| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-41.71% |
-8.81% |
-66.20% |
1,525.70% |
-84.74% |
-100.00% |
0.00% |
313.55% |
71.02% |
| EBITDA Growth |
|
0.00% |
-152.83% |
-167.13% |
-89.54% |
198.78% |
-235.21% |
-23.76% |
11.89% |
14.63% |
9.17% |
| EBIT Growth |
|
0.00% |
-155.11% |
-165.82% |
-88.99% |
194.36% |
-243.43% |
-23.59% |
11.62% |
14.03% |
9.19% |
| NOPAT Growth |
|
0.00% |
-138.58% |
-125.29% |
-117.74% |
230.62% |
-205.15% |
-24.89% |
11.25% |
16.78% |
9.47% |
| Net Income Growth |
|
0.00% |
-134.36% |
-288.99% |
-91.07% |
190.73% |
-248.81% |
-14.15% |
4.07% |
15.72% |
12.98% |
| EPS Growth |
|
0.00% |
-131.82% |
-228.57% |
-78.26% |
178.05% |
-234.38% |
-12.79% |
5.18% |
17.21% |
26.15% |
| Operating Cash Flow Growth |
|
0.00% |
87.43% |
-308.98% |
-97.60% |
338.66% |
-162.86% |
-118.12% |
45.69% |
9.72% |
33.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-694.45% |
-98.41% |
249.20% |
-202.14% |
-342.63% |
83.72% |
114.05% |
-617.09% |
| Invested Capital Growth |
|
0.00% |
0.00% |
14.59% |
-2.18% |
-70.67% |
33.11% |
1,739.14% |
-9.14% |
-33.22% |
-12.39% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| 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% |
| EPS Q/Q Growth |
|
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% |
| 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% |
| 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
48.38% |
-43.84% |
-128.43% |
-720.24% |
43.76% |
-387.84% |
0.00% |
-1,730.50% |
-357.25% |
-189.73% |
| Operating Margin |
|
47.64% |
-45.04% |
-111.28% |
-716.87% |
40.32% |
-396.99% |
0.00% |
-1,800.43% |
-362.30% |
-191.80% |
| EBIT Margin |
|
47.64% |
-45.04% |
-131.30% |
-734.14% |
42.61% |
-400.59% |
0.00% |
-1,790.44% |
-372.21% |
-197.65% |
| Profit (Net Income) Margin |
|
51.85% |
-30.57% |
-130.39% |
-737.14% |
41.14% |
-401.28% |
0.00% |
-1,798.04% |
-366.41% |
-186.44% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.02% |
100.02% |
100.01% |
| Interest Burden Percent |
|
108.84% |
67.87% |
99.31% |
100.41% |
96.55% |
100.17% |
92.52% |
100.41% |
98.42% |
94.33% |
| Effective Tax Rate |
|
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-33.90% |
-35.53% |
-42.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.31% |
-3.12% |
-17.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.18% |
1.02% |
7.16% |
| Return on Equity (ROE) |
|
0.00% |
-4.98% |
-20.87% |
-34.47% |
20.33% |
-26.64% |
-32.12% |
-35.08% |
-34.51% |
-35.66% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-142.55% |
-24.31% |
4.30% |
-29.61% |
| Operating Return on Assets (OROA) |
|
0.00% |
-6.70% |
-18.90% |
-30.77% |
19.11% |
-24.11% |
0.00% |
-31.31% |
-31.31% |
-25.21% |
| Return on Assets (ROA) |
|
0.00% |
-4.55% |
-18.77% |
-30.89% |
18.46% |
-24.15% |
0.00% |
-31.44% |
-30.82% |
-23.78% |
| Return on Common Equity (ROCE) |
|
0.00% |
-4.98% |
-5.34% |
22.47% |
-8.76% |
11.41% |
23.67% |
40.32% |
60.69% |
88.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.98% |
-22.60% |
-28.68% |
16.68% |
-28.74% |
-31.47% |
-41.87% |
-33.76% |
-45.35% |
| Net Operating Profit after Tax (NOPAT) |
|
19 |
-7.19 |
-16 |
-35 |
46 |
-48 |
-60 |
-54 |
-45 |
-40 |
| NOPAT Margin |
|
47.64% |
-31.53% |
-77.89% |
-501.81% |
40.32% |
-277.90% |
0.00% |
-1,260.30% |
-253.61% |
-134.26% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.29% |
-7.84% |
-10.40% |
0.39% |
-7.81% |
-11.34% |
-38.21% |
-32.41% |
-24.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-28.96% |
-22.96% |
-31.43% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
8.74% |
34.01% |
50.02% |
180.37% |
14.54% |
120.26% |
0.00% |
401.25% |
103.41% |
63.20% |
| R&D to Revenue |
|
43.61% |
111.03% |
161.26% |
640.58% |
45.66% |
385.50% |
0.00% |
1,533.32% |
368.93% |
229.12% |
| Operating Expenses to Revenue |
|
52.36% |
145.04% |
211.28% |
816.87% |
59.68% |
496.99% |
0.00% |
1,900.43% |
462.30% |
291.80% |
| Earnings before Interest and Taxes (EBIT) |
|
19 |
-10 |
-27 |
-52 |
49 |
-70 |
-86 |
-76 |
-66 |
-60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
-9.99 |
-27 |
-51 |
50 |
-68 |
-84 |
-74 |
-63 |
-57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
77.15 |
5.04 |
21.32 |
0.00 |
39.99 |
23.74 |
8.89 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.25 |
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.46 |
4.01 |
8.87 |
8.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
93.36 |
5.58 |
29.28 |
0.00 |
142.06 |
50.69 |
25.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.84 |
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 |
5.96 |
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 |
12.18 |
0.00 |
0.00 |
0.00 |
165.06 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.04 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.04 |
| Financial Leverage |
|
0.00 |
-1.07 |
-1.07 |
-1.06 |
-1.05 |
-1.05 |
-0.69 |
-0.27 |
-0.33 |
-0.40 |
| Leverage Ratio |
|
0.00 |
1.10 |
1.11 |
1.12 |
1.10 |
1.10 |
1.12 |
1.12 |
1.12 |
1.50 |
| Compound Leverage Factor |
|
0.00 |
0.74 |
1.10 |
1.12 |
1.06 |
1.10 |
1.03 |
1.12 |
1.10 |
1.41 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.20% |
0.66% |
0.82% |
1.00% |
1.32% |
1.73% |
3.77% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.20% |
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% |
0.66% |
0.82% |
1.00% |
1.32% |
1.73% |
3.77% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
161.16% |
167.52% |
126.35% |
159.67% |
184.04% |
251.88% |
290.52% |
410.13% |
| 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% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
-61.16% |
-67.72% |
-27.01% |
-60.49% |
-85.04% |
-153.19% |
-192.25% |
-313.90% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.05 |
-0.08 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
3.74 |
-5.93 |
3.74 |
1.05 |
0.44 |
1.44 |
0.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.05 |
-0.08 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.08 |
-0.12 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
5.37 |
-6.44 |
5.23 |
1.45 |
0.60 |
2.03 |
0.88 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
-0.04 |
-0.04 |
-0.05 |
-0.08 |
-0.12 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
16.31 |
14.10 |
8.01 |
5.40 |
3.11 |
6.91 |
-1.29 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
74.41% |
165.18% |
143.07% |
142.85% |
173.70% |
214.95% |
275.88% |
346.96% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
15.47 |
13.19 |
14.75 |
16.72 |
16.53 |
10.12 |
11.16 |
9.22 |
1.71 |
| Quick Ratio |
|
0.00 |
15.34 |
12.75 |
14.27 |
16.48 |
16.11 |
4.18 |
2.82 |
6.94 |
0.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
2.97 |
-18 |
-35 |
52 |
-53 |
-237 |
-38 |
5.41 |
-28 |
| Operating Cash Flow to CapEx |
|
-18,067.25% |
-628.03% |
-1,226.08% |
-2,372.34% |
0.00% |
-3,488.69% |
-5,087.86% |
-5,937.69% |
-7,541.57% |
-7,468.75% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-103.29 |
26.27 |
-257.17 |
-372.30 |
-100.21 |
25.83 |
-190.66 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-131.97 |
53.69 |
-323.46 |
-230.75 |
-207.23 |
-343.23 |
-323.46 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-137.53 |
53.69 |
-332.73 |
-235.28 |
-210.72 |
-347.78 |
-327.79 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.15 |
0.14 |
0.04 |
0.45 |
0.06 |
0.00 |
0.02 |
0.08 |
0.13 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.55 |
1.81 |
2.86 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
20.73 |
11.83 |
2.43 |
30.75 |
3.86 |
0.00 |
0.83 |
4.08 |
8.68 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
102.85 |
202.16 |
127.69 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
102.85 |
202.16 |
127.69 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-10 |
-8.68 |
-8.87 |
-15 |
-10 |
166 |
151 |
101 |
88 |
| Invested Capital Turnover |
|
0.00 |
-4.49 |
-2.21 |
-0.80 |
-9.52 |
-1.38 |
0.00 |
0.03 |
0.14 |
0.32 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-10 |
1.48 |
-0.19 |
-6.27 |
5.01 |
176 |
-15 |
-50 |
-12 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
656 |
637 |
510 |
740 |
605 |
893 |
760 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
542 |
576 |
372 |
356 |
170 |
418 |
268 |
| Book Value per Share |
|
$0.00 |
$2.79 |
($1.25) |
($2.14) |
($1.13) |
($2.06) |
($3.03) |
($3.40) |
($4.47) |
($4.07) |
| Tangible Book Value per Share |
|
$0.00 |
$2.79 |
($1.25) |
($2.14) |
($1.13) |
($2.06) |
($3.80) |
($4.05) |
($5.19) |
($4.63) |
| Total Capital |
|
0.00 |
140 |
120 |
181 |
284 |
245 |
256 |
185 |
194 |
129 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.36 |
1.87 |
2.01 |
2.56 |
2.44 |
3.36 |
4.85 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.87 |
2.01 |
2.56 |
2.44 |
3.36 |
4.85 |
| Net Debt |
|
0.00 |
-149 |
-128 |
-189 |
-297 |
-253 |
-88 |
-32 |
-90 |
-36 |
| Capital Expenditures (CapEx) |
|
0.24 |
0.88 |
1.85 |
1.89 |
0.00 |
1.93 |
2.88 |
1.34 |
0.95 |
0.64 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-8.49 |
-5.66 |
-6.37 |
-14 |
-9.20 |
109 |
92 |
39 |
38 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
141 |
122 |
183 |
285 |
246 |
200 |
126 |
133 |
78 |
| Net Working Capital (NWC) |
|
0.00 |
141 |
122 |
183 |
285 |
246 |
200 |
126 |
133 |
78 |
| Net Nonoperating Expense (NNE) |
|
-1.65 |
-0.22 |
11 |
17 |
-0.94 |
21 |
19 |
23 |
20 |
16 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-150 |
-129 |
-189 |
-297 |
-253 |
-88 |
-32 |
-90 |
-36 |
| Total Depreciation and Amortization (D&A) |
|
0.29 |
0.27 |
0.60 |
0.98 |
1.32 |
2.22 |
2.63 |
2.55 |
2.64 |
2.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-37.24% |
-27.23% |
-90.64% |
-12.06% |
-52.78% |
0.00% |
2,151.61% |
221.08% |
126.21% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
618.45% |
586.83% |
2,607.02% |
249.21% |
1,411.11% |
0.00% |
2,963.48% |
753.85% |
260.56% |
| Net Working Capital to Revenue |
|
0.00% |
618.45% |
586.83% |
2,601.94% |
249.21% |
1,411.11% |
0.00% |
2,963.48% |
753.85% |
260.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.46) |
$0.00 |
$0.64 |
($0.86) |
($0.97) |
($0.85) |
($0.64) |
($0.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
57.36M |
0.00 |
71.86M |
71.94M |
83.48M |
83.62M |
99.20M |
100.41M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.46) |
$0.00 |
$0.64 |
($0.86) |
($0.97) |
($0.85) |
($0.64) |
($0.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
57.08M |
0.00 |
71.86M |
71.94M |
83.48M |
83.62M |
99.20M |
100.41M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
57.08M |
0.00 |
71.86M |
71.94M |
83.48M |
83.62M |
99.20M |
100.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
-7.19 |
-16 |
-35 |
32 |
-48 |
-60 |
-54 |
-45 |
-40 |
| Normalized NOPAT Margin |
|
33.35% |
-31.53% |
-77.89% |
-501.81% |
28.22% |
-277.90% |
0.00% |
-1,260.30% |
-253.61% |
-134.26% |
| Pre Tax Income Margin |
|
51.85% |
-30.57% |
-130.39% |
-737.14% |
41.14% |
-401.28% |
0.00% |
-1,797.71% |
-366.35% |
-186.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-151.93 |
24.44 |
-335.95 |
-135.80 |
-198.46 |
-313.02 |
-405.83 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-103.85 |
23.12 |
-233.05 |
-95.19 |
-139.70 |
-213.28 |
-275.67 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-157.49 |
24.44 |
-345.22 |
-140.33 |
-201.95 |
-317.57 |
-410.16 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-109.41 |
23.12 |
-242.33 |
-99.73 |
-143.19 |
-217.83 |
-280.00 |
| 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% |
| Augmented Payout Ratio |
|
9.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |