Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.65% |
9.13% |
6.22% |
0.24% |
-25.64% |
13.91% |
-3.71% |
18.50% |
0.00% |
0.00% |
EBITDA Growth |
|
-40.52% |
12.91% |
33.79% |
-24.97% |
-11.63% |
32.09% |
20.55% |
66.00% |
118.94% |
0.00% |
EBIT Growth |
|
-40.52% |
12.91% |
33.79% |
-24.97% |
-11.63% |
32.09% |
20.55% |
66.00% |
118.94% |
0.00% |
NOPAT Growth |
|
-43.20% |
10.75% |
18.22% |
-28.70% |
3.19% |
32.66% |
73.32% |
93.50% |
108.98% |
0.00% |
Net Income Growth |
|
-45.37% |
-64.15% |
174.22% |
-21.14% |
24.98% |
35.43% |
75.92% |
123.61% |
0.00% |
0.00% |
EPS Growth |
|
-49.03% |
-74.52% |
643.49% |
-21.14% |
24.98% |
27.02% |
135.16% |
125.16% |
-92.94% |
0.00% |
Operating Cash Flow Growth |
|
-4.85% |
-3.54% |
285.46% |
-173.59% |
-38.35% |
-0.94% |
14.80% |
16.58% |
-37.35% |
0.00% |
Free Cash Flow Firm Growth |
|
156.82% |
-118.40% |
523.83% |
-52.11% |
173.29% |
-602.20% |
259.60% |
91.40% |
0.00% |
0.00% |
Invested Capital Growth |
|
2.01% |
52.87% |
-50.66% |
0.79% |
-5.61% |
71.98% |
9.82% |
22.22% |
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 |
|
71.16% |
71.76% |
67.42% |
66.95% |
67.44% |
64.85% |
66.77% |
65.74% |
66.69% |
0.00% |
EBITDA Margin |
|
14.84% |
25.37% |
24.52% |
19.46% |
26.00% |
21.88% |
18.87% |
15.07% |
10.76% |
0.00% |
Operating Margin |
|
12.82% |
22.24% |
21.94% |
17.64% |
24.55% |
20.62% |
17.79% |
13.54% |
9.32% |
0.00% |
EBIT Margin |
|
14.84% |
25.37% |
24.52% |
19.46% |
26.00% |
21.88% |
18.87% |
15.07% |
10.76% |
0.00% |
Profit (Net Income) Margin |
|
9.41% |
17.50% |
53.27% |
20.63% |
26.23% |
15.61% |
13.13% |
7.19% |
3.81% |
0.00% |
Tax Burden Percent |
|
84.87% |
87.53% |
277.56% |
141.59% |
123.56% |
84.68% |
84.29% |
61.53% |
54.77% |
-65.45% |
Interest Burden Percent |
|
74.66% |
78.82% |
78.29% |
74.87% |
81.64% |
84.23% |
82.53% |
77.47% |
64.61% |
100.00% |
Effective Tax Rate |
|
15.13% |
12.47% |
12.56% |
2.31% |
1.30% |
15.32% |
15.71% |
38.47% |
45.23% |
0.00% |
Return on Invested Capital (ROIC) |
|
10.72% |
23.05% |
17.39% |
11.03% |
15.08% |
17.96% |
19.27% |
12.83% |
14.74% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.26% |
18.92% |
82.41% |
15.85% |
17.53% |
15.10% |
16.44% |
10.48% |
8.89% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
11.89% |
24.42% |
74.63% |
13.02% |
18.01% |
30.18% |
90.50% |
31.18% |
15.73% |
0.00% |
Return on Equity (ROE) |
|
22.61% |
47.47% |
92.02% |
24.04% |
33.08% |
48.14% |
109.77% |
44.01% |
30.47% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
8.73% |
-18.77% |
85.23% |
10.24% |
20.85% |
-34.97% |
9.91% |
-7.17% |
-185.26% |
0.00% |
Operating Return on Assets (OROA) |
|
7.79% |
13.26% |
9.68% |
5.99% |
8.03% |
10.90% |
9.87% |
8.25% |
5.08% |
0.00% |
Return on Assets (ROA) |
|
4.94% |
9.15% |
21.03% |
6.35% |
8.10% |
7.77% |
6.87% |
3.93% |
1.80% |
0.00% |
Return on Common Equity (ROCE) |
|
17.55% |
35.41% |
55.01% |
13.15% |
16.53% |
19.56% |
-38.47% |
-1.01% |
13.69% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.59% |
39.77% |
147.40% |
33.85% |
30.70% |
17.70% |
110.19% |
-3,189.71% |
33.90% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
4,273 |
7,524 |
6,793 |
5,746 |
8,060 |
7,811 |
5,888 |
3,397 |
1,756 |
-19,551 |
NOPAT Margin |
|
10.88% |
19.47% |
19.18% |
17.24% |
24.23% |
17.46% |
15.00% |
8.33% |
5.10% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
2.46% |
4.13% |
-65.02% |
-4.82% |
-2.45% |
2.86% |
2.84% |
2.36% |
5.85% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
11.35% |
19.16% |
18.10% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
28.84% |
28.24% |
32.58% |
33.05% |
32.56% |
35.15% |
33.23% |
34.26% |
33.31% |
0.00% |
SG&A Expenses to Revenue |
|
35.11% |
30.95% |
28.55% |
28.63% |
30.54% |
33.78% |
32.17% |
32.04% |
33.58% |
0.00% |
R&D to Revenue |
|
20.40% |
20.52% |
18.72% |
20.32% |
19.68% |
13.53% |
12.63% |
14.83% |
13.01% |
0.00% |
Operating Expenses to Revenue |
|
60.36% |
52.66% |
48.07% |
50.99% |
44.21% |
45.27% |
49.95% |
53.38% |
58.80% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
5,831 |
9,803 |
8,682 |
6,489 |
8,649 |
9,787 |
7,409 |
6,147 |
3,703 |
-19,551 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5,831 |
9,803 |
8,682 |
6,489 |
8,649 |
9,787 |
7,409 |
6,147 |
3,703 |
-19,551 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.65 |
5.97 |
9.75 |
6.82 |
5.43 |
9.51 |
91.19 |
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) |
|
1.84 |
1.95 |
2.38 |
3.25 |
2.52 |
2.32 |
2.04 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
22.37 |
11.99 |
4.67 |
18.29 |
10.68 |
16.85 |
17.37 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
5.87% |
4.02% |
5.23% |
5.47% |
6.58% |
5.29% |
7.15% |
8.06% |
7.39% |
7.93% |
Earnings Yield |
|
4.47% |
8.34% |
21.42% |
5.47% |
9.36% |
5.94% |
5.76% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.25 |
2.45 |
4.13 |
2.77 |
2.32 |
2.69 |
3.44 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
2.30 |
2.50 |
3.01 |
4.34 |
3.62 |
3.31 |
2.80 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.53 |
9.85 |
12.28 |
22.32 |
13.93 |
15.11 |
14.85 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
15.53 |
9.85 |
12.28 |
22.32 |
13.93 |
15.11 |
14.85 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
21.19 |
12.83 |
15.70 |
25.20 |
14.94 |
18.94 |
18.68 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.03 |
11.19 |
11.93 |
0.00 |
18.38 |
13.92 |
10.25 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.01 |
0.00 |
3.20 |
27.13 |
10.81 |
0.00 |
36.32 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.30 |
1.41 |
2.08 |
1.13 |
1.30 |
1.66 |
7.10 |
4.90 |
2.70 |
0.00 |
Long-Term Debt to Equity |
|
1.12 |
1.19 |
1.69 |
0.96 |
1.13 |
1.29 |
5.52 |
4.09 |
2.10 |
0.00 |
Financial Leverage |
|
1.44 |
1.29 |
0.91 |
0.82 |
1.03 |
2.00 |
5.51 |
2.98 |
1.77 |
0.00 |
Leverage Ratio |
|
4.58 |
5.19 |
4.38 |
3.79 |
4.08 |
6.19 |
15.99 |
11.19 |
8.47 |
0.00 |
Compound Leverage Factor |
|
3.42 |
4.09 |
3.43 |
2.83 |
3.33 |
5.22 |
13.19 |
8.67 |
5.48 |
0.00 |
Debt to Total Capital |
|
56.48% |
58.48% |
67.52% |
53.11% |
56.61% |
62.43% |
87.65% |
83.05% |
72.94% |
0.00% |
Short-Term Debt to Total Capital |
|
7.81% |
9.13% |
12.71% |
7.91% |
7.77% |
14.16% |
19.48% |
13.73% |
16.03% |
0.00% |
Long-Term Debt to Total Capital |
|
48.67% |
49.35% |
54.80% |
45.20% |
48.84% |
48.28% |
68.17% |
69.32% |
56.91% |
0.00% |
Preferred Equity to Total Capital |
|
11.55% |
11.20% |
11.07% |
7.25% |
6.84% |
6.50% |
10.39% |
14.67% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
-1.95% |
-1.79% |
-1.62% |
13.81% |
12.97% |
14.23% |
-0.37% |
17.29% |
14.90% |
0.00% |
Common Equity to Total Capital |
|
33.91% |
32.12% |
23.03% |
25.82% |
23.57% |
16.84% |
2.32% |
-15.00% |
12.16% |
0.00% |
Debt to EBITDA |
|
3.65 |
2.34 |
2.92 |
5.03 |
4.29 |
4.13 |
4.48 |
3.76 |
6.26 |
0.00 |
Net Debt to EBITDA |
|
2.54 |
1.79 |
2.16 |
3.64 |
2.73 |
3.15 |
3.52 |
2.66 |
4.18 |
0.00 |
Long-Term Debt to EBITDA |
|
3.14 |
1.98 |
2.37 |
4.28 |
3.70 |
3.19 |
3.49 |
3.13 |
4.88 |
0.00 |
Debt to NOPAT |
|
4.98 |
3.05 |
3.73 |
5.68 |
4.60 |
5.18 |
5.64 |
6.80 |
13.20 |
0.00 |
Net Debt to NOPAT |
|
3.46 |
2.33 |
2.76 |
4.11 |
2.93 |
3.94 |
4.42 |
4.81 |
8.82 |
0.00 |
Long-Term Debt to NOPAT |
|
4.29 |
2.58 |
3.03 |
4.83 |
3.97 |
4.00 |
4.39 |
5.67 |
10.30 |
0.00 |
Altman Z-Score |
|
1.62 |
1.83 |
1.78 |
1.41 |
1.27 |
1.51 |
1.37 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
22.36% |
25.41% |
40.22% |
45.29% |
50.04% |
59.36% |
135.04% |
102.29% |
55.06% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.78 |
0.88 |
0.91 |
0.79 |
0.91 |
0.81 |
0.75 |
0.60 |
0.95 |
0.00 |
Quick Ratio |
|
0.50 |
0.50 |
0.48 |
0.52 |
0.60 |
0.51 |
0.47 |
0.37 |
0.62 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
3,481 |
-6,126 |
33,298 |
5,338 |
11,146 |
-15,209 |
3,028 |
-1,897 |
-22,071 |
0.00 |
Operating Cash Flow to CapEx |
|
235.25% |
293.75% |
386.38% |
-436.55% |
510.32% |
481.97% |
915.33% |
369.35% |
504.43% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
4.16 |
-6.07 |
31.37 |
5.14 |
9.34 |
-12.58 |
2.98 |
-1.91 |
-24.30 |
0.00 |
Operating Cash Flow to Interest Expense |
|
9.80 |
8.55 |
8.42 |
-4.64 |
5.49 |
8.79 |
10.55 |
9.43 |
8.83 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.63 |
5.64 |
6.24 |
-5.71 |
4.41 |
6.97 |
9.40 |
6.87 |
7.08 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.53 |
0.52 |
0.39 |
0.31 |
0.31 |
0.50 |
0.52 |
0.55 |
0.47 |
0.00 |
Accounts Receivable Turnover |
|
4.37 |
4.31 |
3.70 |
3.32 |
3.49 |
5.05 |
4.82 |
5.25 |
4.63 |
0.00 |
Inventory Turnover |
|
1.60 |
1.64 |
1.65 |
1.37 |
1.25 |
1.87 |
1.70 |
2.02 |
1.82 |
0.00 |
Fixed Asset Turnover |
|
3.41 |
3.47 |
2.93 |
2.44 |
2.41 |
3.22 |
2.73 |
3.03 |
2.80 |
0.00 |
Accounts Payable Turnover |
|
0.56 |
0.54 |
0.53 |
0.49 |
0.52 |
0.83 |
0.56 |
0.65 |
0.78 |
0.00 |
Days Sales Outstanding (DSO) |
|
83.48 |
84.66 |
98.58 |
110.06 |
104.46 |
72.33 |
75.71 |
69.55 |
78.86 |
0.00 |
Days Inventory Outstanding (DIO) |
|
228.77 |
222.69 |
221.78 |
267.30 |
292.75 |
195.57 |
214.23 |
180.28 |
200.43 |
0.00 |
Days Payable Outstanding (DPO) |
|
649.83 |
681.87 |
685.48 |
750.71 |
698.20 |
437.44 |
646.40 |
562.85 |
470.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-337.58 |
-374.52 |
-365.12 |
-373.35 |
-300.99 |
-169.54 |
-356.47 |
-313.02 |
-190.72 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
40,259 |
39,466 |
25,817 |
52,322 |
51,913 |
55,000 |
31,981 |
29,121 |
23,826 |
0.00 |
Invested Capital Turnover |
|
0.99 |
1.18 |
0.91 |
0.64 |
0.62 |
1.03 |
1.29 |
1.54 |
2.89 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
792 |
13,649 |
-26,505 |
409 |
-3,087 |
23,019 |
2,860 |
5,295 |
23,826 |
0.00 |
Enterprise Value (EV) |
|
90,533 |
96,516 |
106,629 |
144,819 |
120,443 |
147,902 |
110,001 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
72,128 |
75,287 |
84,322 |
108,252 |
83,864 |
103,704 |
80,157 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$2.96 |
$2.92 |
$1.60 |
$2.95 |
$2.87 |
$2.03 |
$0.16 |
$0.00 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
($3.57) |
($3.45) |
($3.18) |
($7.24) |
($7.39) |
($8.20) |
($5.29) |
$0.00 |
$0.00 |
$0.00 |
Total Capital |
|
37,653 |
39,265 |
37,539 |
61,447 |
65,497 |
64,750 |
37,883 |
27,799 |
31,783 |
0.00 |
Total Debt |
|
21,268 |
22,960 |
25,346 |
32,635 |
37,079 |
40,426 |
33,205 |
23,085 |
23,181 |
0.00 |
Total Long-Term Debt |
|
18,327 |
19,376 |
20,573 |
27,774 |
31,992 |
31,259 |
25,825 |
19,269 |
18,087 |
0.00 |
Net Debt |
|
14,789 |
17,534 |
18,759 |
23,622 |
23,602 |
30,780 |
26,045 |
16,328 |
15,490 |
0.00 |
Capital Expenditures (CapEx) |
|
3,488 |
2,936 |
2,314 |
1,104 |
1,284 |
2,205 |
1,172 |
2,530 |
1,589 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7,926 |
-3,411 |
-2,418 |
-7,907 |
-6,310 |
-3,669 |
-4,883 |
-15,857 |
-2,034 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
-2,944 |
496 |
2,308 |
-1,883 |
2,491 |
3,126 |
292 |
-10,587 |
4,007 |
0.00 |
Net Working Capital (NWC) |
|
-5,885 |
-3,089 |
-2,465 |
-6,745 |
-2,596 |
-6,041 |
-7,088 |
-14,403 |
-1,087 |
0.00 |
Net Nonoperating Expense (NNE) |
|
578 |
760 |
-12,072 |
-1,133 |
-664 |
830 |
733 |
467 |
445 |
-32,347 |
Net Nonoperating Obligations (NNO) |
|
23,874 |
23,162 |
13,624 |
23,510 |
23,496 |
30,676 |
27,303 |
24,408 |
15,225 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-20.17% |
-8.83% |
-6.83% |
-23.72% |
-18.97% |
-8.20% |
-12.44% |
-38.89% |
-5.91% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
-7.49% |
1.28% |
6.52% |
-5.65% |
7.49% |
6.99% |
0.74% |
-25.96% |
11.64% |
0.00% |
Net Working Capital to Revenue |
|
-14.98% |
-7.99% |
-6.96% |
-20.23% |
-7.81% |
-13.51% |
-18.05% |
-35.32% |
-3.16% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.58 |
$1.22 |
$4.49 |
$0.00 |
$1.17 |
$0.95 |
$0.75 |
$0.41 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
4.31B |
4.31B |
4.31B |
0.00 |
5.30B |
5.30B |
5.29B |
0.00 |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$1.56 |
$1.20 |
$10.67 |
$0.00 |
$1.16 |
$0.94 |
$0.74 |
$0.41 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
4.31B |
4.31B |
4.31B |
0.00 |
5.30B |
5.30B |
5.29B |
0.00 |
0.00 |
0.00 |
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 |
|
4.31B |
4.31B |
4.31B |
0.00 |
5.30B |
5.30B |
5.29B |
0.00 |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
4,267 |
7,522 |
6,793 |
5,746 |
8,060 |
7,811 |
5,888 |
3,397 |
1,756 |
-13,686 |
Normalized NOPAT Margin |
|
10.86% |
19.46% |
19.18% |
17.24% |
24.23% |
17.46% |
15.00% |
8.33% |
5.10% |
0.00% |
Pre Tax Income Margin |
|
11.08% |
19.99% |
19.19% |
14.57% |
21.23% |
18.43% |
15.57% |
11.68% |
6.95% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.96 |
9.71 |
8.18 |
6.25 |
7.25 |
8.10 |
7.29 |
6.20 |
4.08 |
0.00 |
NOPAT to Interest Expense |
|
5.10 |
7.45 |
6.40 |
5.54 |
6.75 |
6.46 |
5.79 |
3.43 |
1.93 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.80 |
6.80 |
6.00 |
5.19 |
6.17 |
6.27 |
6.14 |
3.65 |
2.33 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.94 |
4.55 |
4.22 |
4.47 |
5.68 |
4.64 |
4.64 |
0.87 |
0.18 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
82.82% |
42.33% |
22.19% |
83.16% |
69.18% |
81.95% |
111.15% |
216.00% |
506.97% |
0.00% |
Augmented Payout Ratio |
|
82.82% |
42.33% |
22.19% |
83.16% |
69.18% |
81.95% |
111.15% |
216.00% |
506.97% |
0.00% |