Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
12.31% |
-16.07% |
6.93% |
20.23% |
-20.59% |
13.54% |
-3.63% |
37.13% |
5.25% |
-24.61% |
EBITDA Growth |
|
-14.63% |
66.74% |
-33.45% |
5.95% |
0.21% |
58.69% |
42.42% |
-5.38% |
89.19% |
-40.73% |
EBIT Growth |
|
-22.73% |
120.57% |
-50.67% |
7.02% |
-4.13% |
91.95% |
117.15% |
-40.21% |
220.56% |
-66.80% |
NOPAT Growth |
|
2.60% |
103.55% |
-50.40% |
-1.87% |
3.30% |
49.41% |
-54.02% |
296.04% |
109.30% |
-1,082.59% |
Net Income Growth |
|
-14.78% |
111.35% |
-56.06% |
84.54% |
-40.37% |
83.87% |
-5.90% |
51.05% |
1,594.62% |
-108.30% |
EPS Growth |
|
-24.46% |
127.42% |
-67.04% |
93.92% |
-43.73% |
80.14% |
-11.52% |
-14.51% |
4,925.00% |
-102.92% |
Operating Cash Flow Growth |
|
-18.66% |
29.62% |
14.56% |
-5.52% |
5.86% |
-5.88% |
45.45% |
36.60% |
17.20% |
50.71% |
Free Cash Flow Firm Growth |
|
-168.14% |
12.71% |
691.32% |
-129.53% |
4.99% |
-62.40% |
119.48% |
-7,372.09% |
95.64% |
-168.81% |
Invested Capital Growth |
|
10.34% |
-1.62% |
-3.42% |
6.48% |
1.93% |
1.96% |
-5.50% |
116.93% |
5.85% |
-13.07% |
Revenue Q/Q Growth |
|
1.94% |
1.10% |
-1.64% |
-0.51% |
-1.90% |
8.31% |
-10.15% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-15.94% |
32.36% |
-25.51% |
-4.43% |
13.44% |
7.08% |
115.54% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
-21.87% |
53.36% |
-40.65% |
-5.86% |
18.00% |
5.98% |
1,576.20% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.45% |
70.46% |
-48.08% |
-7.04% |
16.61% |
1.64% |
1,589.83% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
-20.61% |
91.35% |
-52.72% |
-0.68% |
37.11% |
-2.10% |
44.81% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
-42.98% |
77.79% |
-64.97% |
0.70% |
54.17% |
-9.00% |
58.70% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-9.76% |
3.08% |
19.23% |
-7.43% |
4.94% |
2.68% |
5.75% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
28.44% |
27.43% |
63.88% |
-269.76% |
-34.89% |
-47.46% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-3.41% |
-1.97% |
-2.62% |
2.10% |
0.91% |
-1.83% |
-4.97% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
45.69% |
51.05% |
38.87% |
39.02% |
47.12% |
38.08% |
36.61% |
35.47% |
30.54% |
25.31% |
EBITDA Margin |
|
25.23% |
33.19% |
16.71% |
26.84% |
30.46% |
24.14% |
17.27% |
11.69% |
16.94% |
9.42% |
Operating Margin |
|
18.04% |
19.82% |
9.71% |
16.58% |
20.36% |
16.50% |
10.38% |
3.54% |
7.47% |
5.51% |
EBIT Margin |
|
15.56% |
22.62% |
8.61% |
18.66% |
20.97% |
17.37% |
10.27% |
4.56% |
10.45% |
3.43% |
Profit (Net Income) Margin |
|
10.53% |
13.88% |
5.51% |
13.41% |
8.74% |
11.64% |
7.19% |
7.36% |
6.68% |
-0.47% |
Tax Burden Percent |
|
77.15% |
76.89% |
64.69% |
81.69% |
81.53% |
77.33% |
93.36% |
573.99% |
94.21% |
-1,445.45% |
Interest Burden Percent |
|
87.70% |
79.79% |
98.98% |
87.99% |
51.13% |
86.66% |
74.94% |
28.13% |
67.84% |
0.95% |
Effective Tax Rate |
|
22.85% |
23.11% |
35.31% |
18.31% |
18.47% |
22.67% |
6.64% |
-473.99% |
5.79% |
1,545.45% |
Return on Invested Capital (ROIC) |
|
5.27% |
5.36% |
2.57% |
5.24% |
5.57% |
5.50% |
3.61% |
10.45% |
4.30% |
-44.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.74% |
4.38% |
1.94% |
5.14% |
-0.55% |
4.29% |
1.28% |
-4.11% |
3.93% |
27.87% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.82% |
4.23% |
1.94% |
4.64% |
-0.42% |
2.87% |
0.86% |
-3.47% |
5.51% |
43.61% |
Return on Equity (ROE) |
|
8.09% |
9.59% |
4.50% |
9.88% |
5.15% |
8.37% |
4.47% |
6.98% |
9.81% |
-0.67% |
Cash Return on Invested Capital (CROIC) |
|
-4.56% |
6.99% |
6.04% |
-1.04% |
3.66% |
3.55% |
9.27% |
-63.34% |
-1.38% |
-30.30% |
Operating Return on Assets (OROA) |
|
4.00% |
5.55% |
2.56% |
5.33% |
5.11% |
5.40% |
2.78% |
1.67% |
4.32% |
1.35% |
Return on Assets (ROA) |
|
2.71% |
3.41% |
1.64% |
3.83% |
2.13% |
3.62% |
1.95% |
2.70% |
2.76% |
-0.19% |
Return on Common Equity (ROCE) |
|
6.89% |
8.08% |
3.77% |
8.25% |
4.31% |
7.03% |
3.49% |
4.75% |
5.46% |
-0.35% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.54% |
9.86% |
4.91% |
10.38% |
5.57% |
8.82% |
4.80% |
5.62% |
10.80% |
-0.84% |
Net Operating Profit after Tax (NOPAT) |
|
5,169 |
5,038 |
2,475 |
4,990 |
5,085 |
4,923 |
3,295 |
7,166 |
1,809 |
-19,460 |
NOPAT Margin |
|
13.92% |
15.24% |
6.28% |
13.55% |
16.60% |
12.76% |
9.69% |
20.32% |
7.04% |
-79.64% |
Net Nonoperating Expense Percent (NNEP) |
|
2.53% |
0.97% |
0.63% |
0.11% |
6.12% |
1.20% |
2.33% |
14.56% |
0.37% |
-72.15% |
Return On Investment Capital (ROIC_SIMPLE) |
|
4.36% |
4.57% |
2.32% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
54.31% |
48.95% |
61.13% |
60.98% |
52.88% |
61.92% |
63.39% |
64.53% |
69.46% |
74.69% |
SG&A Expenses to Revenue |
|
17.63% |
19.70% |
15.42% |
14.26% |
17.27% |
13.96% |
14.64% |
14.52% |
12.61% |
12.22% |
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 |
|
27.65% |
31.23% |
29.15% |
22.44% |
26.76% |
21.58% |
26.22% |
31.93% |
23.07% |
19.80% |
Earnings before Interest and Taxes (EBIT) |
|
5,780 |
7,480 |
3,391 |
6,875 |
6,424 |
6,701 |
3,491 |
1,608 |
2,689 |
839 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9,368 |
10,974 |
6,581 |
9,890 |
9,334 |
9,314 |
5,870 |
4,121 |
4,356 |
2,302 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.22 |
1.70 |
1.73 |
1.64 |
1.24 |
1.34 |
0.83 |
0.61 |
2.19 |
1.91 |
Price to Tangible Book Value (P/TBV) |
|
7.33 |
4.82 |
5.52 |
5.33 |
3.51 |
3.39 |
2.06 |
2.42 |
2.48 |
2.16 |
Price to Revenue (P/Rev) |
|
2.45 |
2.13 |
1.72 |
1.85 |
1.70 |
1.56 |
1.11 |
0.69 |
0.90 |
0.70 |
Price to Earnings (P/E) |
|
25.95 |
15.90 |
35.42 |
14.94 |
22.21 |
14.65 |
20.42 |
12.12 |
17.43 |
0.00 |
Dividend Yield |
|
6.37% |
7.94% |
7.92% |
7.99% |
9.41% |
7.47% |
9.50% |
7.15% |
6.02% |
7.30% |
Earnings Yield |
|
3.85% |
6.29% |
2.82% |
6.70% |
4.50% |
6.83% |
4.90% |
8.25% |
5.74% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.48 |
1.31 |
1.30 |
1.26 |
1.10 |
1.16 |
0.91 |
0.83 |
1.28 |
1.19 |
Enterprise Value to Revenue (EV/Rev) |
|
4.11 |
3.69 |
3.12 |
3.37 |
3.32 |
2.72 |
2.37 |
2.20 |
2.16 |
2.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.31 |
11.12 |
18.66 |
12.54 |
10.88 |
11.29 |
13.73 |
18.85 |
12.74 |
21.19 |
Enterprise Value to EBIT (EV/EBIT) |
|
26.44 |
16.32 |
36.21 |
18.05 |
15.81 |
15.69 |
23.09 |
48.32 |
20.63 |
58.16 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
29.56 |
24.22 |
49.61 |
24.86 |
19.98 |
21.35 |
24.47 |
10.84 |
30.66 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.46 |
11.35 |
14.80 |
17.13 |
13.25 |
14.51 |
10.47 |
14.68 |
14.32 |
14.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
18.57 |
21.06 |
0.00 |
30.43 |
33.05 |
9.53 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.48 |
1.26 |
1.28 |
1.19 |
1.04 |
0.94 |
0.88 |
0.93 |
1.61 |
1.88 |
Long-Term Debt to Equity |
|
1.36 |
1.16 |
1.15 |
1.07 |
0.98 |
0.86 |
0.82 |
0.87 |
1.44 |
1.76 |
Financial Leverage |
|
1.03 |
0.97 |
1.00 |
0.90 |
0.76 |
0.67 |
0.67 |
0.84 |
1.40 |
1.56 |
Leverage Ratio |
|
2.99 |
2.81 |
2.75 |
2.58 |
2.42 |
2.31 |
2.30 |
2.59 |
3.56 |
3.61 |
Compound Leverage Factor |
|
2.62 |
2.25 |
2.72 |
2.27 |
1.24 |
2.00 |
1.72 |
0.73 |
2.41 |
0.03 |
Debt to Total Capital |
|
59.61% |
55.74% |
56.09% |
54.41% |
50.97% |
48.35% |
46.80% |
48.29% |
61.76% |
65.27% |
Short-Term Debt to Total Capital |
|
4.84% |
4.45% |
5.57% |
5.52% |
3.11% |
3.95% |
3.10% |
3.20% |
6.71% |
4.03% |
Long-Term Debt to Total Capital |
|
54.77% |
51.29% |
50.52% |
48.89% |
47.86% |
44.40% |
43.70% |
45.09% |
55.04% |
61.24% |
Preferred Equity to Total Capital |
|
4.00% |
4.68% |
4.72% |
5.57% |
5.90% |
5.77% |
5.61% |
5.74% |
10.94% |
10.13% |
Noncontrolling Interests to Total Capital |
|
1.75% |
2.08% |
2.43% |
1.83% |
2.28% |
2.50% |
2.87% |
8.64% |
5.99% |
5.35% |
Common Equity to Total Capital |
|
34.64% |
37.50% |
36.76% |
38.18% |
40.85% |
43.38% |
44.71% |
37.33% |
21.31% |
19.25% |
Debt to EBITDA |
|
7.54 |
5.60 |
9.09 |
5.99 |
5.62 |
5.38 |
8.07 |
12.57 |
7.00 |
13.18 |
Net Debt to EBITDA |
|
5.86 |
4.03 |
7.20 |
4.86 |
4.42 |
3.92 |
5.86 |
9.19 |
5.53 |
10.64 |
Long-Term Debt to EBITDA |
|
6.92 |
5.16 |
8.19 |
5.38 |
5.28 |
4.94 |
7.53 |
11.74 |
6.24 |
12.37 |
Debt to NOPAT |
|
13.66 |
12.21 |
24.18 |
11.86 |
10.31 |
10.17 |
14.37 |
7.23 |
16.84 |
-1.56 |
Net Debt to NOPAT |
|
10.62 |
8.78 |
19.15 |
9.62 |
8.11 |
7.41 |
10.44 |
5.29 |
13.31 |
-1.26 |
Long-Term Debt to NOPAT |
|
12.55 |
11.23 |
21.78 |
10.66 |
9.68 |
9.34 |
13.42 |
6.75 |
15.01 |
-1.46 |
Altman Z-Score |
|
0.71 |
0.75 |
0.68 |
0.79 |
0.69 |
0.87 |
0.61 |
0.45 |
0.78 |
0.63 |
Noncontrolling Interest Sharing Ratio |
|
14.76% |
15.77% |
16.26% |
16.47% |
16.34% |
15.98% |
21.97% |
31.99% |
44.41% |
48.08% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.55 |
0.83 |
0.60 |
0.49 |
0.53 |
0.55 |
0.58 |
0.63 |
0.63 |
0.70 |
Quick Ratio |
|
0.37 |
0.60 |
0.32 |
0.40 |
0.41 |
0.46 |
0.48 |
0.52 |
0.53 |
0.60 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-4,478 |
6,572 |
5,831 |
-986 |
3,339 |
3,180 |
8,458 |
-43,429 |
-581 |
-13,316 |
Operating Cash Flow to CapEx |
|
187.75% |
305.14% |
241.66% |
118.39% |
180.96% |
277.88% |
446.13% |
86.93% |
138.84% |
64.14% |
Free Cash Flow to Firm to Interest Expense |
|
-1.46 |
2.28 |
2.48 |
-0.47 |
1.53 |
1.55 |
4.27 |
-21.38 |
-0.49 |
-11.34 |
Operating Cash Flow to Interest Expense |
|
2.85 |
3.73 |
3.53 |
3.49 |
3.51 |
3.53 |
3.89 |
2.60 |
3.27 |
2.81 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.33 |
2.50 |
2.07 |
0.54 |
1.57 |
2.26 |
3.01 |
-0.39 |
0.92 |
-1.57 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.26 |
0.25 |
0.30 |
0.29 |
0.24 |
0.31 |
0.27 |
0.37 |
0.41 |
0.39 |
Accounts Receivable Turnover |
|
8.98 |
8.66 |
8.13 |
7.65 |
6.54 |
7.70 |
6.49 |
7.54 |
6.73 |
5.50 |
Inventory Turnover |
|
18.73 |
11.62 |
16.20 |
17.89 |
14.70 |
24.11 |
19.63 |
21.35 |
20.76 |
20.37 |
Fixed Asset Turnover |
|
0.44 |
0.42 |
0.51 |
0.48 |
0.42 |
0.55 |
0.48 |
0.59 |
0.54 |
0.53 |
Accounts Payable Turnover |
|
4.92 |
4.09 |
3.90 |
3.01 |
2.17 |
3.21 |
2.92 |
3.51 |
3.33 |
3.36 |
Days Sales Outstanding (DSO) |
|
40.66 |
42.17 |
44.88 |
47.69 |
55.79 |
47.42 |
56.25 |
48.42 |
54.26 |
66.31 |
Days Inventory Outstanding (DIO) |
|
19.49 |
31.42 |
22.53 |
20.40 |
24.84 |
15.14 |
18.60 |
17.10 |
17.58 |
17.92 |
Days Payable Outstanding (DPO) |
|
74.21 |
89.33 |
93.61 |
121.44 |
167.86 |
113.78 |
125.02 |
103.94 |
109.76 |
108.63 |
Cash Conversion Cycle (CCC) |
|
-14.07 |
-15.74 |
-26.20 |
-53.35 |
-87.23 |
-51.22 |
-50.17 |
-38.42 |
-37.92 |
-24.41 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
102,925 |
93,278 |
94,811 |
98,166 |
92,190 |
90,443 |
88,701 |
93,864 |
43,269 |
40,879 |
Invested Capital Turnover |
|
0.38 |
0.35 |
0.41 |
0.39 |
0.34 |
0.43 |
0.37 |
0.51 |
0.61 |
0.56 |
Increase / (Decrease) in Invested Capital |
|
9,647 |
-1,533 |
-3,355 |
5,976 |
1,747 |
1,743 |
-5,163 |
50,594 |
2,391 |
-6,144 |
Enterprise Value (EV) |
|
152,794 |
122,046 |
122,803 |
124,064 |
101,585 |
105,115 |
80,610 |
77,682 |
55,480 |
48,784 |
Market Capitalization |
|
91,060 |
70,336 |
67,773 |
67,983 |
51,938 |
60,080 |
37,629 |
24,365 |
23,041 |
17,093 |
Book Value per Share |
|
$18.84 |
$19.47 |
$19.37 |
$20.51 |
$20.75 |
$22.20 |
$26.23 |
$42.46 |
$12.12 |
$10.51 |
Tangible Book Value per Share |
|
$5.71 |
$6.86 |
$6.06 |
$6.30 |
$7.30 |
$8.75 |
$10.58 |
$10.67 |
$10.70 |
$9.30 |
Total Capital |
|
118,448 |
110,348 |
106,694 |
108,795 |
102,896 |
103,556 |
101,156 |
107,265 |
49,338 |
46,506 |
Total Debt |
|
70,606 |
61,505 |
59,843 |
59,200 |
52,441 |
50,065 |
47,345 |
51,797 |
30,470 |
30,353 |
Total Long-Term Debt |
|
64,871 |
56,594 |
53,901 |
53,190 |
49,244 |
45,979 |
44,206 |
48,368 |
27,158 |
28,481 |
Net Debt |
|
54,921 |
44,252 |
47,397 |
48,028 |
41,225 |
36,472 |
34,399 |
37,892 |
24,086 |
24,492 |
Capital Expenditures (CapEx) |
|
4,660 |
3,525 |
3,434 |
6,119 |
4,237 |
2,606 |
1,725 |
6,086 |
2,790 |
5,153 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,976 |
-1,922 |
-754 |
-1,496 |
-2,384 |
-1,972 |
-1,932 |
-1,336 |
-1,241 |
-1,213 |
Debt-free Net Working Capital (DFNWC) |
|
-1,660 |
2,612 |
-84 |
-1,245 |
-2,000 |
-1,451 |
-1,466 |
-869 |
-78 |
-454 |
Net Working Capital (NWC) |
|
-7,395 |
-2,300 |
-6,026 |
-7,255 |
-5,197 |
-5,537 |
-4,604 |
-4,298 |
-3,390 |
-2,326 |
Net Nonoperating Expense (NNE) |
|
1,259 |
450 |
304 |
49 |
2,407 |
432 |
852 |
4,571 |
91 |
-19,345 |
Net Nonoperating Obligations (NNO) |
|
55,083 |
44,434 |
47,960 |
48,571 |
41,735 |
36,953 |
34,889 |
38,396 |
24,401 |
24,727 |
Total Depreciation and Amortization (D&A) |
|
3,588 |
3,494 |
3,190 |
3,015 |
2,910 |
2,613 |
2,379 |
2,514 |
1,667 |
1,463 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.02% |
-5.81% |
-1.91% |
-4.06% |
-7.78% |
-5.11% |
-5.69% |
-3.79% |
-4.82% |
-4.96% |
Debt-free Net Working Capital to Revenue |
|
-4.47% |
7.90% |
-0.21% |
-3.38% |
-6.53% |
-3.76% |
-4.31% |
-2.47% |
-0.30% |
-1.86% |
Net Working Capital to Revenue |
|
-19.91% |
-6.96% |
-15.30% |
-19.69% |
-16.96% |
-14.35% |
-13.55% |
-12.19% |
-13.18% |
-9.52% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.63 |
$2.84 |
$1.28 |
$2.87 |
$1.48 |
$2.64 |
$1.46 |
$1.66 |
$1.95 |
($0.04) |
Adjusted Weighted Average Basic Shares Outstanding |
|
2.18B |
2.13B |
2.02B |
2.03B |
2.03B |
2.02B |
2.02B |
1.70B |
943.11M |
867.61M |
Adjusted Diluted Earnings per Share |
|
$1.63 |
$2.84 |
$1.28 |
$2.87 |
$1.48 |
$2.63 |
$1.46 |
$1.65 |
$1.93 |
($0.04) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
2.18B |
2.13B |
2.02B |
2.03B |
2.03B |
2.02B |
2.02B |
1.70B |
943.11M |
867.61M |
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 |
|
2.18B |
2.13B |
2.02B |
2.03B |
2.03B |
2.02B |
2.02B |
1.70B |
943.11M |
867.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5,271 |
5,282 |
3,912 |
4,990 |
5,085 |
5,175 |
4,747 |
3,413 |
2,774 |
1,214 |
Normalized NOPAT Margin |
|
14.20% |
15.98% |
9.93% |
13.55% |
16.60% |
13.41% |
13.97% |
9.68% |
10.79% |
4.97% |
Pre Tax Income Margin |
|
13.65% |
18.05% |
8.52% |
16.42% |
10.72% |
15.05% |
7.70% |
1.28% |
7.09% |
0.03% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.88 |
2.59 |
1.44 |
3.31 |
2.94 |
3.27 |
1.76 |
0.79 |
2.27 |
0.71 |
NOPAT to Interest Expense |
|
1.68 |
1.74 |
1.05 |
2.40 |
2.33 |
2.40 |
1.66 |
3.53 |
1.53 |
-16.57 |
EBIT Less CapEx to Interest Expense |
|
0.36 |
1.37 |
-0.02 |
0.36 |
1.00 |
2.00 |
0.89 |
-2.21 |
-0.09 |
-3.67 |
NOPAT Less CapEx to Interest Expense |
|
0.17 |
0.52 |
-0.41 |
-0.54 |
0.39 |
1.13 |
0.79 |
0.53 |
-0.83 |
-20.96 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
152.64% |
131.91% |
257.49% |
117.26% |
211.94% |
113.44% |
152.72% |
136.96% |
102.43% |
-1,277.99% |
Augmented Payout Ratio |
|
152.64% |
133.97% |
262.63% |
123.84% |
211.94% |
113.44% |
152.72% |
136.96% |
102.43% |
-1,277.99% |