Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
24.62% |
7.11% |
-4.45% |
0.13% |
10.80% |
17.34% |
17.60% |
19.58% |
20.52% |
28.83% |
26.00% |
EBITDA Growth |
|
-95.47% |
-33.28% |
-84.41% |
-26.39% |
-6.12% |
-9.74% |
-18.14% |
-14.40% |
2.60% |
6.84% |
-6.17% |
EBIT Growth |
|
-98.39% |
-27.81% |
-76.50% |
-23.77% |
-0.14% |
-9.77% |
-17.33% |
-12.99% |
2.39% |
5.95% |
-7.80% |
NOPAT Growth |
|
-100.48% |
-29.26% |
-51.96% |
-29.65% |
-1.21% |
-10.32% |
-14.59% |
-12.32% |
2.03% |
5.17% |
-6.10% |
Net Income Growth |
|
-91.87% |
-21.35% |
-60.12% |
-11.19% |
10.45% |
-1.35% |
-14.99% |
-12.27% |
2.38% |
5.46% |
-10.42% |
EPS Growth |
|
-81.08% |
-14.55% |
-50.00% |
-7.41% |
16.42% |
6.35% |
-5.26% |
-1.72% |
10.71% |
11.86% |
-3.33% |
Operating Cash Flow Growth |
|
-3,843.44% |
-178.27% |
6.36% |
305.55% |
110.29% |
7.60% |
24.76% |
-21.11% |
104.32% |
20.37% |
43.61% |
Free Cash Flow Firm Growth |
|
-596.93% |
6.69% |
-136.88% |
-148.32% |
9.06% |
-24.21% |
63.28% |
63.03% |
69.88% |
70.70% |
69.98% |
Invested Capital Growth |
|
173.94% |
68.32% |
3,811.64% |
4,333.32% |
201.03% |
57.83% |
10.86% |
4.88% |
-8.53% |
-13.70% |
-22.23% |
Revenue Q/Q Growth |
|
-9.69% |
-4.44% |
6.83% |
8.61% |
-0.07% |
1.20% |
7.06% |
10.45% |
0.72% |
8.17% |
4.71% |
EBITDA Q/Q Growth |
|
-23.22% |
-4.93% |
5.15% |
-3.07% |
-3.46% |
-8.51% |
-2.11% |
0.20% |
11.92% |
-3.79% |
-16.36% |
EBIT Q/Q Growth |
|
-25.87% |
1.78% |
3.98% |
-4.27% |
-1.83% |
-7.67% |
-2.63% |
-0.42% |
12.03% |
-3.74% |
-17.62% |
NOPAT Q/Q Growth |
|
-29.52% |
1.70% |
-0.10% |
-1.72% |
-1.11% |
-7.16% |
-3.97% |
0.29% |
11.81% |
-3.72% |
-16.33% |
Net Income Q/Q Growth |
|
-23.02% |
4.20% |
8.26% |
-2.84% |
0.92% |
-8.42% |
-4.09% |
-0.41% |
13.85% |
-5.01% |
-21.57% |
EPS Q/Q Growth |
|
-24.07% |
5.97% |
9.52% |
-1.75% |
3.45% |
-5.36% |
-1.69% |
1.67% |
15.25% |
-4.00% |
-19.23% |
Operating Cash Flow Q/Q Growth |
|
-190.67% |
-37.45% |
1.31% |
152.13% |
-85.45% |
-1,334.50% |
19.63% |
154.65% |
-62.32% |
-581.14% |
43.09% |
Free Cash Flow Firm Q/Q Growth |
|
-113.42% |
39.77% |
-129.95% |
16.00% |
21.84% |
17.73% |
32.02% |
15.43% |
36.32% |
19.97% |
30.34% |
Invested Capital Q/Q Growth |
|
1,573.39% |
131.32% |
66.89% |
-25.58% |
4.77% |
21.28% |
17.22% |
-29.59% |
-8.62% |
14.42% |
5.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
71.82% |
66.75% |
66.59% |
65.60% |
56.04% |
56.14% |
57.76% |
59.60% |
59.81% |
61.31% |
59.07% |
EBITDA Margin |
|
-108.57% |
-119.22% |
-105.85% |
-100.45% |
-103.99% |
-111.50% |
-106.34% |
-96.09% |
-84.04% |
-80.63% |
-89.61% |
Operating Margin |
|
-112.10% |
-115.32% |
-108.05% |
-101.20% |
-102.39% |
-108.42% |
-105.29% |
-95.05% |
-83.23% |
-79.81% |
-88.66% |
EBIT Margin |
|
-113.66% |
-116.83% |
-105.01% |
-100.81% |
-102.72% |
-109.29% |
-104.77% |
-95.25% |
-83.20% |
-79.79% |
-89.63% |
Profit (Net Income) Margin |
|
-110.05% |
-110.32% |
-94.74% |
-89.71% |
-88.94% |
-95.29% |
-92.64% |
-84.22% |
-72.04% |
-69.93% |
-81.19% |
Tax Burden Percent |
|
100.25% |
100.24% |
100.23% |
100.29% |
100.23% |
100.32% |
100.68% |
99.90% |
100.43% |
100.39% |
100.42% |
Interest Burden Percent |
|
96.58% |
94.21% |
90.02% |
88.73% |
86.38% |
86.91% |
87.83% |
88.50% |
86.21% |
87.30% |
90.20% |
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) |
|
0.00% |
-289.43% |
-249.68% |
-330.15% |
-239.84% |
-177.51% |
-131.50% |
-172.03% |
-161.19% |
-139.48% |
-146.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-287.41% |
-248.27% |
-328.64% |
-238.41% |
-175.76% |
-129.54% |
-170.07% |
-159.66% |
-137.70% |
-144.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
265.56% |
227.95% |
309.03% |
218.00% |
152.82% |
106.22% |
147.41% |
138.88% |
116.11% |
118.62% |
Return on Equity (ROE) |
|
-22.39% |
-23.87% |
-21.73% |
-21.12% |
-21.84% |
-24.70% |
-25.28% |
-24.62% |
-22.31% |
-23.37% |
-28.05% |
Cash Return on Invested Capital (CROIC) |
|
-634.55% |
-282.65% |
-427.19% |
-275.77% |
-349.49% |
-216.72% |
-140.64% |
-190.27% |
-179.65% |
-143.01% |
-118.26% |
Operating Return on Assets (OROA) |
|
-25.93% |
-27.83% |
-24.54% |
-23.66% |
-25.27% |
-28.65% |
-28.76% |
-27.63% |
-25.22% |
-26.12% |
-31.04% |
Return on Assets (ROA) |
|
-25.11% |
-26.28% |
-22.14% |
-21.05% |
-21.88% |
-24.98% |
-25.43% |
-24.43% |
-21.84% |
-22.89% |
-28.12% |
Return on Common Equity (ROCE) |
|
-22.39% |
-23.87% |
-21.73% |
-21.12% |
-21.84% |
-24.70% |
-25.28% |
-24.62% |
-22.31% |
-23.37% |
-28.05% |
Return on Equity Simple (ROE_SIMPLE) |
|
-23.13% |
-25.03% |
-27.69% |
0.00% |
-28.03% |
-28.78% |
-30.26% |
0.00% |
-31.79% |
-31.94% |
-32.78% |
Net Operating Profit after Tax (NOPAT) |
|
-51 |
-50 |
-50 |
-51 |
-52 |
-56 |
-58 |
-58 |
-51 |
-53 |
-61 |
NOPAT Margin |
|
-78.47% |
-80.72% |
-75.64% |
-70.84% |
-71.67% |
-75.90% |
-73.70% |
-66.54% |
-58.26% |
-55.86% |
-62.07% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.02% |
-2.02% |
-1.41% |
-1.51% |
-1.43% |
-1.75% |
-1.96% |
-1.96% |
-1.53% |
-1.78% |
-2.61% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-6.43% |
- |
- |
- |
-7.13% |
Cost of Revenue to Revenue |
|
28.18% |
33.25% |
33.41% |
34.40% |
43.96% |
43.86% |
42.24% |
40.40% |
40.19% |
38.69% |
40.93% |
SG&A Expenses to Revenue |
|
32.53% |
29.86% |
26.83% |
26.79% |
27.49% |
27.61% |
27.06% |
23.16% |
22.59% |
23.08% |
25.69% |
R&D to Revenue |
|
85.56% |
80.20% |
82.57% |
68.61% |
70.30% |
68.82% |
63.11% |
58.46% |
60.69% |
59.06% |
60.09% |
Operating Expenses to Revenue |
|
183.91% |
182.06% |
174.65% |
166.80% |
158.43% |
164.56% |
163.05% |
154.66% |
143.04% |
141.12% |
147.73% |
Earnings before Interest and Taxes (EBIT) |
|
-74 |
-73 |
-70 |
-73 |
-74 |
-80 |
-82 |
-82 |
-73 |
-75 |
-89 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-71 |
-74 |
-71 |
-73 |
-75 |
-82 |
-83 |
-83 |
-73 |
-76 |
-89 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.02 |
1.49 |
2.31 |
2.15 |
5.21 |
3.16 |
3.31 |
3.15 |
3.82 |
3.64 |
4.70 |
Price to Tangible Book Value (P/TBV) |
|
2.02 |
1.49 |
2.31 |
2.15 |
5.21 |
3.17 |
3.31 |
3.15 |
3.82 |
3.65 |
4.71 |
Price to Revenue (P/Rev) |
|
7.43 |
5.27 |
8.21 |
7.49 |
17.73 |
10.13 |
10.02 |
8.85 |
10.26 |
9.03 |
11.03 |
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) |
|
25.35 |
5.97 |
8.88 |
10.12 |
32.93 |
14.24 |
12.86 |
16.26 |
22.92 |
18.65 |
24.45 |
Enterprise Value to Revenue (EV/Rev) |
|
3.89 |
2.09 |
5.24 |
4.45 |
14.78 |
7.45 |
7.58 |
6.44 |
7.92 |
6.92 |
9.05 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
|
-1.01 |
-0.92 |
-0.92 |
-0.94 |
-0.91 |
-0.87 |
-0.82 |
-0.87 |
-0.87 |
-0.84 |
-0.82 |
Leverage Ratio |
|
1.15 |
1.14 |
1.16 |
1.18 |
1.16 |
1.16 |
1.17 |
1.19 |
1.19 |
1.20 |
1.21 |
Compound Leverage Factor |
|
1.11 |
1.08 |
1.04 |
1.05 |
1.01 |
1.01 |
1.03 |
1.05 |
1.02 |
1.04 |
1.09 |
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 |
|
7.67 |
5.86 |
8.86 |
6.73 |
18.33 |
10.53 |
10.34 |
9.50 |
10.44 |
9.40 |
11.70 |
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 |
|
7.67 |
8.09 |
7.66 |
6.53 |
8.08 |
8.16 |
8.48 |
8.84 |
7.86 |
7.52 |
6.74 |
Quick Ratio |
|
7.53 |
7.88 |
7.41 |
6.36 |
7.89 |
7.93 |
8.21 |
8.60 |
7.65 |
7.30 |
6.55 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-147 |
-89 |
-204 |
-171 |
-134 |
-110 |
-75 |
-63 |
-40 |
-32 |
-22 |
Operating Cash Flow to CapEx |
|
-231.36% |
-215.15% |
-262.27% |
251.64% |
30.66% |
-742.63% |
-641.55% |
840.94% |
870.35% |
-4,747.61% |
-6,082.87% |
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 |
0.24 |
0.23 |
0.23 |
0.25 |
0.26 |
0.27 |
0.29 |
0.30 |
0.33 |
0.35 |
Accounts Receivable Turnover |
|
3.87 |
4.43 |
2.52 |
2.48 |
2.69 |
2.39 |
1.87 |
2.35 |
2.48 |
2.29 |
2.07 |
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 |
|
11.91 |
8.06 |
6.63 |
5.38 |
4.29 |
3.69 |
3.57 |
3.59 |
3.72 |
3.92 |
4.24 |
Accounts Payable Turnover |
|
2.72 |
3.62 |
4.57 |
2.19 |
2.95 |
3.94 |
6.12 |
7.35 |
4.62 |
6.03 |
6.05 |
Days Sales Outstanding (DSO) |
|
94.20 |
82.47 |
144.97 |
146.97 |
135.86 |
152.52 |
195.28 |
155.51 |
147.29 |
159.64 |
175.99 |
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) |
|
134.18 |
100.77 |
79.84 |
166.63 |
123.75 |
92.64 |
59.61 |
49.66 |
78.93 |
60.58 |
60.33 |
Cash Conversion Cycle (CCC) |
|
-39.97 |
-18.30 |
65.13 |
-19.66 |
12.11 |
59.88 |
135.67 |
105.85 |
68.35 |
99.06 |
115.66 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
41 |
94 |
158 |
117 |
123 |
149 |
175 |
123 |
112 |
129 |
136 |
Invested Capital Turnover |
|
-36.94 |
3.59 |
3.30 |
4.66 |
3.35 |
2.34 |
1.78 |
2.59 |
2.77 |
2.50 |
2.36 |
Increase / (Decrease) in Invested Capital |
|
96 |
38 |
154 |
120 |
82 |
55 |
17 |
5.72 |
-10 |
-20 |
-39 |
Enterprise Value (EV) |
|
1,034 |
563 |
1,399 |
1,187 |
4,046 |
2,122 |
2,247 |
1,999 |
2,576 |
2,398 |
3,322 |
Market Capitalization |
|
1,973 |
1,422 |
2,188 |
2,000 |
4,856 |
2,884 |
2,970 |
2,750 |
3,339 |
3,129 |
4,046 |
Book Value per Share |
|
$9.14 |
$8.79 |
$8.59 |
$8.29 |
$8.07 |
$7.71 |
$7.49 |
$7.16 |
$7.01 |
$6.76 |
$6.66 |
Tangible Book Value per Share |
|
$9.13 |
$8.78 |
$8.59 |
$8.28 |
$8.06 |
$7.70 |
$7.49 |
$7.15 |
$7.00 |
$6.76 |
$6.66 |
Total Capital |
|
979 |
953 |
947 |
930 |
932 |
911 |
898 |
873 |
875 |
859 |
860 |
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 |
|
-938 |
-859 |
-790 |
-812 |
-810 |
-762 |
-723 |
-750 |
-763 |
-730 |
-724 |
Capital Expenditures (CapEx) |
|
17 |
24 |
20 |
11 |
13 |
6.54 |
6.09 |
2.54 |
0.92 |
0.82 |
0.36 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-32 |
1.34 |
50 |
22 |
33 |
55 |
94 |
52 |
46 |
65 |
69 |
Debt-free Net Working Capital (DFNWC) |
|
875 |
841 |
823 |
753 |
784 |
817 |
817 |
802 |
808 |
796 |
793 |
Net Working Capital (NWC) |
|
875 |
841 |
823 |
753 |
784 |
817 |
817 |
802 |
808 |
796 |
793 |
Net Nonoperating Expense (NNE) |
|
21 |
18 |
13 |
14 |
12 |
14 |
15 |
15 |
12 |
13 |
19 |
Net Nonoperating Obligations (NNO) |
|
-938 |
-859 |
-790 |
-812 |
-810 |
-762 |
-723 |
-750 |
-763 |
-730 |
-724 |
Total Depreciation and Amortization (D&A) |
|
3.32 |
-1.49 |
-0.56 |
0.26 |
-0.92 |
-1.62 |
-1.23 |
-0.73 |
-0.73 |
-0.79 |
0.03 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-12.01% |
0.50% |
18.92% |
8.19% |
12.13% |
19.20% |
31.55% |
16.64% |
14.12% |
18.88% |
18.68% |
Debt-free Net Working Capital to Revenue |
|
329.51% |
311.86% |
308.55% |
282.18% |
286.32% |
286.97% |
275.59% |
258.24% |
248.43% |
229.64% |
216.08% |
Net Working Capital to Revenue |
|
329.51% |
311.86% |
308.55% |
282.18% |
286.32% |
286.97% |
275.59% |
258.24% |
248.43% |
229.64% |
216.08% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.67) |
($0.63) |
($0.57) |
($0.58) |
($0.56) |
($0.59) |
($0.60) |
($0.59) |
($0.50) |
($0.52) |
($0.62) |
Adjusted Weighted Average Basic Shares Outstanding |
|
106.84M |
108.88M |
110.74M |
109.85M |
115.68M |
118.66M |
120.49M |
119.36M |
124.98M |
127.87M |
130.38M |
Adjusted Diluted Earnings per Share |
|
($0.67) |
($0.63) |
($0.57) |
($0.58) |
($0.56) |
($0.59) |
($0.60) |
($0.59) |
($0.50) |
($0.52) |
($0.62) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
106.84M |
108.88M |
110.74M |
109.85M |
115.68M |
118.66M |
120.49M |
119.36M |
124.98M |
127.87M |
130.38M |
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 |
|
108.48M |
110.25M |
112.21M |
115.61M |
118.20M |
119.87M |
122.05M |
124.82M |
127.03M |
129.07M |
132.74M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-51 |
-50 |
-50 |
-51 |
-52 |
-56 |
-58 |
-58 |
-51 |
-53 |
-61 |
Normalized NOPAT Margin |
|
-78.47% |
-80.72% |
-75.64% |
-70.84% |
-71.67% |
-75.90% |
-73.70% |
-66.54% |
-58.26% |
-55.86% |
-62.07% |
Pre Tax Income Margin |
|
-109.78% |
-110.06% |
-94.53% |
-89.44% |
-88.73% |
-94.98% |
-92.02% |
-84.30% |
-71.73% |
-69.66% |
-80.85% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |