Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
64.90% |
-5.81% |
-62.27% |
317.07% |
-11.77% |
-10.22% |
-4.36% |
351.37% |
-79.84% |
-21.35% |
EBITDA Growth |
|
116.67% |
-15.05% |
-74.12% |
377.60% |
-30.18% |
9.44% |
-10.30% |
297.30% |
-170.06% |
-31.40% |
EBIT Growth |
|
118.39% |
-14.56% |
-74.47% |
387.10% |
-30.71% |
9.27% |
-10.71% |
287.70% |
-175.35% |
-32.13% |
NOPAT Growth |
|
114.69% |
-17.87% |
-74.40% |
396.26% |
-33.41% |
11.75% |
16.45% |
214.85% |
-213.00% |
-35.34% |
Net Income Growth |
|
122.47% |
-18.22% |
-75.85% |
447.20% |
-41.50% |
18.46% |
-3.30% |
50.05% |
38.47% |
-56.05% |
EPS Growth |
|
96.74% |
-22.03% |
-70.97% |
442.00% |
-50.50% |
34.07% |
2.26% |
41.67% |
50.00% |
-59.69% |
Operating Cash Flow Growth |
|
-14.18% |
-35.97% |
58.96% |
105.89% |
-1.38% |
4,191.69% |
102.81% |
-1,735.85% |
-103.70% |
44.84% |
Free Cash Flow Firm Growth |
|
169.27% |
63.66% |
-95.23% |
285.13% |
142.47% |
-167.24% |
778.96% |
22.61% |
-152.06% |
322.35% |
Invested Capital Growth |
|
-445.66% |
22.80% |
116.94% |
-107.30% |
-24.05% |
2,041.81% |
-95.78% |
35.83% |
18.38% |
-33.55% |
Revenue Q/Q Growth |
|
0.00% |
-16.70% |
-25.19% |
8.03% |
144.25% |
-26.35% |
-7.86% |
1,499.06% |
-74.15% |
-14.33% |
EBITDA Q/Q Growth |
|
0.00% |
-11.41% |
-44.65% |
9.75% |
50.74% |
-8.52% |
-33.72% |
243.11% |
-188.83% |
-26.23% |
EBIT Q/Q Growth |
|
0.00% |
-11.39% |
-45.09% |
9.80% |
52.71% |
-8.70% |
-34.10% |
239.18% |
-195.99% |
-26.87% |
NOPAT Q/Q Growth |
|
0.00% |
-14.85% |
-41.03% |
9.15% |
40.20% |
-12.07% |
-19.97% |
185.12% |
-242.68% |
-29.90% |
Net Income Q/Q Growth |
|
0.00% |
-20.60% |
-42.37% |
10.01% |
58.62% |
37.64% |
-21.28% |
1.01% |
20.02% |
-34.85% |
EPS Q/Q Growth |
|
0.00% |
-22.36% |
-33.14% |
10.46% |
38.89% |
31.17% |
8.65% |
260.14% |
-9.83% |
-64.01% |
Operating Cash Flow Q/Q Growth |
|
-17.42% |
4.66% |
31.81% |
-22.00% |
-12.63% |
-28.84% |
102.64% |
17.93% |
-105.29% |
146.91% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
41.35% |
-94.87% |
402.47% |
-64.62% |
-633.18% |
390.59% |
58.52% |
-510.61% |
18.13% |
Invested Capital Q/Q Growth |
|
0.00% |
-41.41% |
130.55% |
-105.69% |
803.55% |
2.48% |
-95.11% |
7.35% |
9.69% |
-5.38% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-39.17% |
70.83% |
EBITDA Margin |
|
49.10% |
37.37% |
41.43% |
60.39% |
52.74% |
66.64% |
54.67% |
58.29% |
-133.36% |
38.37% |
Operating Margin |
|
48.46% |
37.91% |
41.62% |
58.03% |
51.51% |
58.24% |
51.00% |
47.48% |
-161.94% |
30.48% |
EBIT Margin |
|
48.82% |
36.87% |
40.64% |
60.06% |
51.42% |
65.49% |
53.81% |
57.64% |
-138.60% |
37.08% |
Profit (Net Income) Margin |
|
41.10% |
30.47% |
35.09% |
54.81% |
41.78% |
63.01% |
47.76% |
47.23% |
142.09% |
20.69% |
Tax Burden Percent |
|
84.18% |
82.64% |
86.34% |
91.27% |
86.40% |
101.26% |
92.90% |
81.95% |
94.44% |
89.51% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
94.03% |
95.03% |
95.54% |
100.00% |
-108.55% |
62.32% |
Effective Tax Rate |
|
15.82% |
17.36% |
13.66% |
8.73% |
13.60% |
-1.26% |
7.10% |
18.05% |
5.56% |
10.49% |
Return on Invested Capital (ROIC) |
|
0.00% |
1,001.10% |
0.00% |
141.45% |
11.41% |
28.79% |
23.41% |
12.07% |
-13.43% |
10.36% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
1,001.47% |
0.00% |
137.13% |
9.05% |
15.49% |
50.53% |
18.05% |
69.17% |
1.57% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-988.15% |
0.00% |
-73.26% |
3.83% |
-2.00% |
0.35% |
13.66% |
31.61% |
0.63% |
Return on Equity (ROE) |
|
28.95% |
12.95% |
14.44% |
68.19% |
15.23% |
26.79% |
23.75% |
25.73% |
18.18% |
10.99% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
980.63% |
667.48% |
0.00% |
38.75% |
-153.36% |
207.20% |
-18.32% |
-30.26% |
50.67% |
Operating Return on Assets (OROA) |
|
15.42% |
7.14% |
8.27% |
40.20% |
9.46% |
13.06% |
11.61% |
13.54% |
-8.97% |
10.78% |
Return on Assets (ROA) |
|
12.98% |
5.90% |
7.14% |
36.69% |
7.69% |
12.57% |
10.30% |
11.10% |
9.19% |
6.01% |
Return on Common Equity (ROCE) |
|
11.58% |
4.96% |
5.96% |
30.20% |
7.01% |
12.43% |
11.25% |
12.84% |
9.35% |
4.95% |
Return on Equity Simple (ROE_SIMPLE) |
|
66.22% |
35.86% |
39.04% |
131.33% |
34.00% |
55.15% |
51.16% |
50.87% |
34.81% |
25.91% |
Net Operating Profit after Tax (NOPAT) |
|
5,397 |
2,514 |
3,060 |
11,956 |
2,409 |
3,618 |
3,238 |
2,780 |
-2,421 |
2,143 |
NOPAT Margin |
|
40.79% |
31.33% |
35.93% |
52.96% |
44.51% |
58.98% |
47.38% |
38.91% |
-152.94% |
27.29% |
Net Nonoperating Expense Percent (NNEP) |
|
0.22% |
-0.37% |
-0.34% |
4.32% |
2.35% |
13.31% |
-27.13% |
-5.99% |
-82.60% |
8.79% |
Return On Investment Capital (ROIC_SIMPLE) |
|
17.98% |
8.91% |
10.10% |
40.69% |
11.94% |
13.86% |
13.74% |
9.82% |
-11.42% |
11.80% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
139.17% |
29.17% |
SG&A Expenses to Revenue |
|
48.04% |
55.22% |
54.30% |
41.05% |
13.15% |
11.07% |
23.79% |
47.90% |
34.22% |
7.34% |
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 |
|
51.54% |
62.09% |
58.38% |
41.97% |
48.49% |
41.76% |
49.00% |
52.52% |
122.77% |
40.34% |
Earnings before Interest and Taxes (EBIT) |
|
6,459 |
2,958 |
3,462 |
13,559 |
2,784 |
4,018 |
3,677 |
4,118 |
-2,194 |
2,912 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6,495 |
2,998 |
3,529 |
13,634 |
2,855 |
4,089 |
3,736 |
4,165 |
-2,111 |
3,013 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
14.61 |
13.03 |
6.35 |
8.42 |
5.65 |
4.38 |
2.46 |
2.25 |
1.65 |
1.68 |
Price to Tangible Book Value (P/TBV) |
|
19.49 |
18.80 |
8.76 |
10.94 |
8.53 |
6.47 |
3.89 |
3.36 |
2.37 |
2.51 |
Price to Revenue (P/Rev) |
|
9.07 |
11.07 |
5.71 |
3.51 |
6.94 |
5.00 |
2.30 |
2.09 |
6.72 |
1.34 |
Price to Earnings (P/E) |
|
43.21 |
63.86 |
27.81 |
13.54 |
35.94 |
14.97 |
10.18 |
10.15 |
0.00 |
28.76 |
Dividend Yield |
|
2.02% |
2.62% |
7.13% |
3.56% |
3.43% |
4.13% |
10.21% |
9.80% |
8.93% |
15.12% |
Earnings Yield |
|
2.31% |
1.57% |
3.60% |
7.39% |
2.78% |
6.68% |
9.82% |
9.85% |
0.00% |
3.48% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
297.29 |
182.68 |
0.00 |
2.70 |
1.99 |
9.31 |
1.31 |
1.21 |
1.26 |
Enterprise Value to Revenue (EV/Rev) |
|
8.38 |
10.26 |
4.83 |
3.04 |
9.08 |
7.77 |
1.53 |
4.88 |
14.98 |
2.65 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.06 |
27.45 |
11.67 |
5.03 |
17.22 |
11.66 |
2.79 |
8.37 |
0.00 |
6.90 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.15 |
27.82 |
11.89 |
5.06 |
17.66 |
11.87 |
2.84 |
8.46 |
0.00 |
7.14 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
20.53 |
32.74 |
13.45 |
5.73 |
20.40 |
13.18 |
3.22 |
12.53 |
0.00 |
9.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
31.83 |
20.28 |
6.50 |
17.20 |
25.39 |
24.29 |
228.26 |
0.00 |
0.00 |
8.67 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.71 |
33.42 |
27.37 |
2.17 |
6.01 |
0.00 |
0.36 |
0.00 |
0.00 |
1.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.58 |
0.63 |
0.63 |
0.36 |
0.39 |
0.73 |
0.72 |
1.08 |
0.71 |
0.50 |
Long-Term Debt to Equity |
|
0.58 |
0.63 |
0.63 |
0.36 |
0.39 |
0.73 |
0.72 |
1.08 |
0.71 |
0.50 |
Financial Leverage |
|
-1.02 |
-0.99 |
-1.03 |
-0.53 |
0.42 |
-0.13 |
0.01 |
0.76 |
0.46 |
0.40 |
Leverage Ratio |
|
2.23 |
2.19 |
2.02 |
1.86 |
1.98 |
2.13 |
2.31 |
2.32 |
1.98 |
1.83 |
Compound Leverage Factor |
|
2.23 |
2.19 |
2.02 |
1.86 |
1.86 |
2.03 |
2.20 |
2.32 |
-2.15 |
1.14 |
Debt to Total Capital |
|
36.74% |
38.48% |
38.56% |
26.31% |
27.90% |
42.32% |
41.98% |
51.91% |
41.47% |
33.34% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
36.74% |
38.48% |
38.56% |
26.31% |
27.90% |
42.32% |
41.98% |
51.91% |
41.47% |
33.34% |
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 |
|
36.61% |
38.32% |
37.54% |
41.70% |
39.23% |
30.91% |
31.11% |
24.84% |
28.31% |
32.49% |
Common Equity to Total Capital |
|
26.65% |
23.20% |
23.90% |
31.99% |
32.87% |
26.77% |
26.91% |
23.25% |
30.22% |
34.17% |
Debt to EBITDA |
|
1.74 |
3.77 |
3.50 |
0.57 |
1.98 |
2.71 |
2.66 |
3.56 |
-4.20 |
2.03 |
Net Debt to EBITDA |
|
-3.15 |
-5.94 |
-5.51 |
-1.69 |
1.28 |
2.18 |
-3.38 |
3.08 |
-3.33 |
1.42 |
Long-Term Debt to EBITDA |
|
1.74 |
3.77 |
3.50 |
0.57 |
1.98 |
2.71 |
2.66 |
3.56 |
-4.20 |
2.03 |
Debt to NOPAT |
|
2.10 |
4.50 |
4.04 |
0.65 |
2.34 |
3.06 |
3.07 |
5.33 |
-3.66 |
2.86 |
Net Debt to NOPAT |
|
-3.79 |
-7.08 |
-6.36 |
-1.93 |
1.51 |
2.46 |
-3.90 |
4.61 |
-2.90 |
2.00 |
Long-Term Debt to NOPAT |
|
2.10 |
4.50 |
4.04 |
0.65 |
2.34 |
3.06 |
3.07 |
5.33 |
-3.66 |
2.86 |
Altman Z-Score |
|
4.78 |
3.80 |
2.80 |
5.09 |
2.60 |
1.76 |
2.20 |
1.06 |
0.30 |
1.49 |
Noncontrolling Interest Sharing Ratio |
|
60.00% |
61.67% |
58.73% |
55.71% |
53.99% |
53.60% |
52.64% |
50.09% |
48.55% |
54.91% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
13.40 |
14.83 |
29.09 |
32.56 |
3.73 |
3.57 |
22.80 |
1.30 |
2.01 |
3.78 |
Quick Ratio |
|
13.40 |
14.83 |
29.09 |
32.56 |
3.73 |
3.57 |
22.80 |
1.30 |
2.01 |
3.78 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
6,630 |
2,462 |
1,504 |
31,522 |
8,185 |
-19,272 |
28,663 |
-4,222 |
-5,455 |
10,478 |
Operating Cash Flow to CapEx |
|
5,669.63% |
1,809.25% |
2,690.59% |
6,197.51% |
1,733.94% |
3,256.65% |
248.91% |
-6,680.06% |
-405.90% |
4,045.85% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
49.26 |
-96.53 |
174.78 |
0.00 |
-35.74 |
6.02 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
11.65 |
9.83 |
0.28 |
0.00 |
-0.58 |
1.38 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.98 |
9.53 |
0.17 |
0.00 |
-0.72 |
1.34 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.32 |
0.19 |
0.20 |
0.67 |
0.18 |
0.20 |
0.22 |
0.24 |
0.06 |
0.29 |
Accounts Receivable Turnover |
|
2.57 |
1.73 |
3.25 |
30.05 |
5.88 |
7.62 |
9.04 |
8.67 |
2.28 |
13.39 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.55 |
2.49 |
Days Sales Outstanding (DSO) |
|
142.18 |
210.86 |
112.41 |
12.15 |
62.08 |
47.93 |
40.36 |
42.09 |
159.78 |
27.25 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
143.35 |
146.85 |
Cash Conversion Cycle (CCC) |
|
142.18 |
210.86 |
112.41 |
12.15 |
62.08 |
47.93 |
40.36 |
42.09 |
16.42 |
-119.60 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-957 |
277 |
225 |
-1,331 |
18,236 |
24,011 |
1,121 |
26,546 |
19,544 |
16,510 |
Invested Capital Turnover |
|
-38.91 |
31.95 |
-15.41 |
2.67 |
0.26 |
0.49 |
0.49 |
0.31 |
0.09 |
0.38 |
Increase / (Decrease) in Invested Capital |
|
-1,234 |
51 |
1,556 |
-19,566 |
-5,776 |
22,890 |
-25,425 |
7,002 |
3,034 |
-8,335 |
Enterprise Value (EV) |
|
110,809 |
82,286 |
41,175 |
68,543 |
49,154 |
47,687 |
10,441 |
34,847 |
23,719 |
20,785 |
Market Capitalization |
|
119,978 |
88,826 |
48,606 |
79,296 |
37,571 |
30,685 |
15,699 |
14,936 |
10,636 |
10,545 |
Book Value per Share |
|
$11.37 |
$9.59 |
$10.91 |
$13.72 |
$9.87 |
$10.63 |
$9.63 |
$10.52 |
$11.30 |
$11.23 |
Tangible Book Value per Share |
|
$8.53 |
$6.65 |
$7.91 |
$10.55 |
$6.53 |
$7.19 |
$6.10 |
$7.05 |
$7.83 |
$7.53 |
Total Capital |
|
30,816 |
29,379 |
32,031 |
29,454 |
20,235 |
26,184 |
23,706 |
28,539 |
21,381 |
18,347 |
Total Debt |
|
11,321 |
11,304 |
12,350 |
7,748 |
5,645 |
11,081 |
9,952 |
14,815 |
8,866 |
6,117 |
Total Long-Term Debt |
|
11,321 |
11,304 |
12,350 |
7,748 |
5,645 |
11,081 |
9,952 |
14,815 |
8,866 |
6,117 |
Net Debt |
|
-20,452 |
-17,798 |
-19,456 |
-23,037 |
3,645 |
8,908 |
-12,633 |
12,823 |
7,029 |
4,279 |
Capital Expenditures (CapEx) |
|
61 |
224 |
235 |
64 |
112 |
60 |
18 |
24 |
22 |
59 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,855 |
2,383 |
3,358 |
-328 |
98 |
93 |
-382 |
-1,323 |
-524 |
-36 |
Debt-free Net Working Capital (DFNWC) |
|
34,628 |
31,485 |
35,163 |
30,456 |
2,098 |
2,266 |
22,203 |
670 |
1,313 |
1,802 |
Net Working Capital (NWC) |
|
34,628 |
31,485 |
35,163 |
30,456 |
2,098 |
2,266 |
22,203 |
670 |
1,313 |
1,802 |
Net Nonoperating Expense (NNE) |
|
-41 |
69 |
72 |
-419 |
148 |
-248 |
-26 |
-595 |
-4,670 |
518 |
Net Nonoperating Obligations (NNO) |
|
-20,452 |
-17,798 |
-19,456 |
-23,037 |
3,645 |
8,908 |
-12,633 |
12,823 |
7,029 |
4,279 |
Total Depreciation and Amortization (D&A) |
|
36 |
40 |
67 |
75 |
71 |
71 |
59 |
47 |
83 |
101 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
21.58% |
29.70% |
39.42% |
-1.45% |
1.81% |
1.52% |
-5.60% |
-18.51% |
-33.13% |
-0.45% |
Debt-free Net Working Capital to Revenue |
|
261.74% |
392.44% |
412.82% |
134.90% |
38.75% |
36.93% |
324.92% |
9.37% |
82.93% |
22.95% |
Net Working Capital to Revenue |
|
261.74% |
392.44% |
412.82% |
134.90% |
38.75% |
36.93% |
324.92% |
9.37% |
82.93% |
22.95% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.62 |
$1.84 |
$2.36 |
$8.14 |
$1.50 |
$3.03 |
$2.27 |
$2.21 |
$1.60 |
$1.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
766.49M |
755.20M |
740.66M |
719.77M |
696.93M |
675.90M |
678.85M |
665.45M |
649.48M |
634.34M |
Adjusted Diluted Earnings per Share |
|
$3.62 |
$1.84 |
$2.36 |
$8.13 |
$1.50 |
$3.03 |
$2.26 |
$2.21 |
$1.56 |
$1.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
766.65M |
755.42M |
740.94M |
720.13M |
697.26M |
676.17M |
1.21B |
666.25M |
1.20B |
1.19B |
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 |
|
729.42M |
714.64M |
706.37M |
700.39M |
683.84M |
673.61M |
658.59M |
659.09M |
587.61M |
565.22M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5,397 |
2,514 |
3,060 |
11,956 |
2,409 |
2,501 |
3,238 |
2,780 |
-2,421 |
2,143 |
Normalized NOPAT Margin |
|
40.79% |
31.33% |
35.93% |
52.96% |
44.51% |
40.77% |
47.38% |
38.91% |
-152.94% |
27.29% |
Pre Tax Income Margin |
|
48.82% |
36.87% |
40.64% |
60.06% |
48.35% |
62.23% |
51.41% |
57.64% |
150.45% |
23.11% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.75 |
20.12 |
22.42 |
0.00 |
-14.37 |
1.67 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.50 |
18.12 |
19.74 |
0.00 |
-15.86 |
1.23 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.08 |
19.82 |
22.31 |
0.00 |
-14.51 |
1.64 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.83 |
17.82 |
19.63 |
0.00 |
-16.00 |
1.20 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
97.43% |
215.70% |
260.65% |
48.08% |
138.54% |
81.81% |
116.71% |
108.34% |
113.49% |
256.99% |
Augmented Payout Ratio |
|
109.59% |
232.80% |
276.24% |
58.37% |
160.87% |
96.95% |
134.09% |
109.24% |
114.72% |
260.75% |