Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.81% |
0.00% |
-100.00% |
0.00% |
-100.00% |
53.21% |
2.79% |
0.00% |
-100.00% |
0.00% |
EBITDA Growth |
|
-2.14% |
0.00% |
-100.00% |
268.16% |
-151.84% |
-26.32% |
-3.85% |
0.00% |
-100.00% |
0.00% |
EBIT Growth |
|
-2.08% |
0.00% |
-100.00% |
231.46% |
-151.84% |
-11.82% |
-5.04% |
0.00% |
-100.00% |
0.00% |
NOPAT Growth |
|
-0.97% |
0.00% |
-100.00% |
240.72% |
-141.66% |
5.62% |
-14.24% |
0.00% |
-100.00% |
0.00% |
Net Income Growth |
|
-16.27% |
0.00% |
-100.00% |
201.92% |
-167.36% |
-15.72% |
-8.58% |
0.00% |
-100.00% |
0.00% |
EPS Growth |
|
-12.67% |
114.17% |
42.46% |
0.00% |
0.00% |
15.07% |
-8.58% |
0.00% |
-100.00% |
0.00% |
Operating Cash Flow Growth |
|
-27.42% |
-2.32% |
393.13% |
4,466.67% |
-100.46% |
-7.90% |
51.17% |
-27.18% |
-79.00% |
0.00% |
Free Cash Flow Firm Growth |
|
168.50% |
-677.53% |
-92.45% |
198.09% |
-188.45% |
311.34% |
1,232.63% |
182.37% |
0.00% |
0.00% |
Invested Capital Growth |
|
34.62% |
101.58% |
-11.53% |
-386.77% |
132.25% |
-388.77% |
-27.18% |
77.42% |
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 |
|
58.58% |
61.13% |
0.00% |
54.16% |
0.00% |
83.10% |
70.99% |
77.91% |
0.00% |
64.50% |
EBITDA Margin |
|
43.95% |
47.97% |
0.00% |
32.51% |
0.00% |
11.13% |
23.15% |
24.74% |
0.00% |
88.46% |
Operating Margin |
|
40.67% |
43.40% |
0.00% |
26.00% |
0.00% |
13.62% |
19.37% |
20.83% |
0.00% |
83.31% |
EBIT Margin |
|
41.11% |
44.84% |
0.00% |
25.42% |
0.00% |
11.13% |
19.34% |
20.93% |
0.00% |
83.14% |
Profit (Net Income) Margin |
|
27.44% |
35.00% |
0.00% |
19.19% |
0.00% |
8.34% |
15.17% |
17.05% |
0.00% |
67.89% |
Tax Burden Percent |
|
62.55% |
75.00% |
0.00% |
73.82% |
97.38% |
71.22% |
95.02% |
80.94% |
0.00% |
86.69% |
Interest Burden Percent |
|
106.70% |
104.06% |
0.00% |
102.28% |
100.00% |
105.24% |
82.53% |
100.65% |
0.00% |
94.20% |
Effective Tax Rate |
|
26.79% |
26.00% |
0.00% |
26.74% |
0.00% |
28.78% |
27.39% |
19.06% |
0.00% |
13.31% |
Return on Invested Capital (ROIC) |
|
2,234.62% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
64.85% |
115.19% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2,232.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
66.60% |
115.53% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2,264.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-101.72% |
-155.27% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-29.53% |
-42.21% |
0.00% |
-36.15% |
35.69% |
-29.74% |
-36.86% |
-40.08% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
2,205.11% |
-3,776.15% |
0.00% |
0.00% |
-446.48% |
0.00% |
96.30% |
59.38% |
-200.00% |
0.00% |
Operating Return on Assets (OROA) |
|
19.68% |
21.29% |
0.00% |
7.20% |
0.00% |
12.15% |
15.35% |
20.22% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
13.14% |
16.61% |
0.00% |
5.43% |
0.00% |
9.10% |
12.04% |
16.47% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
-29.58% |
-23.16% |
0.00% |
0.00% |
0.00% |
-13.05% |
-37.08% |
-22.36% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-27.16% |
-38.46% |
0.00% |
0.00% |
-7.02% |
0.00% |
-40.21% |
-36.81% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
682 |
688 |
0.00 |
263 |
-187 |
449 |
425 |
495 |
0.00 |
1,302 |
NOPAT Margin |
|
29.78% |
32.11% |
0.00% |
19.04% |
0.00% |
9.70% |
14.07% |
16.86% |
0.00% |
72.21% |
Net Nonoperating Expense Percent (NNEP) |
|
2.48% |
-6.38% |
0.00% |
-0.79% |
38.78% |
8.07% |
-1.75% |
-0.34% |
0.00% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
49.39% |
41.81% |
0.00% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
41.42% |
38.87% |
0.00% |
45.84% |
0.00% |
16.90% |
29.01% |
22.09% |
0.00% |
35.50% |
SG&A Expenses to Revenue |
|
15.68% |
15.77% |
0.00% |
21.14% |
0.00% |
8.32% |
13.74% |
12.08% |
0.00% |
23.29% |
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 |
|
17.91% |
17.73% |
0.00% |
28.17% |
0.00% |
7.80% |
51.62% |
57.08% |
0.00% |
-18.80% |
Earnings before Interest and Taxes (EBIT) |
|
941 |
961 |
0.00 |
351 |
-267 |
515 |
584 |
615 |
0.00 |
1,499 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,006 |
1,028 |
0.00 |
449 |
-267 |
515 |
699 |
727 |
0.00 |
1,595 |
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) |
|
9.40 |
7.67 |
0.00 |
8.51 |
0.00 |
2.66 |
3.01 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
29.28 |
22.22 |
0.00 |
44.50 |
0.00 |
31.93 |
19.87 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
1.26% |
1.59% |
2.31% |
0.00% |
1.98% |
5.88% |
2.24% |
4.51% |
20.22% |
3.07% |
Earnings Yield |
|
3.42% |
4.50% |
0.00% |
2.25% |
0.00% |
3.13% |
5.03% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
681.87 |
708.35 |
0.00 |
0.00 |
27.71 |
0.00 |
19.55 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
10.43 |
8.59 |
0.00 |
7.44 |
0.00 |
2.32 |
3.57 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.72 |
17.92 |
0.00 |
22.88 |
0.00 |
20.81 |
15.44 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.36 |
19.16 |
0.00 |
29.27 |
0.00 |
20.81 |
18.48 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
35.02 |
26.76 |
0.00 |
39.06 |
0.00 |
23.89 |
25.41 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
52.11 |
29.19 |
13.80 |
78.42 |
0.00 |
16.41 |
15.22 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
35.48 |
0.00 |
52.45 |
4.56 |
0.00 |
4.13 |
17.11 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-1.60 |
-1.85 |
0.00 |
0.00 |
522.88 |
0.00 |
-2.37 |
-1.76 |
-1.49 |
0.00 |
Long-Term Debt to Equity |
|
-1.60 |
-1.85 |
0.00 |
0.00 |
414.25 |
0.00 |
-2.37 |
-1.67 |
-1.40 |
0.00 |
Financial Leverage |
|
-1.01 |
-0.54 |
0.01 |
-0.35 |
-0.26 |
-0.60 |
-1.53 |
-1.34 |
-1.27 |
0.00 |
Leverage Ratio |
|
-2.25 |
-2.54 |
-2.90 |
-6.65 |
-6.34 |
-3.27 |
-3.06 |
-2.43 |
-2.41 |
0.00 |
Compound Leverage Factor |
|
-2.40 |
-2.64 |
0.00 |
-6.81 |
-6.34 |
-3.44 |
-2.53 |
-2.45 |
0.00 |
0.00 |
Debt to Total Capital |
|
267.25% |
218.23% |
0.00% |
0.00% |
99.81% |
0.00% |
172.83% |
232.36% |
302.47% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
20.73% |
0.00% |
0.00% |
10.75% |
18.73% |
0.00% |
Long-Term Debt to Total Capital |
|
267.25% |
218.23% |
0.00% |
0.00% |
79.07% |
0.00% |
172.83% |
221.60% |
283.75% |
0.00% |
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 |
|
0.29% |
0.24% |
100.00% |
100.00% |
0.19% |
100.00% |
0.52% |
0.68% |
1.41% |
0.00% |
Common Equity to Total Capital |
|
-167.54% |
-118.47% |
0.00% |
0.00% |
0.00% |
0.00% |
-73.34% |
0.00% |
-246.47% |
0.00% |
Debt to EBITDA |
|
3.67 |
3.49 |
0.00 |
0.00 |
-15.67 |
0.00 |
3.84 |
3.27 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
2.33 |
1.92 |
0.00 |
0.00 |
-9.37 |
0.00 |
2.41 |
2.70 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
3.67 |
3.49 |
0.00 |
0.00 |
-12.41 |
0.00 |
3.84 |
3.12 |
0.00 |
0.00 |
Debt to NOPAT |
|
5.41 |
5.22 |
0.00 |
0.00 |
-22.38 |
0.00 |
6.32 |
4.80 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
3.44 |
2.87 |
0.00 |
0.00 |
-13.39 |
0.00 |
3.96 |
3.97 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
5.41 |
5.22 |
0.00 |
0.00 |
-17.73 |
0.00 |
6.32 |
4.58 |
0.00 |
0.00 |
Altman Z-Score |
|
2.76 |
2.47 |
1.03 |
1.62 |
0.94 |
2.78 |
1.95 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
-0.19% |
45.13% |
100.00% |
100.00% |
100.00% |
56.12% |
-0.60% |
44.20% |
-21.73% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.72 |
0.86 |
0.76 |
0.71 |
1.20 |
0.86 |
0.67 |
0.66 |
0.69 |
0.00 |
Quick Ratio |
|
0.71 |
0.85 |
0.74 |
0.71 |
1.19 |
0.84 |
0.66 |
0.57 |
0.60 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
673 |
-982 |
170 |
2,251 |
-2,295 |
2,595 |
631 |
255 |
-310 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
672.92% |
0.00% |
-11.54% |
870.67% |
448.73% |
0.00% |
425.15% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.75 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.21 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.48 |
0.47 |
0.00 |
0.28 |
0.00 |
1.09 |
0.79 |
0.97 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
3.00 |
3.09 |
0.00 |
2.54 |
0.00 |
7.25 |
5.21 |
5.77 |
0.00 |
0.00 |
Inventory Turnover |
|
210.67 |
185.11 |
0.00 |
140.67 |
0.00 |
142.18 |
219.00 |
216.33 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
20.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.38 |
8.78 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
1.25 |
1.07 |
0.00 |
1.12 |
0.00 |
1.10 |
1.30 |
1.16 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
121.59 |
118.03 |
0.00 |
143.78 |
0.00 |
50.33 |
70.04 |
63.24 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
1.73 |
1.97 |
0.00 |
2.59 |
0.00 |
2.57 |
1.67 |
1.69 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
291.46 |
342.65 |
0.00 |
326.94 |
0.00 |
332.56 |
279.79 |
315.23 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-168.14 |
-222.65 |
0.00 |
-180.57 |
0.00 |
-279.67 |
-208.09 |
-250.30 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
35 |
26 |
-1,644 |
-1,474 |
514 |
-1,594 |
552 |
550 |
310 |
0.00 |
Invested Capital Turnover |
|
75.05 |
-2.65 |
0.00 |
-2.88 |
0.00 |
-8.88 |
4.61 |
6.83 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
9.00 |
1,670 |
-170 |
-1,988 |
2,108 |
-2,146 |
-206 |
240 |
310 |
0.00 |
Enterprise Value (EV) |
|
23,865 |
18,417 |
8,917 |
10,273 |
14,242 |
10,719 |
10,794 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
21,518 |
16,441 |
10,561 |
11,747 |
11,731 |
12,294 |
9,103 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
($13.42) |
($10.65) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($6.00) |
$0.00 |
($648,535,564.85) |
$0.00 |
Tangible Book Value per Share |
|
($19.47) |
($16.65) |
($552,123,552.12) |
($6.37) |
($6.89) |
($7.21) |
($12.01) |
($5.09) |
($1,047,419,804.74) |
$0.00 |
Total Capital |
|
1,380 |
1,646 |
-1,608 |
-1,474 |
4,191 |
-1,465 |
1,553 |
1,023 |
566 |
0.00 |
Total Debt |
|
3,688 |
3,592 |
0.00 |
0.00 |
4,183 |
0.00 |
2,684 |
2,377 |
1,712 |
0.00 |
Total Long-Term Debt |
|
3,688 |
3,592 |
0.00 |
0.00 |
3,314 |
0.00 |
2,684 |
2,267 |
1,606 |
0.00 |
Net Debt |
|
2,343 |
1,972 |
-36 |
0.00 |
2,503 |
-110 |
1,683 |
1,965 |
1,506 |
0.00 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
96 |
0.00 |
26 |
75 |
158 |
0.00 |
167 |
-42 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,107 |
-1,950 |
-208 |
-231 |
-430 |
-108 |
-1,655 |
-519 |
-454 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
-813 |
-378 |
-208 |
-231 |
1,245 |
-108 |
-758 |
-335 |
-248 |
0.00 |
Net Working Capital (NWC) |
|
-813 |
-378 |
-208 |
-231 |
376 |
-108 |
-758 |
-445 |
-354 |
0.00 |
Net Nonoperating Expense (NNE) |
|
54 |
-62 |
0.00 |
-2.00 |
73 |
63 |
-33 |
-5.67 |
0.00 |
78 |
Net Nonoperating Obligations (NNO) |
|
2,343 |
1,972 |
-36 |
0.00 |
506 |
-129 |
1,683 |
1,904 |
1,456 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
65 |
67 |
0.00 |
98 |
0.00 |
0.00 |
115 |
112 |
0.00 |
96 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-92.05% |
-90.99% |
0.00% |
-16.73% |
0.00% |
-2.33% |
-54.80% |
-17.67% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
-35.52% |
-17.64% |
0.00% |
-16.73% |
0.00% |
-2.33% |
-25.10% |
-11.40% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
-35.52% |
-17.64% |
0.00% |
-16.73% |
0.00% |
-2.33% |
-25.10% |
-15.15% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic 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 Shares Outstanding |
|
164.71M |
172.26M |
2.00 |
0.00 |
187.72M |
187.72M |
2.00 |
3.00 |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$3.85 |
$4.41 |
$2.06 |
$0.00 |
($1.43) |
$2.09 |
$1.83 |
$3.21 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
164.71M |
172.26M |
183.11M |
0.00 |
187.72M |
187.72M |
190.77M |
180.49M |
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 |
|
164.71M |
172.26M |
183.11M |
0.00 |
187.72M |
187.72M |
190.77M |
180.49M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
682 |
688 |
0.00 |
266 |
-187 |
447 |
437 |
510 |
0.00 |
1,333 |
Normalized NOPAT Margin |
|
29.78% |
32.11% |
0.00% |
19.26% |
0.00% |
9.65% |
14.47% |
17.36% |
0.00% |
73.94% |
Pre Tax Income Margin |
|
43.86% |
46.66% |
0.00% |
26.00% |
0.00% |
11.71% |
15.96% |
21.07% |
0.00% |
78.31% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.29 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.15 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.75 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.61 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.92% |
187.05% |
43.67% |
0.00% |
0.00% |
-15.36% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.92% |
188.34% |
44.32% |
0.00% |
0.00% |
-15.36% |