Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-2.52% |
-19.87% |
18.11% |
21.94% |
27.09% |
0.28% |
0.00% |
-100.00% |
3.93% |
0.00% |
EBITDA Growth |
|
-6.82% |
-33.26% |
30.49% |
59.30% |
44.62% |
1.61% |
-97.01% |
2,901.93% |
6.73% |
0.00% |
EBIT Growth |
|
-21.01% |
-41.15% |
67.70% |
168.89% |
509.20% |
193.60% |
-95.92% |
426.69% |
-33.21% |
0.00% |
NOPAT Growth |
|
-19.14% |
-40.58% |
73.52% |
123.00% |
364.74% |
-45.37% |
642.51% |
-125.66% |
-33.12% |
0.00% |
Net Income Growth |
|
-24.42% |
-33.16% |
61.16% |
145.53% |
385.34% |
44.20% |
-52.92% |
75.15% |
-66.63% |
0.00% |
EPS Growth |
|
-23.63% |
-32.68% |
70.88% |
124.06% |
187.69% |
8.33% |
2,271.54% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
19.21% |
-8.78% |
196.99% |
-0.21% |
2.78% |
-2.13% |
-97.10% |
3,193.51% |
-8.55% |
0.00% |
Free Cash Flow Firm Growth |
|
114.54% |
-148.34% |
-15.15% |
1,095.48% |
103.16% |
-185.94% |
4,690.14% |
96.79% |
0.00% |
0.00% |
Invested Capital Growth |
|
14.37% |
58.99% |
1.54% |
-24.28% |
7.44% |
342.46% |
-135.71% |
2.35% |
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 |
|
32.57% |
34.94% |
45.12% |
33.82% |
22.05% |
14.38% |
15.10% |
0.00% |
20.43% |
21.94% |
EBITDA Margin |
|
43.35% |
45.35% |
54.46% |
49.29% |
37.73% |
33.16% |
32.72% |
0.00% |
39.27% |
38.24% |
Operating Margin |
|
22.22% |
26.01% |
37.42% |
24.26% |
12.40% |
3.30% |
3.76% |
0.00% |
4.74% |
7.48% |
EBIT Margin |
|
22.98% |
28.36% |
38.61% |
27.19% |
12.33% |
2.57% |
0.88% |
0.00% |
4.40% |
6.84% |
Profit (Net Income) Margin |
|
20.95% |
27.02% |
32.40% |
23.74% |
11.79% |
3.09% |
2.15% |
0.00% |
2.80% |
8.73% |
Tax Burden Percent |
|
85.33% |
87.86% |
82.37% |
86.46% |
92.50% |
95.21% |
153.35% |
21.20% |
63.75% |
92.48% |
Interest Burden Percent |
|
106.88% |
108.47% |
101.88% |
100.99% |
103.38% |
126.07% |
159.37% |
100.00% |
100.00% |
137.95% |
Effective Tax Rate |
|
14.67% |
12.14% |
17.63% |
13.54% |
7.50% |
4.79% |
-53.35% |
3.15% |
6.10% |
7.52% |
Return on Invested Capital (ROIC) |
|
15.63% |
25.43% |
55.85% |
27.95% |
11.41% |
8.67% |
12.55% |
0.00% |
5.93% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.40% |
17.66% |
52.90% |
17.43% |
12.39% |
8.71% |
14.80% |
0.00% |
-53.55% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.56% |
-6.60% |
-26.04% |
-4.52% |
5.93% |
-6.74% |
-11.52% |
0.00% |
-2.06% |
0.00% |
Return on Equity (ROE) |
|
14.07% |
18.83% |
29.81% |
23.44% |
17.34% |
1.93% |
1.04% |
3.29% |
3.88% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
2.22% |
-20.12% |
54.32% |
55.59% |
4.23% |
-138.70% |
0.00% |
-3.08% |
-194.07% |
0.00% |
Operating Return on Assets (OROA) |
|
9.32% |
11.80% |
21.01% |
14.25% |
6.14% |
1.06% |
0.35% |
0.00% |
1.70% |
0.00% |
Return on Assets (ROA) |
|
8.50% |
11.25% |
17.63% |
12.44% |
5.87% |
1.27% |
0.85% |
0.00% |
1.08% |
0.00% |
Return on Common Equity (ROCE) |
|
14.06% |
18.81% |
22.10% |
13.79% |
14.65% |
1.87% |
0.86% |
2.23% |
3.04% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.24% |
18.43% |
28.88% |
19.15% |
4.67% |
6.07% |
0.82% |
3.20% |
2.47% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
1,343 |
1,661 |
2,795 |
1,611 |
722 |
155 |
285 |
-52 |
204 |
306 |
NOPAT Margin |
|
18.96% |
22.86% |
30.82% |
20.98% |
11.47% |
3.14% |
5.76% |
0.00% |
4.45% |
6.92% |
Net Nonoperating Expense Percent (NNEP) |
|
7.23% |
7.78% |
2.95% |
10.53% |
-0.98% |
-0.04% |
-2.25% |
-237.92% |
59.48% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
10.42% |
12.52% |
23.49% |
12.84% |
8.55% |
3.40% |
2.13% |
-0.49% |
2.16% |
- |
Cost of Revenue to Revenue |
|
67.43% |
65.06% |
54.88% |
66.18% |
77.95% |
85.62% |
84.90% |
0.00% |
79.00% |
78.07% |
SG&A Expenses to Revenue |
|
3.06% |
3.36% |
3.47% |
3.75% |
3.77% |
3.59% |
3.27% |
0.00% |
3.90% |
0.00% |
R&D to Revenue |
|
6.72% |
5.97% |
4.65% |
6.07% |
7.29% |
8.00% |
8.61% |
0.00% |
9.10% |
8.41% |
Operating Expenses to Revenue |
|
10.35% |
8.92% |
7.70% |
9.56% |
9.65% |
11.09% |
11.35% |
0.00% |
16.26% |
11.88% |
Earnings before Interest and Taxes (EBIT) |
|
1,628 |
2,061 |
3,502 |
2,088 |
777 |
127 |
43 |
1,063 |
202 |
302 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,071 |
3,296 |
4,939 |
3,785 |
2,376 |
1,643 |
1,617 |
54,112 |
1,803 |
1,689 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.56 |
1.88 |
1.41 |
5.42 |
3.37 |
2.02 |
0.26 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
1.58 |
1.91 |
1.43 |
5.59 |
3.50 |
2.17 |
0.26 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.30 |
2.76 |
1.59 |
3.14 |
2.52 |
1.03 |
0.67 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
10.93 |
10.28 |
4.94 |
13.04 |
19.50 |
18.66 |
13.20 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
7.14% |
7.19% |
0.00% |
2.96% |
2.02% |
4.58% |
8.86% |
4.90% |
7.60% |
7.27% |
Earnings Yield |
|
9.15% |
9.73% |
20.23% |
7.67% |
5.13% |
5.36% |
7.58% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.55 |
2.10 |
1.88 |
4.30 |
2.37 |
0.59 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
2.01 |
2.32 |
1.04 |
2.78 |
2.47 |
0.73 |
0.16 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.63 |
5.11 |
1.92 |
5.65 |
6.54 |
2.21 |
0.49 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.74 |
8.18 |
2.70 |
10.23 |
20.00 |
28.44 |
18.08 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.59 |
10.15 |
3.39 |
13.26 |
21.50 |
23.32 |
2.76 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.74 |
3.89 |
1.99 |
13.37 |
9.70 |
2.33 |
0.49 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
74.45 |
0.00 |
3.48 |
6.67 |
57.95 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.24 |
0.24 |
0.17 |
0.32 |
0.40 |
0.80 |
0.00 |
0.51 |
0.43 |
0.00 |
Long-Term Debt to Equity |
|
0.18 |
0.15 |
0.14 |
0.17 |
0.18 |
0.32 |
0.00 |
0.25 |
0.28 |
0.00 |
Financial Leverage |
|
-0.19 |
-0.37 |
-0.49 |
-0.26 |
0.48 |
-0.77 |
-0.78 |
0.02 |
0.04 |
0.00 |
Leverage Ratio |
|
1.66 |
1.67 |
1.69 |
1.88 |
2.95 |
1.52 |
1.23 |
1.83 |
1.79 |
0.00 |
Compound Leverage Factor |
|
1.77 |
1.82 |
1.72 |
1.90 |
3.05 |
1.91 |
1.95 |
1.83 |
1.79 |
0.00 |
Debt to Total Capital |
|
19.12% |
19.60% |
14.40% |
24.02% |
28.61% |
44.55% |
0.00% |
33.61% |
29.92% |
0.00% |
Short-Term Debt to Total Capital |
|
4.61% |
7.27% |
2.07% |
11.28% |
16.04% |
26.90% |
0.00% |
16.73% |
10.12% |
0.00% |
Long-Term Debt to Total Capital |
|
14.50% |
12.33% |
12.33% |
12.74% |
12.57% |
17.65% |
0.00% |
16.89% |
19.80% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
11.46% |
15.52% |
0.00% |
0.00% |
11.67% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.06% |
0.08% |
0.09% |
0.06% |
0.05% |
0.30% |
3.50% |
0.30% |
0.70% |
0.00% |
Common Equity to Total Capital |
|
80.82% |
80.32% |
85.50% |
35.42% |
55.82% |
55.15% |
96.50% |
38.55% |
54.95% |
0.00% |
Debt to EBITDA |
|
0.80 |
0.79 |
0.35 |
0.80 |
1.02 |
1.24 |
0.00 |
0.07 |
1.57 |
0.00 |
Net Debt to EBITDA |
|
-0.67 |
-0.97 |
-1.00 |
-1.10 |
-0.70 |
-0.90 |
0.00 |
0.01 |
0.02 |
0.00 |
Long-Term Debt to EBITDA |
|
0.61 |
0.50 |
0.30 |
0.42 |
0.45 |
0.49 |
0.00 |
0.03 |
1.04 |
0.00 |
Debt to NOPAT |
|
1.84 |
1.57 |
0.61 |
1.87 |
3.34 |
13.11 |
0.00 |
-68.27 |
13.86 |
0.00 |
Net Debt to NOPAT |
|
-1.52 |
-1.92 |
-1.77 |
-2.58 |
-2.29 |
-9.48 |
0.00 |
-8.79 |
0.21 |
0.00 |
Long-Term Debt to NOPAT |
|
1.39 |
0.99 |
0.52 |
0.99 |
1.47 |
5.19 |
0.00 |
-34.30 |
9.17 |
0.00 |
Altman Z-Score |
|
3.09 |
3.32 |
3.32 |
3.38 |
2.82 |
1.44 |
-0.49 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.09% |
0.11% |
25.86% |
41.15% |
15.51% |
3.02% |
16.80% |
32.08% |
21.58% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.72 |
2.30 |
2.44 |
2.16 |
2.07 |
2.43 |
-8.78 |
1.57 |
1.68 |
0.00 |
Quick Ratio |
|
2.14 |
1.87 |
2.09 |
1.91 |
1.55 |
1.93 |
-8.86 |
1.18 |
1.25 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
191 |
-1,314 |
2,719 |
3,204 |
268 |
-8,468 |
9,854 |
-215 |
-6,684 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
177.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.12% |
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 |
|
0.41 |
0.42 |
0.54 |
0.52 |
0.50 |
0.41 |
0.39 |
0.00 |
0.39 |
0.00 |
Accounts Receivable Turnover |
|
6.68 |
6.27 |
7.08 |
6.59 |
6.61 |
9.77 |
11.15 |
0.00 |
6.21 |
0.00 |
Inventory Turnover |
|
4.23 |
4.34 |
5.41 |
6.22 |
6.42 |
0.00 |
0.00 |
0.00 |
6.91 |
0.00 |
Fixed Asset Turnover |
|
0.87 |
1.09 |
1.77 |
1.63 |
1.29 |
0.92 |
0.78 |
0.00 |
0.66 |
0.00 |
Accounts Payable Turnover |
|
3.79 |
3.06 |
3.71 |
5.39 |
6.80 |
10.15 |
10.27 |
0.00 |
4.28 |
0.00 |
Days Sales Outstanding (DSO) |
|
54.66 |
58.18 |
51.54 |
55.38 |
55.23 |
37.34 |
32.72 |
0.00 |
58.79 |
0.00 |
Days Inventory Outstanding (DIO) |
|
86.24 |
84.04 |
67.49 |
58.64 |
56.86 |
0.00 |
0.00 |
0.00 |
52.81 |
0.00 |
Days Payable Outstanding (DPO) |
|
96.32 |
119.24 |
98.28 |
67.76 |
53.71 |
35.96 |
35.55 |
0.00 |
85.24 |
0.00 |
Cash Conversion Cycle (CCC) |
|
44.59 |
22.97 |
20.76 |
46.26 |
58.38 |
1.38 |
-2.83 |
0.00 |
26.36 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,171 |
8,019 |
5,044 |
4,967 |
6,560 |
6,106 |
-2,518 |
7,051 |
6,889 |
0.00 |
Invested Capital Turnover |
|
0.82 |
1.11 |
1.81 |
1.33 |
0.99 |
2.76 |
2.18 |
0.00 |
1.33 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
1,152 |
2,975 |
77 |
-1,593 |
454 |
8,624 |
-9,569 |
162 |
6,889 |
0.00 |
Enterprise Value (EV) |
|
14,226 |
16,857 |
9,464 |
21,366 |
15,532 |
3,626 |
785 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
16,264 |
20,040 |
14,390 |
24,082 |
15,875 |
5,086 |
3,311 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$0.83 |
$0.85 |
$0.82 |
$0.36 |
$0.40 |
$0.20 |
$1.02 |
$0.33 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
$0.82 |
$0.84 |
$0.80 |
$0.35 |
$0.39 |
$0.19 |
$1.01 |
$0.32 |
$0.00 |
$0.00 |
Total Capital |
|
12,895 |
13,271 |
11,900 |
12,544 |
8,446 |
4,574 |
13,353 |
10,653 |
9,467 |
0.00 |
Total Debt |
|
2,465 |
2,601 |
1,714 |
3,014 |
2,416 |
2,038 |
0.00 |
3,581 |
2,833 |
0.00 |
Total Long-Term Debt |
|
1,870 |
1,637 |
1,467 |
1,598 |
1,061 |
807 |
0.00 |
1,799 |
1,874 |
0.00 |
Net Debt |
|
-2,046 |
-3,194 |
-4,938 |
-4,162 |
-1,657 |
-1,474 |
-2,993 |
461 |
43 |
0.00 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
2,675 |
-7.80 |
0.00 |
0.00 |
0.00 |
-0.01 |
-18 |
1,821 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
756 |
246 |
-702 |
-239 |
1,026 |
1,055 |
-14,027 |
704 |
534 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
4,252 |
4,963 |
5,087 |
5,922 |
4,376 |
4,248 |
-11,293 |
3,484 |
2,333 |
0.00 |
Net Working Capital (NWC) |
|
3,657 |
3,998 |
4,840 |
4,507 |
3,021 |
3,017 |
-11,293 |
1,703 |
1,375 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-141 |
-303 |
-143 |
-212 |
-20 |
2.45 |
178 |
-278 |
76 |
-80 |
Net Nonoperating Obligations (NNO) |
|
-1,259 |
-2,651 |
-5,143 |
-4,564 |
530 |
3,569 |
-15,871 |
-21 |
255 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
1,443 |
1,235 |
1,437 |
1,697 |
1,599 |
1,515 |
1,573 |
53,049 |
1,601 |
1,387 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
10.67% |
3.38% |
-7.74% |
-3.11% |
16.30% |
21.29% |
-283.87% |
0.00% |
11.63% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
60.02% |
68.29% |
56.09% |
77.12% |
69.49% |
85.73% |
-228.55% |
0.00% |
50.82% |
0.00% |
Net Working Capital to Revenue |
|
51.62% |
55.01% |
53.37% |
58.69% |
47.97% |
60.89% |
-228.55% |
0.00% |
29.94% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.12 |
$4.92 |
$7.40 |
$4.27 |
$0.07 |
$0.00 |
$0.00 |
$0.03 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
12.56B |
12.53B |
12.50B |
12.48B |
12.42B |
11.72B |
12.42B |
12.62B |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.12 |
$4.82 |
$7.16 |
$4.19 |
$0.07 |
$0.00 |
$0.00 |
$0.03 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
12.56B |
12.53B |
12.50B |
12.48B |
12.42B |
11.72B |
12.42B |
12.62B |
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 |
|
12.56B |
12.53B |
12.50B |
12.48B |
12.42B |
11.72B |
12.42B |
12.62B |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,341 |
1,657 |
2,796 |
1,611 |
710 |
175 |
139 |
-52 |
204 |
306 |
Normalized NOPAT Margin |
|
18.93% |
22.80% |
30.82% |
20.98% |
11.27% |
3.54% |
2.82% |
0.00% |
4.45% |
6.92% |
Pre Tax Income Margin |
|
24.56% |
30.76% |
39.33% |
27.46% |
12.75% |
3.24% |
1.40% |
0.00% |
4.40% |
9.44% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
54.89% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
72.32% |