |
|
-51.19% |
-69.48% |
-80.70% |
-53.99% |
-46.20% |
-34.60% |
-28.24% |
-23.25% |
-6.85% |
-14.35% |
9.28% |
Tax Burden Percent |
|
91.14% |
99.93% |
99.52% |
99.60% |
99.37% |
100.61% |
99.58% |
100.67% |
102.26% |
101.93% |
96.98% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.02% |
Return on Invested Capital (ROIC) |
|
-36.09% |
-24.00% |
-22.00% |
-18.72% |
-59.70% |
-21.70% |
-13.53% |
-14.15% |
-17.02% |
-32.37% |
-1.33% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-37.36% |
-29.75% |
-26.04% |
-18.16% |
-57.43% |
-10.27% |
-28.44% |
-20.35% |
-17.42% |
-31.93% |
-6.33% |
Return on Net Nonoperating Assets (RNNOA) |
|
8.70% |
-10.49% |
-18.30% |
-14.57% |
34.73% |
0.88% |
-3.44% |
-2.73% |
10.38% |
19.67% |
3.95% |
Return on Equity (ROE) |
|
-27.39% |
-34.50% |
-40.29% |
-33.29% |
-24.97% |
-20.81% |
-16.98% |
-16.89% |
-6.64% |
-12.70% |
2.62% |
Cash Return on Invested Capital (CROIC) |
|
71.00% |
-38.48% |
-38.34% |
-28.27% |
-89.69% |
76.88% |
99.65% |
110.79% |
-42.35% |
-33.75% |
-5.69% |
Operating Return on Assets (OROA) |
|
-12.80% |
-15.95% |
-16.27% |
-11.23% |
-9.76% |
-7.61% |
-6.44% |
-5.83% |
-1.76% |
-3.83% |
2.74% |
Return on Assets (ROA) |
|
-11.67% |
-15.94% |
-16.19% |
-11.19% |
-9.70% |
-7.66% |
-6.41% |
-5.87% |
-1.80% |
-3.91% |
2.66% |
Return on Common Equity (ROCE) |
|
-27.39% |
-34.50% |
-40.29% |
-33.29% |
-24.97% |
-20.81% |
-16.98% |
-16.89% |
-6.64% |
-12.70% |
2.62% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-25.44% |
-32.46% |
-38.46% |
0.00% |
-35.29% |
-28.48% |
-25.87% |
0.00% |
-15.74% |
-7.14% |
Net Operating Profit after Tax (NOPAT) |
|
-194 |
-201 |
-252 |
-217 |
-171 |
-147 |
-121 |
-113 |
-51 |
-93 |
-4.19 |
NOPAT Margin |
|
-53.29% |
-55.65% |
-62.99% |
-56.97% |
-38.28% |
-29.53% |
-20.39% |
-19.54% |
-7.80% |
-13.29% |
-0.48% |
Net Nonoperating Expense Percent (NNEP) |
|
1.27% |
5.74% |
4.05% |
-0.56% |
-2.26% |
-11.42% |
14.91% |
6.20% |
0.40% |
-0.44% |
5.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-1.39% |
- |
- |
- |
-0.04% |
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 |
|
43.26% |
44.51% |
39.70% |
36.55% |
28.60% |
28.26% |
22.46% |
22.34% |
18.73% |
19.83% |
16.09% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
176.13% |
179.49% |
189.98% |
181.38% |
154.69% |
141.85% |
129.11% |
127.91% |
111.14% |
119.02% |
100.49% |
Earnings before Interest and Taxes (EBIT) |
|
-205 |
-251 |
-324 |
-207 |
-207 |
-171 |
-168 |
-133 |
-44 |
-98 |
83 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-202 |
-250 |
-320 |
-170 |
-185 |
-157 |
-170 |
-133 |
0.46 |
-99 |
89 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.98 |
2.12 |
1.12 |
1.32 |
1.79 |
2.48 |
5.63 |
4.36 |
3.42 |
4.48 |
6.87 |
Price to Tangible Book Value (P/TBV) |
|
2.59 |
2.76 |
1.46 |
1.72 |
2.32 |
3.17 |
7.14 |
5.52 |
4.27 |
5.56 |
8.49 |
Price to Revenue (P/Rev) |
|
3.83 |
3.76 |
1.90 |
2.20 |
2.85 |
3.69 |
7.74 |
5.42 |
4.02 |
5.03 |
6.83 |
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) |
|
3.59 |
1.78 |
1.06 |
1.16 |
2.88 |
4.60 |
11.87 |
9.58 |
7.13 |
10.62 |
18.78 |
Enterprise Value to Revenue (EV/Rev) |
|
2.62 |
4.50 |
3.33 |
3.71 |
1.91 |
2.80 |
6.94 |
4.65 |
3.30 |
4.30 |
6.15 |
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 |
249.56 |
80.68 |
81.66 |
23.08 |
17.01 |
19.82 |
21.93 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.50 |
0.00 |
0.00 |
0.00 |
0.00 |
2.68 |
4.62 |
3.04 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.53 |
1.65 |
1.95 |
1.88 |
2.11 |
2.15 |
2.30 |
2.38 |
2.35 |
2.44 |
2.62 |
Long-Term Debt to Equity |
|
1.53 |
1.65 |
1.95 |
1.88 |
2.11 |
2.15 |
2.30 |
2.38 |
2.35 |
2.44 |
2.62 |
Financial Leverage |
|
-0.23 |
0.35 |
0.70 |
0.80 |
-0.60 |
-0.09 |
0.12 |
0.13 |
-0.60 |
-0.62 |
-0.62 |
Leverage Ratio |
|
2.28 |
2.54 |
2.96 |
2.86 |
2.94 |
3.04 |
3.28 |
3.25 |
3.36 |
3.43 |
3.61 |
Compound Leverage Factor |
|
2.28 |
2.54 |
2.96 |
2.86 |
2.94 |
3.04 |
3.28 |
3.25 |
3.36 |
3.43 |
3.61 |
Debt to Total Capital |
|
60.48% |
62.22% |
66.15% |
65.26% |
67.84% |
68.27% |
69.71% |
70.40% |
70.13% |
70.97% |
72.40% |
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 |
|
60.48% |
62.22% |
66.15% |
65.26% |
67.84% |
68.27% |
69.71% |
70.40% |
70.13% |
70.97% |
72.40% |
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 |
|
39.52% |
37.78% |
33.85% |
34.74% |
32.16% |
31.73% |
30.29% |
29.60% |
29.87% |
29.03% |
27.60% |
Debt to EBITDA |
|
-5.50 |
-6.28 |
-5.97 |
-5.01 |
-5.77 |
-6.64 |
-8.89 |
-9.67 |
-13.97 |
-17.26 |
-51.20 |
Net Debt to EBITDA |
|
2.25 |
-1.59 |
-2.59 |
-2.42 |
1.61 |
1.85 |
2.25 |
2.51 |
3.66 |
4.57 |
13.27 |
Long-Term Debt to EBITDA |
|
-5.50 |
-6.28 |
-5.97 |
-5.01 |
-5.77 |
-6.64 |
-8.89 |
-9.67 |
-13.97 |
-17.26 |
-51.20 |
Debt to NOPAT |
|
-6.61 |
-6.11 |
-6.09 |
-5.46 |
-6.36 |
-7.03 |
-9.26 |
-11.34 |
-14.88 |
-18.37 |
-28.12 |
Net Debt to NOPAT |
|
2.71 |
-1.55 |
-2.64 |
-2.63 |
1.78 |
1.95 |
2.35 |
2.95 |
3.90 |
4.87 |
7.29 |
Long-Term Debt to NOPAT |
|
-6.61 |
-6.11 |
-6.09 |
-5.46 |
-6.36 |
-7.03 |
-9.26 |
-11.34 |
-14.88 |
-18.37 |
-28.12 |
Altman Z-Score |
|
0.97 |
1.34 |
0.91 |
1.01 |
0.47 |
0.65 |
1.35 |
1.03 |
0.86 |
1.06 |
1.58 |
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 |
|
8.99 |
15.34 |
16.60 |
22.02 |
8.78 |
7.94 |
6.56 |
7.12 |
6.64 |
6.50 |
5.77 |
Quick Ratio |
|
8.59 |
14.33 |
15.51 |
20.57 |
8.18 |
7.38 |
6.16 |
6.95 |
6.71 |
6.54 |
5.33 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,827 |
-796 |
-1,071 |
-649 |
-243 |
2,442 |
3,408 |
3,664 |
-71 |
-65 |
198 |
Operating Cash Flow to CapEx |
|
-218.63% |
164.41% |
-83.35% |
-177.86% |
176.16% |
276.13% |
191.81% |
447.87% |
179.74% |
445.88% |
710.66% |
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 |
|
0.23 |
0.23 |
0.20 |
0.21 |
0.21 |
0.22 |
0.23 |
0.25 |
0.26 |
0.27 |
0.29 |
Accounts Receivable Turnover |
|
11.55 |
11.59 |
8.80 |
11.57 |
9.31 |
8.97 |
7.52 |
9.83 |
8.41 |
9.27 |
10.96 |
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 |
|
11.53 |
9.83 |
8.17 |
7.19 |
6.88 |
6.30 |
6.19 |
6.22 |
6.47 |
6.22 |
6.39 |
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) |
|
31.60 |
31.49 |
41.45 |
31.55 |
39.21 |
40.67 |
48.51 |
37.13 |
43.38 |
39.37 |
33.30 |
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) |
|
31.60 |
31.49 |
41.45 |
31.55 |
39.21 |
40.67 |
48.51 |
37.13 |
43.38 |
39.37 |
33.30 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
982 |
3,639 |
4,648 |
4,801 |
1,055 |
1,050 |
1,119 |
1,024 |
1,074 |
1,023 |
918 |
Invested Capital Turnover |
|
0.68 |
0.43 |
0.35 |
0.33 |
1.56 |
0.73 |
0.66 |
0.72 |
2.18 |
2.44 |
2.75 |
Increase / (Decrease) in Invested Capital |
|
-2,021 |
595 |
819 |
432 |
73 |
-2,589 |
-3,529 |
-3,777 |
20 |
-27 |
-202 |
Enterprise Value (EV) |
|
3,530 |
6,493 |
4,932 |
5,589 |
3,040 |
4,830 |
13,290 |
9,812 |
7,657 |
10,863 |
17,233 |
Market Capitalization |
|
5,173 |
5,423 |
2,806 |
3,313 |
4,533 |
6,366 |
14,827 |
11,434 |
9,339 |
12,700 |
19,126 |
Book Value per Share |
|
$9.14 |
$8.87 |
$8.65 |
$8.54 |
$8.57 |
$8.58 |
$8.73 |
$8.55 |
$8.84 |
$9.11 |
$8.87 |
Tangible Book Value per Share |
|
$6.98 |
$6.81 |
$6.61 |
$6.55 |
$6.62 |
$6.72 |
$6.88 |
$6.75 |
$7.07 |
$7.35 |
$7.17 |
Total Capital |
|
6,625 |
6,785 |
7,416 |
7,227 |
7,879 |
8,090 |
8,698 |
8,863 |
9,147 |
9,768 |
10,092 |
Total Debt |
|
4,007 |
4,221 |
4,906 |
4,716 |
5,345 |
5,524 |
6,063 |
6,240 |
6,415 |
6,932 |
7,307 |
Total Long-Term Debt |
|
4,007 |
4,221 |
4,906 |
4,716 |
5,345 |
5,524 |
6,063 |
6,240 |
6,415 |
6,932 |
7,307 |
Net Debt |
|
-1,643 |
1,070 |
2,126 |
2,276 |
-1,493 |
-1,536 |
-1,538 |
-1,622 |
-1,682 |
-1,837 |
-1,893 |
Capital Expenditures (CapEx) |
|
27 |
31 |
34 |
31 |
25 |
36 |
39 |
46 |
38 |
44 |
44 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-359 |
2,303 |
3,286 |
3,455 |
-282 |
-312 |
-322 |
-334 |
-328 |
-414 |
-549 |
Debt-free Net Working Capital (DFNWC) |
|
2,787 |
5,454 |
6,066 |
5,895 |
2,152 |
2,198 |
2,040 |
2,068 |
2,099 |
2,045 |
1,855 |
Net Working Capital (NWC) |
|
2,787 |
5,454 |
6,066 |
5,895 |
2,152 |
2,198 |
2,040 |
2,068 |
2,099 |
2,045 |
1,855 |
Net Nonoperating Expense (NNE) |
|
-7.66 |
50 |
71 |
-11 |
35 |
25 |
46 |
21 |
-6.29 |
7.39 |
-85 |
Net Nonoperating Obligations (NNO) |
|
-1,636 |
1,076 |
2,138 |
2,290 |
-1,479 |
-1,516 |
-1,515 |
-1,600 |
-1,658 |
-1,813 |
-1,868 |
Total Depreciation and Amortization (D&A) |
|
2.96 |
1.30 |
3.68 |
37 |
22 |
14 |
-2.55 |
0.14 |
45 |
-0.80 |
6.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-26.63% |
159.76% |
222.04% |
229.35% |
-17.77% |
-18.14% |
-16.80% |
-15.81% |
-14.14% |
-16.39% |
-19.61% |
Debt-free Net Working Capital to Revenue |
|
206.54% |
378.34% |
409.85% |
391.38% |
135.54% |
127.56% |
106.57% |
98.01% |
90.34% |
80.97% |
66.24% |
Net Working Capital to Revenue |
|
206.54% |
378.34% |
409.85% |
391.38% |
135.54% |
127.56% |
106.57% |
98.01% |
90.34% |
80.97% |
66.24% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.62) |
($0.86) |
($1.10) |
($0.69) |
($0.69) |
($0.57) |
($0.54) |
($0.43) |
($0.13) |
($0.31) |
$0.25 |
Adjusted Weighted Average Basic Shares Outstanding |
|
281.70M |
290.93M |
293.68M |
297.20M |
295.34M |
303.84M |
307.57M |
312.63M |
309.86M |
318.23M |
322.28M |
Adjusted Diluted Earnings per Share |
|
($0.62) |
($0.86) |
($1.10) |
($0.69) |
($0.69) |
($0.57) |
($0.54) |
($0.43) |
($0.13) |
($0.31) |
$0.23 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
281.70M |
290.93M |
293.68M |
297.20M |
295.34M |
303.84M |
307.57M |
312.63M |
309.86M |
318.23M |
345.20M |
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 |
|
289.07M |
290.15M |
293.99M |
295.69M |
299.30M |
301.73M |
306.87M |
309.12M |
311.12M |
314.06M |
318.06M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-194 |
-201 |
-252 |
-193 |
-170 |
-147 |
-121 |
-109 |
-52 |
-93 |
-4.19 |
Normalized NOPAT Margin |
|
-53.29% |
-55.65% |
-62.99% |
-50.55% |
-38.14% |
-29.53% |
-20.39% |
-18.90% |
-7.82% |
-13.29% |
-0.48% |
Pre Tax Income Margin |
|
-56.17% |
-69.53% |
-81.09% |
-54.21% |
-46.49% |
-34.39% |
-28.35% |
-23.09% |
-6.70% |
-14.08% |
9.56% |
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 |
|
-0.01% |
-0.03% |
-0.02% |
-0.01% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-125.67% |