Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-51.05% |
-35.23% |
-39.40% |
-28.80% |
-3.00% |
15.04% |
-14.13% |
-19.60% |
-26.70% |
44.23% |
-29.54% |
EBITDA Growth |
|
104.60% |
45.02% |
-339.69% |
148.83% |
-54.57% |
-69.86% |
-1,542.86% |
119.14% |
-158.68% |
168.07% |
-34.53% |
EBIT Growth |
|
94.09% |
47.28% |
-429.60% |
123.96% |
-78.80% |
-348.33% |
-642.95% |
99.82% |
-10,240.00% |
105.32% |
-92.73% |
NOPAT Growth |
|
94.09% |
47.28% |
-429.60% |
134.15% |
-74.33% |
-243.93% |
-642.95% |
99.84% |
-11,360.17% |
101.43% |
-138.70% |
Net Income Growth |
|
94.82% |
31.58% |
-479.81% |
133.58% |
-77.04% |
-263.44% |
-626.32% |
101.09% |
-6,220.00% |
82.27% |
39.32% |
EPS Growth |
|
0.00% |
-48.28% |
-167.44% |
132.17% |
-100.00% |
0.00% |
-515.63% |
84.26% |
-335.48% |
83.70% |
40.91% |
Operating Cash Flow Growth |
|
611.32% |
-68.39% |
-187.16% |
414.29% |
-85.80% |
-74.00% |
215.38% |
-134.15% |
-836.43% |
98.67% |
571.43% |
Free Cash Flow Firm Growth |
|
126.64% |
-137.09% |
161.21% |
319.33% |
-478.91% |
148.18% |
-195.17% |
116.10% |
697.28% |
-120.76% |
125.66% |
Invested Capital Growth |
|
-25.56% |
-1.04% |
-47.62% |
-6.69% |
149.46% |
-31.85% |
-10.58% |
-6.97% |
-69.95% |
41.26% |
-7.54% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.46% |
-3.36% |
-23.72% |
-6.05% |
-14.82% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-43.38% |
164.44% |
-361.79% |
114.69% |
161.49% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-32.57% |
99.57% |
-158.50% |
102.04% |
100.63% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-32.57% |
99.61% |
-158.50% |
100.55% |
99.09% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-33.01% |
102.68% |
-673.05% |
77.12% |
38.28% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-34.01% |
68.04% |
-206.82% |
76.84% |
35.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.13% |
-286.67% |
-7.46% |
-275.00% |
141.25% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
244.37% |
103.46% |
-69.71% |
167.81% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.68% |
1.62% |
-53.89% |
-3.14% |
-6.07% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
48.10% |
43.56% |
47.14% |
71.89% |
77.21% |
73.37% |
72.00% |
65.04% |
69.66% |
64.64% |
73.83% |
EBITDA Margin |
|
8.13% |
18.19% |
-71.96% |
49.36% |
23.12% |
6.06% |
-101.79% |
24.23% |
-19.40% |
9.16% |
8.51% |
Operating Margin |
|
-12.68% |
-10.32% |
-90.22% |
30.36% |
6.64% |
-14.33% |
-123.96% |
-0.28% |
-39.29% |
1.45% |
0.15% |
EBIT Margin |
|
-12.68% |
-10.32% |
-90.22% |
30.36% |
6.64% |
-14.33% |
-123.96% |
-0.28% |
-39.29% |
1.45% |
0.15% |
Profit (Net Income) Margin |
|
-9.12% |
-9.63% |
-92.13% |
43.45% |
10.29% |
-14.62% |
-123.63% |
1.67% |
-139.54% |
-17.15% |
-14.77% |
Tax Burden Percent |
|
78.96% |
73.76% |
99.83% |
99.75% |
120.78% |
102.70% |
99.19% |
63.16% |
363.92% |
-436.91% |
-929.41% |
Interest Burden Percent |
|
91.02% |
126.46% |
102.29% |
143.46% |
128.33% |
99.33% |
100.54% |
-950.00% |
97.58% |
270.91% |
1,062.50% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.25% |
-20.78% |
0.00% |
0.00% |
36.84% |
0.00% |
81.21% |
200.00% |
Return on Invested Capital (ROIC) |
|
-13.09% |
-8.13% |
-56.78% |
29.18% |
4.44% |
-5.32% |
-51.52% |
-0.09% |
-16.85% |
0.43% |
-0.15% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-12.46% |
-4.41% |
-24.54% |
19.84% |
2.25% |
2.33% |
12.69% |
-8.41% |
152.83% |
39.66% |
37.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.47% |
1.86% |
10.97% |
-11.42% |
-0.82% |
-0.56% |
-3.23% |
0.88% |
-44.02% |
-16.39% |
-10.42% |
Return on Equity (ROE) |
|
-8.62% |
-6.27% |
-45.81% |
17.76% |
3.62% |
-5.89% |
-54.75% |
0.78% |
-60.87% |
-15.95% |
-10.57% |
Cash Return on Invested Capital (CROIC) |
|
16.22% |
-7.08% |
5.72% |
36.10% |
-81.10% |
32.55% |
-40.35% |
7.13% |
90.71% |
-33.77% |
7.69% |
Operating Return on Assets (OROA) |
|
-6.00% |
-3.69% |
-26.75% |
8.00% |
1.55% |
-3.79% |
-33.02% |
-0.07% |
-9.74% |
0.72% |
0.06% |
Return on Assets (ROA) |
|
-4.31% |
-3.44% |
-27.32% |
11.45% |
2.40% |
-3.87% |
-32.93% |
0.45% |
-34.59% |
-8.47% |
-5.87% |
Return on Common Equity (ROCE) |
|
-8.62% |
-6.27% |
-45.81% |
17.76% |
3.62% |
-5.89% |
-54.75% |
0.78% |
-60.87% |
-15.95% |
-10.57% |
Return on Equity Simple (ROE_SIMPLE) |
|
-8.86% |
-6.48% |
-58.63% |
16.17% |
3.53% |
-6.01% |
-73.40% |
0.77% |
-85.69% |
-16.80% |
-10.97% |
Net Operating Profit after Tax (NOPAT) |
|
-296 |
-156 |
-827 |
282 |
72 |
-104 |
-775 |
-1.26 |
-145 |
2.07 |
-0.80 |
NOPAT Margin |
|
-8.88% |
-7.23% |
-63.16% |
30.29% |
8.02% |
-10.03% |
-86.77% |
-0.18% |
-27.51% |
0.27% |
-0.15% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.62% |
-3.71% |
-32.24% |
9.34% |
2.19% |
-7.65% |
-64.21% |
8.32% |
-169.68% |
-39.23% |
-37.62% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-16.89% |
0.21% |
-0.09% |
Cost of Revenue to Revenue |
|
51.90% |
56.44% |
52.86% |
28.11% |
22.79% |
26.63% |
28.00% |
34.96% |
30.34% |
35.36% |
26.17% |
SG&A Expenses to Revenue |
|
23.06% |
30.23% |
42.25% |
51.07% |
45.24% |
47.40% |
38.52% |
15.88% |
32.68% |
24.66% |
29.86% |
R&D to Revenue |
|
21.32% |
21.71% |
23.38% |
25.64% |
24.23% |
24.90% |
24.08% |
30.50% |
25.50% |
16.74% |
20.34% |
Operating Expenses to Revenue |
|
60.78% |
53.89% |
137.36% |
41.52% |
70.58% |
87.69% |
195.97% |
65.32% |
108.95% |
63.19% |
73.68% |
Earnings before Interest and Taxes (EBIT) |
|
-423 |
-223 |
-1,181 |
283 |
60 |
-149 |
-1,107 |
-2.00 |
-207 |
11 |
0.80 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
271 |
393 |
-942 |
460 |
209 |
63 |
-909 |
174 |
-102 |
70 |
46 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.66 |
1.29 |
1.76 |
2.57 |
1.77 |
1.12 |
3.76 |
2.53 |
2.63 |
2.10 |
3.87 |
Price to Tangible Book Value (P/TBV) |
|
2.89 |
3.00 |
4.05 |
4.41 |
44.47 |
15.99 |
0.00 |
20.74 |
38.17 |
6.69 |
13.92 |
Price to Revenue (P/Rev) |
|
1.71 |
1.91 |
2.77 |
6.91 |
5.17 |
2.72 |
6.33 |
5.49 |
4.28 |
2.14 |
5.21 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
15.90 |
50.21 |
0.00 |
0.00 |
328.43 |
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% |
6.29% |
1.99% |
0.00% |
0.00% |
0.30% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.17 |
1.48 |
2.57 |
5.26 |
1.87 |
1.19 |
3.92 |
2.81 |
4.51 |
2.76 |
4.99 |
Enterprise Value to Revenue (EV/Rev) |
|
1.26 |
1.31 |
1.96 |
5.27 |
4.83 |
1.82 |
6.24 |
5.16 |
3.40 |
2.04 |
4.83 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.47 |
7.21 |
0.00 |
10.67 |
20.88 |
29.98 |
0.00 |
21.30 |
0.00 |
22.28 |
56.81 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
17.34 |
72.73 |
0.00 |
0.00 |
0.00 |
0.00 |
140.78 |
3,231.20 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
17.39 |
60.21 |
0.00 |
0.00 |
0.00 |
0.00 |
749.15 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.16 |
11.02 |
0.00 |
6.97 |
43.64 |
72.65 |
67.93 |
0.00 |
0.00 |
0.00 |
156.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.43 |
0.00 |
30.87 |
14.05 |
0.00 |
2.96 |
0.00 |
37.92 |
2.30 |
0.00 |
62.29 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.50 |
0.40 |
0.29 |
0.31 |
0.25 |
0.00 |
0.48 |
0.33 |
0.00 |
0.25 |
0.27 |
Long-Term Debt to Equity |
|
0.50 |
0.40 |
0.29 |
0.31 |
0.25 |
0.00 |
0.48 |
0.33 |
0.00 |
0.25 |
0.27 |
Financial Leverage |
|
-0.36 |
-0.42 |
-0.45 |
-0.58 |
-0.37 |
-0.24 |
-0.25 |
-0.10 |
-0.29 |
-0.41 |
-0.28 |
Leverage Ratio |
|
2.00 |
1.82 |
1.68 |
1.55 |
1.51 |
1.52 |
1.66 |
1.76 |
1.76 |
1.88 |
1.80 |
Compound Leverage Factor |
|
1.82 |
2.30 |
1.72 |
2.23 |
1.93 |
1.51 |
1.67 |
-16.72 |
1.72 |
5.10 |
19.12 |
Debt to Total Capital |
|
33.22% |
28.47% |
22.32% |
23.79% |
20.15% |
0.00% |
32.37% |
24.58% |
0.00% |
20.03% |
21.34% |
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 |
|
33.22% |
28.47% |
22.32% |
23.79% |
20.15% |
0.00% |
32.37% |
24.58% |
0.00% |
20.03% |
21.34% |
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 |
|
66.78% |
71.53% |
77.68% |
76.21% |
79.85% |
100.00% |
67.63% |
75.42% |
100.00% |
79.97% |
78.66% |
Debt to EBITDA |
|
6.30 |
3.25 |
-0.63 |
1.70 |
3.18 |
0.00 |
-0.79 |
2.91 |
0.00 |
2.79 |
4.29 |
Net Debt to EBITDA |
|
-5.54 |
-3.30 |
1.12 |
-3.33 |
-1.46 |
0.00 |
0.09 |
-1.35 |
0.00 |
-1.13 |
-4.43 |
Long-Term Debt to EBITDA |
|
6.30 |
3.25 |
-0.63 |
1.70 |
3.18 |
0.00 |
-0.79 |
2.91 |
0.00 |
2.79 |
4.29 |
Debt to NOPAT |
|
-5.76 |
-8.18 |
-0.71 |
2.77 |
9.18 |
0.00 |
-0.93 |
-401.38 |
0.00 |
93.90 |
-244.13 |
Net Debt to NOPAT |
|
5.07 |
8.31 |
1.28 |
-5.43 |
-4.22 |
0.00 |
0.11 |
186.04 |
0.00 |
-38.07 |
251.75 |
Long-Term Debt to NOPAT |
|
-5.76 |
-8.18 |
-0.71 |
2.77 |
9.18 |
0.00 |
-0.93 |
-401.38 |
0.00 |
93.90 |
-244.13 |
Altman Z-Score |
|
2.11 |
1.94 |
1.18 |
4.19 |
2.59 |
1.34 |
1.20 |
2.21 |
-0.13 |
0.11 |
1.13 |
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 |
|
3.04 |
2.90 |
2.76 |
6.19 |
2.42 |
1.07 |
2.35 |
2.63 |
1.02 |
1.42 |
1.72 |
Quick Ratio |
|
2.54 |
2.66 |
2.58 |
6.04 |
2.29 |
1.02 |
2.21 |
2.20 |
0.77 |
1.28 |
1.63 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
367 |
-136 |
83 |
349 |
-1,324 |
638 |
-607 |
98 |
779 |
-162 |
42 |
Operating Cash Flow to CapEx |
|
0.00% |
917.86% |
0.00% |
5,866.67% |
625.00% |
216.67% |
1,025.00% |
-350.00% |
0.00% |
-49.30% |
532.26% |
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 |
|
0.47 |
0.36 |
0.30 |
0.26 |
0.23 |
0.26 |
0.27 |
0.27 |
0.25 |
0.49 |
0.40 |
Accounts Receivable Turnover |
|
3.87 |
4.37 |
4.25 |
4.15 |
3.81 |
4.32 |
4.10 |
3.88 |
3.57 |
4.31 |
2.42 |
Inventory Turnover |
|
9.46 |
9.20 |
8.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
3.94 |
4.46 |
5.20 |
12.03 |
12.13 |
13.42 |
15.14 |
16.13 |
15.95 |
32.86 |
30.92 |
Accounts Payable Turnover |
|
4.88 |
4.83 |
3.48 |
3.01 |
4.38 |
7.01 |
9.80 |
11.95 |
6.94 |
13.16 |
5.85 |
Days Sales Outstanding (DSO) |
|
94.34 |
83.56 |
85.88 |
87.92 |
95.69 |
84.41 |
89.10 |
94.05 |
102.29 |
84.65 |
150.87 |
Days Inventory Outstanding (DIO) |
|
38.59 |
39.67 |
44.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
74.75 |
75.61 |
104.96 |
121.20 |
83.28 |
52.05 |
37.23 |
30.54 |
52.57 |
27.74 |
62.44 |
Cash Conversion Cycle (CCC) |
|
58.18 |
47.63 |
25.49 |
-33.28 |
12.41 |
32.36 |
51.87 |
63.51 |
49.73 |
56.91 |
88.43 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,931 |
1,911 |
1,001 |
934 |
2,330 |
1,588 |
1,420 |
1,321 |
397 |
561 |
519 |
Invested Capital Turnover |
|
1.47 |
1.12 |
0.90 |
0.96 |
0.55 |
0.53 |
0.59 |
0.52 |
0.61 |
1.59 |
0.99 |
Increase / (Decrease) in Invested Capital |
|
-663 |
-20 |
-910 |
-67 |
1,396 |
-742 |
-168 |
-99 |
-924 |
164 |
-42 |
Enterprise Value (EV) |
|
4,192 |
2,833 |
2,571 |
4,908 |
4,364 |
1,889 |
5,570 |
3,706 |
1,792 |
1,549 |
2,585 |
Market Capitalization |
|
5,692 |
4,130 |
3,627 |
6,440 |
4,670 |
2,830 |
5,654 |
3,941 |
2,252 |
1,627 |
2,786 |
Book Value per Share |
|
$6.52 |
$6.07 |
$3.95 |
$4.72 |
$4.91 |
$4.62 |
$2.67 |
$2.71 |
$1.48 |
$1.32 |
$1.22 |
Tangible Book Value per Share |
|
$3.74 |
$2.60 |
$1.72 |
$2.75 |
$0.20 |
$0.32 |
($0.21) |
$0.33 |
$0.10 |
$0.42 |
$0.34 |
Total Capital |
|
5,138 |
4,485 |
2,648 |
3,287 |
3,301 |
2,529 |
2,224 |
2,063 |
857 |
969 |
915 |
Total Debt |
|
1,707 |
1,277 |
591 |
782 |
665 |
0.00 |
720 |
507 |
0.00 |
194 |
195 |
Total Long-Term Debt |
|
1,707 |
1,277 |
591 |
782 |
665 |
0.00 |
720 |
507 |
0.00 |
194 |
195 |
Net Debt |
|
-1,500 |
-1,297 |
-1,056 |
-1,532 |
-306 |
-941 |
-84 |
-235 |
-460 |
-79 |
-201 |
Capital Expenditures (CapEx) |
|
-261 |
28 |
-78 |
12 |
16 |
12 |
8.00 |
8.00 |
-9.80 |
7.10 |
3.10 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-96 |
-405 |
-282 |
-125 |
-193 |
-834 |
-162 |
-66 |
-412 |
-87 |
-91 |
Debt-free Net Working Capital (DFNWC) |
|
2,795 |
1,972 |
1,096 |
2,134 |
723 |
75 |
577 |
646 |
14 |
151 |
247 |
Net Working Capital (NWC) |
|
2,795 |
1,972 |
1,096 |
2,134 |
723 |
75 |
577 |
646 |
14 |
151 |
247 |
Net Nonoperating Expense (NNE) |
|
7.90 |
52 |
379 |
-123 |
-21 |
48 |
329 |
-13 |
590 |
132 |
78 |
Net Nonoperating Obligations (NNO) |
|
-1,500 |
-1,297 |
-1,056 |
-1,571 |
-306 |
-941 |
-84 |
-235 |
-460 |
-214 |
-201 |
Total Depreciation and Amortization (D&A) |
|
694 |
616 |
239 |
177 |
149 |
212 |
198 |
176 |
105 |
59 |
45 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.88% |
-18.75% |
-21.54% |
-13.41% |
-21.35% |
-80.19% |
-18.14% |
-9.19% |
-78.28% |
-11.40% |
-16.94% |
Debt-free Net Working Capital to Revenue |
|
83.81% |
91.30% |
83.73% |
228.97% |
79.98% |
7.21% |
64.61% |
89.97% |
2.66% |
19.84% |
46.21% |
Net Working Capital to Revenue |
|
83.81% |
91.30% |
83.73% |
228.97% |
79.98% |
7.21% |
64.61% |
89.97% |
2.66% |
19.84% |
46.21% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.58) |
$0.00 |
($2.30) |
$0.76 |
$0.17 |
($0.27) |
($1.97) |
$0.02 |
($1.27) |
($0.22) |
($0.13) |
Adjusted Weighted Average Basic Shares Outstanding |
|
528.80M |
521.17M |
530.50M |
536.73M |
547.36M |
554.23M |
565.54M |
576.47M |
582.18M |
589.23M |
596.23M |
Adjusted Diluted Earnings per Share |
|
($0.58) |
$0.00 |
($2.30) |
$0.74 |
$0.00 |
($0.32) |
($1.97) |
($0.31) |
($1.35) |
($0.22) |
($0.13) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
528.80M |
521.17M |
530.50M |
536.73M |
547.36M |
554.23M |
565.54M |
576.47M |
582.18M |
589.23M |
596.23M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.58) |
$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 |
|
528.80M |
521.17M |
530.50M |
536.73M |
547.36M |
554.23M |
565.54M |
576.47M |
582.18M |
589.23M |
596.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-178 |
-20 |
-316 |
293 |
42 |
-82 |
-329 |
-1.26 |
47 |
30 |
9.24 |
Normalized NOPAT Margin |
|
-5.33% |
-0.91% |
-24.17% |
31.47% |
4.65% |
-7.88% |
-36.84% |
-0.18% |
9.02% |
3.89% |
1.73% |
Pre Tax Income Margin |
|
-11.54% |
-13.06% |
-92.28% |
43.56% |
8.52% |
-14.23% |
-124.64% |
2.65% |
-38.34% |
3.93% |
1.59% |
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 |
|
20.07% |
-44.71% |
0.00% |
4.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |