Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-12.13% |
28.21% |
3.83% |
-4.23% |
-5.63% |
20.86% |
5.48% |
-11.51% |
-16.72% |
EBITDA Growth |
|
0.00% |
25.11% |
56.49% |
-5.13% |
-9.72% |
-11.17% |
104.55% |
-36.82% |
-23.22% |
-33.97% |
EBIT Growth |
|
0.00% |
117.38% |
116.24% |
-5.27% |
-18.94% |
-33.44% |
293.67% |
-49.78% |
-41.49% |
-65.28% |
NOPAT Growth |
|
0.00% |
241.09% |
101.45% |
-30.50% |
-6.32% |
-7.80% |
236.56% |
-45.90% |
-51.33% |
-49.88% |
Net Income Growth |
|
0.00% |
618.69% |
78.16% |
-38.57% |
39.91% |
-25.47% |
377.24% |
-54.93% |
-40.43% |
-18.76% |
EPS Growth |
|
0.00% |
827.10% |
132.35% |
-40.33% |
5.46% |
99,057.41% |
328.34% |
-53.90% |
-43.04% |
-50.67% |
Operating Cash Flow Growth |
|
0.00% |
-32.67% |
20.00% |
0.41% |
-198.53% |
253.89% |
-34.15% |
-6.77% |
-2.69% |
5.62% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
95.48% |
409.86% |
-31.53% |
-39.49% |
97.44% |
-63.22% |
-98.37% |
11,227.40% |
Invested Capital Growth |
|
0.00% |
0.00% |
10.68% |
-8.31% |
-5.12% |
-1.91% |
1.72% |
2.91% |
3.32% |
-5.72% |
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 |
|
11.11% |
12.60% |
13.74% |
12.32% |
9.76% |
8.12% |
15.60% |
9.04% |
8.33% |
7.47% |
EBITDA Margin |
|
7.17% |
10.21% |
12.47% |
11.39% |
10.74% |
10.11% |
17.11% |
10.25% |
8.89% |
7.05% |
Operating Margin |
|
2.54% |
4.31% |
6.97% |
6.20% |
4.97% |
3.57% |
11.55% |
5.11% |
3.55% |
1.98% |
EBIT Margin |
|
1.68% |
4.14% |
6.99% |
6.38% |
5.40% |
3.81% |
12.40% |
5.90% |
3.90% |
1.63% |
Profit (Net Income) Margin |
|
-0.48% |
2.81% |
3.90% |
2.31% |
3.37% |
2.66% |
10.52% |
4.49% |
3.03% |
2.95% |
Tax Burden Percent |
|
-185.14% |
105.29% |
57.34% |
41.59% |
69.87% |
77.58% |
85.13% |
94.38% |
88.45% |
163.48% |
Interest Burden Percent |
|
15.34% |
64.34% |
97.35% |
87.04% |
89.42% |
90.18% |
99.63% |
80.66% |
87.62% |
110.95% |
Effective Tax Rate |
|
177.30% |
26.89% |
28.96% |
46.56% |
34.81% |
11.37% |
23.58% |
11.40% |
29.95% |
24.20% |
Return on Invested Capital (ROIC) |
|
0.00% |
6.25% |
5.98% |
4.13% |
4.15% |
3.96% |
13.36% |
7.06% |
3.33% |
1.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
1.46% |
-4.75% |
-11.01% |
7.44% |
92.82% |
-26.78% |
7.80% |
-16.54% |
587.16% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.24% |
-0.64% |
-0.99% |
0.39% |
-0.66% |
1.61% |
-0.49% |
0.58% |
1.65% |
Return on Equity (ROE) |
|
0.00% |
6.50% |
5.34% |
3.13% |
4.54% |
3.31% |
14.97% |
6.57% |
3.91% |
3.34% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.75% |
-4.16% |
12.80% |
9.40% |
5.90% |
11.66% |
4.19% |
0.07% |
7.58% |
Operating Return on Assets (OROA) |
|
0.00% |
2.74% |
5.58% |
5.13% |
4.34% |
2.84% |
10.50% |
5.10% |
2.96% |
1.09% |
Return on Assets (ROA) |
|
0.00% |
1.85% |
3.11% |
1.86% |
2.71% |
1.98% |
8.91% |
3.88% |
2.30% |
1.97% |
Return on Common Equity (ROCE) |
|
0.00% |
6.01% |
4.93% |
2.90% |
4.22% |
3.08% |
13.85% |
5.99% |
3.54% |
3.03% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
3.51% |
5.38% |
3.47% |
4.91% |
3.46% |
15.93% |
7.22% |
4.31% |
3.91% |
Net Operating Profit after Tax (NOPAT) |
|
-983 |
1,386 |
2,793 |
1,941 |
1,818 |
1,676 |
5,642 |
3,052 |
1,486 |
745 |
NOPAT Margin |
|
-1.96% |
3.15% |
4.95% |
3.32% |
3.24% |
3.17% |
8.82% |
4.53% |
2.49% |
1.50% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
4.80% |
10.73% |
15.13% |
-3.29% |
-88.86% |
40.14% |
-0.73% |
19.88% |
-585.47% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.26% |
Cost of Revenue to Revenue |
|
88.89% |
87.40% |
86.26% |
87.68% |
90.24% |
91.88% |
84.40% |
90.96% |
91.67% |
92.53% |
SG&A Expenses to Revenue |
|
7.05% |
2.93% |
5.92% |
3.61% |
3.72% |
4.03% |
3.42% |
3.26% |
3.77% |
4.41% |
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 |
|
8.57% |
8.28% |
6.77% |
6.11% |
4.79% |
4.55% |
4.05% |
3.93% |
4.77% |
5.49% |
Earnings before Interest and Taxes (EBIT) |
|
838 |
1,823 |
3,941 |
3,733 |
3,026 |
2,014 |
7,929 |
3,982 |
2,330 |
809 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,591 |
4,492 |
7,030 |
6,669 |
6,021 |
5,349 |
10,941 |
6,913 |
5,308 |
3,505 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.09 |
0.11 |
0.10 |
0.10 |
0.17 |
0.09 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.11 |
0.10 |
0.12 |
0.11 |
0.11 |
0.19 |
0.10 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.06 |
0.06 |
0.08 |
0.07 |
0.06 |
0.12 |
0.07 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
3.12 |
1.98 |
3.47 |
0.67 |
1.48 |
4.32 |
2.38 |
Dividend Yield |
|
6.48% |
4.29% |
2.93% |
4.90% |
4.75% |
3.15% |
6.57% |
2.83% |
1.92% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
32.04% |
50.45% |
28.86% |
149.05% |
67.39% |
23.16% |
41.94% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.22 |
0.18 |
0.13 |
0.10 |
0.14 |
0.23 |
0.20 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.17 |
0.14 |
0.10 |
0.07 |
0.09 |
0.18 |
0.17 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
1.45 |
1.28 |
1.04 |
0.40 |
0.90 |
1.97 |
2.43 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
2.60 |
2.54 |
2.75 |
0.55 |
1.55 |
4.50 |
10.52 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
4.99 |
4.23 |
3.30 |
0.77 |
2.03 |
7.05 |
11.43 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
1.84 |
0.00 |
0.69 |
0.83 |
1.26 |
2.19 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.61 |
1.87 |
2.22 |
0.89 |
3.42 |
355.76 |
2.55 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.50 |
0.45 |
0.44 |
0.43 |
0.44 |
0.40 |
0.42 |
0.44 |
0.43 |
Long-Term Debt to Equity |
|
0.00 |
0.28 |
0.21 |
0.21 |
0.25 |
0.25 |
0.24 |
0.21 |
0.25 |
0.24 |
Financial Leverage |
|
0.00 |
0.17 |
0.13 |
0.09 |
0.05 |
-0.01 |
-0.06 |
-0.06 |
-0.03 |
0.00 |
Leverage Ratio |
|
0.00 |
1.75 |
1.72 |
1.69 |
1.67 |
1.67 |
1.68 |
1.69 |
1.70 |
1.69 |
Compound Leverage Factor |
|
0.00 |
1.13 |
1.67 |
1.47 |
1.50 |
1.50 |
1.67 |
1.37 |
1.49 |
1.88 |
Debt to Total Capital |
|
0.00% |
33.39% |
31.06% |
30.36% |
30.08% |
30.38% |
28.54% |
29.55% |
30.61% |
29.89% |
Short-Term Debt to Total Capital |
|
0.00% |
15.06% |
16.61% |
15.47% |
12.63% |
12.90% |
11.68% |
14.55% |
12.95% |
12.82% |
Long-Term Debt to Total Capital |
|
0.00% |
18.33% |
14.44% |
14.90% |
17.46% |
17.48% |
16.86% |
15.00% |
17.66% |
17.07% |
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 |
|
0.00% |
4.99% |
5.34% |
4.99% |
4.84% |
4.84% |
5.66% |
6.92% |
6.35% |
6.91% |
Common Equity to Total Capital |
|
0.00% |
61.62% |
63.60% |
64.64% |
65.07% |
64.78% |
65.80% |
63.53% |
63.04% |
63.20% |
Debt to EBITDA |
|
0.00 |
4.24 |
2.84 |
2.74 |
2.95 |
3.58 |
1.68 |
2.80 |
3.84 |
5.06 |
Net Debt to EBITDA |
|
0.00 |
1.41 |
0.68 |
0.46 |
0.22 |
-0.37 |
-0.31 |
-0.34 |
-0.17 |
0.32 |
Long-Term Debt to EBITDA |
|
0.00 |
2.33 |
1.32 |
1.35 |
1.71 |
2.06 |
0.99 |
1.42 |
2.21 |
2.89 |
Debt to NOPAT |
|
0.00 |
13.74 |
7.15 |
9.42 |
9.78 |
11.41 |
3.26 |
6.35 |
13.71 |
23.80 |
Net Debt to NOPAT |
|
0.00 |
4.56 |
1.72 |
1.57 |
0.74 |
-1.17 |
-0.61 |
-0.77 |
-0.59 |
1.51 |
Long-Term Debt to NOPAT |
|
0.00 |
7.55 |
3.33 |
4.62 |
5.68 |
6.57 |
1.93 |
3.22 |
7.91 |
13.59 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
2.09 |
2.11 |
2.00 |
2.36 |
2.15 |
2.02 |
1.79 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
7.50% |
7.63% |
7.47% |
7.05% |
6.94% |
7.45% |
8.87% |
9.48% |
9.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.57 |
1.64 |
1.76 |
2.12 |
2.12 |
2.23 |
2.06 |
2.08 |
1.94 |
Quick Ratio |
|
0.00 |
1.00 |
1.03 |
1.09 |
1.40 |
1.51 |
1.42 |
1.31 |
1.37 |
1.25 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-42,952 |
-1,943 |
6,020 |
4,122 |
2,494 |
4,924 |
1,811 |
29 |
3,336 |
Operating Cash Flow to CapEx |
|
280.32% |
240.22% |
230.89% |
248.10% |
-217.39% |
256.85% |
178.09% |
114.32% |
85.10% |
-82.27% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-17.15 |
-0.83 |
2.98 |
2.12 |
0.94 |
2.12 |
0.39 |
0.01 |
0.97 |
Operating Cash Flow to Interest Expense |
|
2.24 |
1.75 |
2.26 |
2.62 |
-2.68 |
3.00 |
2.26 |
1.07 |
1.47 |
-1.31 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.44 |
1.02 |
1.28 |
1.56 |
-3.91 |
1.83 |
0.99 |
0.13 |
-0.26 |
-2.91 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.66 |
0.80 |
0.80 |
0.80 |
0.74 |
0.85 |
0.86 |
0.76 |
0.67 |
Accounts Receivable Turnover |
|
0.00 |
4.72 |
5.90 |
6.08 |
6.01 |
5.86 |
6.73 |
6.90 |
6.20 |
5.31 |
Inventory Turnover |
|
0.00 |
4.71 |
5.32 |
4.88 |
4.88 |
5.20 |
4.80 |
4.64 |
4.48 |
4.26 |
Fixed Asset Turnover |
|
0.00 |
1.57 |
1.95 |
2.06 |
2.12 |
2.00 |
2.46 |
2.69 |
2.27 |
1.83 |
Accounts Payable Turnover |
|
0.00 |
7.75 |
9.88 |
10.20 |
10.35 |
9.94 |
9.29 |
9.37 |
8.26 |
7.02 |
Days Sales Outstanding (DSO) |
|
0.00 |
77.31 |
61.87 |
60.00 |
60.76 |
62.30 |
54.25 |
52.87 |
58.86 |
68.77 |
Days Inventory Outstanding (DIO) |
|
0.00 |
77.52 |
68.58 |
74.84 |
74.75 |
70.16 |
76.12 |
78.58 |
81.39 |
85.70 |
Days Payable Outstanding (DPO) |
|
0.00 |
47.09 |
36.95 |
35.77 |
35.27 |
36.73 |
39.29 |
38.96 |
44.21 |
52.03 |
Cash Conversion Cycle (CCC) |
|
0.00 |
107.75 |
93.50 |
99.08 |
100.24 |
95.72 |
91.08 |
92.50 |
96.05 |
102.44 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
44,338 |
49,074 |
44,995 |
42,691 |
41,874 |
42,592 |
43,833 |
45,290 |
42,698 |
Invested Capital Turnover |
|
0.00 |
1.98 |
1.21 |
1.24 |
1.28 |
1.25 |
1.51 |
1.56 |
1.34 |
1.13 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
44,338 |
4,736 |
-4,079 |
-2,304 |
-817 |
718 |
1,241 |
1,456 |
-2,591 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
9,689 |
7,694 |
5,540 |
4,368 |
6,187 |
10,476 |
8,508 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
3,626 |
3,477 |
4,449 |
4,162 |
3,997 |
7,129 |
3,290 |
Book Value per Share |
|
$0.00 |
$0.00 |
$511.29 |
$486.65 |
$480.92 |
$509.04 |
$557.59 |
$550.65 |
$552.97 |
$493.96 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$441.58 |
$428.57 |
$427.82 |
$457.91 |
$511.48 |
$499.88 |
$504.82 |
$451.38 |
Total Capital |
|
0.00 |
57,074 |
64,311 |
60,227 |
59,123 |
62,955 |
64,419 |
65,549 |
66,529 |
59,299 |
Total Debt |
|
0.00 |
19,054 |
19,973 |
18,287 |
17,786 |
19,126 |
18,386 |
19,372 |
20,363 |
17,724 |
Total Long-Term Debt |
|
0.00 |
10,460 |
9,289 |
8,971 |
10,320 |
11,006 |
10,863 |
9,832 |
11,747 |
10,120 |
Net Debt |
|
0.00 |
6,318 |
4,803 |
3,055 |
1,354 |
-1,956 |
-3,441 |
-2,344 |
-876 |
1,123 |
Capital Expenditures (CapEx) |
|
2,319 |
1,822 |
2,275 |
2,126 |
2,391 |
3,114 |
2,957 |
4,295 |
5,614 |
5,481 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
11,118 |
13,277 |
12,907 |
12,730 |
10,633 |
14,191 |
14,179 |
13,411 |
11,702 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
17,492 |
22,325 |
22,545 |
23,557 |
25,791 |
29,523 |
29,227 |
27,411 |
22,033 |
Net Working Capital (NWC) |
|
0.00 |
8,898 |
11,641 |
13,229 |
16,092 |
17,672 |
22,000 |
19,686 |
18,795 |
14,429 |
Net Nonoperating Expense (NNE) |
|
-745 |
152 |
593 |
590 |
-72 |
267 |
-1,083 |
21 |
-320 |
-722 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
6,318 |
4,736 |
3,055 |
1,354 |
-1,956 |
-3,441 |
-2,344 |
-876 |
1,123 |
Total Depreciation and Amortization (D&A) |
|
2,752 |
2,670 |
3,089 |
2,936 |
2,995 |
3,335 |
3,012 |
2,931 |
2,978 |
2,696 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
25.28% |
23.55% |
22.05% |
22.70% |
20.10% |
22.19% |
21.02% |
22.47% |
23.54% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
39.77% |
39.59% |
38.51% |
42.01% |
48.75% |
46.17% |
43.33% |
45.92% |
44.33% |
Net Working Capital to Revenue |
|
0.00% |
20.23% |
20.65% |
22.59% |
28.70% |
33.40% |
34.40% |
29.19% |
31.49% |
29.03% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$31.89 |
$19.03 |
$20.07 |
$18.32 |
$73.36 |
$41,634.00 |
$22,383.00 |
$10.05 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
80.00M |
80.00M |
80.12M |
76.02M |
75.63M |
75.85M |
75.88M |
75.62M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$31.89 |
$19.03 |
$20.07 |
$18.32 |
$71.72 |
$39,296.00 |
$22,383.00 |
$8.55 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
80.00M |
80.00M |
80.12M |
76.02M |
75.63M |
75.85M |
75.88M |
75.62M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$31.89 |
$19.03 |
$20.07 |
$18.32 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
80.00M |
80.00M |
80.12M |
76.02M |
75.63M |
75.85M |
75.88M |
75.62M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
890 |
1,509 |
2,974 |
2,007 |
1,848 |
1,720 |
5,660 |
3,077 |
1,630 |
745 |
Normalized NOPAT Margin |
|
1.78% |
3.43% |
5.27% |
3.43% |
3.30% |
3.25% |
8.85% |
4.56% |
2.73% |
1.50% |
Pre Tax Income Margin |
|
0.26% |
2.67% |
6.80% |
5.55% |
4.83% |
3.43% |
12.35% |
4.76% |
3.42% |
1.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.29 |
0.73 |
1.69 |
1.85 |
1.56 |
0.76 |
3.41 |
0.86 |
0.72 |
0.24 |
NOPAT to Interest Expense |
|
-0.34 |
0.55 |
1.20 |
0.96 |
0.94 |
0.63 |
2.43 |
0.66 |
0.46 |
0.22 |
EBIT Less CapEx to Interest Expense |
|
-0.51 |
0.00 |
0.72 |
0.80 |
0.33 |
-0.41 |
2.14 |
-0.07 |
-1.01 |
-1.36 |
NOPAT Less CapEx to Interest Expense |
|
-1.14 |
-0.17 |
0.22 |
-0.09 |
-0.30 |
-0.54 |
1.15 |
-0.27 |
-1.27 |
-1.38 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-295.52% |
47.70% |
36.77% |
48.14% |
43.31% |
43.07% |
16.40% |
31.90% |
34.98% |
38.94% |
Augmented Payout Ratio |
|
-295.52% |
47.70% |
36.77% |
48.14% |
43.31% |
43.07% |
16.40% |
31.90% |
34.98% |
38.94% |