Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.89% |
-3.35% |
16.96% |
12.56% |
-4.13% |
-3.92% |
5.00% |
-5.83% |
-4.77% |
2.26% |
EBITDA Growth |
|
17.55% |
1.68% |
-38.69% |
9.83% |
11.51% |
4.62% |
-9.39% |
73.89% |
-37.97% |
154.33% |
EBIT Growth |
|
24.18% |
1.04% |
9.00% |
12.88% |
15.51% |
-3.06% |
-21.63% |
198.66% |
-62.08% |
61.11% |
NOPAT Growth |
|
25.80% |
-3.41% |
13.21% |
11.02% |
12.29% |
3.35% |
9.29% |
71.93% |
-34.98% |
67.57% |
Net Income Growth |
|
34.49% |
-4.03% |
-7.33% |
13.27% |
14.42% |
-0.60% |
0.12% |
212.12% |
-69.89% |
25.29% |
EPS Growth |
|
31.60% |
-5.57% |
-9.48% |
12.22% |
13.92% |
-0.51% |
0.52% |
212.90% |
-70.26% |
24.85% |
Operating Cash Flow Growth |
|
0.00% |
-71.42% |
-73.59% |
0.18% |
-5.69% |
-15.30% |
12.37% |
-5.51% |
-6.21% |
1,399.22% |
Free Cash Flow Firm Growth |
|
118.28% |
100.18% |
-1,439.17% |
-91.08% |
1,931.53% |
-531.21% |
69.81% |
-172.10% |
625.43% |
-158,555.29% |
Invested Capital Growth |
|
5.97% |
5.32% |
0.00% |
0.00% |
-97.36% |
12.25% |
7.21% |
10.11% |
-1.81% |
6.89% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.45% |
-1.18% |
-16.79% |
-25.17% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
3,561.79% |
0.00% |
0.00% |
0.00% |
7.48% |
-2.30% |
-11.93% |
-45.30% |
50.84% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.29% |
-8.32% |
-20.84% |
-57.18% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
18.48% |
-6.03% |
-26.26% |
-72.55% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.86% |
-9.95% |
477.54% |
-45.45% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.93% |
-9.98% |
-2.01% |
1.57% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
280.60% |
0.00% |
0.00% |
0.00% |
5.40% |
-3.60% |
-5.52% |
-44.13% |
-6.21% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
981.29% |
93.46% |
-129.13% |
-103.36% |
105.59% |
-101.08% |
Invested Capital Q/Q Growth |
|
-11.32% |
0.00% |
0.00% |
0.00% |
-97.69% |
2.15% |
1,354.50% |
3,554.62% |
2.73% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
69.90% |
50.54% |
49.20% |
52.27% |
53.47% |
49.56% |
45.88% |
49.19% |
65.02% |
44.53% |
EBITDA Margin |
|
39.99% |
21.74% |
20.67% |
39.42% |
40.40% |
34.73% |
31.90% |
36.97% |
20.02% |
30.73% |
Operating Margin |
|
21.82% |
19.22% |
18.80% |
20.32% |
20.03% |
16.66% |
16.56% |
22.85% |
7.11% |
18.51% |
EBIT Margin |
|
22.79% |
20.72% |
19.82% |
21.27% |
21.21% |
17.60% |
17.45% |
23.37% |
7.37% |
18.51% |
Profit (Net Income) Margin |
|
15.09% |
11.66% |
11.74% |
14.82% |
14.72% |
12.34% |
11.92% |
12.51% |
3.77% |
11.93% |
Tax Burden Percent |
|
104.67% |
100.18% |
95.26% |
99.05% |
102.36% |
104.63% |
97.86% |
68.49% |
129.94% |
78.25% |
Interest Burden Percent |
|
63.25% |
56.15% |
62.18% |
70.34% |
67.84% |
66.99% |
69.85% |
78.12% |
39.40% |
82.39% |
Effective Tax Rate |
|
-1.38% |
2.47% |
0.22% |
4.60% |
1.89% |
-0.70% |
5.84% |
34.43% |
-15.50% |
35.06% |
Return on Invested Capital (ROIC) |
|
6.22% |
5.35% |
11.37% |
0.00% |
11.54% |
5.58% |
5.93% |
5.89% |
3.56% |
5.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.07% |
2.13% |
4.59% |
0.00% |
6.74% |
3.04% |
3.82% |
4.40% |
-0.06% |
5.54% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.15% |
3.61% |
7.74% |
0.00% |
10.21% |
4.24% |
7.45% |
8.31% |
-0.07% |
6.21% |
Return on Equity (ROE) |
|
11.37% |
8.96% |
19.12% |
0.00% |
21.75% |
9.82% |
13.37% |
14.20% |
3.50% |
11.82% |
Cash Return on Invested Capital (CROIC) |
|
0.43% |
0.17% |
-188.63% |
0.00% |
201.24% |
-5.96% |
-1.04% |
-3.73% |
5.39% |
-1.05% |
Operating Return on Assets (OROA) |
|
4.50% |
4.14% |
4.17% |
0.00% |
8.10% |
3.79% |
5.00% |
6.70% |
1.93% |
5.25% |
Return on Assets (ROA) |
|
2.98% |
2.33% |
2.47% |
0.00% |
5.63% |
2.65% |
3.42% |
3.58% |
0.99% |
3.39% |
Return on Common Equity (ROCE) |
|
11.33% |
8.91% |
18.93% |
0.00% |
21.13% |
9.71% |
13.31% |
14.17% |
3.50% |
11.81% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.04% |
8.76% |
9.65% |
0.00% |
0.00% |
9.78% |
10.15% |
10.55% |
3.55% |
11.47% |
Net Operating Profit after Tax (NOPAT) |
|
4,363 |
3,559 |
3,684 |
3,254 |
2,931 |
2,611 |
2,526 |
2,311 |
1,344 |
2,067 |
NOPAT Margin |
|
22.12% |
18.75% |
18.76% |
19.38% |
19.65% |
16.78% |
15.60% |
14.98% |
8.21% |
12.02% |
Net Nonoperating Expense Percent (NNEP) |
|
3.15% |
3.22% |
6.78% |
0.00% |
4.80% |
2.53% |
2.11% |
1.49% |
3.62% |
0.08% |
Return On Investment Capital (ROIC_SIMPLE) |
|
6.05% |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
30.10% |
49.46% |
50.80% |
47.73% |
46.53% |
50.44% |
54.12% |
50.81% |
34.98% |
55.47% |
SG&A Expenses to Revenue |
|
15.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.29% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
48.08% |
31.32% |
30.40% |
31.96% |
33.44% |
32.90% |
29.31% |
26.34% |
57.91% |
26.03% |
Earnings before Interest and Taxes (EBIT) |
|
4,495 |
3,933 |
3,893 |
3,571 |
3,164 |
2,739 |
2,825 |
3,605 |
1,207 |
3,184 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7,888 |
4,127 |
4,059 |
6,620 |
6,027 |
5,405 |
5,167 |
5,702 |
3,279 |
5,286 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.98 |
1.77 |
2.05 |
0.00 |
0.00 |
2.24 |
1.77 |
3.28 |
1.52 |
1.31 |
Price to Tangible Book Value (P/TBV) |
|
1.99 |
1.77 |
2.05 |
0.00 |
0.00 |
2.25 |
1.78 |
3.30 |
1.52 |
1.32 |
Price to Revenue (P/Rev) |
|
2.71 |
2.35 |
2.49 |
2.64 |
2.66 |
2.83 |
2.08 |
2.07 |
1.61 |
1.37 |
Price to Earnings (P/E) |
|
18.00 |
19.41 |
19.42 |
17.80 |
18.06 |
22.94 |
17.52 |
16.69 |
43.18 |
11.49 |
Dividend Yield |
|
3.91% |
4.28% |
3.58% |
3.74% |
3.92% |
3.40% |
4.15% |
4.13% |
4.74% |
5.03% |
Earnings Yield |
|
5.56% |
5.15% |
5.15% |
5.62% |
5.54% |
4.36% |
5.71% |
5.99% |
2.32% |
8.70% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.36 |
1.28 |
1.38 |
0.00 |
32.28 |
1.48 |
1.33 |
0.81 |
1.28 |
1.14 |
Enterprise Value to Revenue (EV/Rev) |
|
4.98 |
4.59 |
4.55 |
0.00 |
2.83 |
4.71 |
3.61 |
2.15 |
2.92 |
2.52 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.45 |
21.10 |
22.00 |
0.00 |
7.01 |
13.57 |
11.32 |
5.83 |
14.59 |
8.20 |
Enterprise Value to EBIT (EV/EBIT) |
|
21.85 |
22.14 |
22.93 |
0.00 |
13.35 |
26.78 |
20.69 |
9.21 |
39.62 |
13.61 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
22.51 |
24.47 |
24.23 |
0.00 |
14.41 |
28.09 |
23.14 |
14.37 |
35.58 |
20.96 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.43 |
300.46 |
88.03 |
0.00 |
11.02 |
18.05 |
12.18 |
7.78 |
10.58 |
8.99 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
328.12 |
778.85 |
0.00 |
0.00 |
0.83 |
0.00 |
0.00 |
0.00 |
23.53 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.67 |
1.70 |
1.70 |
0.00 |
11.09 |
1.48 |
1.32 |
0.17 |
1.26 |
1.14 |
Long-Term Debt to Equity |
|
1.45 |
1.49 |
1.42 |
0.00 |
0.00 |
1.26 |
1.13 |
0.00 |
1.00 |
0.99 |
Financial Leverage |
|
1.68 |
1.69 |
1.69 |
0.00 |
1.52 |
1.39 |
1.95 |
1.89 |
1.14 |
1.12 |
Leverage Ratio |
|
3.82 |
3.85 |
3.87 |
0.00 |
3.87 |
3.70 |
3.91 |
3.96 |
3.54 |
3.49 |
Compound Leverage Factor |
|
2.41 |
2.16 |
2.41 |
0.00 |
2.62 |
2.48 |
2.73 |
3.09 |
1.40 |
2.88 |
Debt to Total Capital |
|
62.57% |
62.96% |
62.91% |
0.00% |
91.73% |
59.67% |
56.90% |
14.38% |
55.77% |
53.22% |
Short-Term Debt to Total Capital |
|
8.12% |
7.79% |
10.15% |
0.00% |
91.73% |
8.96% |
8.13% |
14.38% |
11.66% |
6.88% |
Long-Term Debt to Total Capital |
|
54.45% |
55.16% |
52.76% |
0.00% |
0.00% |
50.72% |
48.77% |
0.00% |
44.12% |
46.35% |
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% |
Noncontrolling Interests to Total Capital |
|
0.11% |
0.06% |
0.35% |
0.00% |
8.27% |
0.70% |
0.23% |
0.23% |
0.06% |
0.03% |
Common Equity to Total Capital |
|
37.32% |
36.99% |
36.74% |
0.00% |
0.00% |
39.63% |
42.87% |
85.38% |
44.17% |
46.74% |
Debt to EBITDA |
|
5.73 |
10.41 |
10.08 |
0.00 |
0.41 |
5.47 |
4.89 |
0.29 |
6.70 |
3.85 |
Net Debt to EBITDA |
|
5.67 |
10.27 |
9.90 |
0.00 |
0.38 |
5.35 |
4.77 |
0.22 |
6.53 |
3.75 |
Long-Term Debt to EBITDA |
|
4.98 |
9.12 |
8.45 |
0.00 |
0.00 |
4.65 |
4.19 |
0.00 |
5.30 |
3.36 |
Debt to NOPAT |
|
10.35 |
12.08 |
11.10 |
0.00 |
0.85 |
11.32 |
10.00 |
0.71 |
16.34 |
9.85 |
Net Debt to NOPAT |
|
10.25 |
11.91 |
10.90 |
0.00 |
0.78 |
11.08 |
9.76 |
0.55 |
15.94 |
9.58 |
Long-Term Debt to NOPAT |
|
9.01 |
10.58 |
9.31 |
0.00 |
0.00 |
9.63 |
8.57 |
0.00 |
12.93 |
8.58 |
Altman Z-Score |
|
0.86 |
0.82 |
0.87 |
0.00 |
17.70 |
0.88 |
0.89 |
5.05 |
0.77 |
0.90 |
Noncontrolling Interest Sharing Ratio |
|
0.31% |
0.54% |
0.95% |
0.00% |
2.82% |
1.14% |
0.44% |
0.18% |
0.10% |
0.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.45 |
0.53 |
0.51 |
0.00 |
0.46 |
0.40 |
0.48 |
1.14 |
0.64 |
0.57 |
Quick Ratio |
|
0.23 |
0.26 |
0.25 |
0.00 |
0.44 |
0.21 |
0.27 |
0.65 |
0.24 |
0.31 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
299 |
112 |
-61,103 |
4,563 |
51,138 |
-2,792 |
-442 |
-1,465 |
2,032 |
-387 |
Operating Cash Flow to CapEx |
|
0.00% |
17.57% |
38.38% |
291.12% |
0.00% |
442.53% |
0.00% |
0.00% |
4,188.42% |
90,915.09% |
Free Cash Flow to Firm to Interest Expense |
|
0.16 |
0.06 |
-43.77 |
3.81 |
43.87 |
-2.60 |
-0.45 |
-1.64 |
2.32 |
-0.44 |
Operating Cash Flow to Interest Expense |
|
3.65 |
0.16 |
0.73 |
3.20 |
3.29 |
3.79 |
4.87 |
4.77 |
5.15 |
5.51 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.85 |
-0.75 |
-1.17 |
2.10 |
3.29 |
2.93 |
4.87 |
7.18 |
5.03 |
5.51 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.20 |
0.20 |
0.21 |
0.00 |
0.38 |
0.22 |
0.29 |
0.29 |
0.26 |
0.28 |
Accounts Receivable Turnover |
|
7.77 |
7.42 |
7.36 |
0.00 |
10.96 |
8.57 |
10.54 |
10.07 |
9.21 |
12.12 |
Inventory Turnover |
|
3.30 |
5.81 |
7.39 |
0.00 |
0.00 |
7.51 |
13.40 |
11.57 |
4.97 |
7.18 |
Fixed Asset Turnover |
|
0.25 |
0.25 |
0.27 |
0.00 |
0.00 |
0.27 |
0.34 |
0.36 |
0.36 |
0.38 |
Accounts Payable Turnover |
|
2.54 |
3.99 |
3.74 |
0.00 |
0.00 |
3.96 |
0.00 |
0.00 |
3.69 |
7.13 |
Days Sales Outstanding (DSO) |
|
47.00 |
49.18 |
49.58 |
0.00 |
33.32 |
42.59 |
34.62 |
36.24 |
39.63 |
30.12 |
Days Inventory Outstanding (DIO) |
|
110.51 |
62.78 |
49.40 |
0.00 |
0.00 |
48.60 |
27.25 |
31.55 |
73.46 |
50.81 |
Days Payable Outstanding (DPO) |
|
143.57 |
91.42 |
97.72 |
0.00 |
0.00 |
92.07 |
0.00 |
0.00 |
98.94 |
51.19 |
Cash Conversion Cycle (CCC) |
|
13.94 |
20.54 |
1.27 |
0.00 |
33.32 |
-0.88 |
61.87 |
67.79 |
14.16 |
29.73 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
72,182 |
68,234 |
64,788 |
0.00 |
1,308 |
49,515 |
44,112 |
41,144 |
37,367 |
38,055 |
Invested Capital Turnover |
|
0.28 |
0.29 |
0.61 |
0.00 |
0.59 |
0.33 |
0.38 |
0.39 |
0.43 |
0.47 |
Increase / (Decrease) in Invested Capital |
|
4,064 |
3,447 |
64,788 |
-1,308 |
-48,206 |
5,403 |
2,968 |
3,777 |
-688 |
2,454 |
Enterprise Value (EV) |
|
98,188 |
87,073 |
89,271 |
0.00 |
42,226 |
73,338 |
58,462 |
33,221 |
47,829 |
43,342 |
Market Capitalization |
|
53,403 |
44,654 |
48,872 |
44,276 |
39,724 |
44,063 |
33,708 |
31,915 |
26,379 |
23,519 |
Book Value per Share |
|
$46.10 |
$44.55 |
$43.28 |
$0.00 |
$0.00 |
$35.48 |
$34.44 |
$17.65 |
$31.57 |
$36.49 |
Tangible Book Value per Share |
|
$46.01 |
$44.46 |
$43.18 |
$0.00 |
($0.10) |
$35.38 |
$34.34 |
$17.55 |
$31.47 |
$36.38 |
Total Capital |
|
72,191 |
68,259 |
65,036 |
0.00 |
2,703 |
49,543 |
44,386 |
11,393 |
39,390 |
38,278 |
Total Debt |
|
45,167 |
42,973 |
40,913 |
0.00 |
2,479 |
29,564 |
25,257 |
1,639 |
21,969 |
20,373 |
Total Long-Term Debt |
|
39,308 |
37,653 |
34,315 |
0.00 |
0.00 |
25,127 |
21,648 |
0.00 |
17,378 |
17,741 |
Net Debt |
|
44,705 |
42,380 |
40,169 |
0.00 |
2,279 |
28,929 |
24,654 |
1,279 |
21,427 |
19,810 |
Capital Expenditures (CapEx) |
|
-362 |
1,649 |
2,642 |
1,319 |
0.00 |
918 |
0.00 |
-2,160 |
108 |
5.30 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,823 |
-774 |
-636 |
0.00 |
787 |
-2,420 |
-1,530 |
1,563 |
585 |
-968 |
Debt-free Net Working Capital (DFNWC) |
|
-1,362 |
-181 |
108 |
0.00 |
987 |
-1,784 |
-926 |
1,922 |
1,127 |
-404 |
Net Working Capital (NWC) |
|
-7,221 |
-5,502 |
-6,491 |
0.00 |
-1,492 |
-6,221 |
-4,535 |
284 |
-3,464 |
-3,036 |
Net Nonoperating Expense (NNE) |
|
1,387 |
1,346 |
1,379 |
766 |
735 |
691 |
595 |
382 |
726 |
15 |
Net Nonoperating Obligations (NNO) |
|
45,159 |
42,949 |
40,665 |
0.00 |
1,085 |
29,536 |
24,983 |
31,389 |
19,947 |
20,150 |
Total Depreciation and Amortization (D&A) |
|
3,393 |
193 |
166 |
3,048 |
2,864 |
2,666 |
2,341 |
2,097 |
2,072 |
2,102 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-9.24% |
-4.08% |
-3.24% |
0.00% |
5.27% |
-15.55% |
-9.44% |
10.13% |
3.57% |
-5.62% |
Debt-free Net Working Capital to Revenue |
|
-6.90% |
-0.95% |
0.55% |
0.00% |
6.62% |
-11.47% |
-5.72% |
12.46% |
6.88% |
-2.35% |
Net Working Capital to Revenue |
|
-36.61% |
-28.98% |
-33.05% |
0.00% |
-10.00% |
-39.98% |
-28.00% |
1.84% |
-21.15% |
-17.65% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.60 |
$4.26 |
$0.00 |
$0.00 |
$4.44 |
$3.89 |
$3.90 |
$3.89 |
$1.24 |
$4.17 |
Adjusted Weighted Average Basic Shares Outstanding |
|
530.09M |
518.90M |
0.00 |
0.00 |
495.72M |
493.69M |
492.77M |
491.81M |
491.50M |
490.34M |
Adjusted Diluted Earnings per Share |
|
$5.58 |
$4.24 |
$0.00 |
$0.00 |
$4.42 |
$3.88 |
$3.90 |
$3.88 |
$1.24 |
$4.17 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
531.34M |
520.21M |
0.00 |
0.00 |
497.23M |
495.31M |
493.76M |
492.61M |
491.66M |
490.57M |
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 |
|
584.78M |
578.05M |
0.00 |
0.00 |
51.87T |
59.40T |
552.65M |
551.41M |
551.11M |
550.45M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,112 |
3,642 |
3,733 |
3,266 |
2,931 |
1,924 |
2,592 |
2,220 |
2,402 |
2,067 |
Normalized NOPAT Margin |
|
15.78% |
19.19% |
19.01% |
19.45% |
19.65% |
12.36% |
16.01% |
14.39% |
14.67% |
12.02% |
Pre Tax Income Margin |
|
14.42% |
11.64% |
12.32% |
14.96% |
14.39% |
11.79% |
12.19% |
18.26% |
2.90% |
15.25% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.41 |
2.18 |
2.79 |
2.98 |
2.71 |
2.55 |
2.87 |
4.03 |
1.38 |
3.64 |
NOPAT to Interest Expense |
|
2.34 |
1.97 |
2.64 |
2.71 |
2.51 |
2.43 |
2.57 |
2.58 |
1.53 |
2.37 |
EBIT Less CapEx to Interest Expense |
|
2.61 |
1.26 |
0.90 |
1.88 |
2.71 |
1.70 |
2.87 |
6.44 |
1.25 |
3.64 |
NOPAT Less CapEx to Interest Expense |
|
2.54 |
1.06 |
0.75 |
1.61 |
2.51 |
1.58 |
2.57 |
5.00 |
1.41 |
2.36 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
63.98% |
-79.74% |
-71.50% |
-39.17% |
64.87% |
70.32% |
65.01% |
61.79% |
181.39% |
51.60% |
Augmented Payout Ratio |
|
63.98% |
-79.74% |
-71.50% |
-39.17% |
64.87% |
70.32% |
65.01% |
61.79% |
181.39% |
51.60% |