Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-10.73% |
-17.73% |
48.24% |
56.41% |
0.00% |
-100.00% |
8.67% |
-4.33% |
-16.35% |
0.00% |
EBITDA Growth |
|
-49.42% |
-33.27% |
75.31% |
125.92% |
-50.37% |
75.62% |
33.02% |
229.98% |
-270.72% |
0.00% |
EBIT Growth |
|
-66.66% |
-41.12% |
101.11% |
353.41% |
-70.02% |
148.38% |
303.13% |
-7.41% |
147.43% |
0.00% |
NOPAT Growth |
|
10.39% |
-31.52% |
30.34% |
327.16% |
-47.44% |
31.53% |
865.78% |
-144.12% |
481.24% |
0.00% |
Net Income Growth |
|
-69.57% |
-32.00% |
83.90% |
2,008.23% |
-90.85% |
39.78% |
4,286.98% |
103.89% |
49.49% |
0.00% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5,600.00% |
97.30% |
43.08% |
0.00% |
Operating Cash Flow Growth |
|
-42.82% |
-15.55% |
3.24% |
17.50% |
3.22% |
6.21% |
7.85% |
621.89% |
-118.88% |
0.00% |
Free Cash Flow Firm Growth |
|
82.55% |
-55.24% |
6.05% |
32.78% |
44.15% |
31.78% |
74.11% |
106.01% |
0.00% |
0.00% |
Invested Capital Growth |
|
-10.22% |
5.41% |
-9.14% |
-13.26% |
-18.77% |
-6.73% |
-4.85% |
-6.66% |
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 |
|
50.29% |
52.70% |
52.21% |
48.59% |
45.62% |
0.00% |
38.34% |
34.26% |
31.92% |
30.65% |
EBITDA Margin |
|
25.84% |
45.60% |
56.22% |
47.54% |
32.92% |
0.00% |
23.95% |
19.57% |
-14.40% |
7.06% |
Operating Margin |
|
37.35% |
37.14% |
45.88% |
45.90% |
18.75% |
0.00% |
19.84% |
13.55% |
5.29% |
-1.16% |
EBIT Margin |
|
12.19% |
32.64% |
45.60% |
33.61% |
11.60% |
0.00% |
9.88% |
2.66% |
2.75% |
-4.85% |
Profit (Net Income) Margin |
|
8.32% |
24.41% |
29.53% |
23.80% |
1.77% |
0.00% |
8.76% |
0.22% |
-5.34% |
-8.85% |
Tax Burden Percent |
|
28.30% |
70.62% |
68.67% |
53.18% |
-419.47% |
86.34% |
68.48% |
11.21% |
118.66% |
88.34% |
Interest Burden Percent |
|
241.21% |
105.91% |
94.29% |
133.16% |
-3.63% |
57.80% |
129.49% |
72.66% |
-163.62% |
206.39% |
Effective Tax Rate |
|
13.16% |
29.38% |
31.33% |
21.92% |
0.00% |
34.99% |
39.31% |
112.61% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
31.59% |
27.87% |
39.79% |
27.06% |
5.30% |
0.00% |
6.32% |
-0.78% |
3.41% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-57.65% |
19.39% |
31.22% |
5.26% |
-3.96% |
0.00% |
3.01% |
0.86% |
-11.41% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-20.59% |
5.73% |
12.85% |
3.76% |
-3.89% |
0.00% |
3.26% |
0.99% |
-14.62% |
0.00% |
Return on Equity (ROE) |
|
11.00% |
33.59% |
52.64% |
30.82% |
1.41% |
14.06% |
9.59% |
0.21% |
-11.22% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
42.36% |
22.60% |
49.37% |
41.27% |
26.02% |
15.78% |
11.29% |
6.11% |
-196.59% |
0.00% |
Operating Return on Assets (OROA) |
|
5.59% |
16.54% |
31.40% |
15.49% |
2.97% |
0.00% |
3.53% |
0.83% |
0.91% |
0.00% |
Return on Assets (ROA) |
|
3.81% |
12.37% |
20.33% |
10.97% |
0.45% |
0.00% |
3.13% |
0.07% |
-1.76% |
0.00% |
Return on Common Equity (ROCE) |
|
10.95% |
33.43% |
52.36% |
30.60% |
1.40% |
13.82% |
9.38% |
0.21% |
-11.10% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.87% |
31.81% |
52.89% |
28.80% |
1.60% |
14.13% |
10.36% |
0.21% |
-5.66% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
29,649 |
26,857 |
39,220 |
30,090 |
7,044 |
13,401 |
10,189 |
-1,331 |
3,016 |
-791 |
NOPAT Margin |
|
32.43% |
26.23% |
31.51% |
35.84% |
13.12% |
0.00% |
12.04% |
-1.71% |
3.70% |
-0.81% |
Net Nonoperating Expense Percent (NNEP) |
|
89.24% |
8.47% |
8.58% |
21.81% |
9.27% |
3.89% |
3.31% |
-1.64% |
14.82% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
26.68% |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
50.40% |
47.30% |
47.79% |
49.49% |
54.38% |
0.00% |
61.66% |
65.74% |
68.08% |
69.35% |
SG&A Expenses to Revenue |
|
7.35% |
6.48% |
5.03% |
6.44% |
11.13% |
0.00% |
7.17% |
8.05% |
8.95% |
8.20% |
R&D to Revenue |
|
0.86% |
0.71% |
0.64% |
0.67% |
0.66% |
0.00% |
0.76% |
0.73% |
0.64% |
0.65% |
Operating Expenses to Revenue |
|
12.26% |
11.63% |
7.79% |
4.61% |
28.73% |
0.00% |
11.70% |
13.64% |
26.63% |
31.81% |
Earnings before Interest and Taxes (EBIT) |
|
11,142 |
33,422 |
56,764 |
28,225 |
6,225 |
20,767 |
8,361 |
2,074 |
2,240 |
-4,723 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
23,621 |
46,702 |
69,982 |
39,920 |
17,670 |
35,603 |
20,273 |
15,240 |
-11,725 |
6,868 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.81 |
0.76 |
0.51 |
0.40 |
0.39 |
0.44 |
0.37 |
0.25 |
0.26 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.84 |
0.79 |
0.53 |
0.42 |
0.52 |
0.61 |
0.38 |
0.26 |
0.27 |
0.00 |
Price to Revenue (P/Rev) |
|
0.52 |
0.58 |
0.28 |
0.33 |
0.43 |
0.00 |
0.31 |
0.26 |
0.25 |
0.09 |
Price to Earnings (P/E) |
|
6.29 |
2.39 |
0.96 |
1.39 |
20.34 |
3.28 |
3.65 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
6.29% |
45.09% |
22.42% |
4.65% |
3.71% |
1.82% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
15.89% |
41.87% |
104.00% |
71.99% |
4.92% |
30.51% |
27.41% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.03 |
0.97 |
0.74 |
0.67 |
0.65 |
0.69 |
0.60 |
0.62 |
0.65 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1.00 |
0.94 |
0.56 |
0.82 |
1.45 |
0.00 |
1.11 |
1.32 |
1.40 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.86 |
2.05 |
1.00 |
1.72 |
4.41 |
2.84 |
4.65 |
6.73 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.18 |
2.87 |
1.23 |
2.44 |
12.51 |
4.87 |
11.26 |
49.44 |
50.96 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
3.07 |
3.57 |
1.78 |
2.29 |
11.06 |
7.54 |
9.24 |
0.00 |
37.86 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.88 |
3.24 |
1.99 |
2.03 |
2.70 |
3.61 |
3.57 |
4.20 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.29 |
4.40 |
1.44 |
1.50 |
2.25 |
4.22 |
5.18 |
9.81 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.87 |
0.70 |
0.69 |
0.76 |
1.17 |
1.10 |
1.15 |
1.34 |
1.53 |
0.00 |
Long-Term Debt to Equity |
|
0.83 |
0.65 |
0.64 |
0.71 |
1.10 |
1.04 |
1.10 |
1.25 |
1.40 |
0.00 |
Financial Leverage |
|
0.36 |
0.30 |
0.41 |
0.71 |
0.98 |
1.06 |
1.08 |
1.15 |
1.28 |
0.00 |
Leverage Ratio |
|
2.88 |
2.72 |
2.59 |
2.81 |
3.13 |
3.07 |
3.06 |
3.13 |
3.18 |
0.00 |
Compound Leverage Factor |
|
6.95 |
2.88 |
2.44 |
3.74 |
-0.11 |
1.77 |
3.96 |
2.28 |
-5.21 |
0.00 |
Debt to Total Capital |
|
46.59% |
41.23% |
40.86% |
43.30% |
53.84% |
52.30% |
53.50% |
57.23% |
60.42% |
0.00% |
Short-Term Debt to Total Capital |
|
2.31% |
3.22% |
3.03% |
2.96% |
3.23% |
2.87% |
2.33% |
3.67% |
4.98% |
0.00% |
Long-Term Debt to Total Capital |
|
44.28% |
38.01% |
37.83% |
40.34% |
50.61% |
49.43% |
51.16% |
53.55% |
55.44% |
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 |
|
0.22% |
0.29% |
0.29% |
0.33% |
0.41% |
0.57% |
1.04% |
0.89% |
0.39% |
0.00% |
Common Equity to Total Capital |
|
53.19% |
58.48% |
58.85% |
56.37% |
45.75% |
47.12% |
45.47% |
41.88% |
39.19% |
0.00% |
Debt to EBITDA |
|
2.19 |
1.19 |
0.69 |
1.34 |
3.95 |
2.29 |
4.15 |
7.16 |
-10.10 |
0.00 |
Net Debt to EBITDA |
|
1.82 |
0.77 |
0.49 |
1.02 |
3.06 |
1.90 |
3.27 |
5.30 |
-7.95 |
0.00 |
Long-Term Debt to EBITDA |
|
2.08 |
1.09 |
0.64 |
1.24 |
3.72 |
2.16 |
3.97 |
6.70 |
-9.26 |
0.00 |
Debt to NOPAT |
|
1.75 |
2.06 |
1.23 |
1.77 |
9.91 |
6.07 |
8.26 |
-81.96 |
39.25 |
0.00 |
Net Debt to NOPAT |
|
1.45 |
1.34 |
0.88 |
1.35 |
7.69 |
5.04 |
6.52 |
-60.72 |
30.92 |
0.00 |
Long-Term Debt to NOPAT |
|
1.66 |
1.90 |
1.14 |
1.65 |
9.32 |
5.74 |
7.90 |
-76.70 |
36.02 |
0.00 |
Altman Z-Score |
|
0.88 |
1.23 |
1.83 |
1.21 |
0.50 |
0.42 |
0.67 |
0.49 |
0.50 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.46% |
0.49% |
0.54% |
0.72% |
1.06% |
1.71% |
2.15% |
1.55% |
0.99% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.69 |
0.96 |
0.92 |
1.19 |
1.04 |
0.99 |
1.46 |
1.70 |
1.60 |
0.00 |
Quick Ratio |
|
0.36 |
0.65 |
0.53 |
0.75 |
0.67 |
0.47 |
1.09 |
1.20 |
1.10 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
39,759 |
21,779 |
48,659 |
45,883 |
34,556 |
23,973 |
18,192 |
10,448 |
-173,924 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
745.16% |
0.00% |
431.03% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
5.55 |
13.90 |
0.00 |
5.76 |
0.00 |
3.21 |
1.49 |
-25.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
7.55 |
10.01 |
0.00 |
4.81 |
0.00 |
4.64 |
3.49 |
-0.67 |
3.85 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
8.47 |
11.40 |
0.00 |
4.17 |
0.00 |
3.57 |
3.93 |
-0.36 |
3.89 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.46 |
0.51 |
0.69 |
0.46 |
0.26 |
0.00 |
0.36 |
0.31 |
0.33 |
0.00 |
Accounts Receivable Turnover |
|
18.85 |
18.38 |
21.88 |
15.13 |
12.64 |
0.00 |
10.44 |
15.99 |
17.07 |
0.00 |
Inventory Turnover |
|
6.40 |
5.89 |
7.42 |
6.43 |
4.21 |
0.00 |
5.44 |
5.35 |
5.76 |
0.00 |
Fixed Asset Turnover |
|
0.63 |
0.72 |
0.97 |
0.67 |
0.38 |
0.00 |
0.51 |
0.44 |
0.46 |
0.00 |
Accounts Payable Turnover |
|
8.46 |
9.43 |
10.87 |
6.73 |
4.69 |
0.00 |
8.63 |
8.88 |
9.62 |
0.00 |
Days Sales Outstanding (DSO) |
|
19.37 |
19.86 |
16.68 |
24.12 |
28.87 |
0.00 |
34.95 |
22.83 |
21.38 |
0.00 |
Days Inventory Outstanding (DIO) |
|
57.01 |
62.02 |
49.19 |
56.79 |
86.68 |
0.00 |
67.06 |
68.24 |
63.38 |
0.00 |
Days Payable Outstanding (DPO) |
|
43.16 |
38.72 |
33.58 |
54.20 |
77.89 |
0.00 |
42.30 |
41.10 |
37.95 |
0.00 |
Cash Conversion Cycle (CCC) |
|
33.22 |
43.16 |
32.29 |
26.71 |
37.66 |
0.00 |
59.71 |
49.97 |
46.81 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
88,810 |
98,920 |
93,842 |
103,281 |
119,074 |
146,586 |
157,158 |
165,161 |
176,940 |
0.00 |
Invested Capital Turnover |
|
0.97 |
1.06 |
1.26 |
0.76 |
0.40 |
0.00 |
0.53 |
0.46 |
0.92 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-10,110 |
5,078 |
-9,439 |
-15,793 |
-27,512 |
-10,572 |
-8,003 |
-11,779 |
176,940 |
0.00 |
Enterprise Value (EV) |
|
91,092 |
95,905 |
69,900 |
68,808 |
77,889 |
101,068 |
94,180 |
102,542 |
114,155 |
0.00 |
Market Capitalization |
|
47,854 |
59,426 |
35,213 |
27,763 |
23,208 |
32,609 |
26,168 |
20,059 |
20,145 |
8,568 |
Book Value per Share |
|
$7.94 |
$10.56 |
$9.34 |
$9.33 |
$7.97 |
$9.85 |
$9.61 |
$10.72 |
$10.32 |
$0.00 |
Tangible Book Value per Share |
|
$7.64 |
$10.15 |
$8.94 |
$8.92 |
$5.97 |
$7.24 |
$9.24 |
$10.41 |
$9.88 |
$0.00 |
Total Capital |
|
111,119 |
134,375 |
118,078 |
123,123 |
129,716 |
155,599 |
157,350 |
190,548 |
195,920 |
0.00 |
Total Debt |
|
51,769 |
55,400 |
48,242 |
53,311 |
69,840 |
81,384 |
84,175 |
109,046 |
118,370 |
0.00 |
Total Long-Term Debt |
|
49,203 |
51,078 |
44,666 |
49,670 |
65,654 |
76,915 |
80,508 |
102,045 |
108,615 |
0.00 |
Net Debt |
|
42,994 |
36,087 |
34,343 |
40,640 |
54,153 |
67,567 |
66,381 |
80,783 |
93,239 |
0.00 |
Capital Expenditures (CapEx) |
|
-863 |
-3,606 |
-4,846 |
-4,783 |
3,877 |
-10,413 |
6,114 |
-3,087 |
-2,205 |
-224 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-14,389 |
-12,433 |
-9,466 |
-3,126 |
-7,121 |
-4,113 |
-267 |
-147 |
2,396 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
-6,855 |
3,113 |
1,303 |
7,991 |
5,249 |
4,147 |
14,715 |
24,257 |
24,385 |
0.00 |
Net Working Capital (NWC) |
|
-9,421 |
-1,209 |
-2,273 |
4,350 |
1,063 |
-322 |
11,048 |
17,256 |
14,630 |
0.00 |
Net Nonoperating Expense (NNE) |
|
22,044 |
1,862 |
2,465 |
10,104 |
6,096 |
3,038 |
2,775 |
-1,500 |
7,365 |
7,820 |
Net Nonoperating Obligations (NNO) |
|
29,460 |
19,945 |
24,006 |
33,469 |
59,198 |
72,371 |
83,983 |
83,659 |
99,390 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
12,479 |
13,280 |
13,218 |
11,695 |
11,445 |
14,836 |
11,912 |
13,166 |
-13,965 |
11,591 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-15.74% |
-12.14% |
-7.60% |
-3.72% |
-13.26% |
0.00% |
-0.32% |
-0.19% |
2.94% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
-7.50% |
3.04% |
1.05% |
9.52% |
9.78% |
0.00% |
17.39% |
31.15% |
29.96% |
0.00% |
Net Working Capital to Revenue |
|
-10.31% |
-1.18% |
-1.83% |
5.18% |
1.98% |
0.00% |
13.05% |
22.16% |
17.97% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2.81 |
$1.52 |
$0.09 |
$0.78 |
$0.55 |
($0.01) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.52 |
$0.09 |
$0.78 |
$0.55 |
($0.01) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.52 |
$0.09 |
$0.78 |
$0.55 |
($0.01) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
7.44B |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
30,978 |
28,750 |
40,123 |
27,599 |
12,181 |
11,147 |
11,406 |
8,221 |
7,351 |
7,818 |
Normalized NOPAT Margin |
|
33.89% |
28.07% |
32.23% |
32.87% |
22.69% |
0.00% |
13.48% |
10.56% |
9.03% |
8.03% |
Pre Tax Income Margin |
|
29.40% |
34.56% |
43.00% |
44.76% |
-0.42% |
0.00% |
12.79% |
1.93% |
-4.50% |
-10.02% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
8.52 |
16.22 |
0.00 |
1.04 |
0.00 |
1.47 |
0.30 |
0.32 |
-0.73 |
NOPAT to Interest Expense |
|
0.00 |
6.85 |
11.21 |
0.00 |
1.17 |
0.00 |
1.80 |
-0.19 |
0.43 |
-0.12 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
9.44 |
17.60 |
0.00 |
0.39 |
0.00 |
0.40 |
0.74 |
0.64 |
-0.70 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
7.77 |
12.59 |
0.00 |
0.53 |
0.00 |
0.72 |
0.25 |
0.75 |
-0.09 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1.01% |
0.20% |
0.22% |
0.53% |
8.86% |
1.33% |
9.82% |
98.82% |
-1.66% |
-0.86% |
Augmented Payout Ratio |
|
1.01% |
0.20% |
0.22% |
0.53% |
8.86% |
1.33% |
9.82% |
98.82% |
-1.66% |
-0.86% |