Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-12.03% |
0.69% |
-9.00% |
6.97% |
-8.69% |
14.12% |
17.38% |
8.56% |
-10.18% |
EBITDA Growth |
|
0.00% |
-124.22% |
220.29% |
-7.81% |
720.56% |
-19.15% |
-1.64% |
-48.37% |
69.79% |
117.07% |
EBIT Growth |
|
0.00% |
-165.95% |
125.58% |
-2.56% |
325.10% |
-18.85% |
-8.84% |
-111.05% |
469.43% |
693.50% |
NOPAT Growth |
|
0.00% |
-139.10% |
125.58% |
28.03% |
2,728.47% |
-27.03% |
-38.30% |
-104.35% |
862.65% |
796.32% |
Net Income Growth |
|
0.00% |
-112.03% |
-193.85% |
-246.92% |
103.51% |
626.01% |
-73.28% |
-857.53% |
35.19% |
255.00% |
EPS Growth |
|
0.00% |
-141.68% |
22.48% |
-1,500.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
124.18% |
-46.07% |
-61.13% |
-32.16% |
-98.36% |
276.39% |
1,003.79% |
-70.44% |
-358.25% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
95.34% |
-258.30% |
-75.99% |
263.59% |
-258.20% |
200.89% |
-113.08% |
649.25% |
Invested Capital Growth |
|
0.00% |
0.00% |
6.99% |
165.04% |
6.18% |
-16.24% |
55.32% |
-31.63% |
8.18% |
-20.94% |
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 |
|
31.34% |
25.16% |
20.18% |
16.12% |
23.79% |
22.71% |
20.05% |
15.12% |
16.48% |
25.80% |
EBITDA Margin |
|
17.22% |
-4.74% |
5.66% |
-7.71% |
14.96% |
13.24% |
11.41% |
5.02% |
7.85% |
17.85% |
Operating Margin |
|
13.46% |
-9.85% |
2.50% |
-7.65% |
8.29% |
7.18% |
6.25% |
-0.23% |
1.63% |
11.08% |
EBIT Margin |
|
13.13% |
-9.85% |
2.50% |
-10.89% |
8.08% |
7.18% |
5.73% |
-0.54% |
1.84% |
12.10% |
Profit (Net Income) Margin |
|
9.72% |
-1.33% |
-3.88% |
-14.79% |
0.49% |
3.86% |
0.90% |
-5.84% |
-3.49% |
6.01% |
Tax Burden Percent |
|
122.39% |
106.37% |
90.18% |
182.46% |
18.41% |
112.78% |
-1,257.28% |
112.00% |
94.16% |
73.11% |
Interest Burden Percent |
|
60.50% |
12.70% |
-172.05% |
74.43% |
32.69% |
47.73% |
-1.26% |
965.53% |
-201.46% |
67.97% |
Effective Tax Rate |
|
-15.23% |
0.00% |
0.00% |
0.00% |
-22.13% |
-12.78% |
0.00% |
0.00% |
0.00% |
26.89% |
Return on Invested Capital (ROIC) |
|
0.00% |
-15.41% |
1.90% |
-6.90% |
13.25% |
10.22% |
5.42% |
-0.23% |
2.07% |
14.25% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
314.92% |
-68.48% |
-49.25% |
-19.84% |
-3.73% |
-1.08% |
-13.73% |
-84.61% |
91.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
12.32% |
-6.53% |
-19.88% |
-12.23% |
-2.32% |
-2.11% |
-20.31% |
-9.11% |
-4.15% |
Return on Equity (ROE) |
|
0.00% |
-3.09% |
-4.62% |
-26.78% |
1.03% |
7.90% |
3.31% |
-20.54% |
-7.03% |
10.10% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-215.41% |
-4.85% |
-97.32% |
7.26% |
27.89% |
-37.91% |
37.35% |
-5.78% |
37.64% |
Operating Return on Assets (OROA) |
|
0.00% |
-6.33% |
1.59% |
-6.90% |
6.31% |
5.47% |
5.08% |
-0.52% |
1.79% |
10.95% |
Return on Assets (ROA) |
|
0.00% |
-0.86% |
-2.47% |
-9.37% |
0.38% |
2.94% |
0.80% |
-5.67% |
-3.39% |
5.44% |
Return on Common Equity (ROCE) |
|
0.00% |
-1.50% |
-3.36% |
-15.31% |
1.00% |
7.79% |
3.23% |
-19.93% |
-6.87% |
9.78% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-3.18% |
-4.82% |
-59.30% |
1.03% |
8.64% |
6.35% |
-13.56% |
-6.10% |
11.64% |
Net Operating Profit after Tax (NOPAT) |
|
1,496 |
-585 |
150 |
-416 |
843 |
615 |
380 |
-16 |
126 |
804 |
NOPAT Margin |
|
15.50% |
-6.89% |
1.75% |
-5.35% |
10.13% |
8.09% |
4.38% |
-0.16% |
1.14% |
8.10% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-330.33% |
70.39% |
42.35% |
33.09% |
13.95% |
6.50% |
13.50% |
86.68% |
-77.25% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.59% |
Cost of Revenue to Revenue |
|
68.66% |
91.28% |
79.82% |
90.93% |
76.21% |
77.29% |
79.95% |
84.89% |
83.52% |
74.20% |
SG&A Expenses to Revenue |
|
1.57% |
17.97% |
1.63% |
1.83% |
2.05% |
15.54% |
14.23% |
14.33% |
15.32% |
14.72% |
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 |
|
17.88% |
18.56% |
17.68% |
16.71% |
15.49% |
15.53% |
13.80% |
15.35% |
14.85% |
14.72% |
Earnings before Interest and Taxes (EBIT) |
|
1,267 |
-836 |
214 |
-848 |
672 |
545 |
497 |
-55 |
203 |
1,201 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,662 |
-403 |
484 |
-599 |
1,245 |
1,006 |
990 |
511 |
868 |
1,771 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
2.57 |
1.80 |
1.00 |
2.69 |
0.29 |
0.47 |
1.33 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
9.21 |
2.61 |
1.43 |
25.18 |
0.41 |
0.59 |
1.69 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.59 |
0.85 |
0.45 |
0.38 |
0.13 |
0.27 |
0.69 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
150.98 |
11.67 |
41.15 |
0.00 |
0.00 |
11.44 |
Dividend Yield |
|
2.13% |
2.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.66% |
8.57% |
2.43% |
0.00% |
0.00% |
8.74% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.03 |
1.69 |
1.22 |
0.81 |
0.81 |
0.95 |
1.80 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.16 |
1.33 |
0.88 |
0.80 |
0.46 |
0.54 |
0.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
8.88 |
6.63 |
6.97 |
9.20 |
6.87 |
5.08 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.45 |
12.23 |
13.88 |
0.00 |
29.37 |
7.48 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.12 |
10.84 |
18.18 |
0.00 |
47.39 |
11.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
118.31 |
12.34 |
455.02 |
125.05 |
7.72 |
33.12 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
23.95 |
3.97 |
0.00 |
1.75 |
0.00 |
4.23 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.80 |
0.88 |
2.97 |
1.31 |
1.40 |
3.85 |
1.12 |
0.76 |
0.75 |
Long-Term Debt to Equity |
|
0.00 |
0.66 |
0.66 |
2.36 |
1.31 |
1.40 |
3.85 |
1.12 |
0.76 |
0.75 |
Financial Leverage |
|
0.00 |
0.04 |
0.10 |
0.40 |
0.62 |
0.62 |
1.95 |
1.48 |
0.11 |
-0.05 |
Leverage Ratio |
|
0.00 |
1.81 |
1.87 |
2.86 |
2.71 |
2.69 |
4.13 |
3.62 |
2.08 |
1.86 |
Compound Leverage Factor |
|
0.00 |
0.23 |
-3.22 |
2.13 |
0.89 |
1.28 |
-0.05 |
34.98 |
-4.19 |
1.26 |
Debt to Total Capital |
|
0.00% |
44.37% |
46.71% |
74.79% |
56.78% |
58.25% |
79.40% |
52.82% |
43.17% |
42.74% |
Short-Term Debt to Total Capital |
|
0.00% |
7.59% |
11.50% |
15.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
36.78% |
35.21% |
59.53% |
56.78% |
58.25% |
79.40% |
52.82% |
43.17% |
42.74% |
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% |
28.59% |
1.17% |
1.90% |
0.68% |
0.53% |
1.03% |
1.10% |
1.31% |
2.44% |
Common Equity to Total Capital |
|
0.00% |
27.03% |
52.12% |
23.31% |
42.54% |
41.22% |
19.57% |
46.08% |
55.53% |
54.82% |
Debt to EBITDA |
|
0.00 |
-14.48 |
12.75 |
-9.61 |
4.21 |
4.77 |
5.06 |
9.83 |
5.66 |
2.26 |
Net Debt to EBITDA |
|
0.00 |
-8.54 |
8.72 |
-7.10 |
3.15 |
3.19 |
3.55 |
6.48 |
3.25 |
1.09 |
Long-Term Debt to EBITDA |
|
0.00 |
-12.00 |
9.61 |
-7.65 |
4.21 |
4.77 |
5.06 |
9.83 |
5.66 |
2.26 |
Debt to NOPAT |
|
0.00 |
-9.96 |
41.24 |
-13.83 |
6.21 |
7.81 |
13.20 |
-304.56 |
39.01 |
4.98 |
Net Debt to NOPAT |
|
0.00 |
-5.87 |
28.21 |
-10.22 |
4.66 |
5.23 |
9.25 |
-200.71 |
22.39 |
2.40 |
Long-Term Debt to NOPAT |
|
0.00 |
-8.26 |
31.09 |
-11.01 |
6.21 |
7.81 |
13.20 |
-304.56 |
39.01 |
4.98 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.97 |
1.84 |
1.52 |
1.41 |
1.04 |
1.34 |
2.10 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
51.40% |
27.25% |
42.84% |
2.66% |
1.44% |
2.30% |
2.93% |
2.31% |
3.19% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.83 |
1.48 |
1.31 |
1.55 |
1.70 |
1.40 |
1.27 |
1.42 |
1.46 |
Quick Ratio |
|
0.00 |
0.97 |
0.79 |
0.57 |
0.94 |
1.05 |
0.76 |
0.74 |
0.95 |
1.02 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-8,178 |
-381 |
-5,872 |
462 |
1,679 |
-2,656 |
2,679 |
-351 |
2,124 |
Operating Cash Flow to CapEx |
|
0.00% |
147.02% |
111.58% |
93.43% |
862.90% |
9.46% |
19.78% |
221.62% |
110.34% |
-391.71% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-0.37 |
0.00 |
0.60 |
4.62 |
-4.44 |
3.95 |
-0.41 |
3.60 |
Operating Cash Flow to Interest Expense |
|
-1.00 |
0.00 |
0.19 |
0.00 |
1.16 |
0.04 |
0.09 |
0.90 |
0.21 |
-0.87 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.69 |
0.00 |
0.02 |
0.00 |
1.03 |
-0.39 |
-0.37 |
0.49 |
0.02 |
-1.09 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.64 |
0.64 |
0.63 |
0.78 |
0.76 |
0.89 |
0.97 |
0.97 |
0.90 |
Accounts Receivable Turnover |
|
0.00 |
8.92 |
8.00 |
8.25 |
11.00 |
9.54 |
11.32 |
13.40 |
12.44 |
10.08 |
Inventory Turnover |
|
0.00 |
5.26 |
4.60 |
5.67 |
6.45 |
5.16 |
4.56 |
5.13 |
6.14 |
6.00 |
Fixed Asset Turnover |
|
0.00 |
2.35 |
2.34 |
2.42 |
2.86 |
2.81 |
6.83 |
7.04 |
3.87 |
3.64 |
Accounts Payable Turnover |
|
0.00 |
4.32 |
3.59 |
4.14 |
4.44 |
3.70 |
3.27 |
3.34 |
3.50 |
3.08 |
Days Sales Outstanding (DSO) |
|
0.00 |
40.91 |
45.62 |
44.25 |
33.17 |
38.25 |
32.23 |
27.23 |
29.34 |
36.21 |
Days Inventory Outstanding (DIO) |
|
0.00 |
69.37 |
79.35 |
64.32 |
56.59 |
70.76 |
80.06 |
71.19 |
59.41 |
60.82 |
Days Payable Outstanding (DPO) |
|
0.00 |
84.55 |
101.64 |
88.22 |
82.28 |
98.72 |
111.54 |
109.35 |
104.20 |
118.69 |
Cash Conversion Cycle (CCC) |
|
0.00 |
25.74 |
23.32 |
20.35 |
7.47 |
10.29 |
0.75 |
-10.93 |
-15.44 |
-21.66 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
7,593 |
8,124 |
8,761 |
6,551 |
5,487 |
8,522 |
5,827 |
6,303 |
4,983 |
Invested Capital Turnover |
|
0.00 |
2.24 |
1.09 |
1.29 |
1.31 |
1.26 |
1.24 |
1.42 |
1.82 |
1.76 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
7,593 |
531 |
5,455 |
381 |
-1,064 |
3,035 |
-2,696 |
476 |
-1,320 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
9,015 |
11,057 |
6,671 |
6,900 |
4,700 |
5,964 |
8,992 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
4,615 |
7,069 |
3,412 |
3,323 |
1,284 |
2,997 |
6,832 |
Book Value per Share |
|
$0.00 |
$15.43 |
$8.57 |
$2.21 |
$4.83 |
$4.18 |
$1.52 |
$5.40 |
$5.86 |
$3.06 |
Tangible Book Value per Share |
|
$0.00 |
$6.52 |
$5.87 |
$0.62 |
$3.33 |
$2.94 |
$0.16 |
$3.90 |
$4.68 |
$2.41 |
Total Capital |
|
0.00 |
13,136 |
13,215 |
7,699 |
9,226 |
8,243 |
6,311 |
9,513 |
11,371 |
9,359 |
Total Debt |
|
0.00 |
5,829 |
6,173 |
5,759 |
5,238 |
4,802 |
5,011 |
5,025 |
4,909 |
4,000 |
Total Long-Term Debt |
|
0.00 |
4,831 |
4,654 |
4,583 |
5,238 |
4,802 |
5,011 |
5,025 |
4,909 |
4,000 |
Net Debt |
|
0.00 |
3,436 |
4,223 |
4,254 |
3,926 |
3,214 |
3,512 |
3,312 |
2,818 |
1,932 |
Capital Expenditures (CapEx) |
|
-464 |
247 |
176 |
82 |
104 |
155 |
279 |
275 |
163 |
131 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1,415 |
1,436 |
842 |
-54 |
53 |
-248 |
-683 |
-641 |
-598 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
3,627 |
3,386 |
2,346 |
1,074 |
1,511 |
1,107 |
855 |
1,271 |
1,253 |
Net Working Capital (NWC) |
|
0.00 |
2,630 |
1,867 |
1,171 |
1,074 |
1,511 |
1,107 |
855 |
1,271 |
1,253 |
Net Nonoperating Expense (NNE) |
|
558 |
-472 |
481 |
735 |
803 |
322 |
301 |
578 |
511 |
207 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
286 |
1,082 |
6,820 |
2,563 |
2,046 |
7,222 |
1,339 |
-160 |
-376 |
Total Depreciation and Amortization (D&A) |
|
395 |
433 |
270 |
248 |
573 |
461 |
493 |
566 |
665 |
570 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
16.66% |
16.80% |
10.82% |
-0.65% |
0.69% |
-2.85% |
-6.71% |
-5.80% |
-6.02% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
42.72% |
39.61% |
30.15% |
12.91% |
19.89% |
12.77% |
8.40% |
11.50% |
12.62% |
Net Working Capital to Revenue |
|
0.00% |
30.97% |
21.84% |
15.05% |
12.91% |
19.89% |
12.77% |
8.40% |
11.50% |
12.62% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.43) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.31 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
251.82M |
222.19M |
812.47M |
812.47M |
812.47M |
1.08B |
1.68B |
1.68B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.43) |
($5.76) |
($2.22) |
$0.00 |
$0.00 |
($0.10) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
812.47M |
222.19M |
812.47M |
812.47M |
812.47M |
1.08B |
1.68B |
1.68B |
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 |
251.82M |
222.19M |
812.47M |
812.47M |
812.47M |
1.08B |
1.68B |
1.68B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
909 |
-574 |
150 |
-416 |
483 |
382 |
380 |
-16 |
126 |
804 |
Normalized NOPAT Margin |
|
9.42% |
-6.76% |
1.75% |
-5.35% |
5.81% |
5.02% |
4.38% |
-0.16% |
1.14% |
8.10% |
Pre Tax Income Margin |
|
7.95% |
-1.25% |
-4.30% |
-8.11% |
2.64% |
3.43% |
-0.07% |
-5.21% |
-3.70% |
8.23% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.84 |
0.00 |
0.21 |
0.00 |
0.87 |
1.50 |
0.83 |
-0.08 |
0.24 |
2.04 |
NOPAT to Interest Expense |
|
0.99 |
0.00 |
0.14 |
0.00 |
1.09 |
1.69 |
0.64 |
-0.02 |
0.15 |
1.36 |
EBIT Less CapEx to Interest Expense |
|
1.15 |
0.00 |
0.04 |
0.00 |
0.74 |
1.07 |
0.37 |
-0.49 |
0.05 |
1.82 |
NOPAT Less CapEx to Interest Expense |
|
1.30 |
0.00 |
-0.03 |
0.00 |
0.96 |
1.27 |
0.17 |
-0.43 |
-0.04 |
1.14 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |