Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
32.47% |
31.40% |
37.93% |
16.63% |
87.20% |
-35.04% |
11.13% |
-27.53% |
34.10% |
-10.48% |
EBITDA Growth |
|
-89.90% |
198.76% |
158.62% |
-120.91% |
2,633.64% |
-137.22% |
101.67% |
-10,023.08% |
-45.79% |
-42.53% |
EBIT Growth |
|
-58.73% |
73.39% |
198.26% |
-410.72% |
693.30% |
-147.14% |
76.80% |
-570.56% |
-26.80% |
-39.88% |
NOPAT Growth |
|
-58.73% |
73.39% |
254.00% |
-297.67% |
822.18% |
-138.83% |
82.46% |
-1,258.88% |
13.76% |
-34.31% |
Net Income Growth |
|
-126.45% |
31.58% |
82.15% |
2,093.74% |
33.62% |
-267.01% |
94.04% |
-843.18% |
-35.80% |
-23.92% |
EPS Growth |
|
-124.24% |
32.43% |
130.00% |
1,280.00% |
-8.21% |
-267.37% |
93.71% |
-850.00% |
-34.74% |
-18.75% |
Operating Cash Flow Growth |
|
236.12% |
-630.67% |
255.34% |
246.20% |
-42.67% |
-89.62% |
-14.19% |
-990.84% |
-12.08% |
-62.90% |
Free Cash Flow Firm Growth |
|
-136.10% |
-877.58% |
112.99% |
598.20% |
-32.12% |
-25.47% |
-312.46% |
-112.73% |
159.23% |
-365.34% |
Invested Capital Growth |
|
-20.50% |
69.53% |
0.91% |
-295.19% |
82.34% |
-433.22% |
57.26% |
49.03% |
-855.25% |
39.57% |
Revenue Q/Q Growth |
|
-10.50% |
56.73% |
-3.51% |
4.23% |
36.73% |
-21.81% |
22.66% |
-32.91% |
28.07% |
-12.19% |
EBITDA Q/Q Growth |
|
-165.52% |
126.94% |
-51.17% |
53.04% |
136.21% |
-225.23% |
100.97% |
-572.07% |
11.58% |
-28.46% |
EBIT Q/Q Growth |
|
-2,663.02% |
86.60% |
-78.77% |
21.56% |
215.79% |
-255.42% |
85.87% |
-2,637.52% |
13.37% |
-28.71% |
NOPAT Q/Q Growth |
|
-2,663.02% |
86.60% |
-77.52% |
21.67% |
-20.66% |
-286.89% |
88.96% |
-2,495.45% |
36.34% |
-28.27% |
Net Income Q/Q Growth |
|
-721.33% |
67.15% |
-121.39% |
321.83% |
-28.55% |
-850.78% |
95.30% |
-3,784.22% |
10.54% |
-26.50% |
EPS Q/Q Growth |
|
-716.67% |
67.11% |
-67.39% |
1,085.71% |
-40.44% |
-776.60% |
95.38% |
-3,266.67% |
10.80% |
-24.59% |
Operating Cash Flow Q/Q Growth |
|
-83.66% |
8.66% |
37.22% |
18.73% |
88.56% |
-83.36% |
141.11% |
-311.85% |
43.11% |
-42.34% |
Free Cash Flow Firm Q/Q Growth |
|
-132.33% |
-135.70% |
187.27% |
-64.55% |
326.45% |
197.97% |
-367.71% |
-101,558.85% |
666.96% |
-47.33% |
Invested Capital Q/Q Growth |
|
-88.71% |
56.43% |
-125.35% |
48.96% |
30.23% |
-415.54% |
41.19% |
67.88% |
3.25% |
27.38% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
99.70% |
99.61% |
98.36% |
98.66% |
97.60% |
98.84% |
98.41% |
EBITDA Margin |
|
-9.81% |
7.38% |
13.83% |
-2.48% |
33.55% |
-19.23% |
0.29% |
-39.67% |
-43.13% |
-68.66% |
Operating Margin |
|
-26.70% |
-5.41% |
6.04% |
-10.23% |
32.59% |
-23.60% |
-3.72% |
-69.84% |
-44.91% |
-67.37% |
EBIT Margin |
|
-26.70% |
-5.41% |
3.85% |
-10.26% |
32.53% |
-23.61% |
-4.93% |
-45.60% |
-43.12% |
-67.38% |
Profit (Net Income) Margin |
|
-31.12% |
-16.20% |
-2.10% |
35.85% |
25.59% |
-65.78% |
-3.53% |
-45.92% |
-46.50% |
-64.37% |
Tax Burden Percent |
|
100.42% |
105.11% |
64.33% |
-282.30% |
84.80% |
356.55% |
98.11% |
104.55% |
109.68% |
98.66% |
Interest Burden Percent |
|
116.03% |
285.05% |
-84.62% |
123.72% |
92.76% |
78.16% |
72.97% |
96.31% |
98.33% |
96.84% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
15.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-38.50% |
-40.22% |
-4.64% |
27.70% |
20.01% |
-39.52% |
-3.78% |
-40.12% |
-76.34% |
-93.10% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-7.96% |
-2.17% |
1.77% |
-3.09% |
12.38% |
-6.12% |
-1.60% |
-10.41% |
-12.30% |
-15.85% |
Return on Assets (ROA) |
|
-9.27% |
-6.49% |
-0.96% |
10.77% |
9.74% |
-17.06% |
-1.14% |
-10.48% |
-13.26% |
-15.15% |
Return on Common Equity (ROCE) |
|
-38.50% |
-40.22% |
-3.80% |
23.71% |
17.55% |
-36.05% |
-3.78% |
-40.12% |
-76.34% |
-93.10% |
Return on Equity Simple (ROE_SIMPLE) |
|
-43.97% |
-60.66% |
-3.84% |
20.51% |
19.53% |
-64.54% |
-3.71% |
-47.08% |
-94.72% |
-77.15% |
Net Operating Profit after Tax (NOPAT) |
|
-53 |
-14 |
22 |
-43 |
310 |
-120 |
-21 |
-287 |
-248 |
-333 |
NOPAT Margin |
|
-18.69% |
-3.79% |
4.23% |
-7.16% |
27.64% |
-16.52% |
-2.61% |
-48.88% |
-31.44% |
-47.16% |
Net Nonoperating Expense Percent (NNEP) |
|
-8.29% |
-15.98% |
-10.94% |
27.56% |
-1.45% |
-26.49% |
-0.80% |
2.32% |
-15.70% |
-13.66% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-14.84% |
-13.52% |
-16.66% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.30% |
0.39% |
1.64% |
1.34% |
2.40% |
1.16% |
1.59% |
SG&A Expenses to Revenue |
|
13.10% |
13.04% |
21.10% |
40.79% |
25.53% |
48.59% |
22.99% |
25.59% |
29.53% |
37.93% |
R&D to Revenue |
|
113.60% |
92.37% |
72.86% |
69.14% |
41.48% |
73.37% |
79.39% |
141.84% |
114.22% |
127.85% |
Operating Expenses to Revenue |
|
126.70% |
105.41% |
93.96% |
109.93% |
67.02% |
121.96% |
102.39% |
167.43% |
143.75% |
165.78% |
Earnings before Interest and Taxes (EBIT) |
|
-76 |
-20 |
20 |
-62 |
365 |
-172 |
-40 |
-268 |
-340 |
-475 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-28 |
27 |
71 |
-15 |
377 |
-140 |
2.35 |
-233 |
-340 |
-484 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
37.05 |
58.22 |
22.34 |
7.10 |
5.78 |
10.64 |
5.57 |
9.37 |
18.77 |
9.38 |
Price to Tangible Book Value (P/TBV) |
|
40.99 |
73.20 |
24.24 |
7.26 |
5.88 |
11.05 |
5.57 |
9.37 |
18.77 |
9.38 |
Price to Revenue (P/Rev) |
|
26.22 |
15.55 |
12.21 |
12.40 |
7.57 |
10.84 |
5.30 |
9.13 |
9.22 |
7.83 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
18,142.24 |
27.17 |
30.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.01% |
3.68% |
3.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
24.76 |
15.11 |
11.54 |
10.23 |
6.22 |
9.49 |
4.22 |
8.07 |
8.09 |
6.57 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
204.86 |
83.42 |
0.00 |
18.54 |
0.00 |
1,457.68 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
299.43 |
0.00 |
19.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
272.93 |
0.00 |
22.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
332.51 |
0.00 |
34.06 |
10.17 |
20.20 |
192.86 |
111.13 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
280.60 |
41.56 |
69.68 |
92.71 |
0.00 |
0.00 |
31.88 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.94 |
5.03 |
1.62 |
0.54 |
0.46 |
1.22 |
1.61 |
2.38 |
3.74 |
2.39 |
Long-Term Debt to Equity |
|
1.94 |
5.03 |
1.62 |
0.53 |
0.46 |
0.81 |
1.61 |
2.38 |
3.62 |
2.39 |
Financial Leverage |
|
-1.85 |
-1.93 |
-1.28 |
-1.21 |
-1.10 |
-1.12 |
-1.23 |
-1.12 |
-1.58 |
-1.82 |
Leverage Ratio |
|
4.15 |
6.19 |
4.81 |
2.57 |
2.05 |
2.32 |
3.30 |
3.83 |
5.76 |
6.15 |
Compound Leverage Factor |
|
4.82 |
17.66 |
-4.07 |
3.18 |
1.91 |
1.81 |
2.41 |
3.69 |
5.66 |
5.95 |
Debt to Total Capital |
|
65.98% |
83.41% |
61.88% |
35.09% |
31.37% |
55.01% |
61.65% |
70.39% |
78.89% |
70.52% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.75% |
0.00% |
18.69% |
0.00% |
0.00% |
2.42% |
0.00% |
Long-Term Debt to Total Capital |
|
65.98% |
83.41% |
61.88% |
34.34% |
31.37% |
36.32% |
61.65% |
70.39% |
76.47% |
70.52% |
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% |
0.00% |
8.79% |
7.60% |
8.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
34.02% |
16.59% |
29.33% |
57.30% |
59.93% |
44.99% |
38.35% |
29.61% |
21.11% |
29.48% |
Debt to EBITDA |
|
-13.99 |
18.20 |
8.34 |
-43.17 |
2.04 |
-6.48 |
528.36 |
-5.84 |
-4.25 |
-2.91 |
Net Debt to EBITDA |
|
14.89 |
-5.99 |
-6.05 |
97.02 |
-4.59 |
7.01 |
-372.40 |
2.68 |
2.61 |
1.84 |
Long-Term Debt to EBITDA |
|
-13.99 |
18.20 |
8.34 |
-42.25 |
2.04 |
-4.28 |
528.36 |
-5.84 |
-4.12 |
-2.91 |
Debt to NOPAT |
|
-7.34 |
-35.47 |
27.28 |
-14.94 |
2.48 |
-7.55 |
-58.71 |
-4.74 |
-5.83 |
-4.23 |
Net Debt to NOPAT |
|
7.82 |
11.67 |
-19.78 |
33.57 |
-5.57 |
8.16 |
41.38 |
2.18 |
3.58 |
2.68 |
Long-Term Debt to NOPAT |
|
-7.34 |
-35.47 |
27.28 |
-14.62 |
2.48 |
-4.98 |
-58.71 |
-4.74 |
-5.66 |
-4.23 |
Altman Z-Score |
|
5.26 |
3.68 |
3.90 |
3.52 |
4.61 |
3.05 |
2.01 |
1.63 |
1.60 |
0.96 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
18.13% |
14.39% |
12.28% |
8.79% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
5.62 |
5.96 |
4.80 |
7.88 |
9.97 |
3.56 |
9.75 |
7.07 |
5.90 |
8.47 |
Quick Ratio |
|
5.48 |
5.78 |
4.20 |
7.44 |
9.16 |
3.16 |
8.79 |
6.38 |
5.20 |
7.43 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-17 |
-163 |
21 |
148 |
100 |
75 |
-159 |
-337 |
200 |
-530 |
Operating Cash Flow to CapEx |
|
179.82% |
-972.46% |
460.02% |
3,415.51% |
1,118.35% |
102.20% |
257.62% |
0.00% |
-1,293.00% |
-1,106.33% |
Free Cash Flow to Firm to Interest Expense |
|
-0.45 |
-3.81 |
0.47 |
3.30 |
1.27 |
7.85 |
-16.97 |
-41.55 |
2.45 |
-5.86 |
Operating Cash Flow to Interest Expense |
|
0.58 |
-2.62 |
3.89 |
13.46 |
4.40 |
3.77 |
3.29 |
-33.78 |
-3.78 |
-5.54 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.26 |
-2.89 |
3.05 |
13.07 |
4.00 |
0.08 |
2.02 |
-4.43 |
-4.07 |
-6.04 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.30 |
0.40 |
0.46 |
0.30 |
0.38 |
0.26 |
0.32 |
0.23 |
0.29 |
0.24 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.20 |
0.33 |
0.60 |
0.46 |
0.60 |
0.62 |
1.12 |
Fixed Asset Turnover |
|
3.17 |
4.07 |
4.79 |
4.72 |
7.86 |
4.36 |
4.51 |
4.65 |
10.84 |
8.53 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.07 |
0.20 |
0.72 |
0.75 |
0.95 |
0.42 |
0.33 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
1,861.50 |
1,114.07 |
613.25 |
787.28 |
605.56 |
588.96 |
324.69 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
5,369.31 |
1,861.92 |
508.16 |
489.88 |
385.60 |
878.19 |
1,122.68 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
-3,507.81 |
-747.86 |
105.08 |
297.40 |
219.97 |
-289.23 |
-797.99 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-214 |
-65 |
-65 |
-255 |
-45 |
-240 |
-103 |
-52 |
-500 |
-302 |
Invested Capital Turnover |
|
-1.45 |
-2.67 |
-7.93 |
-3.75 |
-7.48 |
-5.11 |
-4.73 |
-7.58 |
-2.85 |
-1.76 |
Increase / (Decrease) in Invested Capital |
|
-36 |
149 |
0.59 |
-191 |
210 |
-195 |
138 |
50 |
-447 |
198 |
Enterprise Value (EV) |
|
7,024 |
5,632 |
5,932 |
6,134 |
6,981 |
6,922 |
3,423 |
4,740 |
6,372 |
4,630 |
Market Capitalization |
|
7,439 |
5,797 |
6,277 |
7,437 |
8,497 |
7,906 |
4,297 |
5,365 |
7,258 |
5,520 |
Book Value per Share |
|
$1.67 |
$0.82 |
$2.25 |
$7.62 |
$10.46 |
$5.32 |
$5.47 |
$4.03 |
$2.70 |
$3.73 |
Tangible Book Value per Share |
|
$1.51 |
$0.65 |
$2.08 |
$7.44 |
$10.28 |
$5.12 |
$5.47 |
$4.03 |
$2.70 |
$3.73 |
Total Capital |
|
590 |
600 |
958 |
1,829 |
2,455 |
1,652 |
2,012 |
1,935 |
1,831 |
1,996 |
Total Debt |
|
389 |
501 |
593 |
642 |
770 |
909 |
1,241 |
1,362 |
1,445 |
1,407 |
Total Long-Term Debt |
|
389 |
501 |
593 |
628 |
770 |
600 |
1,241 |
1,362 |
1,400 |
1,407 |
Net Debt |
|
-415 |
-165 |
-430 |
-1,442 |
-1,730 |
-983 |
-874 |
-625 |
-886 |
-890 |
Capital Expenditures (CapEx) |
|
12 |
12 |
38 |
18 |
31 |
35 |
12 |
-238 |
24 |
45 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-116 |
-1.08 |
-98 |
-143 |
-52 |
-52 |
-10 |
-96 |
-93 |
13 |
Debt-free Net Working Capital (DFNWC) |
|
688 |
664 |
925 |
1,941 |
2,448 |
1,841 |
2,104 |
1,891 |
2,238 |
2,311 |
Net Working Capital (NWC) |
|
688 |
664 |
925 |
1,928 |
2,448 |
1,532 |
2,104 |
1,891 |
2,194 |
2,311 |
Net Nonoperating Expense (NNE) |
|
35 |
46 |
33 |
-258 |
23 |
359 |
7.47 |
-17 |
119 |
121 |
Net Nonoperating Obligations (NNO) |
|
-415 |
-165 |
-430 |
-1,442 |
-1,730 |
-983 |
-874 |
-625 |
-886 |
-890 |
Total Depreciation and Amortization (D&A) |
|
48 |
48 |
51 |
47 |
11 |
32 |
42 |
35 |
-0.06 |
-9.05 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-40.83% |
-0.29% |
-18.98% |
-23.80% |
-4.63% |
-7.10% |
-1.29% |
-16.30% |
-11.82% |
1.89% |
Debt-free Net Working Capital to Revenue |
|
242.55% |
178.16% |
179.92% |
323.73% |
218.03% |
252.39% |
259.67% |
321.97% |
284.15% |
327.73% |
Net Working Capital to Revenue |
|
242.55% |
178.16% |
179.92% |
321.44% |
218.03% |
210.05% |
259.67% |
321.97% |
278.52% |
327.73% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.74) |
($0.72) |
$0.08 |
$2.09 |
$2.12 |
($3.23) |
($0.20) |
($1.90) |
($2.56) |
($3.04) |
Adjusted Weighted Average Basic Shares Outstanding |
|
120.66M |
123.75M |
124.02M |
132.32M |
140.00M |
139.61M |
141.02M |
141.85M |
143.19M |
149.51M |
Adjusted Diluted Earnings per Share |
|
($0.74) |
($0.72) |
$0.08 |
$2.07 |
$2.08 |
($3.23) |
($0.20) |
($1.90) |
($2.56) |
($3.04) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
120.66M |
123.75M |
126.10M |
134.06M |
142.87M |
139.61M |
141.02M |
141.85M |
143.19M |
149.51M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.74) |
($0.72) |
$0.08 |
$0.00 |
$2.12 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
119.72M |
120.93M |
125.40M |
138.40M |
139.22M |
140.86M |
141.69M |
142.95M |
145.75M |
158.96M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-53 |
-14 |
22 |
-43 |
310 |
-120 |
-21 |
-287 |
-248 |
-333 |
Normalized NOPAT Margin |
|
-18.69% |
-3.79% |
4.23% |
-7.16% |
27.64% |
-16.52% |
-2.61% |
-48.88% |
-31.44% |
-47.16% |
Pre Tax Income Margin |
|
-30.99% |
-15.42% |
-3.26% |
-12.70% |
30.18% |
-18.45% |
-3.60% |
-43.92% |
-42.40% |
-65.25% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-2.06 |
-0.47 |
0.44 |
-1.37 |
4.64 |
-18.10 |
-4.27 |
-32.98 |
-4.17 |
-5.25 |
NOPAT to Interest Expense |
|
-1.44 |
-0.33 |
0.49 |
-0.96 |
3.95 |
-12.67 |
-2.26 |
-35.35 |
-3.04 |
-3.68 |
EBIT Less CapEx to Interest Expense |
|
-2.38 |
-0.74 |
-0.40 |
-1.77 |
4.25 |
-21.79 |
-5.55 |
-3.63 |
-4.46 |
-5.75 |
NOPAT Less CapEx to Interest Expense |
|
-1.76 |
-0.60 |
-0.36 |
-1.35 |
3.55 |
-16.36 |
-3.54 |
-6.00 |
-3.33 |
-4.18 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-113.54% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
-1.35% |
-18.89% |
0.00% |
11.97% |
-132.41% |
0.00% |
0.00% |
0.00% |
0.00% |