Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
13.30% |
12.45% |
32.35% |
11.75% |
39.16% |
-4.52% |
-0.16% |
-3.72% |
-3.67% |
0.00% |
EBITDA Growth |
|
10.37% |
52.44% |
131.78% |
-57.29% |
409.06% |
-30.18% |
-66.53% |
-5.36% |
-14.67% |
0.00% |
EBIT Growth |
|
6.02% |
84.50% |
5,449.13% |
-101.47% |
301.37% |
-30.18% |
-66.53% |
-5.36% |
4.59% |
0.00% |
NOPAT Growth |
|
6.14% |
75.99% |
673.00% |
-89.01% |
438.86% |
-65.39% |
-48.14% |
-11.75% |
19.07% |
0.00% |
Net Income Growth |
|
6.02% |
84.50% |
5,449.13% |
-101.47% |
856.48% |
-70.76% |
-68.10% |
0.60% |
5.73% |
0.00% |
EPS Growth |
|
18.11% |
80.57% |
0.00% |
0.00% |
136.89% |
-39.41% |
-28.27% |
-14.13% |
23.77% |
0.00% |
Operating Cash Flow Growth |
|
19.65% |
2.69% |
34.74% |
63.93% |
129.61% |
-62.60% |
121.88% |
-13.68% |
-19.73% |
0.00% |
Free Cash Flow Firm Growth |
|
-4.81% |
161.30% |
-121.64% |
-139.77% |
761.46% |
-60.00% |
-14.57% |
-23.23% |
0.00% |
0.00% |
Invested Capital Growth |
|
5.78% |
2.55% |
196.96% |
250.45% |
-77.53% |
-5.23% |
-8.79% |
7.89% |
2.13% |
0.00% |
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 |
|
68.60% |
66.53% |
63.69% |
65.88% |
62.83% |
79.82% |
67.17% |
70.94% |
71.05% |
72.74% |
EBITDA Margin |
|
38.77% |
39.80% |
29.36% |
16.76% |
43.87% |
11.99% |
16.40% |
48.91% |
49.76% |
56.17% |
Operating Margin |
|
31.00% |
33.09% |
21.14% |
5.17% |
36.81% |
11.99% |
26.22% |
48.03% |
55.69% |
45.44% |
EBIT Margin |
|
28.31% |
30.26% |
18.44% |
-0.46% |
34.59% |
11.99% |
16.40% |
48.91% |
49.76% |
45.83% |
Profit (Net Income) Margin |
|
28.31% |
30.26% |
18.44% |
-0.46% |
34.59% |
5.03% |
16.43% |
51.42% |
49.21% |
44.83% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
65.28% |
100.00% |
79.26% |
100.00% |
105.12% |
98.90% |
97.82% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
153.18% |
100.00% |
52.94% |
100.19% |
100.01% |
100.01% |
100.01% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
20.74% |
0.00% |
-5.12% |
1.10% |
1.92% |
Return on Invested Capital (ROIC) |
|
32.23% |
31.64% |
27.24% |
10.88% |
81.84% |
9.05% |
24.30% |
46.49% |
55.34% |
46.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
24.73% |
24.49% |
-33.47% |
22.40% |
-6.18% |
-0.03% |
5.98% |
48.39% |
40.19% |
47.80% |
Return on Net Nonoperating Assets (RNNOA) |
|
14.69% |
14.95% |
-2.04% |
-11.55% |
-0.37% |
-0.03% |
5.87% |
39.93% |
25.62% |
25.45% |
Return on Equity (ROE) |
|
46.92% |
46.59% |
25.20% |
-0.66% |
81.47% |
9.02% |
30.17% |
86.43% |
80.96% |
72.42% |
Cash Return on Invested Capital (CROIC) |
|
26.61% |
29.13% |
-71.99% |
-100.32% |
208.45% |
14.42% |
33.49% |
38.90% |
53.23% |
0.00% |
Operating Return on Assets (OROA) |
|
17.65% |
17.28% |
9.17% |
-0.20% |
18.32% |
4.79% |
6.75% |
19.88% |
21.57% |
21.05% |
Return on Assets (ROA) |
|
17.65% |
17.28% |
9.17% |
-0.20% |
18.32% |
2.01% |
6.77% |
20.90% |
21.33% |
20.59% |
Return on Common Equity (ROCE) |
|
4.04% |
1.85% |
1.07% |
-0.11% |
54.73% |
6.54% |
17.07% |
51.67% |
54.67% |
54.08% |
Return on Equity Simple (ROE_SIMPLE) |
|
22.17% |
21.80% |
12.49% |
-0.22% |
37.54% |
11.07% |
15.83% |
41.62% |
41.47% |
33.42% |
Net Operating Profit after Tax (NOPAT) |
|
19,821 |
18,674 |
10,611 |
1,373 |
12,489 |
2,318 |
6,697 |
12,914 |
14,634 |
12,290 |
NOPAT Margin |
|
31.00% |
33.09% |
21.14% |
3.62% |
36.81% |
9.50% |
26.22% |
50.49% |
55.08% |
44.56% |
Net Nonoperating Expense Percent (NNEP) |
|
7.50% |
7.15% |
60.72% |
-11.52% |
88.02% |
9.08% |
18.32% |
-1.90% |
15.15% |
-0.82% |
Return On Investment Capital (ROIC_SIMPLE) |
|
28.55% |
28.27% |
16.43% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
16.83% |
15.61% |
25.76% |
33.99% |
16.79% |
20.18% |
20.84% |
-2.81% |
-10.53% |
-4.42% |
SG&A Expenses to Revenue |
|
31.12% |
34.77% |
34.48% |
38.52% |
33.78% |
47.91% |
39.46% |
40.01% |
35.43% |
40.29% |
R&D to Revenue |
|
21.24% |
19.38% |
19.45% |
25.68% |
17.66% |
24.85% |
23.23% |
22.51% |
22.17% |
21.74% |
Operating Expenses to Revenue |
|
52.17% |
51.30% |
53.10% |
60.71% |
46.40% |
72.76% |
52.94% |
54.78% |
54.84% |
58.98% |
Earnings before Interest and Taxes (EBIT) |
|
18,102 |
17,074 |
9,254 |
-173 |
11,736 |
2,924 |
4,188 |
12,511 |
13,219 |
12,639 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24,790 |
22,461 |
14,734 |
6,357 |
14,885 |
2,924 |
4,188 |
12,511 |
13,219 |
15,491 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
24.48 |
40.40 |
0.00 |
26.14 |
9.45 |
4.20 |
6.15 |
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) |
|
1.59 |
1.78 |
0.00 |
1.86 |
1.74 |
2.26 |
1.59 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
5.61 |
5.89 |
0.00 |
0.00 |
5.06 |
26.79 |
10.19 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
3.77% |
2.23% |
2.27% |
2.61% |
3.12% |
3.22% |
4.37% |
4.97% |
6.62% |
5.58% |
Earnings Yield |
|
17.83% |
16.98% |
0.00% |
0.00% |
19.76% |
3.73% |
9.81% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.52 |
2.62 |
0.00 |
6.55 |
13.89 |
2.69 |
2.24 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
2.49 |
2.77 |
0.00 |
3.39 |
2.29 |
2.74 |
2.30 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.42 |
6.96 |
0.00 |
20.21 |
5.22 |
22.89 |
14.05 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.80 |
9.16 |
0.00 |
0.00 |
6.63 |
22.89 |
14.05 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.03 |
8.38 |
0.00 |
93.60 |
6.23 |
28.88 |
8.79 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.61 |
10.12 |
0.00 |
11.50 |
11.41 |
22.54 |
7.41 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.73 |
9.10 |
0.00 |
0.00 |
2.44 |
18.12 |
6.38 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.76 |
0.75 |
0.81 |
0.81 |
1.42 |
1.24 |
1.52 |
1.17 |
1.10 |
0.88 |
Long-Term Debt to Equity |
|
0.70 |
0.62 |
0.67 |
0.76 |
1.27 |
1.11 |
1.38 |
1.02 |
0.95 |
0.83 |
Financial Leverage |
|
0.59 |
0.61 |
0.06 |
-0.52 |
0.06 |
0.88 |
0.98 |
0.83 |
0.64 |
0.53 |
Leverage Ratio |
|
2.66 |
2.70 |
2.75 |
3.31 |
4.45 |
4.49 |
4.46 |
4.14 |
3.80 |
3.52 |
Compound Leverage Factor |
|
2.66 |
2.70 |
2.75 |
5.06 |
4.45 |
2.38 |
4.47 |
4.14 |
3.80 |
3.52 |
Debt to Total Capital |
|
43.15% |
42.92% |
44.90% |
44.67% |
58.68% |
55.28% |
60.26% |
53.93% |
52.47% |
46.85% |
Short-Term Debt to Total Capital |
|
3.37% |
7.77% |
8.23% |
2.43% |
6.38% |
5.58% |
5.53% |
6.80% |
7.20% |
2.85% |
Long-Term Debt to Total Capital |
|
39.79% |
35.16% |
36.68% |
42.24% |
52.31% |
49.69% |
54.73% |
47.12% |
45.27% |
44.00% |
Preferred Equity to Total Capital |
|
50.75% |
53.27% |
54.42% |
51.36% |
23.17% |
0.00% |
13.96% |
13.30% |
13.58% |
13.40% |
Noncontrolling Interests to Total Capital |
|
0.12% |
0.03% |
0.03% |
0.03% |
0.05% |
4.50% |
4.97% |
5.09% |
5.67% |
0.06% |
Common Equity to Total Capital |
|
5.98% |
3.77% |
0.64% |
3.95% |
18.10% |
40.22% |
20.81% |
27.68% |
28.28% |
39.69% |
Debt to EBITDA |
|
1.21 |
1.26 |
1.97 |
4.81 |
1.36 |
6.17 |
4.56 |
1.42 |
1.27 |
0.97 |
Net Debt to EBITDA |
|
0.90 |
0.92 |
1.45 |
3.59 |
0.73 |
3.53 |
2.93 |
0.97 |
0.76 |
0.49 |
Long-Term Debt to EBITDA |
|
1.11 |
1.03 |
1.61 |
4.54 |
1.21 |
5.55 |
4.14 |
1.24 |
1.10 |
0.91 |
Debt to NOPAT |
|
1.51 |
1.52 |
2.73 |
22.25 |
1.62 |
7.78 |
2.85 |
1.38 |
1.15 |
1.22 |
Net Debt to NOPAT |
|
1.13 |
1.10 |
2.01 |
16.63 |
0.87 |
4.46 |
1.83 |
0.94 |
0.69 |
0.62 |
Long-Term Debt to NOPAT |
|
1.39 |
1.24 |
2.23 |
21.04 |
1.44 |
7.00 |
2.59 |
1.20 |
0.99 |
1.15 |
Altman Z-Score |
|
2.17 |
2.05 |
0.00 |
1.06 |
1.88 |
1.28 |
1.29 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
91.39% |
96.04% |
95.76% |
82.85% |
32.82% |
27.47% |
43.42% |
40.22% |
32.48% |
25.32% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.93 |
0.82 |
0.86 |
1.16 |
0.96 |
0.86 |
0.96 |
0.80 |
0.87 |
1.08 |
Quick Ratio |
|
0.67 |
0.60 |
0.65 |
0.71 |
0.75 |
0.66 |
0.71 |
0.59 |
0.69 |
0.91 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
16,364 |
17,190 |
-28,042 |
-12,652 |
31,811 |
3,693 |
9,231 |
10,805 |
14,076 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
770.03% |
2,222.36% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.58 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.07 |
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 |
2.87 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.62 |
0.57 |
0.50 |
0.44 |
0.53 |
0.40 |
0.41 |
0.41 |
0.43 |
0.46 |
Accounts Receivable Turnover |
|
5.10 |
4.98 |
4.98 |
4.55 |
5.31 |
4.30 |
4.83 |
5.34 |
4.75 |
4.16 |
Inventory Turnover |
|
2.01 |
1.74 |
1.84 |
1.93 |
1.56 |
1.38 |
1.54 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
6.51 |
6.30 |
5.67 |
4.35 |
4.26 |
3.23 |
3.40 |
3.54 |
4.01 |
4.30 |
Accounts Payable Turnover |
|
0.48 |
0.43 |
0.68 |
0.74 |
0.38 |
0.37 |
0.43 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
71.64 |
73.24 |
73.33 |
80.21 |
68.75 |
84.84 |
75.63 |
68.37 |
76.90 |
87.64 |
Days Inventory Outstanding (DIO) |
|
181.65 |
209.77 |
198.35 |
189.38 |
233.39 |
264.61 |
236.90 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
760.37 |
858.19 |
536.16 |
491.66 |
953.56 |
994.94 |
839.69 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-507.08 |
-575.18 |
-264.48 |
-222.06 |
-651.42 |
-645.50 |
-527.16 |
68.37 |
76.90 |
87.64 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
63,219 |
59,762 |
58,278 |
19,625 |
5,600 |
24,922 |
26,297 |
28,831 |
26,722 |
26,164 |
Invested Capital Turnover |
|
1.04 |
0.96 |
1.29 |
3.01 |
2.22 |
0.95 |
0.93 |
0.92 |
1.00 |
1.05 |
Increase / (Decrease) in Invested Capital |
|
3,457 |
1,484 |
38,653 |
14,025 |
-19,322 |
-1,375 |
-2,534 |
2,109 |
558 |
0.00 |
Enterprise Value (EV) |
|
159,229 |
156,436 |
0.00 |
128,490 |
77,768 |
66,923 |
58,861 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
101,570 |
100,629 |
0.00 |
70,515 |
58,872 |
55,128 |
40,605 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$2.68 |
$1.61 |
$0.27 |
$2.06 |
$4.75 |
$10.36 |
$5.21 |
$7.22 |
$7.16 |
$10.09 |
Tangible Book Value per Share |
|
($34.87) |
($35.90) |
($37.93) |
($13.18) |
($4.28) |
($15.29) |
($21.37) |
($22.81) |
($23.86) |
($17.16) |
Total Capital |
|
69,416 |
66,053 |
64,594 |
68,391 |
34,405 |
32,635 |
31,717 |
33,021 |
32,031 |
32,127 |
Total Debt |
|
29,956 |
28,351 |
29,004 |
30,548 |
20,190 |
18,039 |
19,113 |
17,807 |
16,808 |
15,053 |
Total Long-Term Debt |
|
27,619 |
23,222 |
23,690 |
28,888 |
17,996 |
16,217 |
17,359 |
15,560 |
14,501 |
14,137 |
Net Debt |
|
22,348 |
20,596 |
21,370 |
22,830 |
10,909 |
10,326 |
12,253 |
12,189 |
10,053 |
7,655 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,134 |
1,031 |
161 |
-63 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5,410 |
-6,437 |
-4,878 |
-1,171 |
-6,703 |
-6,986 |
-4,885 |
-5,568 |
-5,616 |
-4,801 |
Debt-free Net Working Capital (DFNWC) |
|
298 |
-359 |
1,614 |
5,310 |
1,431 |
-732 |
1,053 |
-986 |
313 |
2,054 |
Net Working Capital (NWC) |
|
-2,039 |
-5,488 |
-3,700 |
3,650 |
-763 |
-2,554 |
-701 |
-3,233 |
-1,994 |
1,138 |
Net Nonoperating Expense (NNE) |
|
1,719 |
1,600 |
1,357 |
1,546 |
753 |
1,091 |
2,501 |
-239 |
1,560 |
-75 |
Net Nonoperating Obligations (NNO) |
|
23,759 |
22,060 |
22,688 |
-18,218 |
-8,615 |
10,326 |
13,693 |
13,617 |
11,499 |
9,090 |
Total Depreciation and Amortization (D&A) |
|
6,688 |
5,387 |
5,480 |
6,530 |
3,149 |
0.00 |
0.00 |
0.00 |
0.00 |
2,852 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.46% |
-11.41% |
-9.72% |
-3.09% |
-19.75% |
-28.65% |
-19.13% |
-21.77% |
-21.14% |
-17.41% |
Debt-free Net Working Capital to Revenue |
|
0.47% |
-0.64% |
3.22% |
14.00% |
4.22% |
-3.00% |
4.12% |
-3.85% |
1.18% |
7.45% |
Net Working Capital to Revenue |
|
-3.19% |
-9.73% |
-7.37% |
9.63% |
-2.25% |
-10.47% |
-2.75% |
-12.64% |
-7.51% |
4.13% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.54 |
$3.84 |
$2.12 |
$0.00 |
$2.44 |
$1.03 |
$1.70 |
$2.37 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.55B |
1.55B |
1.55B |
0.00 |
1.31B |
1.30B |
1.27B |
1.27B |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$4.50 |
$3.81 |
$2.11 |
$0.00 |
$2.44 |
$1.03 |
$1.70 |
$2.37 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.56B |
1.56B |
1.56B |
0.00 |
1.31B |
1.30B |
1.27B |
1.27B |
0.00 |
0.00 |
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 |
|
1.55B |
1.55B |
1.55B |
0.00 |
1.31B |
1.31B |
1.27B |
1.27B |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
13,875 |
13,072 |
7,428 |
1,373 |
8,742 |
2,318 |
4,688 |
8,600 |
14,634 |
12,290 |
Normalized NOPAT Margin |
|
21.70% |
23.16% |
14.80% |
3.62% |
25.76% |
9.50% |
18.36% |
33.62% |
55.08% |
44.56% |
Pre Tax Income Margin |
|
28.31% |
30.26% |
18.44% |
-0.70% |
34.59% |
6.35% |
16.43% |
48.92% |
49.76% |
45.83% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.04 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.62 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.83 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.41 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
292.75% |
83.03% |
26.75% |
27.24% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
292.75% |
83.03% |
26.75% |
27.24% |
0.00% |