Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
104.06% |
21.26% |
11.63% |
-11.23% |
-4.31% |
11.27% |
56.21% |
19.73% |
96.52% |
-24.80% |
EBITDA Growth |
|
0.00% |
49.54% |
-382.18% |
-15.30% |
-71.90% |
-58.28% |
-32.52% |
-76.15% |
-23.88% |
105.47% |
-267.15% |
EBIT Growth |
|
0.00% |
49.54% |
-382.18% |
-15.30% |
-71.90% |
-58.28% |
-32.52% |
-76.15% |
-23.88% |
105.47% |
-267.15% |
NOPAT Growth |
|
0.00% |
46.49% |
-377.91% |
-14.39% |
-73.43% |
-58.01% |
-34.35% |
-66.94% |
-24.18% |
105.94% |
-280.45% |
Net Income Growth |
|
0.00% |
355.19% |
39.61% |
-257.75% |
-210.44% |
-45.44% |
-11.42% |
-44.60% |
-115.75% |
128.05% |
-62.24% |
EPS Growth |
|
0.00% |
0.00% |
131.25% |
-120.00% |
-175.00% |
-45.45% |
-12.50% |
-38.89% |
-72.00% |
127.91% |
-66.67% |
Operating Cash Flow Growth |
|
0.00% |
-212.27% |
-1.96% |
6.54% |
-267.29% |
-146.33% |
23.29% |
-229.04% |
-31.52% |
181.63% |
-99.77% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-187.73% |
-192.65% |
14.74% |
-142.27% |
32.58% |
-178.13% |
-8.62% |
130.76% |
-199.02% |
Invested Capital Growth |
|
0.00% |
0.00% |
-2,772.94% |
209.33% |
-102.21% |
8,685.09% |
-222.29% |
24.63% |
-128.86% |
-124.94% |
42.67% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
38.76% |
41.16% |
27.65% |
27.11% |
32.77% |
21.84% |
17.31% |
27.49% |
27.04% |
54.12% |
44.64% |
EBITDA Margin |
|
-21.76% |
-5.38% |
-21.39% |
-22.10% |
-42.79% |
-70.78% |
-84.30% |
-95.06% |
-98.35% |
2.74% |
-6.08% |
Operating Margin |
|
-20.91% |
-5.48% |
-21.61% |
-22.15% |
-43.27% |
-71.45% |
-86.27% |
-92.19% |
-95.61% |
2.19% |
-6.94% |
EBIT Margin |
|
-21.76% |
-5.38% |
-21.39% |
-22.10% |
-42.79% |
-70.78% |
-84.30% |
-95.06% |
-98.35% |
2.74% |
-6.08% |
Profit (Net Income) Margin |
|
-4.68% |
5.85% |
6.74% |
-9.52% |
-33.29% |
-50.60% |
-50.67% |
-46.90% |
-84.52% |
12.06% |
6.06% |
Tax Burden Percent |
|
20.47% |
-98.93% |
-30.74% |
42.89% |
82.26% |
73.48% |
60.88% |
77.43% |
87.81% |
173.38% |
-3,448.06% |
Interest Burden Percent |
|
105.04% |
109.94% |
102.44% |
100.44% |
94.58% |
97.30% |
98.73% |
63.73% |
97.87% |
254.38% |
2.89% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.73% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-3,218.68% |
0.00% |
-7,055.08% |
-1,067.91% |
-878.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-3,252.59% |
0.00% |
-7,059.27% |
-1,066.45% |
-877.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3,239.07% |
0.00% |
7,048.41% |
1,052.02% |
849.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
20.39% |
9.50% |
-6.67% |
-15.89% |
-28.59% |
-27.77% |
-21.44% |
-43.00% |
14.65% |
5.04% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-3,418.68% |
0.00% |
-492.53% |
0.00% |
-535.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-4.18% |
-16.16% |
-11.34% |
-16.22% |
-29.08% |
-32.32% |
-32.29% |
-34.92% |
1.99% |
-3.00% |
Return on Assets (ROA) |
|
0.00% |
4.54% |
5.09% |
-4.88% |
-12.62% |
-20.79% |
-19.43% |
-15.93% |
-30.01% |
8.76% |
2.99% |
Return on Common Equity (ROCE) |
|
0.00% |
16.62% |
8.30% |
-6.25% |
-15.07% |
-26.70% |
-25.78% |
-20.23% |
-40.97% |
14.23% |
4.96% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.51% |
7.90% |
-4.97% |
-18.33% |
-36.00% |
-23.86% |
-16.93% |
-59.04% |
13.84% |
5.02% |
Net Operating Profit after Tax (NOPAT) |
|
-13 |
-6.84 |
-33 |
-37 |
-65 |
-102 |
-138 |
-230 |
-285 |
17 |
-31 |
NOPAT Margin |
|
-14.64% |
-3.84% |
-15.13% |
-15.50% |
-30.29% |
-50.01% |
-60.39% |
-64.53% |
-66.93% |
2.02% |
-4.85% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
33.91% |
29.78% |
4.19% |
-1.45% |
-0.34% |
5.29% |
7.80% |
-8.58% |
10.91% |
8.13% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-43.57% |
2.06% |
-3.58% |
Cost of Revenue to Revenue |
|
61.24% |
58.84% |
72.35% |
72.89% |
67.23% |
78.16% |
82.69% |
72.51% |
72.96% |
45.88% |
55.36% |
SG&A Expenses to Revenue |
|
19.27% |
16.74% |
18.32% |
17.94% |
22.72% |
25.84% |
26.91% |
35.70% |
31.92% |
15.89% |
17.92% |
R&D to Revenue |
|
34.25% |
26.58% |
30.95% |
31.31% |
53.32% |
67.45% |
76.66% |
83.98% |
90.73% |
36.04% |
33.66% |
Operating Expenses to Revenue |
|
59.67% |
46.64% |
49.26% |
49.25% |
76.04% |
93.28% |
103.57% |
119.68% |
122.65% |
51.93% |
51.57% |
Earnings before Interest and Taxes (EBIT) |
|
-19 |
-9.59 |
-46 |
-53 |
-92 |
-145 |
-192 |
-339 |
-419 |
23 |
-38 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-19 |
-9.59 |
-46 |
-53 |
-92 |
-145 |
-192 |
-339 |
-419 |
23 |
-38 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.04 |
0.79 |
1.16 |
8.82 |
5.17 |
4.19 |
4.29 |
3.30 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.05 |
0.80 |
1.16 |
8.82 |
5.17 |
4.19 |
4.29 |
3.30 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.98 |
1.43 |
1.63 |
18.73 |
14.34 |
5.99 |
3.74 |
3.98 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.08 |
66.55 |
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% |
3.22% |
1.50% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
2.36 |
0.00 |
2.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.00 |
0.34 |
16.48 |
11.50 |
4.45 |
2.73 |
2.68 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
99.89 |
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 |
99.89 |
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 |
135.05 |
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 |
10.44 |
3,394.00 |
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 |
28.92 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.49 |
0.23 |
0.06 |
0.06 |
0.09 |
0.05 |
0.03 |
0.03 |
0.11 |
0.11 |
Long-Term Debt to Equity |
|
0.00 |
0.26 |
0.13 |
0.00 |
0.06 |
0.09 |
0.05 |
0.00 |
0.03 |
0.06 |
0.08 |
Financial Leverage |
|
0.00 |
-1.00 |
-1.04 |
-1.00 |
-0.99 |
-0.97 |
-1.01 |
-1.03 |
-1.04 |
-1.12 |
-1.12 |
Leverage Ratio |
|
0.00 |
2.24 |
1.87 |
1.36 |
1.26 |
1.38 |
1.43 |
1.35 |
1.43 |
1.67 |
1.69 |
Compound Leverage Factor |
|
0.00 |
2.47 |
1.91 |
1.37 |
1.19 |
1.34 |
1.41 |
0.86 |
1.40 |
4.26 |
0.05 |
Debt to Total Capital |
|
0.00% |
32.77% |
18.65% |
5.82% |
6.09% |
7.89% |
4.92% |
2.52% |
2.76% |
9.64% |
9.69% |
Short-Term Debt to Total Capital |
|
0.00% |
15.17% |
7.96% |
5.82% |
0.00% |
0.00% |
0.00% |
2.52% |
0.00% |
3.79% |
2.73% |
Long-Term Debt to Total Capital |
|
0.00% |
17.60% |
10.70% |
0.00% |
6.09% |
7.89% |
4.92% |
0.00% |
2.76% |
5.86% |
6.95% |
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% |
12.44% |
7.89% |
4.51% |
5.30% |
7.33% |
6.38% |
4.93% |
4.05% |
1.56% |
1.40% |
Common Equity to Total Capital |
|
0.00% |
54.80% |
73.46% |
89.67% |
88.61% |
84.78% |
88.70% |
92.54% |
93.19% |
88.79% |
88.92% |
Debt to EBITDA |
|
0.00 |
-5.20 |
-1.01 |
-0.56 |
-0.29 |
-0.18 |
-0.14 |
-0.08 |
-0.04 |
3.46 |
-2.16 |
Net Debt to EBITDA |
|
0.00 |
10.62 |
4.66 |
8.87 |
4.50 |
1.99 |
2.85 |
3.13 |
1.64 |
-37.32 |
21.82 |
Long-Term Debt to EBITDA |
|
0.00 |
-2.79 |
-0.58 |
0.00 |
-0.29 |
-0.18 |
-0.14 |
0.00 |
-0.04 |
2.10 |
-1.55 |
Debt to NOPAT |
|
0.00 |
-7.29 |
-1.43 |
-0.80 |
-0.41 |
-0.26 |
-0.20 |
-0.12 |
-0.06 |
4.68 |
-2.71 |
Net Debt to NOPAT |
|
0.00 |
14.89 |
6.59 |
12.64 |
6.36 |
2.82 |
3.98 |
4.62 |
2.41 |
-50.45 |
27.33 |
Long-Term Debt to NOPAT |
|
0.00 |
-3.91 |
-0.82 |
0.00 |
-0.41 |
-0.26 |
-0.20 |
0.00 |
-0.06 |
2.84 |
-1.94 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
3.06 |
1.53 |
0.38 |
11.74 |
8.81 |
2.22 |
3.92 |
3.13 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
18.50% |
12.64% |
6.24% |
5.18% |
6.64% |
7.18% |
5.61% |
4.72% |
2.85% |
1.63% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.10 |
1.76 |
4.13 |
4.33 |
2.80 |
3.35 |
3.89 |
2.37 |
2.72 |
2.83 |
Quick Ratio |
|
0.00 |
0.98 |
1.58 |
3.91 |
4.03 |
2.52 |
3.05 |
3.51 |
2.06 |
2.56 |
2.65 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-7.26 |
-21 |
-61 |
-52 |
-126 |
-85 |
-237 |
-257 |
79 |
-78 |
Operating Cash Flow to CapEx |
|
224.16% |
-282.34% |
-221.15% |
-178.18% |
-516.14% |
-944.68% |
-780.80% |
-1,245.19% |
-732.60% |
672.32% |
2.77% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-5.17 |
-12.82 |
-42.04 |
-51.69 |
-122.67 |
-108.24 |
-400.22 |
-394.70 |
104.31 |
-27.30 |
Operating Cash Flow to Interest Expense |
|
5.51 |
-6.68 |
-5.87 |
-6.15 |
-32.55 |
-78.56 |
-78.86 |
-344.97 |
-411.96 |
288.88 |
0.17 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.05 |
-9.05 |
-8.52 |
-9.60 |
-38.86 |
-86.87 |
-88.96 |
-372.68 |
-468.19 |
245.91 |
-6.07 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.78 |
0.76 |
0.51 |
0.38 |
0.41 |
0.38 |
0.34 |
0.36 |
0.73 |
0.49 |
Accounts Receivable Turnover |
|
0.00 |
3.73 |
4.60 |
4.97 |
4.52 |
3.67 |
3.94 |
5.42 |
4.67 |
6.86 |
4.08 |
Inventory Turnover |
|
0.00 |
10.97 |
13.97 |
14.29 |
11.95 |
11.23 |
10.48 |
9.30 |
6.73 |
7.19 |
6.93 |
Fixed Asset Turnover |
|
0.00 |
20.95 |
23.41 |
19.96 |
13.89 |
10.94 |
10.13 |
10.88 |
7.28 |
9.54 |
6.56 |
Accounts Payable Turnover |
|
0.00 |
1.86 |
3.21 |
4.87 |
5.01 |
6.36 |
6.74 |
7.10 |
5.54 |
7.16 |
8.85 |
Days Sales Outstanding (DSO) |
|
0.00 |
97.84 |
79.34 |
73.38 |
80.69 |
99.52 |
92.66 |
67.36 |
78.14 |
53.21 |
89.42 |
Days Inventory Outstanding (DIO) |
|
0.00 |
33.26 |
26.12 |
25.55 |
30.55 |
32.50 |
34.83 |
39.24 |
54.23 |
50.77 |
52.65 |
Days Payable Outstanding (DPO) |
|
0.00 |
196.69 |
113.65 |
74.98 |
72.83 |
57.41 |
54.15 |
51.44 |
65.87 |
51.00 |
41.25 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-65.59 |
-8.19 |
23.95 |
38.41 |
74.60 |
73.33 |
55.16 |
66.49 |
52.98 |
100.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
0.43 |
-11 |
12 |
-0.28 |
24 |
-29 |
-22 |
-50 |
-112 |
-64 |
Invested Capital Turnover |
|
0.00 |
838.60 |
-39.52 |
455.10 |
35.26 |
17.56 |
-86.65 |
-14.07 |
-11.92 |
-10.36 |
-7.15 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.43 |
-12 |
24 |
-13 |
24 |
-52 |
7.11 |
-28 |
-62 |
48 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
29 |
-82 |
70 |
3,758 |
4,097 |
1,895 |
2,290 |
1,687 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
479 |
307 |
334 |
4,271 |
5,106 |
2,556 |
3,132 |
2,511 |
Book Value per Share |
|
$0.00 |
$1.53 |
$3.09 |
$7.61 |
$5.85 |
$4.32 |
$0.69 |
$1.36 |
$0.71 |
$0.84 |
$0.87 |
Tangible Book Value per Share |
|
$0.00 |
$1.45 |
$3.03 |
$7.54 |
$5.80 |
$4.32 |
$0.69 |
$1.36 |
$0.71 |
$0.84 |
$0.87 |
Total Capital |
|
0.00 |
152 |
251 |
515 |
439 |
340 |
546 |
1,066 |
655 |
823 |
855 |
Total Debt |
|
0.00 |
50 |
47 |
30 |
27 |
27 |
27 |
27 |
18 |
79 |
83 |
Total Long-Term Debt |
|
0.00 |
27 |
27 |
0.00 |
27 |
27 |
27 |
0.00 |
18 |
48 |
59 |
Net Debt |
|
0.00 |
-102 |
-215 |
-473 |
-413 |
-289 |
-548 |
-1,061 |
-687 |
-855 |
-836 |
Capital Expenditures (CapEx) |
|
3.73 |
3.32 |
4.33 |
5.02 |
6.36 |
8.57 |
7.95 |
16 |
37 |
33 |
18 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.41 |
-11 |
-0.71 |
-16 |
-13 |
-63 |
-84 |
-145 |
-161 |
-123 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
32 |
92 |
358 |
285 |
204 |
372 |
927 |
486 |
725 |
713 |
Net Working Capital (NWC) |
|
0.00 |
8.45 |
72 |
328 |
285 |
204 |
372 |
900 |
486 |
694 |
690 |
Net Nonoperating Expense (NNE) |
|
-8.70 |
-17 |
-47 |
-14 |
6.44 |
1.21 |
-22 |
-63 |
75 |
-84 |
-69 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-102 |
-215 |
-473 |
-413 |
-289 |
-548 |
-1,061 |
-687 |
-855 |
-836 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-0.23% |
-5.31% |
-0.30% |
-7.42% |
-6.47% |
-27.56% |
-23.69% |
-34.01% |
-19.26% |
-19.48% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
17.69% |
42.68% |
148.25% |
133.14% |
99.53% |
163.33% |
260.39% |
113.97% |
86.51% |
113.20% |
Net Working Capital to Revenue |
|
0.00% |
4.74% |
33.44% |
135.82% |
133.14% |
99.53% |
163.33% |
252.84% |
113.97% |
82.79% |
109.49% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.43) |
($1.13) |
($0.16) |
($0.18) |
($0.25) |
($0.43) |
$0.12 |
$0.04 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
59.72M |
61.72M |
66.43M |
666.91M |
727.72M |
792.68M |
847.14M |
849.65M |
855.35M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.43) |
($1.13) |
($0.16) |
($0.18) |
($0.25) |
($0.43) |
$0.12 |
$0.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
59.97M |
61.72M |
66.43M |
666.91M |
727.72M |
792.68M |
847.14M |
869.20M |
872.83M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.16) |
($0.18) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
60.71M |
66.45M |
66.66M |
665.68M |
697.93M |
864.53M |
864.78M |
871.26M |
871.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-6.84 |
-33 |
-37 |
-65 |
-102 |
-138 |
-230 |
-285 |
17 |
-31 |
Normalized NOPAT Margin |
|
-14.64% |
-3.84% |
-15.13% |
-15.50% |
-30.29% |
-50.01% |
-60.39% |
-64.53% |
-66.93% |
2.02% |
-4.85% |
Pre Tax Income Margin |
|
-22.85% |
-5.91% |
-21.92% |
-22.20% |
-40.47% |
-68.87% |
-83.23% |
-60.58% |
-96.25% |
6.96% |
-0.18% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-12.53 |
-6.83 |
-28.34 |
-36.63 |
-90.81 |
-140.80 |
-244.20 |
-571.85 |
-643.20 |
30.20 |
-13.34 |
NOPAT to Interest Expense |
|
-8.43 |
-4.87 |
-20.04 |
-25.70 |
-64.27 |
-99.49 |
-174.93 |
-388.21 |
-437.71 |
22.34 |
-10.65 |
EBIT Less CapEx to Interest Expense |
|
-14.99 |
-9.20 |
-31.00 |
-40.08 |
-97.11 |
-149.11 |
-254.30 |
-599.55 |
-699.44 |
-12.77 |
-19.59 |
NOPAT Less CapEx to Interest Expense |
|
-10.89 |
-7.24 |
-22.69 |
-29.15 |
-70.58 |
-107.80 |
-185.03 |
-415.92 |
-493.94 |
-20.63 |
-16.90 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-28.85% |
5.66% |
3.87% |
-6.94% |
-1.80% |
-1.24% |
-1.27% |
-5.92% |
-7.10% |
8.97% |
2.62% |
Augmented Payout Ratio |
|
-28.85% |
35.46% |
96.68% |
-50.24% |
-10.48% |
-1.57% |
-19.48% |
-39.94% |
-20.47% |
17.94% |
97.10% |