Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-26.24% |
-4.04% |
23.18% |
28.86% |
-15.99% |
15.78% |
62.85% |
186.72% |
18.66% |
0.00% |
EBITDA Growth |
|
-36.80% |
95.36% |
-8.90% |
113.92% |
-21.14% |
41.51% |
252.85% |
898.89% |
-115.23% |
0.00% |
EBIT Growth |
|
-49.79% |
213.25% |
-39.20% |
466.52% |
-62.71% |
-0.17% |
414.08% |
192.55% |
-212.57% |
0.00% |
NOPAT Growth |
|
16.64% |
57.61% |
-23.82% |
212.62% |
-37.17% |
-32.24% |
2,551.59% |
130.32% |
-378.00% |
0.00% |
Net Income Growth |
|
-76.30% |
1,473.75% |
-88.85% |
271.21% |
33.64% |
-63.92% |
459.53% |
206.44% |
-175.09% |
0.00% |
EPS Growth |
|
-107.70% |
1,252.08% |
-85.37% |
0.00% |
0.00% |
-63.92% |
206.73% |
-1,833.33% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
26.42% |
-8.93% |
-11.34% |
60.62% |
5.34% |
197.69% |
109.53% |
-48.18% |
821.64% |
0.00% |
Free Cash Flow Firm Growth |
|
-23.02% |
187.13% |
-84.22% |
-6.71% |
72.97% |
-664.17% |
-925.67% |
87.21% |
0.00% |
0.00% |
Invested Capital Growth |
|
-8.23% |
-12.02% |
29.60% |
23.89% |
22.24% |
328.73% |
206.49% |
17.97% |
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 |
|
14.12% |
9.17% |
7.45% |
7.38% |
4.21% |
6.74% |
8.16% |
4.02% |
6.90% |
8.59% |
EBITDA Margin |
|
16.77% |
19.57% |
9.61% |
13.00% |
7.83% |
8.34% |
6.83% |
3.15% |
-1.13% |
8.81% |
Operating Margin |
|
7.18% |
4.54% |
3.95% |
4.19% |
1.84% |
2.46% |
3.47% |
0.26% |
-3.49% |
1.04% |
EBIT Margin |
|
8.88% |
13.05% |
4.00% |
8.10% |
1.84% |
4.15% |
4.81% |
1.52% |
-4.72% |
4.98% |
Profit (Net Income) Margin |
|
2.20% |
6.86% |
0.42% |
4.62% |
1.60% |
1.01% |
3.24% |
0.94% |
-2.54% |
4.01% |
Tax Burden Percent |
|
150.67% |
101.48% |
-303.80% |
92.88% |
87.09% |
69.33% |
92.47% |
96.41% |
92.66% |
100.00% |
Interest Burden Percent |
|
16.46% |
51.80% |
-3.44% |
61.44% |
100.00% |
35.05% |
72.72% |
64.08% |
57.98% |
80.54% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-6.77% |
0.00% |
0.00% |
-21.37% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
7.02% |
5.40% |
3.64% |
6.06% |
2.39% |
6.85% |
40.30% |
3.34% |
-24.04% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.53% |
9.99% |
-1.19% |
6.38% |
1.87% |
-8.19% |
45.29% |
1.10% |
-23.75% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.02% |
15.04% |
-2.11% |
11.64% |
2.79% |
-3.01% |
-29.49% |
-0.88% |
18.08% |
0.00% |
Return on Equity (ROE) |
|
4.99% |
20.44% |
1.53% |
17.70% |
5.18% |
3.84% |
10.81% |
2.46% |
-5.96% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
15.60% |
18.19% |
-22.15% |
-15.27% |
-17.63% |
-117.50% |
-61.30% |
-13.15% |
-224.04% |
0.00% |
Operating Return on Assets (OROA) |
|
4.57% |
8.37% |
2.99% |
6.34% |
1.25% |
4.52% |
8.30% |
2.90% |
-4.59% |
0.00% |
Return on Assets (ROA) |
|
1.13% |
4.40% |
0.31% |
3.62% |
1.09% |
1.10% |
5.58% |
1.79% |
-2.47% |
0.00% |
Return on Common Equity (ROCE) |
|
0.99% |
3.55% |
0.34% |
5.64% |
1.69% |
2.01% |
7.63% |
1.82% |
-4.61% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
26.35% |
102.05% |
8.80% |
50.50% |
16.61% |
3.93% |
14.96% |
2.81% |
-3.85% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
2,916 |
2,500 |
1,586 |
2,082 |
666 |
1,060 |
1,564 |
59 |
-195 |
70 |
NOPAT Margin |
|
7.18% |
4.54% |
2.76% |
4.47% |
1.84% |
2.46% |
4.21% |
0.26% |
-2.44% |
1.04% |
Net Nonoperating Expense Percent (NNEP) |
|
8.55% |
-4.59% |
4.82% |
-0.32% |
0.52% |
15.04% |
-4.99% |
2.24% |
-0.29% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
5.40% |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
85.88% |
90.84% |
92.55% |
92.62% |
95.79% |
93.26% |
91.84% |
95.98% |
93.10% |
91.41% |
SG&A Expenses to Revenue |
|
3.12% |
2.79% |
2.37% |
2.17% |
2.68% |
1.93% |
1.73% |
1.49% |
3.38% |
3.34% |
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 |
|
6.94% |
4.63% |
3.50% |
3.19% |
2.37% |
4.28% |
4.69% |
3.76% |
10.39% |
7.54% |
Earnings before Interest and Taxes (EBIT) |
|
3,608 |
7,186 |
2,294 |
3,773 |
666 |
1,786 |
1,789 |
348 |
-376 |
334 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6,812 |
10,778 |
5,517 |
6,056 |
2,831 |
3,590 |
2,537 |
719 |
-90 |
591 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.51 |
0.41 |
0.47 |
0.83 |
0.84 |
0.69 |
0.24 |
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 |
17.75 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.04 |
0.03 |
0.02 |
0.08 |
0.08 |
0.06 |
0.05 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
1.14 |
0.22 |
10.27 |
0.84 |
4.41 |
3.46 |
0.79 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
1.07% |
1.22% |
1.37% |
0.56% |
0.69% |
0.63% |
0.86% |
0.76% |
0.59% |
0.00% |
Earnings Yield |
|
87.94% |
458.30% |
9.73% |
119.08% |
22.69% |
28.91% |
126.74% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.86 |
0.87 |
0.98 |
0.98 |
1.16 |
2.36 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.82 |
0.67 |
0.75 |
0.80 |
0.83 |
0.67 |
0.37 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.92 |
3.44 |
7.77 |
6.15 |
10.64 |
8.08 |
5.45 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.29 |
5.16 |
18.68 |
9.88 |
45.23 |
16.25 |
7.73 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.49 |
14.85 |
27.01 |
17.90 |
45.23 |
27.38 |
8.84 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.87 |
6.81 |
7.16 |
5.52 |
7.16 |
7.27 |
10.31 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.17 |
4.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.12 |
2.20 |
2.42 |
2.24 |
2.10 |
2.03 |
0.94 |
0.31 |
0.23 |
0.00 |
Long-Term Debt to Equity |
|
2.03 |
2.05 |
2.22 |
2.24 |
2.10 |
1.92 |
0.94 |
0.31 |
0.23 |
0.00 |
Financial Leverage |
|
1.32 |
1.51 |
1.78 |
1.82 |
1.49 |
0.37 |
-0.65 |
-0.80 |
-0.76 |
0.00 |
Leverage Ratio |
|
4.40 |
4.64 |
4.89 |
4.89 |
4.76 |
3.49 |
1.94 |
1.37 |
1.21 |
0.00 |
Compound Leverage Factor |
|
0.73 |
2.41 |
-0.17 |
3.01 |
4.76 |
1.22 |
1.41 |
0.88 |
0.70 |
0.00 |
Debt to Total Capital |
|
67.96% |
68.77% |
70.76% |
69.13% |
67.71% |
66.96% |
48.42% |
23.42% |
18.62% |
0.00% |
Short-Term Debt to Total Capital |
|
2.99% |
4.65% |
5.96% |
0.00% |
0.00% |
3.42% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
64.97% |
64.12% |
64.79% |
69.13% |
67.71% |
63.54% |
48.42% |
23.42% |
18.62% |
0.00% |
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 |
|
21.19% |
20.59% |
20.37% |
20.74% |
22.34% |
21.71% |
15.74% |
21.71% |
18.45% |
0.00% |
Common Equity to Total Capital |
|
6.29% |
6.24% |
4.33% |
10.14% |
9.95% |
11.34% |
35.84% |
54.87% |
62.94% |
0.00% |
Debt to EBITDA |
|
5.39 |
3.79 |
8.08 |
4.80 |
8.40 |
6.24 |
4.28 |
4.54 |
-17.23 |
0.00 |
Net Debt to EBITDA |
|
2.98 |
2.17 |
5.21 |
4.13 |
6.83 |
5.33 |
3.30 |
2.16 |
-3.72 |
0.00 |
Long-Term Debt to EBITDA |
|
5.15 |
3.53 |
7.40 |
4.80 |
8.40 |
5.92 |
4.28 |
4.54 |
-17.23 |
0.00 |
Debt to NOPAT |
|
12.59 |
16.32 |
28.11 |
13.96 |
35.70 |
21.13 |
6.95 |
55.34 |
-7.97 |
0.00 |
Net Debt to NOPAT |
|
6.97 |
9.35 |
18.11 |
12.01 |
29.04 |
18.06 |
5.35 |
26.27 |
-1.72 |
0.00 |
Long-Term Debt to NOPAT |
|
12.04 |
15.22 |
25.74 |
13.96 |
35.70 |
20.05 |
6.95 |
55.34 |
-7.97 |
0.00 |
Altman Z-Score |
|
0.76 |
0.98 |
0.76 |
0.83 |
0.60 |
1.03 |
1.61 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
80.20% |
82.61% |
77.75% |
68.12% |
67.47% |
47.70% |
29.47% |
26.14% |
22.67% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.26 |
1.04 |
1.10 |
0.65 |
0.64 |
1.16 |
0.95 |
1.16 |
1.22 |
0.00 |
Quick Ratio |
|
0.69 |
0.61 |
0.56 |
0.42 |
0.43 |
0.62 |
0.78 |
0.97 |
1.13 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
6,482 |
8,420 |
-9,664 |
-5,246 |
-4,916 |
-18,184 |
-2,380 |
-232 |
-1,814 |
0.00 |
Operating Cash Flow to CapEx |
|
297.83% |
247.30% |
382.13% |
509.35% |
308.28% |
349.26% |
308.99% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
2.09 |
2.34 |
-3.81 |
-3.57 |
0.00 |
-14.27 |
-4.78 |
-1.15 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.22 |
1.52 |
2.36 |
4.60 |
0.00 |
3.13 |
2.69 |
3.17 |
0.00 |
2.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.47 |
0.90 |
1.74 |
3.70 |
0.00 |
2.24 |
1.82 |
4.44 |
0.00 |
5.09 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.51 |
0.64 |
0.75 |
0.78 |
0.68 |
1.09 |
1.72 |
1.90 |
0.97 |
0.00 |
Accounts Receivable Turnover |
|
7.57 |
9.21 |
9.53 |
8.77 |
7.38 |
8.63 |
7.81 |
7.41 |
4.43 |
0.00 |
Inventory Turnover |
|
11.47 |
11.30 |
10.95 |
10.51 |
9.64 |
15.89 |
25.96 |
33.78 |
32.36 |
0.00 |
Fixed Asset Turnover |
|
2.81 |
3.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
3.15 |
4.08 |
3.26 |
2.30 |
2.49 |
4.23 |
4.63 |
5.41 |
3.02 |
0.00 |
Days Sales Outstanding (DSO) |
|
48.24 |
39.63 |
38.29 |
41.63 |
49.46 |
42.27 |
46.75 |
49.25 |
82.40 |
0.00 |
Days Inventory Outstanding (DIO) |
|
31.81 |
32.29 |
33.32 |
34.71 |
37.87 |
22.97 |
14.06 |
10.81 |
11.28 |
0.00 |
Days Payable Outstanding (DPO) |
|
115.87 |
89.45 |
111.87 |
158.89 |
146.57 |
86.28 |
78.75 |
67.44 |
121.01 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-35.82 |
-17.52 |
-40.26 |
-82.54 |
-59.25 |
-21.03 |
-17.93 |
-7.39 |
-27.33 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
39,772 |
43,338 |
49,258 |
38,008 |
30,680 |
25,098 |
5,854 |
1,910 |
1,619 |
0.00 |
Invested Capital Turnover |
|
0.98 |
1.19 |
1.32 |
1.36 |
1.30 |
2.78 |
9.57 |
12.93 |
9.83 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-3,566 |
-5,920 |
11,250 |
7,328 |
5,582 |
19,244 |
3,944 |
291 |
1,619 |
0.00 |
Enterprise Value (EV) |
|
33,508 |
37,113 |
42,848 |
37,268 |
30,123 |
29,023 |
13,824 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
1,735 |
1,531 |
1,284 |
3,538 |
2,935 |
2,622 |
1,917 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$45.72 |
$49.60 |
$35.36 |
$53.94 |
$43.17 |
$57.29 |
$121.51 |
$115.57 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
($365.63) |
($419.15) |
($476.17) |
($242.03) |
($160.87) |
($196.19) |
$1.63 |
$45.34 |
$0.00 |
$0.00 |
Total Capital |
|
54,028 |
59,341 |
63,022 |
42,061 |
35,113 |
33,452 |
22,439 |
13,940 |
8,332 |
0.00 |
Total Debt |
|
36,720 |
40,809 |
44,593 |
29,076 |
23,776 |
22,399 |
10,866 |
3,265 |
1,551 |
0.00 |
Total Long-Term Debt |
|
35,104 |
38,052 |
40,835 |
29,076 |
23,776 |
21,256 |
10,866 |
3,265 |
1,551 |
0.00 |
Net Debt |
|
20,322 |
23,366 |
28,729 |
25,008 |
19,343 |
19,140 |
8,376 |
1,550 |
335 |
0.00 |
Capital Expenditures (CapEx) |
|
2,309 |
2,205 |
1,567 |
1,326 |
1,364 |
1,143 |
434 |
-257 |
-181 |
-197 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,550 |
35 |
2,505 |
-9,486 |
-9,247 |
928 |
-2,369 |
-208 |
-497 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
4,789 |
3,287 |
5,375 |
-6,898 |
-6,504 |
2,914 |
-420 |
898 |
553 |
0.00 |
Net Working Capital (NWC) |
|
3,173 |
530 |
1,617 |
-6,898 |
-6,504 |
1,771 |
-420 |
898 |
553 |
0.00 |
Net Nonoperating Expense (NNE) |
|
2,021 |
-1,277 |
1,346 |
-71 |
86 |
626 |
361 |
-156 |
7.40 |
-199 |
Net Nonoperating Obligations (NNO) |
|
22,464 |
24,806 |
30,829 |
25,023 |
19,343 |
14,045 |
-5,719 |
-8,765 |
-5,162 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
3,204 |
3,592 |
3,223 |
2,283 |
2,165 |
1,804 |
748 |
371 |
286 |
257 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
3.82% |
0.06% |
4.37% |
-20.36% |
-25.58% |
2.16% |
-6.37% |
-0.91% |
-6.24% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
11.79% |
5.97% |
9.37% |
-14.81% |
-17.99% |
6.77% |
-1.13% |
3.93% |
6.95% |
0.00% |
Net Working Capital to Revenue |
|
7.81% |
0.96% |
2.82% |
-14.81% |
-17.99% |
4.12% |
-1.13% |
3.93% |
6.95% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.50) |
$6.49 |
$0.73 |
$3.28 |
($0.73) |
$0.40 |
$0.72 |
($0.68) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
74.28M |
74.28M |
74.61M |
77.09M |
121.58M |
124.44M |
101.81M |
101.81M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($0.50) |
$6.49 |
$0.73 |
$3.28 |
($0.73) |
$0.40 |
$0.72 |
($0.68) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
74.28M |
74.28M |
74.61M |
77.09M |
121.58M |
124.44M |
101.81M |
101.81M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.73) |
$0.40 |
$0.72 |
($0.68) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
74.28M |
74.28M |
74.61M |
77.09M |
121.58M |
124.44M |
101.81M |
101.81M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,728 |
2,332 |
1,580 |
1,673 |
466 |
1,168 |
1,055 |
69 |
-12 |
116 |
Normalized NOPAT Margin |
|
6.72% |
4.23% |
2.75% |
3.59% |
1.29% |
2.72% |
2.84% |
0.30% |
-0.15% |
1.72% |
Pre Tax Income Margin |
|
1.46% |
6.76% |
-0.14% |
4.98% |
1.84% |
1.45% |
3.50% |
0.98% |
-2.74% |
4.01% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.16 |
2.00 |
0.90 |
2.57 |
0.00 |
1.40 |
3.59 |
1.72 |
0.00 |
5.14 |
NOPAT to Interest Expense |
|
0.94 |
0.70 |
0.63 |
1.42 |
0.00 |
0.83 |
3.14 |
0.29 |
0.00 |
1.08 |
EBIT Less CapEx to Interest Expense |
|
0.42 |
1.39 |
0.29 |
1.67 |
0.00 |
0.50 |
2.72 |
3.00 |
0.00 |
8.17 |
NOPAT Less CapEx to Interest Expense |
|
0.20 |
0.08 |
0.01 |
0.52 |
0.00 |
-0.07 |
2.27 |
1.56 |
0.00 |
4.11 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
6.03% |
1.48% |
53.33% |
5.39% |
169.14% |
8.06% |
165.84% |
-58.60% |
5.94% |
0.00% |
Augmented Payout Ratio |
|
6.03% |
1.48% |
53.33% |
5.39% |
178.79% |
8.06% |
165.84% |
-58.60% |
5.94% |
0.00% |