Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
9.88% |
2.59% |
-14.99% |
-1.95% |
-14.49% |
41.20% |
37.09% |
-7.71% |
11.45% |
EBITDA Growth |
|
0.00% |
-59.44% |
180.86% |
-5.33% |
-33.47% |
-11.82% |
88.91% |
61.12% |
-41.35% |
29.86% |
EBIT Growth |
|
0.00% |
-214.27% |
163.07% |
36.99% |
-116.89% |
-182.78% |
260.06% |
277.69% |
-85.02% |
297.13% |
NOPAT Growth |
|
0.00% |
-648.61% |
217.56% |
-60.49% |
-149.40% |
-129.12% |
102.78% |
11,499.53% |
-148.15% |
443.27% |
Net Income Growth |
|
0.00% |
-623.58% |
138.07% |
50.23% |
-154.45% |
-83.16% |
101.57% |
13,862.50% |
-157.16% |
287.39% |
EPS Growth |
|
0.00% |
-717.55% |
143.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-159.08% |
278.81% |
Operating Cash Flow Growth |
|
0.00% |
-3.00% |
-224.76% |
185.68% |
9.34% |
-19.61% |
44.12% |
35.52% |
3.86% |
-0.74% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
240.67% |
-96.85% |
-1,729.83% |
269.27% |
-37.74% |
-36.61% |
-202.86% |
-137.91% |
Invested Capital Growth |
|
0.00% |
-0.26% |
-1.20% |
2.88% |
3.10% |
-10.98% |
-5.20% |
9.40% |
-2.36% |
28.16% |
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 |
|
23.44% |
15.61% |
16.22% |
17.50% |
15.18% |
10.60% |
22.31% |
27.05% |
19.98% |
27.90% |
EBITDA Margin |
|
28.13% |
10.38% |
28.42% |
31.65% |
21.48% |
22.15% |
29.63% |
34.82% |
22.13% |
25.79% |
Operating Margin |
|
10.62% |
-11.54% |
6.36% |
10.05% |
-3.10% |
-8.30% |
5.11% |
13.23% |
-7.21% |
7.67% |
EBIT Margin |
|
10.83% |
-11.26% |
6.92% |
11.16% |
-1.92% |
-6.36% |
7.21% |
19.85% |
3.22% |
11.49% |
Profit (Net Income) Margin |
|
2.83% |
-13.51% |
5.01% |
8.86% |
-4.92% |
-10.54% |
0.12% |
11.91% |
-7.38% |
12.40% |
Tax Burden Percent |
|
15.23% |
95.22% |
145.61% |
42.83% |
476.16% |
121.98% |
2.24% |
73.10% |
496.89% |
202.62% |
Interest Burden Percent |
|
171.91% |
125.98% |
49.73% |
185.41% |
53.74% |
135.88% |
72.52% |
82.06% |
-46.06% |
53.29% |
Effective Tax Rate |
|
84.77% |
0.00% |
-45.61% |
57.17% |
0.00% |
0.00% |
97.76% |
26.90% |
0.00% |
-102.62% |
Return on Invested Capital (ROIC) |
|
1.23% |
-6.75% |
7.99% |
3.13% |
-1.50% |
-3.59% |
0.11% |
12.37% |
-5.77% |
17.56% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.46% |
-16.38% |
0.69% |
10.68% |
-5.97% |
-10.08% |
0.11% |
20.34% |
-13.31% |
8.40% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.45% |
-14.58% |
0.70% |
8.36% |
-4.44% |
-8.23% |
0.09% |
11.38% |
-7.26% |
5.32% |
Return on Equity (ROE) |
|
3.67% |
-21.32% |
8.69% |
11.50% |
-5.94% |
-11.81% |
0.20% |
23.75% |
-13.03% |
22.88% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-6.49% |
9.20% |
0.29% |
-4.55% |
8.03% |
5.45% |
3.39% |
-3.38% |
-7.13% |
Operating Return on Assets (OROA) |
|
4.65% |
-5.46% |
3.50% |
4.81% |
-0.83% |
-2.51% |
4.27% |
15.14% |
2.19% |
8.14% |
Return on Assets (ROA) |
|
1.22% |
-6.55% |
2.54% |
3.82% |
-2.12% |
-4.15% |
0.07% |
9.08% |
-5.01% |
8.79% |
Return on Common Equity (ROCE) |
|
3.67% |
-21.33% |
8.68% |
11.43% |
-5.89% |
-11.70% |
0.19% |
23.52% |
-12.90% |
22.53% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.68% |
-23.90% |
8.32% |
10.75% |
-6.15% |
-12.67% |
0.20% |
21.37% |
-14.27% |
20.54% |
Net Operating Profit after Tax (NOPAT) |
|
195 |
-1,071 |
1,259 |
497 |
-246 |
-563 |
16 |
1,814 |
-874 |
2,999 |
NOPAT Margin |
|
1.62% |
-8.08% |
9.26% |
4.30% |
-2.17% |
-5.81% |
0.11% |
9.67% |
-5.05% |
15.54% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.23% |
9.63% |
7.30% |
-7.55% |
4.47% |
6.50% |
-0.01% |
-7.97% |
7.54% |
9.16% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
10.13% |
-4.97% |
14.13% |
Cost of Revenue to Revenue |
|
76.56% |
84.39% |
83.78% |
82.50% |
84.82% |
89.40% |
77.69% |
72.95% |
80.02% |
72.10% |
SG&A Expenses to Revenue |
|
10.69% |
10.63% |
10.56% |
9.60% |
10.99% |
18.48% |
14.45% |
3.50% |
4.07% |
4.33% |
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 |
|
12.82% |
27.15% |
9.86% |
7.45% |
18.27% |
18.90% |
17.21% |
13.81% |
27.19% |
20.23% |
Earnings before Interest and Taxes (EBIT) |
|
1,306 |
-1,492 |
941 |
1,289 |
-218 |
-616 |
986 |
3,724 |
558 |
2,216 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,392 |
1,376 |
3,864 |
3,658 |
2,434 |
2,146 |
4,054 |
6,532 |
3,831 |
4,975 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.10 |
1.01 |
0.46 |
0.37 |
0.69 |
1.51 |
2.87 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.16 |
1.08 |
0.49 |
0.39 |
0.72 |
1.58 |
3.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.90 |
0.80 |
0.38 |
0.22 |
0.39 |
0.78 |
1.73 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
10.21 |
0.00 |
0.00 |
500.82 |
1.59 |
0.00 |
6.47 |
Dividend Yield |
|
0.91% |
1.81% |
0.44% |
0.59% |
1.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
9.79% |
0.00% |
0.00% |
0.20% |
62.86% |
0.00% |
15.45% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.06 |
1.00 |
0.69 |
0.61 |
0.77 |
1.29 |
2.08 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.47 |
1.47 |
1.05 |
0.63 |
0.63 |
1.12 |
2.07 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
4.66 |
6.84 |
4.76 |
2.12 |
1.81 |
5.05 |
8.03 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
13.21 |
0.00 |
0.00 |
8.70 |
3.17 |
34.65 |
18.02 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
34.26 |
0.00 |
0.00 |
548.20 |
6.51 |
0.00 |
13.31 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
5.14 |
4.59 |
3.50 |
2.04 |
2.07 |
3.27 |
6.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
372.87 |
0.00 |
8.10 |
10.93 |
23.74 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.88 |
1.30 |
1.25 |
0.92 |
1.07 |
1.03 |
0.93 |
0.70 |
0.94 |
0.79 |
Long-Term Debt to Equity |
|
0.65 |
1.08 |
0.99 |
0.75 |
0.88 |
0.81 |
0.82 |
0.59 |
0.77 |
0.63 |
Financial Leverage |
|
0.71 |
0.89 |
1.01 |
0.78 |
0.74 |
0.82 |
0.76 |
0.56 |
0.55 |
0.63 |
Leverage Ratio |
|
3.02 |
3.25 |
3.43 |
3.01 |
2.81 |
2.84 |
2.82 |
2.61 |
2.60 |
2.60 |
Compound Leverage Factor |
|
5.19 |
4.10 |
1.70 |
5.57 |
1.51 |
3.86 |
2.04 |
2.15 |
-1.20 |
1.39 |
Debt to Total Capital |
|
46.75% |
56.54% |
55.61% |
48.04% |
51.78% |
50.69% |
48.09% |
41.09% |
48.47% |
44.06% |
Short-Term Debt to Total Capital |
|
12.30% |
9.81% |
11.45% |
9.29% |
9.42% |
10.87% |
5.31% |
6.36% |
8.58% |
8.99% |
Long-Term Debt to Total Capital |
|
34.45% |
46.73% |
44.16% |
38.75% |
42.36% |
39.81% |
42.78% |
34.73% |
39.89% |
35.07% |
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 |
|
0.02% |
-0.03% |
0.07% |
0.45% |
0.49% |
0.45% |
0.50% |
0.55% |
0.58% |
1.03% |
Common Equity to Total Capital |
|
53.23% |
43.50% |
44.32% |
51.50% |
47.73% |
48.86% |
51.41% |
58.36% |
50.95% |
54.92% |
Debt to EBITDA |
|
2.41 |
7.08 |
2.66 |
2.43 |
4.04 |
3.89 |
1.89 |
1.13 |
2.22 |
1.88 |
Net Debt to EBITDA |
|
1.94 |
5.99 |
1.99 |
1.78 |
3.06 |
3.00 |
1.35 |
0.69 |
1.49 |
1.26 |
Long-Term Debt to EBITDA |
|
1.77 |
5.85 |
2.11 |
1.96 |
3.30 |
3.06 |
1.68 |
0.95 |
1.83 |
1.50 |
Debt to NOPAT |
|
41.86 |
-9.09 |
8.16 |
17.87 |
-40.01 |
-14.85 |
489.39 |
4.06 |
-9.75 |
3.12 |
Net Debt to NOPAT |
|
33.72 |
-7.69 |
6.12 |
13.07 |
-30.34 |
-11.43 |
350.98 |
2.47 |
-6.53 |
2.09 |
Long-Term Debt to NOPAT |
|
30.85 |
-7.52 |
6.48 |
14.41 |
-32.73 |
-11.66 |
435.37 |
3.43 |
-8.02 |
2.48 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.49 |
1.21 |
0.67 |
1.10 |
1.82 |
1.50 |
2.31 |
Noncontrolling Interest Sharing Ratio |
|
0.04% |
-0.01% |
0.04% |
0.54% |
0.94% |
0.96% |
0.94% |
0.95% |
1.02% |
1.53% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.96 |
1.03 |
1.19 |
1.13 |
1.04 |
0.88 |
1.19 |
1.08 |
0.90 |
0.78 |
Quick Ratio |
|
0.72 |
0.77 |
0.92 |
0.82 |
0.77 |
0.53 |
0.66 |
0.65 |
0.50 |
0.38 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,030 |
1,448 |
46 |
-745 |
1,260 |
785 |
497 |
-512 |
-1,217 |
Operating Cash Flow to CapEx |
|
64.92% |
76.66% |
-120.73% |
141.64% |
134.81% |
203.42% |
171.61% |
142.11% |
104.23% |
108.85% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.50 |
-0.45 |
-1.04 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.76 |
5.15 |
5.02 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.71 |
0.21 |
0.41 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.43 |
0.49 |
0.51 |
0.43 |
0.43 |
0.39 |
0.59 |
0.76 |
0.68 |
0.71 |
Accounts Receivable Turnover |
|
3.76 |
4.29 |
4.66 |
4.30 |
4.46 |
4.54 |
7.57 |
8.86 |
9.44 |
10.94 |
Inventory Turnover |
|
6.21 |
7.81 |
8.03 |
6.64 |
6.97 |
6.83 |
7.90 |
8.45 |
8.10 |
8.62 |
Fixed Asset Turnover |
|
0.58 |
0.66 |
0.71 |
0.61 |
0.62 |
0.57 |
0.84 |
1.12 |
0.98 |
1.06 |
Accounts Payable Turnover |
|
3.00 |
3.83 |
4.35 |
3.97 |
3.97 |
4.09 |
5.78 |
5.79 |
5.26 |
5.06 |
Days Sales Outstanding (DSO) |
|
97.07 |
85.09 |
78.38 |
84.87 |
81.85 |
80.46 |
48.25 |
41.19 |
38.65 |
33.35 |
Days Inventory Outstanding (DIO) |
|
58.80 |
46.72 |
45.43 |
55.01 |
52.36 |
53.40 |
46.20 |
43.18 |
45.07 |
42.36 |
Days Payable Outstanding (DPO) |
|
121.68 |
95.28 |
83.95 |
91.91 |
92.00 |
89.32 |
63.19 |
63.03 |
69.34 |
72.09 |
Cash Conversion Cycle (CCC) |
|
34.19 |
36.52 |
39.86 |
47.97 |
42.22 |
44.55 |
31.26 |
21.34 |
14.38 |
3.62 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
15,886 |
15,845 |
15,656 |
16,107 |
16,606 |
14,783 |
14,014 |
15,331 |
14,969 |
19,185 |
Invested Capital Turnover |
|
0.76 |
0.84 |
0.86 |
0.73 |
0.69 |
0.62 |
0.95 |
1.28 |
1.14 |
1.13 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-41 |
-190 |
452 |
499 |
-1,823 |
-769 |
1,317 |
-362 |
4,216 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
17,033 |
16,655 |
10,205 |
8,575 |
11,808 |
19,332 |
39,927 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
10,452 |
9,109 |
3,697 |
3,005 |
7,229 |
13,522 |
33,439 |
Book Value per Share |
|
$0.00 |
$0.00 |
$4,845,545,229.84 |
$12.11 |
$11.52 |
$10.24 |
$10.40 |
$13.29 |
$11.38 |
$14.81 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$4,528,140,461.46 |
$11.42 |
$10.73 |
$9.65 |
$9.87 |
$12.80 |
$10.91 |
$14.19 |
Total Capital |
|
17,475 |
17,221 |
18,479 |
18,496 |
18,982 |
16,489 |
15,919 |
17,912 |
17,566 |
21,218 |
Total Debt |
|
8,169 |
9,736 |
10,275 |
8,886 |
9,829 |
8,358 |
7,655 |
7,360 |
8,515 |
9,348 |
Total Long-Term Debt |
|
6,020 |
8,047 |
8,160 |
7,167 |
8,040 |
6,565 |
6,810 |
6,220 |
7,007 |
7,441 |
Net Debt |
|
6,581 |
8,234 |
7,701 |
6,497 |
7,453 |
6,434 |
5,490 |
4,481 |
5,708 |
6,270 |
Capital Expenditures (CapEx) |
|
4,927 |
4,047 |
3,206 |
2,342 |
2,690 |
1,433 |
2,448 |
4,006 |
5,673 |
5,392 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
658 |
696 |
897 |
831 |
743 |
630 |
966 |
727 |
-101 |
-1,094 |
Debt-free Net Working Capital (DFNWC) |
|
1,909 |
1,851 |
3,146 |
2,353 |
1,990 |
1,280 |
1,577 |
1,500 |
1,022 |
24 |
Net Working Capital (NWC) |
|
-240 |
162 |
1,030 |
634 |
201 |
-513 |
732 |
360 |
-486 |
-1,883 |
Net Nonoperating Expense (NNE) |
|
-147 |
720 |
577 |
-527 |
312 |
458 |
-0.36 |
-420 |
403 |
606 |
Net Nonoperating Obligations (NNO) |
|
6,581 |
8,360 |
7,452 |
6,497 |
7,453 |
6,652 |
5,750 |
4,779 |
5,918 |
7,315 |
Total Depreciation and Amortization (D&A) |
|
2,086 |
2,868 |
2,923 |
2,369 |
2,652 |
2,762 |
3,068 |
2,808 |
3,273 |
2,759 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5.46% |
5.25% |
6.60% |
7.19% |
6.55% |
6.50% |
7.06% |
3.88% |
-0.58% |
-5.67% |
Debt-free Net Working Capital to Revenue |
|
15.83% |
13.97% |
23.14% |
20.36% |
17.56% |
13.21% |
11.53% |
8.00% |
5.90% |
0.12% |
Net Working Capital to Revenue |
|
-1.99% |
1.22% |
7.58% |
5.48% |
1.78% |
-5.29% |
5.35% |
1.92% |
-2.81% |
-9.76% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$31.43 |
$98.43 |
($86.85) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.99 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
786.63M |
786.63M |
786.63M |
786.63M |
0.00 |
786.63M |
786.63M |
786.63M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$31.43 |
$98.43 |
($86.85) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.99 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
786.63M |
786.63M |
786.63M |
786.63M |
0.00 |
786.63M |
786.63M |
786.63M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$31.43 |
$98.43 |
($86.85) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
786.63M |
786.63M |
786.63M |
786.63M |
0.00 |
786.63M |
786.63M |
786.63M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,034 |
472 |
416 |
759 |
239 |
-526 |
570 |
1,814 |
-874 |
1,036 |
Normalized NOPAT Margin |
|
8.57% |
3.56% |
3.06% |
6.57% |
2.11% |
-5.43% |
4.16% |
9.67% |
-5.05% |
5.37% |
Pre Tax Income Margin |
|
18.61% |
-14.19% |
3.44% |
20.68% |
-1.03% |
-8.64% |
5.23% |
16.29% |
-1.48% |
6.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.77 |
0.49 |
1.90 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.84 |
-0.76 |
2.57 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.29 |
-4.45 |
-2.72 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.22 |
-5.70 |
-2.05 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
11.36% |
-3.13% |
5.65% |
3.11% |
-6.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
11.36% |
-3.31% |
5.65% |
3.11% |
-6.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |