| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-2.00% |
53.47% |
3.28% |
8.43% |
-41.85% |
339.50% |
37.62% |
-4.85% |
-4.70% |
| EBITDA Growth |
|
0.00% |
-78.63% |
593.79% |
-139.98% |
340.32% |
-94.48% |
3,085.13% |
75.33% |
-25.49% |
-15.34% |
| EBIT Growth |
|
0.00% |
-201.97% |
369.35% |
-268.88% |
150.55% |
-273.77% |
139.83% |
532.15% |
-40.22% |
-25.93% |
| NOPAT Growth |
|
0.00% |
39.35% |
23.51% |
-297.36% |
295.07% |
-187.95% |
136.43% |
737.84% |
-35.37% |
-22.61% |
| Net Income Growth |
|
0.00% |
-190.76% |
759.54% |
-173.12% |
186.45% |
-210.29% |
124.63% |
937.50% |
-34.70% |
-29.90% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-208.99% |
113.92% |
1,085.19% |
-50.53% |
-26.75% |
| Operating Cash Flow Growth |
|
0.00% |
-5.18% |
177.90% |
-104.85% |
1,153.41% |
-85.09% |
2,064.67% |
81.90% |
-34.10% |
-6.78% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-12.69% |
121.45% |
-63.31% |
-160.02% |
-872.12% |
222.55% |
-79.23% |
203.27% |
| Invested Capital Growth |
|
0.00% |
0.00% |
113.84% |
-16.18% |
5.41% |
-5.87% |
33.42% |
-6.25% |
8.59% |
-6.58% |
| 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 |
|
6.97% |
6.94% |
21.09% |
22.05% |
28.07% |
7.78% |
23.12% |
27.61% |
21.05% |
19.91% |
| EBITDA Margin |
|
31.94% |
6.96% |
31.48% |
-12.18% |
27.01% |
2.56% |
18.58% |
23.67% |
18.54% |
16.47% |
| Operating Margin |
|
-7.68% |
-6.97% |
-2.38% |
-13.37% |
10.72% |
-36.39% |
4.73% |
17.40% |
10.71% |
9.19% |
| EBIT Margin |
|
8.87% |
-9.23% |
16.21% |
-26.50% |
12.35% |
-36.91% |
3.34% |
15.36% |
9.65% |
7.50% |
| Profit (Net Income) Margin |
|
6.36% |
-5.89% |
25.32% |
-17.93% |
14.29% |
-27.11% |
1.52% |
11.46% |
7.86% |
5.78% |
| Tax Burden Percent |
|
69.44% |
67.96% |
151.90% |
67.98% |
157.05% |
73.65% |
44.64% |
73.87% |
81.53% |
77.18% |
| Interest Burden Percent |
|
103.25% |
93.91% |
102.88% |
99.52% |
73.68% |
99.72% |
101.78% |
100.94% |
99.90% |
99.88% |
| Effective Tax Rate |
|
-2.70% |
0.00% |
-2.35% |
0.00% |
-57.05% |
0.00% |
55.36% |
26.13% |
18.47% |
22.82% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-6.36% |
-1.55% |
-4.92% |
10.24% |
-9.04% |
2.91% |
22.01% |
14.10% |
10.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-13.52% |
66.12% |
-19.45% |
4.91% |
-11.12% |
0.00% |
10.05% |
4.13% |
-3.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-3.05% |
23.38% |
-8.72% |
2.01% |
-4.33% |
0.00% |
2.52% |
0.68% |
-0.55% |
| Return on Equity (ROE) |
|
0.00% |
-9.40% |
21.83% |
-13.64% |
12.25% |
-13.37% |
2.91% |
24.53% |
14.77% |
10.29% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-206.36% |
-74.10% |
12.69% |
4.97% |
-2.99% |
-25.72% |
28.47% |
5.86% |
17.64% |
| Operating Return on Assets (OROA) |
|
0.00% |
-3.38% |
6.67% |
-9.92% |
5.48% |
-9.54% |
2.97% |
15.29% |
9.31% |
7.07% |
| Return on Assets (ROA) |
|
0.00% |
-2.16% |
10.42% |
-6.71% |
6.34% |
-7.01% |
1.35% |
11.40% |
7.58% |
5.45% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-554 |
-336 |
-257 |
-1,021 |
1,992 |
-1,752 |
638 |
5,348 |
3,456 |
2,675 |
| NOPAT Margin |
|
-7.89% |
-4.88% |
-2.43% |
-9.36% |
16.84% |
-25.47% |
2.11% |
12.85% |
8.73% |
7.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
7.16% |
-67.67% |
14.53% |
5.33% |
2.08% |
2.91% |
11.96% |
9.96% |
14.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
12.57% |
10.18% |
| Cost of Revenue to Revenue |
|
93.03% |
93.06% |
78.91% |
77.95% |
71.93% |
92.22% |
76.88% |
72.39% |
78.95% |
80.09% |
| SG&A Expenses to Revenue |
|
3.45% |
3.44% |
2.26% |
6.85% |
2.16% |
3.33% |
2.20% |
1.54% |
1.32% |
1.46% |
| R&D to Revenue |
|
0.28% |
0.39% |
0.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
14.65% |
13.92% |
23.47% |
35.42% |
17.34% |
44.17% |
18.39% |
10.21% |
10.34% |
10.73% |
| Earnings before Interest and Taxes (EBIT) |
|
623 |
-636 |
1,712 |
-2,891 |
1,461 |
-2,539 |
1,011 |
6,392 |
3,821 |
2,831 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,243 |
479 |
3,325 |
-1,329 |
3,194 |
176 |
5,618 |
9,850 |
7,339 |
6,213 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.73 |
0.99 |
1.03 |
0.48 |
0.91 |
0.78 |
0.75 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.93 |
0.00 |
31.55 |
7.97 |
9.98 |
12.94 |
| Dividend Yield |
|
7.65% |
1.48% |
2.46% |
3.08% |
2.23% |
3.90% |
0.74% |
2.44% |
3.26% |
4.15% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.43% |
0.00% |
3.17% |
12.55% |
10.02% |
7.73% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.42 |
1.59 |
1.38 |
1.61 |
2.62 |
2.20 |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.47 |
2.68 |
3.76 |
1.34 |
1.48 |
1.42 |
1.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.92 |
146.71 |
7.20 |
6.24 |
7.66 |
8.40 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
21.69 |
0.00 |
40.00 |
9.62 |
14.72 |
18.44 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.91 |
0.00 |
63.37 |
11.50 |
16.27 |
19.52 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
22.07 |
120.92 |
8.73 |
7.30 |
10.13 |
10.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
10.21 |
32.77 |
0.00 |
0.00 |
8.89 |
39.16 |
11.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.55 |
0.48 |
0.52 |
0.36 |
0.46 |
0.54 |
0.33 |
0.26 |
0.27 |
| Long-Term Debt to Equity |
|
0.00 |
0.55 |
0.48 |
0.52 |
0.36 |
0.46 |
0.54 |
0.33 |
0.26 |
0.27 |
| Financial Leverage |
|
0.00 |
0.23 |
0.35 |
0.45 |
0.41 |
0.39 |
0.39 |
0.25 |
0.16 |
0.16 |
| Leverage Ratio |
|
0.00 |
2.18 |
2.09 |
2.03 |
1.93 |
1.91 |
2.15 |
2.15 |
1.95 |
1.89 |
| Compound Leverage Factor |
|
0.00 |
2.05 |
2.15 |
2.02 |
1.42 |
1.90 |
2.19 |
2.17 |
1.95 |
1.89 |
| Debt to Total Capital |
|
0.00% |
35.33% |
32.25% |
34.41% |
26.42% |
31.68% |
35.04% |
24.83% |
20.90% |
21.32% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.49% |
0.22% |
0.31% |
0.49% |
0.46% |
| Long-Term Debt to Total Capital |
|
0.00% |
35.33% |
32.25% |
34.41% |
26.42% |
31.18% |
34.83% |
24.52% |
20.41% |
20.86% |
| 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% |
64.67% |
67.75% |
65.59% |
73.58% |
68.32% |
64.96% |
75.17% |
79.10% |
78.68% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt to EBITDA |
|
0.00 |
9.83 |
2.27 |
-5.05 |
1.66 |
34.43 |
1.77 |
0.68 |
0.78 |
0.90 |
| Net Debt to EBITDA |
|
0.00 |
4.06 |
2.13 |
-4.62 |
1.62 |
32.32 |
1.33 |
0.32 |
0.52 |
0.51 |
| Long-Term Debt to EBITDA |
|
0.00 |
9.83 |
2.27 |
-5.05 |
1.66 |
33.89 |
1.76 |
0.68 |
0.76 |
0.88 |
| Debt to NOPAT |
|
0.00 |
-14.02 |
-29.41 |
-6.58 |
2.67 |
-3.47 |
15.62 |
1.26 |
1.66 |
2.09 |
| Net Debt to NOPAT |
|
0.00 |
-5.79 |
-27.53 |
-6.01 |
2.60 |
-3.25 |
11.71 |
0.58 |
1.09 |
1.19 |
| Long-Term Debt to NOPAT |
|
0.00 |
-14.02 |
-29.41 |
-6.58 |
2.67 |
-3.41 |
15.52 |
1.24 |
1.62 |
2.05 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.47 |
1.19 |
0.31 |
1.28 |
2.72 |
2.33 |
2.19 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.87 |
1.82 |
1.73 |
1.46 |
1.39 |
1.81 |
1.67 |
1.69 |
1.53 |
| Quick Ratio |
|
0.00 |
2.34 |
0.89 |
1.09 |
0.78 |
0.87 |
1.02 |
1.07 |
0.92 |
0.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-10,905 |
-12,288 |
2,636 |
967 |
-580 |
-5,643 |
6,916 |
1,436 |
4,356 |
| Operating Cash Flow to CapEx |
|
86.00% |
140.43% |
232.04% |
-14.07% |
157.48% |
31.78% |
230.94% |
307.52% |
170.57% |
148.63% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.37 |
0.41 |
0.37 |
0.44 |
0.26 |
0.89 |
1.00 |
0.96 |
0.94 |
| Accounts Receivable Turnover |
|
0.00 |
5.03 |
7.49 |
9.24 |
11.23 |
5.82 |
14.41 |
14.87 |
16.27 |
18.34 |
| Inventory Turnover |
|
0.00 |
6.96 |
8.24 |
9.21 |
8.85 |
6.24 |
11.86 |
9.63 |
10.02 |
9.79 |
| Fixed Asset Turnover |
|
0.00 |
0.56 |
0.59 |
0.49 |
0.56 |
0.33 |
1.29 |
1.55 |
1.43 |
1.37 |
| Accounts Payable Turnover |
|
0.00 |
3.80 |
4.42 |
4.96 |
5.56 |
3.84 |
7.09 |
6.34 |
7.21 |
7.12 |
| Days Sales Outstanding (DSO) |
|
0.00 |
72.53 |
48.76 |
39.50 |
32.50 |
62.76 |
25.33 |
24.54 |
22.43 |
19.90 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
52.46 |
44.32 |
39.62 |
41.24 |
58.53 |
30.78 |
37.89 |
36.43 |
37.29 |
| Days Payable Outstanding (DPO) |
|
0.00 |
96.10 |
82.63 |
73.63 |
65.65 |
94.93 |
51.46 |
57.55 |
50.66 |
51.25 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
28.90 |
10.45 |
5.49 |
8.09 |
26.36 |
4.65 |
4.89 |
8.20 |
5.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
10,569 |
22,600 |
18,943 |
19,968 |
18,797 |
25,078 |
23,510 |
25,530 |
23,849 |
| Invested Capital Turnover |
|
0.00 |
1.30 |
0.64 |
0.53 |
0.61 |
0.35 |
1.38 |
1.71 |
1.61 |
1.53 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
10,569 |
12,031 |
-3,657 |
1,025 |
-1,172 |
6,281 |
-1,568 |
2,020 |
-1,681 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
26,917 |
31,690 |
25,877 |
40,450 |
61,501 |
56,247 |
52,208 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
7,974 |
11,721 |
7,081 |
14,497 |
37,991 |
30,716 |
28,359 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($1.47) |
($1.35) |
($1.43) |
($1.45) |
($2.21) |
($1.08) |
($1.16) |
($1.08) |
| Total Capital |
|
0.00 |
13,337 |
23,438 |
19,515 |
20,112 |
19,169 |
28,445 |
27,123 |
27,494 |
26,274 |
| Total Debt |
|
0.00 |
4,712 |
7,560 |
6,715 |
5,314 |
6,072 |
9,968 |
6,735 |
5,746 |
5,601 |
| Total Long-Term Debt |
|
0.00 |
4,712 |
7,560 |
6,715 |
5,314 |
5,977 |
9,906 |
6,650 |
5,611 |
5,481 |
| Net Debt |
|
0.00 |
1,944 |
7,075 |
6,143 |
5,170 |
5,700 |
7,476 |
3,122 |
3,782 |
3,176 |
| Capital Expenditures (CapEx) |
|
1,239 |
720 |
1,210 |
969 |
912 |
673 |
2,006 |
2,740 |
3,256 |
3,483 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
539 |
1,305 |
413 |
657 |
455 |
2,022 |
422 |
1,449 |
488 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
3,307 |
1,790 |
986 |
800 |
751 |
4,270 |
3,765 |
3,136 |
2,636 |
| Net Working Capital (NWC) |
|
0.00 |
3,307 |
1,790 |
986 |
800 |
656 |
4,208 |
3,680 |
3,000 |
2,516 |
| Net Nonoperating Expense (NNE) |
|
-1,001 |
70 |
-2,932 |
935 |
301 |
113 |
179 |
581 |
344 |
493 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,944 |
6,721 |
6,143 |
5,170 |
5,700 |
6,601 |
3,122 |
3,782 |
3,176 |
| Total Depreciation and Amortization (D&A) |
|
1,620 |
1,115 |
1,613 |
1,562 |
1,733 |
2,715 |
4,607 |
3,458 |
3,518 |
3,383 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
7.83% |
12.35% |
3.79% |
5.55% |
6.61% |
6.69% |
1.01% |
3.66% |
1.29% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
48.05% |
16.94% |
9.03% |
6.76% |
10.92% |
14.12% |
9.05% |
7.92% |
6.99% |
| Net Working Capital to Revenue |
|
0.00% |
48.05% |
16.94% |
9.03% |
6.76% |
9.54% |
13.92% |
8.85% |
7.58% |
6.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$3.05 |
($2.17) |
$1.78 |
$0.00 |
$0.27 |
$3.29 |
$2.15 |
$1.17 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.23B |
1.23B |
1.23B |
1.23B |
2.00B |
1.91B |
1.87B |
1.82B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.27 |
$3.20 |
$2.12 |
$1.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.23B |
1.23B |
1.23B |
1.23B |
2.00B |
1.91B |
1.87B |
1.82B |
| 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 |
1.23B |
1.23B |
1.23B |
1.23B |
2.00B |
1.91B |
1.87B |
1.82B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-378 |
-336 |
-176 |
-1,021 |
888 |
-1,736 |
1,192 |
5,406 |
3,509 |
2,764 |
| Normalized NOPAT Margin |
|
-5.38% |
-4.88% |
-1.66% |
-9.36% |
7.51% |
-25.24% |
3.94% |
12.99% |
8.86% |
7.33% |
| Pre Tax Income Margin |
|
9.16% |
-8.67% |
16.67% |
-26.37% |
9.10% |
-36.81% |
3.40% |
15.51% |
9.64% |
7.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
85.44% |
-30.46% |
6.68% |
-9.18% |
11.85% |
-3.24% |
35.78% |
10.98% |
24.97% |
49.36% |
| Augmented Payout Ratio |
|
85.44% |
-30.46% |
6.68% |
-9.18% |
11.85% |
-3.24% |
80.92% |
50.20% |
50.79% |
95.35% |