Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-4.45% |
-12.95% |
6.25% |
20.97% |
22.96% |
13.95% |
23.72% |
15.50% |
-1.80% |
0.00% |
EBITDA Growth |
|
-5.61% |
-22.80% |
-7.22% |
56.56% |
24.41% |
-3.09% |
21.40% |
14.76% |
6.92% |
0.00% |
EBIT Growth |
|
-7.81% |
-44.86% |
-6.83% |
118.32% |
53.94% |
-22.31% |
3.18% |
19.10% |
13.16% |
0.00% |
NOPAT Growth |
|
-16.29% |
-42.97% |
17.85% |
75.55% |
65.39% |
-19.49% |
12.32% |
4.73% |
3.63% |
0.00% |
Net Income Growth |
|
-15.36% |
-42.06% |
-6.30% |
119.93% |
67.06% |
-31.83% |
8.40% |
18.60% |
10.38% |
0.00% |
EPS Growth |
|
-97.45% |
-41.56% |
-96.68% |
119.51% |
57.72% |
-35.58% |
3,366.59% |
-96.24% |
-5.99% |
0.00% |
Operating Cash Flow Growth |
|
4.96% |
-53.40% |
22.59% |
10.23% |
10.58% |
109.88% |
29.92% |
-44.88% |
-8.36% |
0.00% |
Free Cash Flow Firm Growth |
|
-55.48% |
-21.43% |
480.81% |
556.03% |
77.87% |
91.43% |
-993.75% |
111.19% |
0.00% |
0.00% |
Invested Capital Growth |
|
1.52% |
-4.28% |
-1.32% |
10.86% |
9.43% |
9.40% |
98.96% |
3.26% |
0.00% |
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 |
|
16.28% |
15.77% |
20.11% |
19.36% |
16.35% |
15.56% |
16.48% |
18.16% |
19.35% |
17.70% |
EBITDA Margin |
|
17.70% |
17.92% |
20.21% |
23.14% |
17.88% |
17.67% |
20.78% |
21.17% |
21.31% |
19.57% |
Operating Margin |
|
6.78% |
7.16% |
12.10% |
11.11% |
7.42% |
5.63% |
7.28% |
8.72% |
9.41% |
8.70% |
EBIT Margin |
|
7.66% |
7.93% |
12.53% |
14.29% |
7.92% |
6.32% |
9.27% |
11.12% |
10.78% |
9.36% |
Profit (Net Income) Margin |
|
5.68% |
6.41% |
9.63% |
10.92% |
6.01% |
4.42% |
7.39% |
8.43% |
8.21% |
7.31% |
Tax Burden Percent |
|
81.03% |
87.55% |
79.03% |
77.62% |
80.10% |
78.47% |
85.87% |
78.97% |
80.73% |
82.76% |
Interest Burden Percent |
|
91.55% |
92.28% |
97.29% |
98.49% |
94.74% |
89.11% |
92.81% |
96.06% |
94.36% |
94.36% |
Effective Tax Rate |
|
18.97% |
12.45% |
20.97% |
22.38% |
19.90% |
21.53% |
14.13% |
21.03% |
19.27% |
17.24% |
Return on Invested Capital (ROIC) |
|
7.43% |
8.75% |
14.92% |
13.22% |
8.30% |
5.49% |
9.50% |
12.85% |
24.93% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.56% |
9.57% |
15.28% |
23.86% |
8.55% |
5.50% |
23.25% |
32.13% |
28.40% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.52% |
3.15% |
6.26% |
11.82% |
4.98% |
3.07% |
3.35% |
5.66% |
40.20% |
0.00% |
Return on Equity (ROE) |
|
9.96% |
11.90% |
21.17% |
25.05% |
13.28% |
8.56% |
12.85% |
18.51% |
65.14% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
5.93% |
13.13% |
16.24% |
2.92% |
-0.71% |
-3.49% |
-56.70% |
9.64% |
-175.07% |
0.00% |
Operating Return on Assets (OROA) |
|
6.26% |
6.73% |
11.56% |
13.02% |
6.82% |
4.84% |
7.56% |
9.34% |
8.28% |
0.00% |
Return on Assets (ROA) |
|
4.65% |
5.44% |
8.89% |
9.96% |
5.18% |
3.39% |
6.03% |
7.09% |
6.31% |
0.00% |
Return on Common Equity (ROCE) |
|
5.48% |
6.32% |
10.18% |
10.39% |
4.62% |
2.40% |
6.85% |
15.15% |
53.86% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.57% |
12.67% |
21.93% |
24.54% |
13.26% |
9.16% |
13.62% |
13.02% |
39.39% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
997 |
1,191 |
2,088 |
1,772 |
1,009 |
610 |
758 |
675 |
644 |
622 |
NOPAT Margin |
|
5.49% |
6.27% |
9.56% |
8.62% |
5.94% |
4.42% |
6.25% |
6.89% |
7.59% |
7.20% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.13% |
-0.82% |
-0.36% |
-10.64% |
-0.25% |
-0.01% |
-13.75% |
-19.28% |
-3.47% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
6.02% |
7.44% |
12.77% |
10.17% |
6.61% |
4.22% |
5.56% |
7.20% |
11.57% |
- |
Cost of Revenue to Revenue |
|
83.72% |
84.23% |
79.89% |
80.64% |
83.65% |
84.44% |
83.52% |
81.84% |
80.65% |
82.30% |
SG&A Expenses to Revenue |
|
3.61% |
3.33% |
3.50% |
3.65% |
3.82% |
4.03% |
3.94% |
4.29% |
4.24% |
3.79% |
R&D to Revenue |
|
4.84% |
4.38% |
3.63% |
3.69% |
4.05% |
4.45% |
4.03% |
4.04% |
4.14% |
3.86% |
Operating Expenses to Revenue |
|
9.50% |
8.61% |
8.01% |
8.26% |
8.93% |
9.94% |
9.20% |
9.44% |
9.94% |
9.00% |
Earnings before Interest and Taxes (EBIT) |
|
1,390 |
1,508 |
2,735 |
2,935 |
1,345 |
873 |
1,124 |
1,090 |
915 |
808 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,214 |
3,405 |
4,411 |
4,755 |
3,037 |
2,441 |
2,519 |
2,075 |
1,808 |
1,691 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.75 |
3.62 |
2.34 |
3.39 |
3.16 |
4.51 |
6.53 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
5.80 |
6.20 |
4.23 |
9.96 |
26.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.22 |
1.05 |
0.57 |
0.69 |
0.60 |
0.68 |
1.02 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
22.36 |
17.24 |
6.27 |
6.56 |
10.66 |
16.57 |
14.47 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
3.19% |
6.16% |
13.49% |
4.60% |
2.88% |
3.65% |
0.00% |
4.79% |
7.11% |
8.00% |
Earnings Yield |
|
4.47% |
5.80% |
15.96% |
15.25% |
9.38% |
6.04% |
6.91% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.23 |
2.11 |
1.54 |
1.72 |
1.61 |
1.67 |
2.06 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1.66 |
1.48 |
0.98 |
1.18 |
1.21 |
1.40 |
1.81 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.39 |
8.25 |
4.84 |
5.09 |
6.75 |
7.93 |
8.69 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
21.72 |
18.63 |
7.81 |
8.25 |
15.25 |
22.15 |
19.48 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
30.29 |
23.59 |
10.23 |
13.66 |
20.32 |
31.71 |
28.89 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.09 |
16.69 |
5.91 |
8.22 |
7.67 |
8.00 |
19.01 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
37.97 |
15.73 |
9.39 |
61.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.59 |
0.56 |
0.60 |
0.80 |
0.85 |
1.03 |
0.90 |
0.38 |
1.60 |
0.00 |
Long-Term Debt to Equity |
|
0.43 |
0.35 |
0.46 |
0.62 |
0.71 |
0.83 |
0.66 |
0.22 |
1.07 |
0.00 |
Financial Leverage |
|
0.29 |
0.33 |
0.41 |
0.50 |
0.58 |
0.56 |
0.14 |
0.18 |
1.42 |
0.00 |
Leverage Ratio |
|
2.14 |
2.19 |
2.38 |
2.52 |
2.57 |
2.53 |
2.13 |
2.61 |
5.16 |
0.00 |
Compound Leverage Factor |
|
1.96 |
2.02 |
2.32 |
2.48 |
2.43 |
2.25 |
1.98 |
2.51 |
4.87 |
0.00 |
Debt to Total Capital |
|
36.93% |
35.78% |
37.64% |
44.48% |
45.97% |
50.84% |
47.50% |
27.54% |
61.57% |
0.00% |
Short-Term Debt to Total Capital |
|
9.93% |
13.54% |
8.87% |
10.09% |
7.82% |
9.86% |
12.95% |
11.66% |
20.61% |
0.00% |
Long-Term Debt to Total Capital |
|
27.00% |
22.24% |
28.77% |
34.39% |
38.15% |
40.98% |
34.54% |
15.88% |
40.96% |
0.00% |
Preferred Equity to Total Capital |
|
27.40% |
29.44% |
28.39% |
29.75% |
32.59% |
32.09% |
34.34% |
14.62% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
4.10% |
4.14% |
3.70% |
3.01% |
3.64% |
3.09% |
4.23% |
4.75% |
6.65% |
0.00% |
Common Equity to Total Capital |
|
35.59% |
34.44% |
32.77% |
24.06% |
21.24% |
14.49% |
13.93% |
59.12% |
31.78% |
0.00% |
Debt to EBITDA |
|
1.90 |
1.68 |
1.39 |
1.63 |
2.31 |
3.01 |
2.57 |
1.24 |
1.90 |
0.00 |
Net Debt to EBITDA |
|
0.90 |
0.81 |
0.81 |
0.90 |
1.56 |
1.97 |
1.69 |
-0.38 |
0.37 |
0.00 |
Long-Term Debt to EBITDA |
|
1.39 |
1.05 |
1.07 |
1.26 |
1.92 |
2.43 |
1.87 |
0.72 |
1.26 |
0.00 |
Debt to NOPAT |
|
6.13 |
4.81 |
2.95 |
4.37 |
6.96 |
12.06 |
8.54 |
3.83 |
5.32 |
0.00 |
Net Debt to NOPAT |
|
2.91 |
2.31 |
1.71 |
2.42 |
4.69 |
7.88 |
5.61 |
-1.18 |
1.05 |
0.00 |
Long-Term Debt to NOPAT |
|
4.48 |
2.99 |
2.25 |
3.38 |
5.77 |
9.72 |
6.21 |
2.21 |
3.54 |
0.00 |
Altman Z-Score |
|
2.39 |
2.44 |
2.27 |
2.14 |
1.73 |
1.57 |
1.79 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
44.96% |
46.91% |
51.93% |
58.51% |
65.24% |
72.00% |
46.65% |
18.14% |
17.31% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.17 |
1.16 |
1.31 |
1.35 |
1.28 |
1.31 |
1.27 |
1.34 |
1.31 |
0.00 |
Quick Ratio |
|
0.86 |
0.83 |
0.85 |
0.96 |
0.84 |
0.97 |
0.88 |
0.99 |
0.84 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
795 |
1,786 |
2,274 |
391 |
-86 |
-388 |
-4,523 |
506 |
-4,524 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
153.35% |
116.15% |
128.07% |
125.16% |
0.00% |
0.00% |
200.27% |
188.51% |
Free Cash Flow to Firm to Interest Expense |
|
3.85 |
8.72 |
17.42 |
3.84 |
-0.70 |
-2.76 |
-38.80 |
8.34 |
-64.82 |
0.00 |
Operating Cash Flow to Interest Expense |
|
8.55 |
8.22 |
27.68 |
28.87 |
21.70 |
17.20 |
9.88 |
14.60 |
23.05 |
24.89 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.55 |
8.22 |
9.63 |
4.01 |
4.76 |
3.46 |
9.88 |
19.13 |
11.54 |
11.69 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.82 |
0.85 |
0.92 |
0.91 |
0.86 |
0.77 |
0.82 |
0.84 |
0.77 |
0.00 |
Accounts Receivable Turnover |
|
4.96 |
4.73 |
4.90 |
5.10 |
5.58 |
5.19 |
5.34 |
5.60 |
5.31 |
0.00 |
Inventory Turnover |
|
8.23 |
6.68 |
6.60 |
7.94 |
9.93 |
10.01 |
10.05 |
7.20 |
4.86 |
0.00 |
Fixed Asset Turnover |
|
2.00 |
2.19 |
2.51 |
2.42 |
2.11 |
1.87 |
2.10 |
2.18 |
1.91 |
0.00 |
Accounts Payable Turnover |
|
3.77 |
3.91 |
3.81 |
3.79 |
3.95 |
3.85 |
4.05 |
4.12 |
3.87 |
0.00 |
Days Sales Outstanding (DSO) |
|
73.54 |
77.12 |
74.55 |
71.58 |
65.37 |
70.30 |
68.29 |
65.13 |
68.80 |
0.00 |
Days Inventory Outstanding (DIO) |
|
44.37 |
54.61 |
55.33 |
45.99 |
36.78 |
36.45 |
36.32 |
50.67 |
75.12 |
0.00 |
Days Payable Outstanding (DPO) |
|
96.81 |
93.27 |
95.83 |
96.28 |
92.44 |
94.75 |
90.09 |
88.67 |
94.38 |
0.00 |
Cash Conversion Cycle (CCC) |
|
21.11 |
38.46 |
34.05 |
21.29 |
9.71 |
12.00 |
14.52 |
27.13 |
49.53 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
13,512 |
13,310 |
13,906 |
14,091 |
12,711 |
11,616 |
10,618 |
5,337 |
5,168 |
0.00 |
Invested Capital Turnover |
|
1.35 |
1.40 |
1.56 |
1.53 |
1.40 |
1.24 |
1.52 |
1.87 |
3.28 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
202 |
-595 |
-186 |
1,380 |
1,095 |
998 |
5,281 |
169 |
5,168 |
0.00 |
Enterprise Value (EV) |
|
30,190 |
28,092 |
21,351 |
24,206 |
20,503 |
19,348 |
21,898 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
22,076 |
19,965 |
12,540 |
14,216 |
10,239 |
9,450 |
12,393 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$1.34 |
$1.26 |
$1.22 |
$0.96 |
$0.75 |
$0.49 |
$0.22 |
$0.63 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
$0.87 |
$0.74 |
$0.67 |
$0.33 |
$0.09 |
($0.13) |
($0.09) |
$0.59 |
$0.00 |
$0.00 |
Total Capital |
|
16,551 |
16,006 |
16,348 |
17,413 |
15,274 |
14,474 |
13,629 |
9,373 |
5,568 |
0.00 |
Total Debt |
|
6,112 |
5,727 |
6,153 |
7,746 |
7,021 |
7,359 |
6,473 |
2,581 |
3,428 |
0.00 |
Total Long-Term Debt |
|
4,469 |
3,560 |
4,703 |
5,988 |
5,827 |
5,932 |
4,708 |
1,489 |
2,281 |
0.00 |
Net Debt |
|
2,901 |
2,754 |
3,565 |
4,285 |
4,730 |
4,807 |
4,249 |
-794 |
674 |
0.00 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
2,355 |
2,537 |
2,087 |
1,931 |
0.00 |
-275 |
803 |
931 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
300 |
1,003 |
1,651 |
1,617 |
1,122 |
874 |
1,248 |
595 |
971 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
2,889 |
3,333 |
3,762 |
4,465 |
2,957 |
3,022 |
3,168 |
2,326 |
2,156 |
0.00 |
Net Working Capital (NWC) |
|
1,246 |
1,166 |
2,312 |
2,708 |
1,763 |
1,595 |
1,402 |
1,234 |
1,008 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-34 |
-28 |
-15 |
-472 |
-11 |
-0.58 |
-138 |
-152 |
-53 |
-9.56 |
Net Nonoperating Obligations (NNO) |
|
3,074 |
3,031 |
3,711 |
4,424 |
4,458 |
4,501 |
3,463 |
-1,455 |
3,028 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
1,824 |
1,898 |
1,677 |
1,819 |
1,693 |
1,568 |
1,395 |
985 |
893 |
883 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
1.65% |
5.28% |
7.56% |
7.87% |
6.60% |
6.33% |
10.29% |
6.08% |
11.44% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
15.91% |
17.54% |
17.23% |
21.73% |
17.41% |
21.88% |
26.13% |
23.74% |
25.41% |
0.00% |
Net Working Capital to Revenue |
|
6.86% |
6.14% |
10.59% |
13.18% |
10.38% |
11.54% |
11.57% |
12.59% |
11.88% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.02 |
$0.81 |
$29.24 |
$1.51 |
$0.68 |
$0.00 |
$0.60 |
$0.56 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
4.41B |
4.38B |
4.37B |
4.41B |
4.35B |
4.33B |
4.32B |
8.74B |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.02 |
$0.78 |
$1.35 |
$1.47 |
$0.66 |
$0.01 |
$0.60 |
$0.53 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
4.41B |
4.38B |
4.37B |
4.41B |
4.35B |
4.33B |
4.32B |
8.74B |
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 |
|
4.41B |
4.38B |
4.37B |
4.41B |
4.35B |
4.33B |
4.32B |
8.74B |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
997 |
1,191 |
2,088 |
1,772 |
1,009 |
610 |
758 |
675 |
644 |
622 |
Normalized NOPAT Margin |
|
5.49% |
6.27% |
9.56% |
8.62% |
5.94% |
4.42% |
6.25% |
6.89% |
7.59% |
7.20% |
Pre Tax Income Margin |
|
7.01% |
7.32% |
12.19% |
14.07% |
7.50% |
5.63% |
8.61% |
10.68% |
10.17% |
8.83% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.73 |
7.36 |
20.96 |
28.76 |
10.91 |
6.22 |
9.64 |
17.95 |
13.11 |
11.46 |
NOPAT to Interest Expense |
|
4.82 |
5.81 |
16.00 |
17.36 |
8.19 |
4.34 |
6.50 |
11.11 |
9.23 |
8.82 |
EBIT Less CapEx to Interest Expense |
|
6.73 |
7.36 |
2.91 |
3.90 |
-6.03 |
-7.53 |
9.64 |
22.47 |
1.60 |
-1.74 |
NOPAT Less CapEx to Interest Expense |
|
4.82 |
5.81 |
-2.05 |
-7.50 |
-8.75 |
-9.40 |
6.50 |
15.64 |
-2.27 |
-4.39 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
46.41% |
29.05% |
29.74% |
58.15% |
0.00% |
0.00% |
54.23% |
73.90% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
46.73% |
37.93% |
29.74% |
58.15% |
0.00% |
0.00% |
54.23% |
99.66% |