Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-8.67% |
3.08% |
6.77% |
4.65% |
-34.24% |
1.69% |
7.52% |
12.68% |
-23.82% |
EBITDA Growth |
|
0.00% |
-14.07% |
6.73% |
15.95% |
-0.75% |
-45.90% |
57.03% |
-45.70% |
26.67% |
-27.51% |
EBIT Growth |
|
0.00% |
-21.11% |
-4.11% |
27.86% |
-11.87% |
-96.13% |
1,843.54% |
-121.69% |
44.21% |
-9.12% |
NOPAT Growth |
|
0.00% |
-27.24% |
-15.75% |
47.88% |
-4.04% |
-63.84% |
-27.60% |
-3.30% |
-30.67% |
-222.95% |
Net Income Growth |
|
0.00% |
-63.86% |
29.84% |
15.06% |
-16.47% |
-95.31% |
2,261.76% |
547.86% |
-122.44% |
23.37% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-46.55% |
-26.59% |
-28.37% |
187.69% |
-30.45% |
-50.76% |
-58.82% |
251.68% |
12.52% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
122.75% |
-97.72% |
-966.46% |
670.67% |
-191.84% |
142.11% |
-232.27% |
394.31% |
Invested Capital Growth |
|
0.00% |
0.00% |
-16.43% |
8.22% |
12.48% |
-21.19% |
29.92% |
-7.24% |
14.05% |
-31.61% |
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 |
|
46.37% |
45.60% |
43.21% |
42.89% |
41.95% |
36.02% |
36.88% |
35.38% |
33.71% |
33.96% |
EBITDA Margin |
|
38.33% |
36.06% |
37.34% |
40.54% |
38.45% |
31.64% |
48.85% |
24.67% |
27.74% |
28.25% |
Operating Margin |
|
21.29% |
17.24% |
15.11% |
20.00% |
16.71% |
9.14% |
14.46% |
5.85% |
3.60% |
-4.53% |
EBIT Margin |
|
21.33% |
18.42% |
17.14% |
20.52% |
17.28% |
1.02% |
19.43% |
-3.92% |
-1.94% |
-4.82% |
Profit (Net Income) Margin |
|
14.00% |
5.54% |
6.98% |
7.52% |
6.00% |
0.43% |
9.95% |
59.96% |
-11.94% |
-13.38% |
Tax Burden Percent |
|
66.06% |
65.00% |
60.61% |
63.43% |
69.59% |
-6.14% |
301.19% |
-372.22% |
143.70% |
108.21% |
Interest Burden Percent |
|
99.35% |
46.26% |
67.17% |
57.76% |
49.90% |
-686.30% |
17.01% |
411.05% |
428.24% |
256.43% |
Effective Tax Rate |
|
33.94% |
35.00% |
39.39% |
36.57% |
30.41% |
0.00% |
68.51% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
11.81% |
5.42% |
8.46% |
7.35% |
2.81% |
2.01% |
1.78% |
1.20% |
-1.38% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-2.75% |
1.38% |
-6.51% |
-5.61% |
-5.03% |
7.94% |
100.61% |
-75.68% |
-153.98% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.91% |
0.65% |
-1.95% |
-2.12% |
-2.53% |
5.31% |
32.79% |
-7.44% |
-4.62% |
Return on Equity (ROE) |
|
0.00% |
9.90% |
6.07% |
6.51% |
5.23% |
0.28% |
7.31% |
34.57% |
-6.24% |
-5.99% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-188.19% |
23.32% |
0.56% |
-4.40% |
26.51% |
-24.02% |
9.29% |
-11.93% |
36.16% |
Operating Return on Assets (OROA) |
|
0.00% |
5.74% |
5.47% |
6.97% |
6.11% |
0.25% |
5.02% |
-1.02% |
-0.55% |
-1.04% |
Return on Assets (ROA) |
|
0.00% |
1.73% |
2.23% |
2.55% |
2.12% |
0.10% |
2.57% |
15.66% |
-3.37% |
-2.89% |
Return on Common Equity (ROCE) |
|
0.00% |
8.75% |
5.34% |
5.70% |
4.57% |
0.24% |
6.21% |
30.55% |
-5.59% |
-5.38% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.60% |
6.55% |
7.34% |
5.83% |
0.41% |
7.72% |
32.13% |
-6.72% |
-8.13% |
Net Operating Profit after Tax (NOPAT) |
|
720 |
524 |
442 |
653 |
627 |
227 |
164 |
159 |
110 |
-95 |
NOPAT Margin |
|
14.06% |
11.20% |
9.16% |
12.68% |
11.63% |
6.40% |
4.55% |
4.10% |
2.52% |
-3.17% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
14.56% |
4.04% |
14.97% |
12.95% |
7.83% |
-5.94% |
-98.83% |
76.88% |
152.60% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.90% |
Cost of Revenue to Revenue |
|
53.63% |
54.40% |
56.79% |
57.11% |
58.05% |
63.98% |
63.12% |
64.62% |
66.29% |
66.04% |
SG&A Expenses to Revenue |
|
24.70% |
25.11% |
25.57% |
24.44% |
23.95% |
27.77% |
27.45% |
28.45% |
28.94% |
31.17% |
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 |
|
25.08% |
28.36% |
28.11% |
22.90% |
25.24% |
26.88% |
22.42% |
29.53% |
30.11% |
38.49% |
Earnings before Interest and Taxes (EBIT) |
|
1,092 |
862 |
826 |
1,057 |
931 |
36 |
700 |
-152 |
-85 |
-144 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,963 |
1,687 |
1,800 |
2,087 |
2,072 |
1,121 |
1,760 |
956 |
1,211 |
843 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.10 |
0.97 |
1.02 |
0.89 |
0.29 |
0.20 |
0.18 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.88 |
1.66 |
2.45 |
1.61 |
0.40 |
0.29 |
0.29 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.13 |
1.00 |
1.06 |
1.15 |
0.53 |
0.36 |
0.30 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
12.40 |
13.41 |
0.00 |
14.08 |
0.90 |
0.00 |
0.00 |
Dividend Yield |
|
0.52% |
0.56% |
0.63% |
0.87% |
0.93% |
0.00% |
1.14% |
2.35% |
3.52% |
32.59% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
8.06% |
7.46% |
0.00% |
7.10% |
111.15% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.07 |
0.98 |
1.15 |
0.94 |
0.39 |
0.36 |
0.35 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.66 |
1.64 |
2.30 |
2.40 |
0.86 |
0.80 |
0.65 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
4.10 |
4.26 |
7.28 |
4.92 |
3.47 |
2.87 |
2.31 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
8.11 |
9.48 |
226.58 |
12.36 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
13.12 |
14.09 |
36.01 |
52.75 |
20.91 |
31.64 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9.15 |
3.28 |
4.36 |
9.38 |
8.73 |
2.60 |
1.30 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
197.96 |
0.00 |
3.81 |
0.00 |
4.01 |
0.00 |
0.79 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.30 |
1.17 |
1.10 |
1.10 |
1.50 |
1.22 |
0.72 |
0.65 |
0.96 |
Long-Term Debt to Equity |
|
0.00 |
1.29 |
1.16 |
1.09 |
1.09 |
1.49 |
1.22 |
0.72 |
0.65 |
0.92 |
Financial Leverage |
|
0.00 |
0.70 |
0.47 |
0.30 |
0.38 |
0.50 |
0.67 |
0.33 |
0.10 |
0.03 |
Leverage Ratio |
|
0.00 |
2.87 |
2.73 |
2.55 |
2.46 |
2.70 |
2.85 |
2.21 |
1.85 |
2.07 |
Compound Leverage Factor |
|
0.00 |
1.33 |
1.83 |
1.47 |
1.23 |
-18.51 |
0.48 |
9.07 |
7.91 |
5.31 |
Debt to Total Capital |
|
0.00% |
56.53% |
53.82% |
52.45% |
52.38% |
60.02% |
55.03% |
42.02% |
39.54% |
48.95% |
Short-Term Debt to Total Capital |
|
0.00% |
0.49% |
0.48% |
0.52% |
0.53% |
0.28% |
0.00% |
0.00% |
0.00% |
2.08% |
Long-Term Debt to Total Capital |
|
0.00% |
56.04% |
53.35% |
51.93% |
51.86% |
59.74% |
55.03% |
42.02% |
39.54% |
46.87% |
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% |
5.04% |
5.65% |
6.01% |
5.92% |
6.59% |
6.26% |
5.85% |
6.35% |
4.22% |
Common Equity to Total Capital |
|
0.00% |
38.43% |
40.53% |
41.54% |
41.70% |
33.39% |
38.72% |
52.13% |
54.11% |
46.83% |
Debt to EBITDA |
|
0.00 |
4.03 |
3.79 |
3.19 |
3.36 |
5.90 |
3.75 |
6.10 |
4.68 |
6.09 |
Net Debt to EBITDA |
|
0.00 |
2.16 |
0.87 |
0.95 |
1.28 |
3.27 |
2.13 |
0.46 |
0.84 |
0.72 |
Long-Term Debt to EBITDA |
|
0.00 |
4.00 |
3.76 |
3.16 |
3.33 |
5.88 |
3.75 |
6.10 |
4.68 |
5.83 |
Debt to NOPAT |
|
0.00 |
12.98 |
15.45 |
10.20 |
11.12 |
29.20 |
40.25 |
36.73 |
51.55 |
-54.28 |
Net Debt to NOPAT |
|
0.00 |
6.95 |
3.54 |
3.05 |
4.24 |
16.18 |
22.84 |
2.79 |
9.27 |
-6.42 |
Long-Term Debt to NOPAT |
|
0.00 |
12.87 |
15.32 |
10.10 |
11.01 |
29.07 |
40.25 |
36.73 |
51.55 |
-51.97 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.36 |
1.35 |
1.06 |
1.16 |
1.19 |
1.20 |
1.11 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
11.60% |
11.93% |
12.44% |
12.53% |
14.10% |
15.07% |
11.63% |
10.31% |
10.16% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.36 |
1.42 |
1.32 |
1.44 |
1.58 |
1.32 |
2.93 |
2.87 |
2.50 |
Quick Ratio |
|
0.00 |
1.33 |
1.34 |
1.24 |
1.33 |
0.97 |
0.84 |
2.28 |
2.10 |
1.98 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-8,350 |
1,899 |
43 |
-375 |
2,140 |
-1,965 |
827 |
-1,095 |
2,481 |
Operating Cash Flow to CapEx |
|
236.00% |
139.01% |
161.28% |
105.42% |
280.69% |
200.84% |
83.77% |
43.45% |
154.06% |
370.25% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-15.58 |
4.02 |
0.08 |
-0.63 |
4.06 |
-3.23 |
1.42 |
-2.31 |
5.87 |
Operating Cash Flow to Interest Expense |
|
6.61 |
3.32 |
2.76 |
1.74 |
4.51 |
3.56 |
1.52 |
0.65 |
2.82 |
3.56 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.81 |
0.93 |
1.05 |
0.09 |
2.90 |
1.79 |
-0.29 |
-0.85 |
0.99 |
2.60 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.31 |
0.32 |
0.34 |
0.35 |
0.24 |
0.26 |
0.26 |
0.28 |
0.22 |
Accounts Receivable Turnover |
|
0.00 |
3.04 |
3.11 |
3.50 |
3.91 |
3.48 |
9.60 |
13.87 |
8.29 |
6.79 |
Inventory Turnover |
|
0.00 |
27.58 |
32.48 |
45.75 |
55.29 |
31.65 |
23.92 |
27.49 |
38.86 |
40.71 |
Fixed Asset Turnover |
|
0.00 |
1.11 |
1.12 |
1.17 |
1.22 |
0.83 |
0.85 |
0.91 |
0.99 |
0.78 |
Accounts Payable Turnover |
|
0.00 |
2.29 |
2.57 |
2.75 |
2.81 |
2.05 |
2.07 |
2.64 |
3.76 |
3.02 |
Days Sales Outstanding (DSO) |
|
0.00 |
120.15 |
117.39 |
104.37 |
93.46 |
104.80 |
38.03 |
26.31 |
44.02 |
53.76 |
Days Inventory Outstanding (DIO) |
|
0.00 |
13.23 |
11.24 |
7.98 |
6.60 |
11.53 |
15.26 |
13.28 |
9.39 |
8.96 |
Days Payable Outstanding (DPO) |
|
0.00 |
159.43 |
142.13 |
132.88 |
129.95 |
178.03 |
176.58 |
138.42 |
97.02 |
120.74 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-26.04 |
-13.50 |
-20.53 |
-29.89 |
-61.70 |
-123.29 |
-98.83 |
-43.60 |
-58.01 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
8,874 |
7,416 |
8,026 |
9,028 |
7,115 |
9,244 |
8,575 |
9,780 |
5,574 |
Invested Capital Turnover |
|
0.00 |
1.05 |
0.59 |
0.67 |
0.63 |
0.44 |
0.44 |
0.43 |
0.48 |
0.44 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
8,874 |
-1,458 |
610 |
1,002 |
-1,913 |
2,129 |
-669 |
1,205 |
-2,576 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
8,566 |
8,832 |
8,161 |
8,654 |
3,318 |
3,480 |
1,948 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
5,813 |
5,389 |
3,767 |
4,156 |
2,063 |
1,550 |
897 |
Book Value per Share |
|
$0.00 |
$0.00 |
$0.02 |
$0.02 |
$0.02 |
$0.01 |
$0.01 |
$0.02 |
$0.02 |
$0.02 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.01 |
$0.01 |
$0.01 |
$0.00 |
$0.01 |
$0.02 |
$0.02 |
$0.01 |
Total Capital |
|
0.00 |
12,039 |
12,677 |
12,695 |
13,305 |
11,027 |
12,002 |
13,869 |
14,341 |
10,491 |
Total Debt |
|
0.00 |
6,805 |
6,824 |
6,659 |
6,970 |
6,618 |
6,604 |
5,827 |
5,670 |
5,135 |
Total Long-Term Debt |
|
0.00 |
6,747 |
6,763 |
6,593 |
6,900 |
6,588 |
6,604 |
5,827 |
5,670 |
4,917 |
Net Debt |
|
0.00 |
3,641 |
1,562 |
1,990 |
2,655 |
3,667 |
3,747 |
443 |
1,019 |
608 |
Capital Expenditures (CapEx) |
|
1,412 |
1,281 |
811 |
888 |
960 |
933 |
1,101 |
875 |
867 |
406 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1,199 |
-807 |
-788 |
-450 |
-155 |
-500 |
-11 |
313 |
-94 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
1,111 |
1,174 |
842 |
1,004 |
1,302 |
759 |
2,612 |
2,241 |
2,183 |
Net Working Capital (NWC) |
|
0.00 |
1,053 |
1,114 |
777 |
934 |
1,271 |
759 |
2,612 |
2,241 |
1,964 |
Net Nonoperating Expense (NNE) |
|
3.36 |
265 |
105 |
266 |
303 |
211 |
-194 |
-2,164 |
631 |
305 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
3,641 |
1,562 |
1,990 |
2,692 |
2,706 |
3,846 |
533 |
1,109 |
218 |
Total Depreciation and Amortization (D&A) |
|
871 |
825 |
974 |
1,031 |
1,141 |
1,085 |
1,060 |
1,108 |
1,295 |
987 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-25.62% |
-16.74% |
-15.30% |
-8.35% |
-4.37% |
-13.89% |
-0.29% |
7.17% |
-3.16% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
23.76% |
24.35% |
16.36% |
18.63% |
36.74% |
21.05% |
67.41% |
51.35% |
73.11% |
Net Working Capital to Revenue |
|
0.00% |
22.51% |
23.10% |
15.09% |
17.33% |
35.87% |
21.05% |
67.41% |
51.35% |
65.79% |
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 |
|
0.00 |
0.00 |
342.34B |
338.33B |
337.24B |
325.99B |
329.30B |
330.74B |
323.98B |
315.45B |
Adjusted 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 Diluted Shares Outstanding |
|
0.00 |
0.00 |
342.34B |
338.33B |
337.24B |
325.99B |
329.30B |
330.74B |
323.98B |
315.45B |
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 |
|
0.00 |
0.00 |
342.34B |
338.33B |
337.24B |
325.99B |
329.30B |
330.74B |
323.98B |
315.45B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
720 |
524 |
442 |
653 |
627 |
227 |
365 |
159 |
110 |
-95 |
Normalized NOPAT Margin |
|
14.06% |
11.20% |
9.16% |
12.68% |
11.63% |
6.40% |
10.12% |
4.10% |
2.52% |
-3.17% |
Pre Tax Income Margin |
|
21.19% |
8.52% |
11.51% |
11.85% |
8.62% |
-6.98% |
3.30% |
-16.11% |
-8.31% |
-12.36% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.17 |
1.61 |
1.75 |
1.97 |
1.56 |
0.07 |
1.15 |
-0.26 |
-0.18 |
-0.34 |
NOPAT to Interest Expense |
|
1.43 |
0.98 |
0.93 |
1.22 |
1.05 |
0.43 |
0.27 |
0.27 |
0.23 |
-0.22 |
EBIT Less CapEx to Interest Expense |
|
-0.63 |
-0.78 |
0.03 |
0.31 |
-0.05 |
-1.70 |
-0.66 |
-1.76 |
-2.01 |
-1.30 |
NOPAT Less CapEx to Interest Expense |
|
-1.37 |
-1.41 |
-0.78 |
-0.44 |
-0.56 |
-1.34 |
-1.54 |
-1.23 |
-1.60 |
-1.18 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
8.80% |
30.60% |
16.48% |
14.04% |
17.46% |
0.00% |
14.32% |
2.33% |
-11.66% |
-12.23% |
Augmented Payout Ratio |
|
8.80% |
62.86% |
16.48% |
14.04% |
17.46% |
0.00% |
14.32% |
2.33% |
-11.66% |
-12.23% |