Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-25.26% |
-23.66% |
-22.47% |
-22.22% |
-14.56% |
-17.79% |
-17.53% |
-15.83% |
-12.39% |
-12.60% |
-5.54% |
EBITDA Growth |
|
-332.66% |
-709.58% |
-141.09% |
84.03% |
83.09% |
62.78% |
52.89% |
-37.95% |
-198.36% |
84.94% |
89.93% |
EBIT Growth |
|
-466.33% |
-2,386.63% |
-108.00% |
73.37% |
70.51% |
42.01% |
41.42% |
-19.91% |
-88.08% |
68.01% |
75.70% |
NOPAT Growth |
|
-343.67% |
-2,523.57% |
-106.14% |
73.31% |
69.43% |
40.95% |
39.89% |
-21.05% |
-82.57% |
68.72% |
76.27% |
Net Income Growth |
|
-548.77% |
-2,960.65% |
-112.12% |
72.03% |
70.25% |
36.53% |
45.82% |
2.28% |
-27.35% |
82.37% |
81.62% |
EPS Growth |
|
-1,314.29% |
-4,900.00% |
-314.29% |
47.22% |
89.41% |
48.00% |
49.14% |
7.89% |
-92.59% |
80.77% |
83.05% |
Operating Cash Flow Growth |
|
-199.23% |
-107.09% |
226.21% |
184.27% |
289.67% |
243.71% |
-220.75% |
-19.78% |
-48.88% |
-4.40% |
36.07% |
Free Cash Flow Firm Growth |
|
120.08% |
-456.08% |
152.35% |
344.10% |
227.19% |
155.19% |
-43.48% |
-64.38% |
-75.38% |
-69.90% |
-50.43% |
Invested Capital Growth |
|
-46.06% |
270.30% |
-71.97% |
-90.57% |
-109.98% |
-132.73% |
-150.15% |
-463.92% |
-547.89% |
-122.93% |
-104.71% |
Revenue Q/Q Growth |
|
-13.40% |
-7.92% |
-9.72% |
-4.29% |
-4.87% |
0.01% |
-9.43% |
-2.32% |
-0.99% |
-0.23% |
-2.10% |
EBITDA Q/Q Growth |
|
3.22% |
56.75% |
-34.63% |
79.25% |
-2.50% |
-29.96% |
-70.41% |
39.23% |
-121.70% |
93.44% |
-13.91% |
EBIT Q/Q Growth |
|
4.47% |
51.23% |
-31.27% |
67.59% |
-5.80% |
-28.85% |
-32.60% |
33.67% |
-65.95% |
78.08% |
-0.73% |
NOPAT Q/Q Growth |
|
2.39% |
50.78% |
-30.38% |
67.57% |
-11.81% |
-24.92% |
-32.72% |
34.70% |
-68.63% |
78.60% |
-0.66% |
Net Income Q/Q Growth |
|
-23.45% |
41.96% |
-17.26% |
66.72% |
-31.31% |
-23.84% |
-0.10% |
39.96% |
-71.13% |
82.86% |
-4.36% |
EPS Q/Q Growth |
|
-254.17% |
-13.64% |
-16.00% |
67.24% |
28.95% |
-92.59% |
-13.46% |
40.68% |
-48.57% |
80.77% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
36.88% |
74.28% |
310.07% |
21.67% |
42.08% |
-60.43% |
-276.50% |
180.83% |
-9.46% |
-25.99% |
-218.04% |
Free Cash Flow Firm Q/Q Growth |
|
177.11% |
-1,895.04% |
121.28% |
126.85% |
3.36% |
10.60% |
-78.21% |
42.96% |
-28.54% |
35.21% |
-64.11% |
Invested Capital Q/Q Growth |
|
-13.85% |
-6.47% |
-63.50% |
-67.93% |
-191.14% |
-206.77% |
44.07% |
-132.73% |
-62.26% |
-5.55% |
48.64% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
40.02% |
42.21% |
40.88% |
42.69% |
44.11% |
43.62% |
43.43% |
45.54% |
44.59% |
45.42% |
44.49% |
EBITDA Margin |
|
-15.42% |
-8.76% |
-13.06% |
-2.83% |
-3.05% |
-3.97% |
-7.46% |
-4.64% |
-10.39% |
-0.68% |
-0.80% |
Operating Margin |
|
-17.58% |
-10.94% |
-15.80% |
-5.35% |
-6.29% |
-7.86% |
-11.51% |
-7.70% |
-13.11% |
-2.81% |
-2.89% |
EBIT Margin |
|
-17.41% |
-10.98% |
-15.96% |
-5.40% |
-6.01% |
-7.74% |
-11.34% |
-7.70% |
-12.90% |
-2.83% |
-2.92% |
Profit (Net Income) Margin |
|
-22.57% |
-12.60% |
-16.37% |
-5.69% |
-7.86% |
-9.73% |
-10.75% |
-6.61% |
-11.42% |
-1.96% |
-2.09% |
Tax Burden Percent |
|
129.99% |
116.58% |
103.57% |
119.33% |
144.03% |
136.49% |
102.12% |
97.62% |
96.28% |
102.46% |
101.37% |
Interest Burden Percent |
|
99.70% |
98.46% |
99.01% |
88.25% |
90.75% |
92.04% |
92.86% |
87.92% |
91.93% |
67.56% |
70.75% |
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) |
|
-189.22% |
-834.80% |
-280.63% |
-109.67% |
-169.42% |
-287.77% |
-1,486.67% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-172.40% |
-828.86% |
-273.20% |
-106.84% |
-164.25% |
-281.17% |
-1,482.74% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
114.66% |
790.81% |
218.53% |
87.44% |
140.39% |
250.22% |
1,433.22% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-74.56% |
-44.00% |
-62.10% |
-22.23% |
-29.03% |
-37.55% |
-53.45% |
-52.31% |
-59.33% |
-47.29% |
-34.36% |
Cash Return on Invested Capital (CROIC) |
|
-38.56% |
-366.06% |
-168.16% |
-111.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-44.38% |
-25.38% |
-37.25% |
-12.13% |
-13.88% |
-17.13% |
-27.30% |
-18.38% |
-31.34% |
-6.47% |
-7.35% |
Return on Assets (ROA) |
|
-57.51% |
-29.14% |
-38.20% |
-12.77% |
-18.15% |
-21.52% |
-25.89% |
-15.77% |
-27.74% |
-4.48% |
-5.27% |
Return on Common Equity (ROCE) |
|
-74.56% |
-44.00% |
-62.10% |
-22.23% |
-29.03% |
-37.55% |
-53.45% |
-52.31% |
-59.33% |
-47.29% |
-34.36% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-88.62% |
-115.90% |
-94.43% |
0.00% |
-65.68% |
-56.97% |
-57.93% |
0.00% |
-52.29% |
-35.71% |
Net Operating Profit after Tax (NOPAT) |
|
-53 |
-34 |
-44 |
-14 |
-16 |
-20 |
-27 |
-17 |
-29 |
-6.28 |
-6.32 |
NOPAT Margin |
|
-12.31% |
-7.66% |
-11.06% |
-3.75% |
-4.40% |
-5.50% |
-8.06% |
-5.39% |
-9.18% |
-1.97% |
-2.02% |
Net Nonoperating Expense Percent (NNEP) |
|
-16.82% |
-5.95% |
-7.43% |
-2.83% |
-5.17% |
-6.60% |
-3.93% |
-1.61% |
-2.85% |
0.01% |
-0.09% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-8.69% |
-12.48% |
- |
- |
-3.29% |
-3.19% |
Cost of Revenue to Revenue |
|
59.98% |
57.79% |
59.12% |
57.31% |
55.89% |
56.38% |
56.57% |
54.46% |
55.41% |
54.58% |
55.51% |
SG&A Expenses to Revenue |
|
57.60% |
53.15% |
56.67% |
48.04% |
50.40% |
51.47% |
54.94% |
53.24% |
57.70% |
48.23% |
47.38% |
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 |
|
57.60% |
53.15% |
56.67% |
48.04% |
50.40% |
51.47% |
54.94% |
53.24% |
57.70% |
48.23% |
47.38% |
Earnings before Interest and Taxes (EBIT) |
|
-74 |
-49 |
-64 |
-21 |
-22 |
-28 |
-37 |
-25 |
-41 |
-9.04 |
-9.10 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-66 |
-39 |
-52 |
-11 |
-11 |
-14 |
-25 |
-15 |
-33 |
-2.18 |
-2.48 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.00 |
1.49 |
2.14 |
1.51 |
2.26 |
1.66 |
1.77 |
1.24 |
2.68 |
2.16 |
3.02 |
Price to Tangible Book Value (P/TBV) |
|
2.00 |
1.49 |
2.14 |
1.51 |
2.26 |
1.66 |
1.77 |
1.24 |
2.68 |
2.16 |
3.02 |
Price to Revenue (P/Rev) |
|
0.32 |
0.23 |
0.30 |
0.22 |
0.35 |
0.25 |
0.26 |
0.18 |
0.37 |
0.32 |
0.47 |
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) |
|
4.51 |
2.69 |
10.31 |
13.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.21 |
0.12 |
0.18 |
0.08 |
0.19 |
0.08 |
0.10 |
0.01 |
0.19 |
0.12 |
0.29 |
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) |
|
5.52 |
0.00 |
0.00 |
0.00 |
4.11 |
1.24 |
2.91 |
0.49 |
8.98 |
5.76 |
10.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.27 |
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 |
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 |
0.00 |
Financial Leverage |
|
-0.67 |
-0.95 |
-0.80 |
-0.82 |
-0.85 |
-0.89 |
-0.97 |
-1.06 |
-1.16 |
-1.22 |
-1.12 |
Leverage Ratio |
|
2.02 |
2.16 |
2.18 |
2.37 |
2.42 |
2.60 |
2.56 |
2.59 |
2.54 |
2.69 |
2.46 |
Compound Leverage Factor |
|
2.02 |
2.13 |
2.15 |
2.09 |
2.20 |
2.40 |
2.38 |
2.27 |
2.33 |
1.81 |
1.74 |
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% |
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% |
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% |
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% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
Altman Z-Score |
|
3.18 |
2.82 |
2.91 |
2.73 |
2.98 |
2.37 |
2.46 |
2.23 |
2.53 |
2.35 |
2.92 |
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 |
|
1.61 |
1.57 |
1.59 |
1.69 |
1.79 |
1.66 |
1.80 |
1.75 |
1.80 |
1.73 |
1.85 |
Quick Ratio |
|
0.72 |
0.68 |
0.85 |
0.90 |
1.08 |
0.97 |
1.10 |
1.11 |
1.21 |
1.12 |
1.15 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
26 |
-170 |
36 |
82 |
85 |
94 |
21 |
29 |
21 |
28 |
10 |
Operating Cash Flow to CapEx |
|
-306.53% |
-170.65% |
383.09% |
978.73% |
912.43% |
397.58% |
-675.33% |
809.47% |
509.09% |
319.34% |
-505.43% |
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 |
|
2.55 |
2.31 |
2.33 |
2.24 |
2.31 |
2.21 |
2.41 |
2.39 |
2.43 |
2.28 |
2.52 |
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 |
|
5.52 |
5.50 |
6.22 |
5.50 |
5.59 |
4.55 |
5.73 |
6.03 |
6.53 |
5.10 |
5.94 |
Fixed Asset Turnover |
|
21.20 |
19.47 |
18.47 |
17.86 |
17.39 |
17.67 |
18.51 |
19.81 |
20.38 |
21.40 |
23.07 |
Accounts Payable Turnover |
|
10.40 |
8.19 |
9.30 |
7.41 |
7.62 |
6.33 |
9.12 |
7.16 |
8.11 |
5.81 |
9.54 |
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) |
|
66.08 |
66.33 |
58.65 |
66.39 |
65.24 |
80.25 |
63.72 |
60.53 |
55.93 |
71.56 |
61.42 |
Days Payable Outstanding (DPO) |
|
35.08 |
44.57 |
39.25 |
49.26 |
47.90 |
57.71 |
40.03 |
51.00 |
45.00 |
62.86 |
38.25 |
Cash Conversion Cycle (CCC) |
|
31.00 |
21.76 |
19.40 |
17.13 |
17.34 |
22.54 |
23.69 |
9.53 |
10.93 |
8.70 |
23.17 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
92 |
86 |
31 |
10 |
-9.18 |
-28 |
-16 |
-37 |
-59 |
-63 |
-32 |
Invested Capital Turnover |
|
15.38 |
109.03 |
25.38 |
29.27 |
38.48 |
52.32 |
184.48 |
-107.54 |
-38.98 |
-28.42 |
-53.09 |
Increase / (Decrease) in Invested Capital |
|
-79 |
137 |
-81 |
-97 |
-101 |
-114 |
-47 |
-47 |
-50 |
-35 |
-16 |
Enterprise Value (EV) |
|
415 |
231 |
324 |
140 |
301 |
121 |
149 |
15 |
253 |
159 |
368 |
Market Capitalization |
|
646 |
440 |
547 |
384 |
559 |
384 |
378 |
260 |
500 |
412 |
597 |
Book Value per Share |
|
$2.98 |
$2.66 |
$2.30 |
$2.26 |
$2.17 |
$1.97 |
$1.81 |
$1.74 |
$1.53 |
$1.50 |
$1.56 |
Tangible Book Value per Share |
|
$2.98 |
$2.66 |
$2.30 |
$2.26 |
$2.17 |
$1.97 |
$1.81 |
$1.74 |
$1.53 |
$1.50 |
$1.56 |
Total Capital |
|
323 |
295 |
255 |
254 |
247 |
231 |
213 |
209 |
187 |
190 |
198 |
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 |
|
-231 |
-209 |
-224 |
-244 |
-258 |
-262 |
-230 |
-245 |
-247 |
-253 |
-230 |
Capital Expenditures (CapEx) |
|
6.28 |
5.89 |
5.51 |
2.62 |
4.00 |
3.63 |
3.77 |
2.55 |
3.66 |
4.32 |
3.22 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-31 |
-34 |
-68 |
-58 |
-70 |
-83 |
-61 |
-79 |
-84 |
-87 |
-57 |
Debt-free Net Working Capital (DFNWC) |
|
182 |
169 |
153 |
186 |
187 |
179 |
169 |
165 |
163 |
166 |
162 |
Net Working Capital (NWC) |
|
182 |
169 |
153 |
186 |
187 |
179 |
169 |
165 |
163 |
166 |
162 |
Net Nonoperating Expense (NNE) |
|
44 |
22 |
21 |
7.46 |
13 |
15 |
8.90 |
3.94 |
7.18 |
-0.02 |
0.21 |
Net Nonoperating Obligations (NNO) |
|
-231 |
-209 |
-224 |
-244 |
-256 |
-259 |
-229 |
-246 |
-246 |
-253 |
-230 |
Total Depreciation and Amortization (D&A) |
|
8.52 |
9.85 |
12 |
9.86 |
11 |
14 |
13 |
9.87 |
8.03 |
6.86 |
6.62 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.55% |
-1.77% |
-3.74% |
-3.40% |
-4.41% |
-5.48% |
-4.25% |
-5.54% |
-6.27% |
-6.76% |
-4.50% |
Debt-free Net Working Capital to Revenue |
|
9.00% |
8.74% |
8.44% |
10.86% |
11.76% |
11.85% |
11.68% |
11.58% |
12.20% |
12.85% |
12.70% |
Net Working Capital to Revenue |
|
9.00% |
8.74% |
8.44% |
10.86% |
11.76% |
11.85% |
11.68% |
11.58% |
12.20% |
12.85% |
12.70% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($2.55) |
($0.50) |
($0.58) |
($0.19) |
($0.27) |
($0.60) |
($0.59) |
($0.35) |
($0.52) |
($0.10) |
($0.10) |
Adjusted Weighted Average Basic Shares Outstanding |
|
108.76M |
112.36M |
113.93M |
115.45M |
114.68M |
116.65M |
119.05M |
121.27M |
120.21M |
125.97M |
127.98M |
Adjusted Diluted Earnings per Share |
|
($2.55) |
($0.50) |
($0.58) |
($0.19) |
($0.27) |
($0.60) |
($0.59) |
($0.35) |
($0.52) |
($0.10) |
($0.10) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
108.76M |
112.36M |
113.93M |
115.45M |
114.68M |
116.65M |
119.05M |
121.27M |
120.21M |
125.97M |
127.98M |
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 |
|
110.81M |
110.81M |
112.51M |
113.77M |
117.33M |
117.89M |
120.17M |
122.34M |
126.84M |
126.84M |
128.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-53 |
-34 |
-44 |
-14 |
-16 |
-20 |
-27 |
-17 |
-29 |
-6.28 |
-6.32 |
Normalized NOPAT Margin |
|
-12.31% |
-7.66% |
-11.06% |
-3.75% |
-4.40% |
-5.50% |
-8.06% |
-5.39% |
-9.18% |
-1.97% |
-2.02% |
Pre Tax Income Margin |
|
-17.36% |
-10.81% |
-15.80% |
-4.77% |
-5.46% |
-7.13% |
-10.53% |
-6.77% |
-11.86% |
-1.92% |
-2.06% |
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 |
|
-14.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |