| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
596,355,320.00 |
596,355,320.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
596,355,320.00 |
596,355,320.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.38 |
0.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
256.88% |
-15.83% |
-67.31% |
-117.47% |
100.00% |
0.00% |
-33.96% |
-70.37% |
-33.38% |
| EBITDA Growth |
|
0.00% |
-89.50% |
-412.33% |
-113.40% |
127.52% |
-203.80% |
88.10% |
-92.00% |
231.64% |
4.79% |
| EBIT Growth |
|
0.00% |
-89.50% |
-412.33% |
-113.40% |
127.52% |
-203.80% |
88.10% |
-92.00% |
231.64% |
4.79% |
| NOPAT Growth |
|
0.00% |
-82.14% |
151.68% |
-292.24% |
-42.17% |
90.96% |
55.26% |
11.83% |
-38.46% |
-72.62% |
| Net Income Growth |
|
0.00% |
-64.10% |
331.90% |
-251.92% |
148.56% |
-159.92% |
219.93% |
-60.72% |
-89.70% |
15.40% |
| EPS Growth |
|
0.00% |
-280.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-386.32% |
48.78% |
81.99% |
1,050.87% |
-93.77% |
-119.08% |
-117.38% |
88.91% |
45.58% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
68.79% |
44.20% |
284.44% |
69.78% |
-76.92% |
-532.87% |
234.90% |
-92.74% |
| Invested Capital Growth |
|
0.00% |
0.00% |
35.45% |
5.73% |
-31.25% |
-55.53% |
-29.42% |
165.18% |
-75.81% |
-20.62% |
| 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 |
|
40.91% |
38.12% |
34.23% |
51.20% |
0.00% |
0.00% |
43.53% |
37.00% |
38.70% |
40.26% |
| EBITDA Margin |
|
153.85% |
4.52% |
-16.79% |
-109.59% |
0.00% |
0.00% |
-5.28% |
1.73% |
19.42% |
30.54% |
| Operating Margin |
|
120.22% |
5.06% |
15.14% |
-89.04% |
0.00% |
0.00% |
-5.08% |
14.05% |
29.17% |
15.79% |
| EBIT Margin |
|
153.85% |
4.52% |
-16.79% |
-109.59% |
0.00% |
0.00% |
-5.28% |
1.73% |
19.42% |
30.54% |
| Profit (Net Income) Margin |
|
54.45% |
5.48% |
28.11% |
-130.60% |
0.00% |
0.00% |
64.58% |
40.74% |
14.17% |
24.54% |
| Tax Burden Percent |
|
64.73% |
-107.16% |
-167.40% |
116.55% |
39.07% |
-209.51% |
205.48% |
2,348.49% |
72.97% |
75.95% |
| Interest Burden Percent |
|
54.67% |
-112.97% |
100.00% |
102.25% |
538.16% |
-57.93% |
-595.22% |
100.00% |
100.00% |
105.80% |
| Effective Tax Rate |
|
41.07% |
0.00% |
0.00% |
0.00% |
15.54% |
0.00% |
0.00% |
0.00% |
0.00% |
24.05% |
| Return on Invested Capital (ROIC) |
|
0.00% |
3.85% |
4.12% |
-6.69% |
0.00% |
0.00% |
-1.44% |
6.08% |
4.15% |
3.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
5.95% |
13.14% |
-18.02% |
0.00% |
0.00% |
51.54% |
50.65% |
-4.35% |
16.86% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
40.30% |
-32.97% |
0.00% |
0.00% |
30.48% |
17.72% |
-1.46% |
5.62% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
44.42% |
-39.66% |
24.98% |
-18.98% |
29.04% |
23.80% |
2.69% |
8.87% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-196.15% |
-26.00% |
-12.26% |
26.07% |
75.20% |
33.06% |
-84.39% |
126.23% |
26.25% |
| Operating Return on Assets (OROA) |
|
0.00% |
1.24% |
-3.34% |
-6.65% |
0.00% |
0.00% |
-0.82% |
0.44% |
1.66% |
4.89% |
| Return on Assets (ROA) |
|
0.00% |
1.50% |
5.59% |
-7.92% |
0.00% |
0.00% |
10.03% |
10.32% |
1.21% |
3.93% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.39% |
-4.69% |
10.17% |
10.10% |
1.17% |
6.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
130.36% |
-75.52% |
76.55% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
797 |
142 |
358 |
-688 |
-979 |
-89 |
-40 |
546 |
336 |
92 |
| NOPAT Margin |
|
70.85% |
3.55% |
10.60% |
-62.33% |
0.00% |
0.00% |
-5.08% |
14.05% |
29.17% |
11.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-2.10% |
-9.02% |
11.33% |
-27.43% |
10.89% |
-52.97% |
-44.57% |
8.50% |
-13.61% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.73% |
2.22% |
-4.83% |
-8.16% |
-2.24% |
-1.39% |
3.52% |
8.92% |
2.98% |
| Cost of Revenue to Revenue |
|
-19.52% |
86.67% |
63.63% |
57.07% |
0.00% |
0.00% |
87.50% |
59.86% |
54.39% |
62.43% |
| SG&A Expenses to Revenue |
|
24.62% |
27.07% |
24.97% |
20.03% |
0.00% |
0.00% |
16.80% |
21.46% |
19.28% |
21.23% |
| 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 |
|
-88.74% |
27.52% |
21.23% |
20.03% |
0.00% |
0.00% |
17.58% |
26.09% |
16.44% |
21.78% |
| Earnings before Interest and Taxes (EBIT) |
|
1,730 |
182 |
-567 |
-1,210 |
333 |
-346 |
-41 |
67 |
224 |
234 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,730 |
182 |
-567 |
-1,210 |
333 |
-346 |
-41 |
67 |
224 |
234 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.41 |
0.00 |
0.00 |
0.42 |
0.33 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.00 |
0.00 |
0.46 |
0.33 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.38 |
0.79 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
1.97 |
2.05 |
| Dividend Yield |
|
0.00% |
0.00% |
4.28% |
0.00% |
0.00% |
0.00% |
0.00% |
7.89% |
10.41% |
9.72% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
151,416.29% |
10,953.91% |
50.72% |
48.71% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.90 |
0.71 |
0.68 |
0.80 |
0.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.09 |
2.27 |
2.20 |
3.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
130.68 |
11.35 |
9.81 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
130.68 |
11.35 |
9.81 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.14 |
7.55 |
24.99 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56.56 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.74 |
1.78 |
0.00 |
0.25 |
3.10 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
2.77 |
3.76 |
3.60 |
1.18 |
0.73 |
0.59 |
0.58 |
0.66 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
2.36 |
3.12 |
3.60 |
1.18 |
0.73 |
0.59 |
0.58 |
0.66 |
| Financial Leverage |
|
0.00 |
0.00 |
3.07 |
1.83 |
2.18 |
1.38 |
0.59 |
0.35 |
0.34 |
0.33 |
| Leverage Ratio |
|
0.00 |
0.00 |
7.94 |
5.01 |
5.67 |
4.63 |
2.90 |
2.31 |
2.22 |
2.26 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
7.94 |
5.12 |
30.51 |
-2.68 |
-17.24 |
2.31 |
2.22 |
2.39 |
| Debt to Total Capital |
|
0.00% |
100.00% |
73.45% |
78.98% |
78.26% |
54.10% |
42.17% |
37.17% |
36.61% |
39.80% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
10.73% |
13.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
100.00% |
62.72% |
65.69% |
78.26% |
54.10% |
42.17% |
37.17% |
36.61% |
39.80% |
| 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 |
|
0.00% |
24.22% |
18.54% |
17.05% |
17.26% |
31.83% |
34.81% |
35.56% |
35.20% |
33.81% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.48% |
14.06% |
23.02% |
27.27% |
28.19% |
60.20% |
| Debt to EBITDA |
|
0.00 |
45.22 |
-20.85 |
-9.31 |
28.19 |
-6.18 |
-29.27 |
85.51 |
6.17 |
5.24 |
| Net Debt to EBITDA |
|
0.00 |
30.04 |
-14.28 |
-6.57 |
15.51 |
-4.11 |
-15.31 |
48.87 |
3.44 |
2.76 |
| Long-Term Debt to EBITDA |
|
0.00 |
45.22 |
-17.80 |
-7.74 |
28.19 |
-6.18 |
-29.27 |
85.51 |
6.17 |
5.24 |
| Debt to NOPAT |
|
0.00 |
57.72 |
33.03 |
-16.36 |
-9.59 |
-24.16 |
-30.42 |
10.56 |
4.11 |
13.35 |
| Net Debt to NOPAT |
|
0.00 |
38.34 |
22.61 |
-11.55 |
-5.28 |
-16.04 |
-15.91 |
6.04 |
2.29 |
7.03 |
| Long-Term Debt to NOPAT |
|
0.00 |
57.72 |
28.20 |
-13.61 |
-9.59 |
-24.16 |
-30.42 |
10.56 |
4.11 |
13.35 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.25 |
0.29 |
0.56 |
0.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
100.00% |
100.00% |
90.42% |
75.28% |
64.99% |
57.56% |
56.39% |
31.24% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
1.79 |
1.71 |
4.01 |
2.93 |
1.81 |
1.99 |
2.06 |
2.57 |
| Quick Ratio |
|
0.00 |
0.00 |
0.98 |
1.00 |
3.80 |
2.50 |
1.55 |
1.67 |
1.69 |
2.13 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-7,244 |
-2,261 |
-1,261 |
2,327 |
3,950 |
912 |
-7,581 |
10,227 |
743 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,693.23% |
261.87% |
-107.44% |
-31.78% |
-10.80% |
-18.35% |
| 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 |
10.89 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.10 |
| 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 |
-0.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.27 |
0.20 |
0.06 |
0.00 |
0.00 |
0.16 |
0.25 |
0.09 |
0.16 |
| Accounts Receivable Turnover |
|
0.00 |
2.78 |
2.85 |
1.20 |
0.00 |
0.00 |
1.63 |
2.52 |
0.80 |
1.35 |
| Inventory Turnover |
|
0.00 |
11.38 |
8.92 |
3.02 |
3.64 |
0.00 |
4.70 |
5.81 |
1.68 |
2.93 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.87 |
0.00 |
0.00 |
1.36 |
2.04 |
0.65 |
0.44 |
| Accounts Payable Turnover |
|
0.00 |
2.21 |
1.69 |
0.73 |
0.99 |
0.00 |
2.07 |
1.95 |
0.56 |
1.19 |
| Days Sales Outstanding (DSO) |
|
0.00 |
131.33 |
128.10 |
303.03 |
0.00 |
0.00 |
224.11 |
144.58 |
454.38 |
270.15 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
32.07 |
40.92 |
120.68 |
100.17 |
0.00 |
77.68 |
62.79 |
217.70 |
124.45 |
| Days Payable Outstanding (DPO) |
|
0.00 |
165.32 |
216.16 |
501.49 |
366.93 |
0.00 |
176.03 |
187.62 |
652.64 |
305.51 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-1.92 |
-47.13 |
-77.79 |
0.00 |
0.00 |
125.76 |
19.75 |
19.43 |
89.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
7,386 |
10,005 |
10,578 |
7,273 |
3,234 |
2,282 |
13,047 |
3,156 |
2,505 |
| Invested Capital Turnover |
|
0.00 |
1.09 |
0.39 |
0.11 |
0.00 |
0.00 |
0.28 |
0.43 |
0.14 |
0.27 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
7,386 |
2,619 |
573 |
-3,306 |
-4,039 |
-951 |
8,127 |
-9,891 |
-651 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,906 |
1,625 |
8,813 |
2,538 |
2,299 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
228 |
0.38 |
0.62 |
441 |
609 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.07 |
$1.11 |
$657.61 |
$0.00 |
$1.79 |
$3.12 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.13) |
$1.01 |
$623.39 |
$0.00 |
$1.60 |
$3.08 |
| Total Capital |
|
0.00 |
8,213 |
16,103 |
14,266 |
12,000 |
3,952 |
2,857 |
15,515 |
3,768 |
3,086 |
| Total Debt |
|
0.00 |
8,213 |
11,828 |
11,266 |
9,390 |
2,138 |
1,205 |
5,767 |
1,379 |
1,228 |
| Total Long-Term Debt |
|
0.00 |
8,213 |
10,099 |
9,371 |
9,390 |
2,138 |
1,205 |
5,767 |
1,379 |
1,228 |
| Net Debt |
|
0.00 |
5,455 |
8,099 |
7,951 |
5,167 |
1,420 |
630 |
3,295 |
770 |
647 |
| Capital Expenditures (CapEx) |
|
-40 |
-27 |
0.00 |
0.00 |
49 |
20 |
9.12 |
367 |
120 |
38 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1,540 |
1,851 |
1,777 |
746 |
338 |
65 |
1,007 |
325 |
326 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
4,171 |
4,034 |
2,901 |
809 |
344 |
1,792 |
500 |
536 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
2,442 |
2,139 |
2,901 |
809 |
344 |
1,792 |
500 |
536 |
| Net Nonoperating Expense (NNE) |
|
184 |
-78 |
-591 |
754 |
-1,679 |
331 |
-543 |
-1,038 |
173 |
-96 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
7,386 |
5,730 |
7,579 |
4,664 |
1,420 |
630 |
3,299 |
768 |
647 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-38.36% |
54.79% |
160.86% |
0.00% |
0.00% |
8.32% |
25.89% |
28.18% |
42.45% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
123.45% |
365.22% |
0.00% |
0.00% |
44.10% |
46.11% |
43.39% |
69.89% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
72.28% |
193.62% |
0.00% |
0.00% |
44.10% |
46.11% |
43.39% |
69.89% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic 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 Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
501.64M |
0.00 |
0.00 |
0.00 |
596.36M |
0.00 |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.36 |
($38.34) |
($7.63) |
($14.56) |
$0.00 |
$0.25 |
$0.12 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
501.64M |
0.00 |
0.00 |
0.00 |
596.36M |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
501.64M |
0.00 |
0.00 |
0.00 |
596.36M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
797 |
142 |
358 |
-688 |
-979 |
-62 |
-28 |
382 |
235 |
92 |
| Normalized NOPAT Margin |
|
70.85% |
3.55% |
10.60% |
-62.33% |
0.00% |
0.00% |
-3.56% |
9.83% |
20.42% |
11.99% |
| Pre Tax Income Margin |
|
84.12% |
-5.11% |
-16.79% |
-112.05% |
0.00% |
0.00% |
31.43% |
1.73% |
19.42% |
32.32% |
| 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 |
3.43 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.35 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.87 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.79 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
2.62% |
0.00% |
-2.70% |
1.21% |
4.94% |
-13.46% |
6.54% |
55.07% |
104.14% |
37.25% |
| Augmented Payout Ratio |
|
2.62% |
0.00% |
-2.70% |
1.21% |
4.94% |
-13.46% |
6.30% |
55.07% |
104.14% |
37.25% |