Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-19.19% |
-5.53% |
0.00% |
-2.72% |
8.50% |
-15.43% |
-18.92% |
69.42% |
2.47% |
EBITDA Growth |
|
0.00% |
-37.88% |
-29.41% |
-67.11% |
91.50% |
-534.67% |
83.19% |
-930.57% |
90.90% |
402.55% |
EBIT Growth |
|
0.00% |
-53.65% |
-64.84% |
-258.17% |
57.89% |
-1,909.27% |
64.05% |
-326.96% |
77.02% |
139.74% |
NOPAT Growth |
|
0.00% |
-11.40% |
-77.01% |
-321.44% |
69.71% |
-2,981.11% |
73.62% |
-299.53% |
74.32% |
126.60% |
Net Income Growth |
|
0.00% |
-59.34% |
-79.29% |
0.00% |
46.28% |
-2,060.95% |
70.81% |
-355.21% |
79.65% |
168.78% |
EPS Growth |
|
0.00% |
-48.26% |
-81.08% |
0.00% |
-78.42% |
184.89% |
-366.38% |
-361.24% |
80.29% |
163.25% |
Operating Cash Flow Growth |
|
0.00% |
6.03% |
-27.53% |
-38.04% |
39.21% |
61.59% |
-53.32% |
-236.05% |
184.54% |
69.16% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
88.37% |
-426.03% |
224.34% |
-193.96% |
104.69% |
-6,444.67% |
88.73% |
231.18% |
Invested Capital Growth |
|
0.00% |
0.00% |
12.99% |
42.28% |
-42.81% |
6.59% |
-18.32% |
159.04% |
2.75% |
-11.07% |
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 |
|
16.07% |
21.01% |
11.63% |
-4.83% |
1.35% |
10.25% |
-20.63% |
-120.95% |
-15.58% |
7.17% |
EBITDA Margin |
|
65.67% |
28.84% |
21.55% |
7.50% |
14.76% |
-59.15% |
-11.76% |
-149.47% |
-8.03% |
23.71% |
Operating Margin |
|
41.83% |
16.90% |
7.01% |
-9.36% |
-2.92% |
-82.79% |
-25.83% |
-127.29% |
-19.30% |
4.00% |
EBIT Margin |
|
55.54% |
15.71% |
5.85% |
-9.79% |
-4.24% |
-78.48% |
-33.36% |
-175.70% |
-23.83% |
9.24% |
Profit (Net Income) Margin |
|
49.14% |
10.56% |
2.32% |
-7.00% |
-3.86% |
-76.98% |
-26.57% |
-149.20% |
-17.92% |
12.03% |
Tax Burden Percent |
|
88.45% |
67.99% |
39.88% |
83.08% |
69.31% |
101.99% |
88.78% |
88.28% |
83.89% |
87.68% |
Interest Burden Percent |
|
100.03% |
98.89% |
99.27% |
86.05% |
131.58% |
96.16% |
89.71% |
96.20% |
89.63% |
148.44% |
Effective Tax Rate |
|
11.55% |
32.01% |
60.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.32% |
Return on Invested Capital (ROIC) |
|
0.00% |
23.93% |
2.58% |
-4.45% |
-1.46% |
-59.87% |
-16.85% |
-41.71% |
-7.32% |
2.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
20.86% |
1.90% |
-4.90% |
-4.95% |
55.01% |
22.22% |
-103.95% |
-10.57% |
8.64% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
3.58% |
-10.22% |
-2.96% |
-8.03% |
-3.74% |
-85.73% |
-29.49% |
25.66% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
6.16% |
-14.67% |
-4.42% |
-67.90% |
-20.59% |
-127.44% |
-36.81% |
27.70% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-176.07% |
-9.61% |
-39.35% |
53.00% |
-66.25% |
3.31% |
-130.30% |
-10.04% |
13.75% |
Operating Return on Assets (OROA) |
|
0.00% |
6.21% |
2.03% |
-3.03% |
-1.27% |
-24.11% |
-8.51% |
-36.40% |
-8.19% |
3.43% |
Return on Assets (ROA) |
|
0.00% |
4.17% |
0.80% |
-2.17% |
-1.16% |
-23.65% |
-6.78% |
-30.91% |
-6.15% |
4.47% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
5.82% |
-13.96% |
-4.89% |
-79.90% |
-24.33% |
-157.56% |
-49.01% |
37.11% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
31.26% |
6.58% |
-13.08% |
-3.35% |
-66.35% |
-23.03% |
-174.85% |
-41.23% |
29.15% |
Net Operating Profit after Tax (NOPAT) |
|
26,726 |
6,707 |
1,542 |
-3,415 |
-1,034 |
-31,873 |
-8,409 |
-33,596 |
-8,629 |
2,295 |
NOPAT Margin |
|
37.00% |
11.49% |
2.80% |
-6.55% |
-2.04% |
-57.96% |
-18.08% |
-89.10% |
-13.51% |
3.51% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
3.07% |
0.68% |
0.45% |
3.49% |
-114.88% |
-39.07% |
62.24% |
3.25% |
-6.61% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.95% |
Cost of Revenue to Revenue |
|
55.78% |
78.99% |
88.37% |
104.83% |
98.65% |
178.31% |
120.63% |
220.95% |
115.58% |
92.83% |
SG&A Expenses to Revenue |
|
2.64% |
3.90% |
4.44% |
4.53% |
4.56% |
4.48% |
5.20% |
6.33% |
3.71% |
3.17% |
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 |
|
2.38% |
4.10% |
4.61% |
4.53% |
5.97% |
4.48% |
5.20% |
6.33% |
3.71% |
3.17% |
Earnings before Interest and Taxes (EBIT) |
|
40,116 |
9,171 |
3,225 |
-5,100 |
-2,148 |
-43,160 |
-15,516 |
-66,248 |
-15,225 |
6,050 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
47,427 |
16,831 |
11,881 |
3,908 |
7,483 |
-32,528 |
-5,469 |
-56,359 |
-5,130 |
15,521 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.32 |
0.10 |
0.10 |
0.09 |
0.13 |
0.12 |
0.12 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.34 |
0.10 |
0.10 |
0.09 |
0.13 |
0.12 |
0.12 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.17 |
0.14 |
0.14 |
0.13 |
0.15 |
0.07 |
0.07 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.56 |
Dividend Yield |
|
0.00% |
4.78% |
2.08% |
0.00% |
0.00% |
4.43% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
178.27% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.05 |
0.04 |
0.00 |
0.81 |
0.83 |
0.82 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.07 |
0.05 |
0.04 |
0.00 |
2.49 |
1.56 |
1.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.96 |
0.33 |
0.00 |
0.00 |
0.00 |
0.00 |
5.58 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.31 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.73 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.62 |
0.30 |
0.17 |
0.00 |
0.00 |
13.62 |
7.01 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
5.58 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.88 |
3.60 |
3.21 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.34 |
2.49 |
2.14 |
Financial Leverage |
|
0.00 |
0.00 |
1.88 |
2.09 |
0.60 |
-0.15 |
-0.17 |
0.82 |
2.79 |
2.97 |
Leverage Ratio |
|
0.00 |
7.09 |
7.68 |
6.78 |
3.80 |
2.87 |
3.04 |
4.12 |
5.98 |
6.20 |
Compound Leverage Factor |
|
0.00 |
7.02 |
7.62 |
5.83 |
5.01 |
2.76 |
2.73 |
3.97 |
5.36 |
9.21 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
74.24% |
78.25% |
76.25% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.93% |
24.01% |
25.53% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
60.31% |
54.24% |
50.72% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.22% |
1.19% |
1.29% |
0.52% |
0.49% |
0.48% |
Noncontrolling Interests to Total Capital |
|
0.00% |
5.29% |
5.83% |
4.17% |
2.02% |
1.94% |
2.37% |
0.89% |
0.83% |
0.83% |
Common Equity to Total Capital |
|
0.00% |
94.71% |
94.17% |
95.83% |
117.97% |
117.37% |
119.06% |
33.79% |
29.45% |
31.47% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.70 |
-20.25 |
5.79 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.53 |
-18.13 |
5.19 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.38 |
-14.03 |
3.85 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.86 |
-12.04 |
39.16 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.57 |
-10.78 |
35.13 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.32 |
-8.34 |
26.05 |
Altman Z-Score |
|
0.00 |
0.48 |
0.47 |
0.34 |
0.61 |
-0.11 |
0.25 |
-0.90 |
0.03 |
0.48 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
5.56% |
4.86% |
-10.71% |
-17.66% |
-18.15% |
-23.64% |
-33.14% |
-33.98% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.14 |
0.46 |
0.80 |
0.80 |
0.79 |
0.69 |
0.67 |
0.48 |
0.46 |
Quick Ratio |
|
0.00 |
0.16 |
0.58 |
0.45 |
0.39 |
0.38 |
0.34 |
0.31 |
0.27 |
0.23 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-49,347 |
-5,739 |
-30,191 |
37,539 |
-35,271 |
1,654 |
-104,960 |
-11,829 |
15,517 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
0.00 |
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 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.40 |
0.35 |
0.31 |
0.30 |
0.31 |
0.26 |
0.21 |
0.34 |
0.37 |
Accounts Receivable Turnover |
|
0.00 |
9.02 |
7.93 |
6.49 |
6.62 |
7.88 |
6.59 |
4.98 |
7.26 |
7.46 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.96 |
15.93 |
8.90 |
11.67 |
10.01 |
9.01 |
Fixed Asset Turnover |
|
0.00 |
0.48 |
0.42 |
0.37 |
0.36 |
0.37 |
0.31 |
0.26 |
0.46 |
0.50 |
Accounts Payable Turnover |
|
0.00 |
9.94 |
9.50 |
7.79 |
7.07 |
17.03 |
8.89 |
10.18 |
8.92 |
9.06 |
Days Sales Outstanding (DSO) |
|
0.00 |
40.46 |
46.00 |
56.27 |
55.10 |
46.31 |
55.43 |
73.26 |
50.24 |
48.93 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
45.84 |
22.91 |
41.02 |
31.28 |
36.47 |
40.51 |
Days Payable Outstanding (DPO) |
|
0.00 |
36.73 |
38.43 |
46.84 |
51.66 |
21.43 |
41.06 |
35.86 |
40.91 |
40.28 |
Cash Conversion Cycle (CCC) |
|
0.00 |
3.73 |
7.57 |
9.43 |
49.29 |
47.79 |
55.39 |
68.68 |
45.81 |
49.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
56,054 |
63,336 |
90,112 |
51,538 |
54,936 |
44,873 |
116,237 |
119,438 |
106,215 |
Invested Capital Turnover |
|
0.00 |
2.08 |
0.92 |
0.68 |
0.72 |
1.03 |
0.93 |
0.47 |
0.54 |
0.58 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
56,054 |
7,282 |
26,776 |
-38,574 |
3,398 |
-10,063 |
71,364 |
3,200 |
-13,222 |
Enterprise Value (EV) |
|
0.00 |
-3,476 |
-3,792 |
3,748 |
2,500 |
2,365 |
-625 |
93,716 |
99,422 |
86,590 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
9,039 |
7,249 |
7,877 |
5,868 |
5,547 |
4,654 |
4,417 |
Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$43.44 |
$109.57 |
$118.96 |
$101.93 |
$68.11 |
$60.88 |
$57.77 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$41.72 |
$107.99 |
$117.30 |
$100.43 |
$66.80 |
$59.52 |
$56.56 |
Total Capital |
|
0.00 |
20,825 |
20,608 |
29,096 |
59,621 |
65,064 |
54,962 |
129,377 |
132,729 |
117,860 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
96,048 |
103,863 |
89,872 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
78,032 |
71,996 |
59,784 |
Net Debt |
|
0.00 |
-4,578 |
-4,994 |
-6,503 |
-6,686 |
-7,550 |
-8,503 |
86,346 |
93,014 |
80,623 |
Capital Expenditures (CapEx) |
|
0.00 |
-19,936 |
-15,871 |
-17 |
-27 |
-30 |
-0.97 |
-19 |
-22 |
-19 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-33,918 |
-6,930 |
-5,619 |
-5,676 |
-6,766 |
-10,362 |
3,731 |
3,939 |
4,986 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-33,918 |
-6,930 |
-4,399 |
-4,110 |
-4,898 |
-8,145 |
6,297 |
7,303 |
6,599 |
Net Working Capital (NWC) |
|
0.00 |
-33,918 |
-6,930 |
-4,399 |
-4,110 |
-4,898 |
-8,145 |
-11,719 |
-24,565 |
-23,489 |
Net Nonoperating Expense (NNE) |
|
-8,768 |
542 |
266 |
231 |
925 |
10,460 |
3,950 |
22,662 |
2,819 |
-5,579 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
35,229 |
42,728 |
61,016 |
-8,083 |
-10,128 |
-10,089 |
82,908 |
90,572 |
78,227 |
Total Depreciation and Amortization (D&A) |
|
7,312 |
7,661 |
8,657 |
9,008 |
9,631 |
10,632 |
10,048 |
9,889 |
10,095 |
9,471 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-58.11% |
-12.57% |
-10.78% |
-11.20% |
-12.30% |
-22.28% |
9.89% |
6.17% |
7.62% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
-58.11% |
-12.57% |
-8.44% |
-8.11% |
-8.91% |
-17.51% |
16.70% |
11.43% |
10.08% |
Net Working Capital to Revenue |
|
0.00% |
-58.11% |
-12.57% |
-8.44% |
-8.11% |
-8.91% |
-17.51% |
-31.08% |
-38.45% |
-35.89% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$18.30 |
$9.47 |
$1.79 |
$0.00 |
$0.00 |
$3,102.00 |
($8,279.00) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
641.96M |
641.96M |
641.96M |
641.96M |
641.96M |
Adjusted Diluted Earnings per Share |
|
$18.30 |
$9.47 |
$1.79 |
$0.00 |
$0.00 |
$3,102.00 |
($8,279.00) |
($38,112.00) |
($7,512.00) |
$3.68 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
641.96M |
641.96M |
641.96M |
641.96M |
641.96M |
Adjusted Basic & Diluted Earnings per Share |
|
$18.30 |
$9.47 |
$1.79 |
$0.00 |
($3.13) |
$3,102.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
641.96M |
641.96M |
641.96M |
641.96M |
641.96M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
26,726 |
6,707 |
2,707 |
-3,415 |
-682 |
-31,873 |
-8,409 |
-33,596 |
-8,629 |
2,295 |
Normalized NOPAT Margin |
|
37.00% |
11.49% |
4.91% |
-6.55% |
-1.34% |
-57.96% |
-18.08% |
-89.10% |
-13.51% |
3.51% |
Pre Tax Income Margin |
|
55.56% |
15.54% |
5.81% |
-8.42% |
-5.58% |
-75.47% |
-29.93% |
-169.01% |
-21.36% |
13.72% |
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 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-0.09% |
-0.15% |
-1.64% |
0.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-0.09% |
-0.15% |
-1.64% |
0.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |