Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
179.41% |
155.80% |
94.28% |
66.16% |
63.29% |
47.83% |
32.65% |
22.50% |
18.52% |
16.11% |
13.83% |
EBITDA Growth |
|
-392.91% |
2.61% |
-6.89% |
-46.47% |
69.89% |
96.42% |
75.20% |
71.64% |
348.32% |
1,002.68% |
286.53% |
EBIT Growth |
|
-227.74% |
-2.65% |
-5.24% |
-17.72% |
65.07% |
82.05% |
66.56% |
59.39% |
205.17% |
150.19% |
186.68% |
NOPAT Growth |
|
-443.82% |
-17.87% |
-18.18% |
-47.83% |
34.82% |
50.34% |
35.40% |
39.83% |
28.06% |
23.33% |
54.23% |
Net Income Growth |
|
-224.45% |
-102.91% |
-9.94% |
-18.19% |
64.09% |
81.32% |
65.87% |
57.49% |
202.15% |
147.85% |
183.00% |
EPS Growth |
|
-162.50% |
-62.00% |
0.00% |
-15.38% |
65.48% |
82.72% |
66.67% |
57.78% |
100.00% |
364.29% |
84.21% |
Operating Cash Flow Growth |
|
1,773.73% |
-158.89% |
185.89% |
527.15% |
28.69% |
867.19% |
388.00% |
44.27% |
96.32% |
-2.16% |
0.00% |
Free Cash Flow Firm Growth |
|
-204.54% |
106.46% |
121.40% |
93.69% |
90.18% |
-74.18% |
-29.37% |
186.46% |
224.27% |
331.79% |
-79.27% |
Invested Capital Growth |
|
100.88% |
-121.26% |
-90.69% |
14.38% |
931.35% |
-192.29% |
-681.26% |
-59.00% |
-155.37% |
-170.19% |
-10.57% |
Revenue Q/Q Growth |
|
6.67% |
19.96% |
14.84% |
13.08% |
4.83% |
8.60% |
3.04% |
4.43% |
1.42% |
6.39% |
0.00% |
EBITDA Q/Q Growth |
|
-11.84% |
2.23% |
-0.89% |
-32.77% |
77.01% |
88.39% |
-599.52% |
-51.85% |
301.32% |
-57.79% |
0.00% |
EBIT Q/Q Growth |
|
-8.05% |
3.74% |
3.06% |
-16.75% |
67.94% |
50.54% |
-80.66% |
-41.76% |
183.03% |
-76.39% |
0.00% |
NOPAT Q/Q Growth |
|
-9.34% |
-0.21% |
-5.21% |
-28.24% |
51.79% |
23.65% |
-36.84% |
-19.47% |
42.36% |
18.63% |
0.00% |
Net Income Q/Q Growth |
|
-7.81% |
2.05% |
3.89% |
-16.46% |
67.25% |
49.03% |
-75.55% |
-45.08% |
178.69% |
-76.12% |
0.00% |
EPS Q/Q Growth |
|
-7.69% |
3.57% |
3.70% |
-15.38% |
67.78% |
51.72% |
-85.71% |
-46.15% |
100.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
304.52% |
-139.61% |
273.31% |
204.26% |
-38.38% |
136.12% |
10.24% |
-10.05% |
-16.15% |
17.68% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-1.84% |
105.98% |
319.52% |
-124.70% |
-58.43% |
115.73% |
1,047.37% |
-69.76% |
127.71% |
-45.35% |
0.00% |
Invested Capital Q/Q Growth |
|
105.52% |
-284.81% |
284.83% |
-554.09% |
166.49% |
-152.38% |
-267.55% |
-24.22% |
76.84% |
-155.56% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
77.63% |
78.30% |
80.38% |
81.74% |
82.08% |
82.24% |
81.63% |
81.67% |
82.97% |
81.03% |
81.63% |
EBITDA Margin |
|
-35.84% |
-29.21% |
-25.67% |
-30.13% |
-6.61% |
-0.71% |
-4.80% |
-6.98% |
13.85% |
5.49% |
11.43% |
Operating Margin |
|
-49.84% |
-41.63% |
-38.14% |
-43.25% |
-19.89% |
-13.99% |
-18.57% |
-21.25% |
-8.55% |
-6.47% |
-5.99% |
EBIT Margin |
|
-52.48% |
-42.12% |
-35.55% |
-36.71% |
-11.23% |
-5.11% |
-8.96% |
-12.17% |
9.96% |
2.21% |
9.27% |
Profit (Net Income) Margin |
|
-51.96% |
-42.42% |
-35.51% |
-36.57% |
-11.42% |
-5.36% |
-9.14% |
-12.69% |
9.85% |
2.21% |
9.25% |
Tax Burden Percent |
|
99.00% |
100.73% |
99.87% |
99.62% |
101.77% |
104.88% |
101.91% |
104.30% |
98.85% |
99.99% |
99.87% |
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% |
1.15% |
0.01% |
0.13% |
Return on Invested Capital (ROIC) |
|
0.00% |
-326.71% |
-59.99% |
0.00% |
-141.65% |
0.00% |
0.00% |
0.00% |
-272.79% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-325.88% |
-59.44% |
0.00% |
-141.82% |
0.00% |
0.00% |
0.00% |
-274.25% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
320.20% |
54.56% |
0.00% |
138.54% |
0.00% |
0.00% |
0.00% |
271.67% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-11.47% |
-6.50% |
-5.43% |
-8.52% |
-3.11% |
-5.50% |
-4.22% |
-1.95% |
-1.12% |
-0.70% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-12,716.14% |
0.00% |
96.98% |
0.00% |
-414.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-4.20% |
-3.55% |
-3.01% |
-3.27% |
-1.16% |
-0.57% |
-1.11% |
-1.55% |
1.34% |
0.30% |
0.00% |
Return on Assets (ROA) |
|
-4.16% |
-3.58% |
-3.00% |
-3.26% |
-1.18% |
-0.60% |
-1.13% |
-1.61% |
1.32% |
0.30% |
0.00% |
Return on Common Equity (ROCE) |
|
-11.47% |
-6.50% |
-5.43% |
-8.52% |
-3.11% |
-5.50% |
-4.22% |
-1.95% |
-1.12% |
-0.70% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-6.96% |
0.00% |
-8.25% |
-8.53% |
-7.13% |
0.00% |
-4.23% |
-1.99% |
-1.29% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-58 |
-58 |
-61 |
-79 |
-38 |
-29 |
-40 |
-47 |
-27 |
-22 |
-22 |
NOPAT Margin |
|
-34.89% |
-29.14% |
-26.70% |
-30.28% |
-13.92% |
-9.79% |
-13.00% |
-14.87% |
-8.45% |
-6.47% |
-5.98% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.84% |
-0.82% |
-0.54% |
-0.37% |
0.17% |
0.32% |
0.28% |
0.16% |
1.46% |
0.70% |
1.28% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-0.82% |
- |
- |
-0.39% |
Cost of Revenue to Revenue |
|
22.37% |
21.70% |
19.62% |
18.26% |
17.92% |
17.76% |
18.37% |
18.33% |
17.03% |
18.97% |
18.37% |
SG&A Expenses to Revenue |
|
35.95% |
19.25% |
29.03% |
26.68% |
26.31% |
13.93% |
24.02% |
22.00% |
25.25% |
7.33% |
19.62% |
R&D to Revenue |
|
35.74% |
33.42% |
32.67% |
30.35% |
28.90% |
27.65% |
29.20% |
27.16% |
25.26% |
23.16% |
23.39% |
Operating Expenses to Revenue |
|
127.46% |
119.94% |
118.52% |
125.00% |
101.97% |
96.23% |
100.20% |
102.92% |
91.52% |
87.49% |
87.62% |
Earnings before Interest and Taxes (EBIT) |
|
-88 |
-84 |
-82 |
-95 |
-31 |
-15 |
-27 |
-39 |
32 |
7.60 |
34 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-60 |
-58 |
-59 |
-78 |
-18 |
-2.09 |
-15 |
-22 |
45 |
19 |
41 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.77 |
2.83 |
3.43 |
2.82 |
2.10 |
0.00 |
2.88 |
2.20 |
1.78 |
1.35 |
2.30 |
Price to Tangible Book Value (P/TBV) |
|
18.75 |
9.18 |
10.91 |
8.96 |
6.51 |
0.00 |
8.56 |
7.06 |
5.31 |
3.84 |
7.56 |
Price to Revenue (P/Rev) |
|
45.18 |
17.86 |
18.42 |
13.43 |
8.97 |
0.00 |
10.21 |
6.99 |
5.81 |
4.33 |
0.00 |
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) |
|
1,162.00 |
0.00 |
173.02 |
0.00 |
27.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
37.38 |
11.51 |
13.12 |
8.37 |
4.88 |
0.00 |
6.38 |
3.49 |
2.47 |
0.94 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
435.92 |
43.06 |
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) |
|
1,912.09 |
0.00 |
466.54 |
80.25 |
48.49 |
0.00 |
32.38 |
17.54 |
10.95 |
4.33 |
14.39 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
30.40 |
0.00 |
0.00 |
0.00 |
35.43 |
130.02 |
23.13 |
37.83 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.44 |
0.44 |
0.44 |
0.44 |
0.45 |
0.45 |
0.23 |
0.47 |
0.28 |
0.22 |
0.45 |
Long-Term Debt to Equity |
|
0.15 |
0.42 |
0.44 |
0.44 |
0.45 |
0.42 |
0.23 |
0.43 |
0.28 |
0.22 |
0.44 |
Financial Leverage |
|
-1.38 |
-0.98 |
-0.92 |
-1.07 |
-0.98 |
-1.01 |
-1.03 |
-1.08 |
-0.99 |
-1.04 |
-1.11 |
Leverage Ratio |
|
2.63 |
2.32 |
2.18 |
2.35 |
2.27 |
2.32 |
2.27 |
2.44 |
2.27 |
2.29 |
2.52 |
Compound Leverage Factor |
|
2.63 |
2.32 |
2.18 |
2.35 |
2.27 |
2.32 |
2.27 |
2.44 |
2.27 |
2.29 |
2.52 |
Debt to Total Capital |
|
30.37% |
30.48% |
30.48% |
30.76% |
30.93% |
31.05% |
18.56% |
31.81% |
22.02% |
18.11% |
31.01% |
Short-Term Debt to Total Capital |
|
19.94% |
1.29% |
0.00% |
0.00% |
0.00% |
2.28% |
0.00% |
2.33% |
0.00% |
0.00% |
0.60% |
Long-Term Debt to Total Capital |
|
10.43% |
29.19% |
30.48% |
30.76% |
30.93% |
28.77% |
18.56% |
29.48% |
22.02% |
18.11% |
30.40% |
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 |
|
69.63% |
69.52% |
69.52% |
69.24% |
69.07% |
68.95% |
81.44% |
68.19% |
77.98% |
81.89% |
69.00% |
Debt to EBITDA |
|
-7.76 |
-7.81 |
-7.69 |
-7.09 |
-8.59 |
-11.68 |
-8.18 |
-101.33 |
162.73 |
32.62 |
0.00 |
Net Debt to EBITDA |
|
17.72 |
17.95 |
17.29 |
16.99 |
18.38 |
26.52 |
38.85 |
239.92 |
-589.76 |
-156.26 |
0.00 |
Long-Term Debt to EBITDA |
|
-2.67 |
-7.48 |
-7.69 |
-7.09 |
-8.59 |
-10.83 |
-8.18 |
-93.90 |
162.73 |
32.62 |
0.00 |
Debt to NOPAT |
|
-8.33 |
-8.00 |
-7.68 |
-7.07 |
-7.78 |
-8.89 |
-4.94 |
-15.40 |
-8.47 |
-7.50 |
0.00 |
Net Debt to NOPAT |
|
19.03 |
18.37 |
17.26 |
16.92 |
16.63 |
20.17 |
23.45 |
36.46 |
30.70 |
35.91 |
0.00 |
Long-Term Debt to NOPAT |
|
-2.86 |
-7.66 |
-7.68 |
-7.07 |
-7.78 |
-8.23 |
-4.94 |
-14.27 |
-8.47 |
-7.50 |
0.00 |
Altman Z-Score |
|
2.94 |
1.65 |
1.94 |
1.55 |
1.35 |
0.00 |
1.58 |
1.18 |
1.15 |
0.93 |
0.00 |
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 |
|
1.41 |
1.84 |
1.89 |
1.81 |
1.92 |
1.78 |
1.53 |
1.69 |
1.63 |
1.55 |
1.66 |
Quick Ratio |
|
0.64 |
0.80 |
0.80 |
0.73 |
0.81 |
0.72 |
0.37 |
0.63 |
0.48 |
0.40 |
0.54 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,973 |
118 |
495 |
-122 |
-194 |
30 |
350 |
106 |
241 |
132 |
22 |
Operating Cash Flow to CapEx |
|
719.20% |
-234.37% |
295.64% |
733.37% |
338.31% |
1,075.27% |
1,258.45% |
1,557.18% |
1,735.75% |
1,422.47% |
0.00% |
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 |
|
0.08 |
0.08 |
0.08 |
0.09 |
0.10 |
0.11 |
0.12 |
0.13 |
0.13 |
0.14 |
0.00 |
Accounts Receivable Turnover |
|
28.54 |
30.38 |
30.84 |
30.78 |
31.60 |
40.49 |
37.17 |
43.01 |
38.85 |
45.85 |
0.00 |
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 |
|
12.23 |
12.13 |
13.32 |
14.04 |
14.73 |
15.28 |
14.91 |
15.97 |
15.08 |
15.21 |
0.00 |
Accounts Payable Turnover |
|
17.72 |
13.27 |
13.00 |
13.32 |
19.90 |
21.01 |
18.06 |
19.49 |
27.80 |
29.39 |
0.00 |
Days Sales Outstanding (DSO) |
|
12.79 |
12.02 |
11.84 |
11.86 |
11.55 |
9.01 |
9.82 |
8.49 |
9.39 |
7.96 |
0.00 |
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) |
|
20.60 |
27.50 |
28.07 |
27.41 |
18.34 |
17.37 |
20.21 |
18.73 |
13.13 |
12.42 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-7.81 |
-15.49 |
-16.23 |
-15.55 |
-6.79 |
-8.36 |
-10.39 |
-10.24 |
-3.73 |
-4.46 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
17 |
-31 |
57 |
-260 |
173 |
-90 |
-332 |
-413 |
-96 |
-244 |
-456 |
Invested Capital Turnover |
|
-0.55 |
11.21 |
2.25 |
-3.05 |
10.17 |
-17.45 |
-8.24 |
-3.71 |
32.27 |
-7.71 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
1,914 |
-176 |
-556 |
44 |
156 |
-59 |
-389 |
-153 |
-268 |
-154 |
-44 |
Enterprise Value (EV) |
|
19,440 |
7,389 |
9,887 |
7,171 |
4,700 |
0.00 |
7,229 |
4,346 |
3,071 |
1,207 |
4,502 |
Market Capitalization |
|
23,492 |
11,463 |
13,878 |
11,514 |
8,632 |
0.00 |
11,574 |
8,710 |
7,225 |
5,585 |
8,767 |
Book Value per Share |
|
$39.28 |
$38.78 |
$38.61 |
$38.65 |
$38.58 |
$38.56 |
$37.65 |
$37.02 |
$38.61 |
$38.95 |
$36.81 |
Tangible Book Value per Share |
|
$12.10 |
$11.97 |
$12.14 |
$12.17 |
$12.47 |
$12.53 |
$12.68 |
$11.56 |
$12.95 |
$13.72 |
$11.21 |
Total Capital |
|
5,843 |
5,817 |
5,822 |
5,898 |
5,942 |
5,926 |
4,928 |
5,795 |
5,205 |
5,048 |
5,521 |
Total Debt |
|
1,775 |
1,773 |
1,775 |
1,814 |
1,838 |
1,840 |
915 |
1,843 |
1,146 |
914 |
1,712 |
Total Long-Term Debt |
|
610 |
1,698 |
1,775 |
1,814 |
1,838 |
1,705 |
915 |
1,708 |
1,146 |
914 |
1,678 |
Net Debt |
|
-4,052 |
-4,075 |
-3,990 |
-4,343 |
-3,932 |
-4,176 |
-4,345 |
-4,364 |
-4,154 |
-4,378 |
-4,266 |
Capital Expenditures (CapEx) |
|
3.68 |
4.47 |
6.14 |
7.53 |
10 |
7.47 |
7.04 |
5.12 |
3.85 |
5.53 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,870 |
-2,902 |
-2,799 |
-3,140 |
-2,700 |
-2,961 |
-3,112 |
-3,235 |
-2,899 |
-3,041 |
-3,226 |
Debt-free Net Working Capital (DFNWC) |
|
2,956 |
2,946 |
2,966 |
3,017 |
3,070 |
3,055 |
2,148 |
2,973 |
2,402 |
2,252 |
2,751 |
Net Working Capital (NWC) |
|
1,791 |
2,871 |
2,966 |
3,017 |
3,070 |
2,920 |
2,148 |
2,838 |
2,402 |
2,252 |
2,718 |
Net Nonoperating Expense (NNE) |
|
28 |
27 |
20 |
16 |
-6.81 |
-13 |
-12 |
-6.95 |
-59 |
-30 |
-55 |
Net Nonoperating Obligations (NNO) |
|
-4,052 |
-4,075 |
-3,990 |
-4,343 |
-3,932 |
-4,176 |
-4,345 |
-4,364 |
-4,154 |
-4,378 |
-4,266 |
Total Depreciation and Amortization (D&A) |
|
28 |
26 |
23 |
17 |
13 |
13 |
13 |
17 |
13 |
11 |
7.86 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-551.98% |
-452.03% |
-371.48% |
-366.41% |
-280.48% |
-279.78% |
-274.52% |
-259.72% |
-233.29% |
-235.67% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
568.44% |
458.88% |
393.61% |
352.01% |
318.87% |
288.60% |
189.54% |
238.69% |
193.32% |
174.53% |
0.00% |
Net Working Capital to Revenue |
|
344.37% |
447.18% |
393.61% |
352.01% |
318.87% |
275.84% |
189.54% |
227.85% |
193.32% |
174.53% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.84) |
($0.81) |
($0.78) |
($0.90) |
($0.29) |
($0.14) |
($0.26) |
($0.38) |
$0.30 |
$0.07 |
$0.33 |
Adjusted Weighted Average Basic Shares Outstanding |
|
104.27M |
101.75M |
105.09M |
105.91M |
106.60M |
105.98M |
106.82M |
105.91M |
105.44M |
106.10M |
103.10M |
Adjusted Diluted Earnings per Share |
|
($0.84) |
($0.81) |
($0.78) |
($0.90) |
($0.29) |
($0.14) |
($0.26) |
($0.38) |
$0.00 |
$0.37 |
($0.06) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
104.27M |
101.75M |
105.09M |
105.91M |
106.60M |
105.98M |
106.82M |
105.91M |
111.18M |
106.10M |
104.48M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.84) |
$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 |
|
103.83M |
104.84M |
105.67M |
106.39M |
106.27M |
106.61M |
103.50M |
105.13M |
106.14M |
106.69M |
101.95M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-58 |
-58 |
-61 |
-79 |
-38 |
-29 |
-40 |
-30 |
-25 |
-22 |
-22 |
Normalized NOPAT Margin |
|
-34.89% |
-29.14% |
-26.70% |
-30.28% |
-13.92% |
-9.79% |
-13.00% |
-9.36% |
-7.81% |
-6.47% |
-5.98% |
Pre Tax Income Margin |
|
-52.48% |
-42.12% |
-35.55% |
-36.71% |
-11.23% |
-5.11% |
-8.96% |
-12.17% |
9.96% |
2.21% |
9.27% |
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% |
-8.20% |
-39.16% |
-58.65% |
-381.46% |
-526.36% |
-733.78% |
0.00% |