Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
37.11% |
40.58% |
37.36% |
33.39% |
29.42% |
34.16% |
26.11% |
23.31% |
19.66% |
EBITDA Growth |
|
0.00% |
-71.18% |
340.16% |
-2,929.25% |
54.94% |
-18.86% |
-23.21% |
23.70% |
73.08% |
-56.14% |
EBIT Growth |
|
0.00% |
-715.19% |
-18.79% |
-839.68% |
41.47% |
-14.70% |
-0.65% |
23.40% |
55.25% |
-22.08% |
NOPAT Growth |
|
0.00% |
-849.56% |
17.53% |
-37.61% |
122.23% |
903.88% |
-50.44% |
-592.59% |
66.09% |
-11.37% |
Net Income Growth |
|
0.00% |
-956.37% |
-202.90% |
-462.12% |
45.01% |
-65.11% |
10.27% |
6.30% |
38.26% |
14.59% |
EPS Growth |
|
0.00% |
-950.00% |
-188.24% |
-444.90% |
46.44% |
-62.24% |
11.64% |
7.32% |
38.95% |
15.52% |
Operating Cash Flow Growth |
|
0.00% |
53.91% |
56.21% |
49.73% |
23.13% |
37.57% |
3.93% |
5.73% |
66.82% |
0.84% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
179.99% |
-16.00% |
106.50% |
-237.56% |
151.08% |
-56.86% |
-246.97% |
185.92% |
Invested Capital Growth |
|
0.00% |
0.00% |
-99.78% |
-40,938.48% |
-171.46% |
101.41% |
-2,757.46% |
-135.13% |
20.54% |
-51.97% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.34% |
4.62% |
5.09% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.94% |
-19.42% |
23.26% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.60% |
-12.48% |
17.17% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.39% |
-16.48% |
22.78% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.11% |
-84.88% |
40.26% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.47% |
-81.25% |
40.96% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.15% |
11.85% |
-3.37% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
54.96% |
-61.30% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5.70% |
-143.09% |
1.18% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
83.42% |
80.99% |
80.40% |
82.62% |
83.35% |
84.12% |
83.84% |
82.07% |
81.57% |
82.84% |
EBITDA Margin |
|
3.26% |
0.69% |
2.15% |
-44.20% |
-14.93% |
-13.71% |
-12.59% |
-7.62% |
-1.66% |
-2.20% |
Operating Margin |
|
-1.29% |
-8.91% |
-5.23% |
-5.24% |
0.87% |
6.77% |
2.50% |
-9.77% |
-2.69% |
-2.50% |
EBIT Margin |
|
-1.54% |
-9.14% |
-7.72% |
-52.81% |
-23.17% |
-20.53% |
-15.40% |
-9.36% |
-3.40% |
-3.46% |
Profit (Net Income) Margin |
|
0.96% |
-5.98% |
-12.88% |
-52.69% |
-21.72% |
-27.71% |
-18.53% |
-13.77% |
-6.89% |
-4.92% |
Tax Burden Percent |
|
-89.12% |
71.47% |
195.13% |
105.30% |
101.28% |
112.55% |
110.31% |
156.45% |
351.87% |
259.56% |
Interest Burden Percent |
|
69.87% |
91.53% |
85.48% |
94.76% |
92.57% |
119.91% |
109.08% |
94.08% |
57.71% |
54.74% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-24.37% |
-20.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-24.94% |
-9.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
15.99% |
7.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-8.38% |
-12.59% |
-86.59% |
-61.48% |
-127.12% |
-156.72% |
-99.13% |
-35.62% |
-21.58% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-224.37% |
179.08% |
0.00% |
0.00% |
-6,276.34% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-4.46% |
-3.67% |
-23.67% |
-10.89% |
-11.83% |
-12.91% |
-8.90% |
-3.18% |
-3.21% |
Return on Assets (ROA) |
|
0.00% |
-2.92% |
-6.12% |
-23.62% |
-10.21% |
-15.96% |
-15.54% |
-13.10% |
-6.45% |
-4.56% |
Return on Common Equity (ROCE) |
|
0.00% |
-4.15% |
-9.44% |
-86.59% |
-61.48% |
-127.12% |
-156.72% |
-99.13% |
-35.62% |
-21.58% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.19% |
-12.50% |
-112.76% |
-60.95% |
-172.52% |
-158.69% |
-74.35% |
-29.10% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-4.12 |
-39 |
-32 |
-44 |
9.86 |
99 |
49 |
-242 |
-82 |
-91 |
NOPAT Margin |
|
-0.90% |
-6.24% |
-3.66% |
-3.67% |
0.61% |
4.74% |
1.75% |
-6.84% |
-1.88% |
-1.75% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.57% |
-10.97% |
-67.51% |
-32.76% |
-80.96% |
-120.60% |
-25.05% |
-15.00% |
-8.83% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-3.91% |
Cost of Revenue to Revenue |
|
16.58% |
19.01% |
19.60% |
17.38% |
16.65% |
15.88% |
16.16% |
17.93% |
18.43% |
17.16% |
SG&A Expenses to Revenue |
|
18.70% |
18.95% |
17.17% |
17.83% |
16.63% |
14.90% |
16.13% |
17.15% |
14.01% |
12.41% |
R&D to Revenue |
|
45.58% |
49.49% |
47.19% |
47.86% |
47.28% |
44.66% |
46.09% |
52.90% |
50.11% |
51.18% |
Operating Expenses to Revenue |
|
84.71% |
89.89% |
85.62% |
87.86% |
82.47% |
77.35% |
81.34% |
91.84% |
84.25% |
85.34% |
Earnings before Interest and Taxes (EBIT) |
|
-7.02 |
-57 |
-68 |
-639 |
-374 |
-429 |
-432 |
-331 |
-148 |
-181 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
4.30 |
19 |
-535 |
-241 |
-286 |
-353 |
-269 |
-73 |
-115 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
54.64 |
76.11 |
189.78 |
144.21 |
65.88 |
44.58 |
39.62 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
25.53 |
27.13 |
30.49 |
16.84 |
12.20 |
10.56 |
10.22 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
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 |
5,787.13 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
24.82 |
26.28 |
30.32 |
16.62 |
11.82 |
10.20 |
9.81 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4,302.59 |
639.84 |
949.71 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
64.41 |
73.88 |
80.17 |
56.75 |
48.14 |
30.70 |
35.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
124.22 |
84.96 |
0.00 |
132.80 |
276.14 |
0.00 |
267.60 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.90 |
1.51 |
1.95 |
3.80 |
3.05 |
1.53 |
0.95 |
0.73 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.90 |
0.00 |
0.40 |
3.80 |
3.05 |
1.47 |
0.95 |
0.73 |
Financial Leverage |
|
0.00 |
-0.64 |
-0.82 |
-1.19 |
-1.93 |
-1.84 |
-1.42 |
-1.99 |
-1.73 |
-1.58 |
Leverage Ratio |
|
0.00 |
1.44 |
2.06 |
3.67 |
6.02 |
7.96 |
10.09 |
7.57 |
5.52 |
4.73 |
Compound Leverage Factor |
|
0.00 |
1.31 |
1.76 |
3.47 |
5.58 |
9.55 |
11.00 |
7.12 |
3.19 |
2.59 |
Debt to Total Capital |
|
0.00% |
0.00% |
47.46% |
60.15% |
66.04% |
79.15% |
75.33% |
60.43% |
48.84% |
42.33% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
60.15% |
52.48% |
0.00% |
0.00% |
2.27% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
47.46% |
0.00% |
13.56% |
79.15% |
75.33% |
58.16% |
48.84% |
42.33% |
Preferred Equity to Total Capital |
|
0.00% |
50.44% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
49.56% |
52.54% |
39.85% |
33.96% |
20.85% |
24.67% |
39.57% |
51.16% |
57.67% |
Debt to EBITDA |
|
0.00 |
0.00 |
43.36 |
-1.60 |
-4.64 |
-4.45 |
-2.83 |
-3.71 |
-13.60 |
-8.62 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
-48.34 |
1.61 |
5.66 |
1.25 |
1.75 |
4.97 |
21.74 |
18.94 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
43.36 |
0.00 |
-0.95 |
-4.45 |
-2.83 |
-3.57 |
-13.60 |
-8.62 |
Debt to NOPAT |
|
0.00 |
0.00 |
-25.43 |
-19.24 |
113.49 |
12.87 |
20.37 |
-4.14 |
-12.03 |
-10.82 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
28.35 |
19.39 |
-138.39 |
-3.61 |
-12.60 |
5.54 |
19.23 |
23.79 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-25.43 |
0.00 |
23.31 |
12.87 |
20.37 |
-3.98 |
-12.03 |
-10.82 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
6.91 |
7.50 |
11.93 |
9.18 |
7.44 |
6.60 |
6.73 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
50.44% |
25.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.87 |
4.10 |
0.88 |
0.88 |
1.19 |
1.19 |
1.35 |
1.18 |
1.22 |
Quick Ratio |
|
0.00 |
1.76 |
4.03 |
0.77 |
0.86 |
1.12 |
1.11 |
1.28 |
1.14 |
1.17 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-360 |
288 |
242 |
499 |
-687 |
351 |
151 |
-222 |
191 |
Operating Cash Flow to CapEx |
|
378.63% |
34,199.14% |
1,135.29% |
1,152.29% |
1,608.03% |
2,506.22% |
1,163.23% |
3,384.18% |
4,445.34% |
3,256.17% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.42 |
8.46 |
5.02 |
-6.53 |
6.26 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.53 |
19.80 |
28.80 |
42.50 |
47.80 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.19 |
18.10 |
27.95 |
41.54 |
46.34 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.49 |
0.48 |
0.45 |
0.47 |
0.58 |
0.84 |
0.95 |
0.94 |
0.93 |
Accounts Receivable Turnover |
|
0.00 |
23.38 |
20.59 |
17.04 |
16.53 |
9.94 |
9.10 |
9.00 |
7.88 |
7.42 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
15.22 |
18.98 |
18.18 |
18.02 |
21.30 |
28.14 |
38.83 |
51.98 |
54.49 |
Accounts Payable Turnover |
|
0.00 |
1.63 |
1.91 |
1.57 |
1.48 |
1.09 |
1.86 |
5.27 |
4.77 |
4.48 |
Days Sales Outstanding (DSO) |
|
0.00 |
15.61 |
17.73 |
21.41 |
22.08 |
36.70 |
40.13 |
40.57 |
46.30 |
49.21 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
224.19 |
191.37 |
232.05 |
245.81 |
334.08 |
195.88 |
69.26 |
76.51 |
81.50 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-208.58 |
-173.64 |
-210.64 |
-223.73 |
-297.38 |
-155.76 |
-28.69 |
-30.21 |
-32.29 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
321 |
0.70 |
-285 |
-775 |
11 |
-291 |
-684 |
-543 |
-826 |
Invested Capital Turnover |
|
0.00 |
3.91 |
5.48 |
-8.50 |
-3.04 |
-5.47 |
-20.03 |
-7.25 |
-7.10 |
-7.62 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
321 |
-320 |
-286 |
-489 |
786 |
-302 |
-393 |
140 |
-282 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
30,037 |
42,424 |
63,334 |
46,591 |
41,790 |
44,465 |
51,141 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
30,897 |
43,789 |
63,692 |
47,209 |
43,128 |
46,042 |
53,312 |
Book Value per Share |
|
$0.00 |
$1.99 |
$3.92 |
$2.39 |
$2.37 |
$1.35 |
$1.30 |
$2.55 |
$3.97 |
$5.13 |
Tangible Book Value per Share |
|
$0.00 |
$0.05 |
$2.30 |
($0.82) |
($0.82) |
($2.01) |
($1.97) |
($0.55) |
($2.13) |
($0.78) |
Total Capital |
|
0.00 |
894 |
1,727 |
1,419 |
1,694 |
1,609 |
1,327 |
1,654 |
2,019 |
2,333 |
Total Debt |
|
0.00 |
0.00 |
820 |
854 |
1,119 |
1,274 |
999 |
1,000 |
986 |
988 |
Total Long-Term Debt |
|
0.00 |
0.00 |
820 |
0.00 |
230 |
1,274 |
999 |
962 |
986 |
988 |
Net Debt |
|
0.00 |
-550 |
-914 |
-860 |
-1,365 |
-357 |
-618 |
-1,338 |
-1,576 |
-2,171 |
Capital Expenditures (CapEx) |
|
34 |
0.58 |
27 |
40 |
36 |
32 |
71 |
26 |
33 |
45 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-264 |
-356 |
-1,148 |
-1,969 |
-1,167 |
-1,156 |
-1,366 |
-1,873 |
-2,227 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
286 |
1,377 |
566 |
514 |
305 |
303 |
746 |
466 |
710 |
Net Working Capital (NWC) |
|
0.00 |
286 |
1,377 |
-288 |
-375 |
305 |
303 |
709 |
466 |
710 |
Net Nonoperating Expense (NNE) |
|
-8.49 |
-1.63 |
81 |
593 |
361 |
678 |
569 |
245 |
219 |
165 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-573 |
-907 |
-851 |
-1,350 |
-325 |
-618 |
-1,338 |
-1,576 |
-2,171 |
Total Depreciation and Amortization (D&A) |
|
22 |
62 |
87 |
104 |
133 |
143 |
79 |
61 |
75 |
66 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-42.17% |
-40.45% |
-94.83% |
-122.00% |
-55.86% |
-41.23% |
-38.65% |
-42.97% |
-42.70% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
45.58% |
156.32% |
46.77% |
31.85% |
14.61% |
10.81% |
21.11% |
10.69% |
13.62% |
Net Working Capital to Revenue |
|
0.00% |
45.58% |
156.32% |
-23.77% |
-23.23% |
14.61% |
10.81% |
20.05% |
10.69% |
13.62% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.52) |
($2.67) |
($1.43) |
$0.00 |
$0.00 |
($1.90) |
($1.16) |
($0.98) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
231.18M |
238.61M |
244.84M |
0.00 |
0.00 |
256.31M |
259.13M |
261.79M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.52) |
($2.67) |
($1.43) |
$0.00 |
$0.00 |
($1.90) |
($1.16) |
($0.98) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
231.18M |
238.61M |
244.84M |
0.00 |
0.00 |
256.31M |
259.13M |
261.79M |
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 |
236.14M |
242.91M |
495.93M |
0.00 |
0.00 |
257.38M |
260.03M |
262.33M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.12 |
-39 |
-32 |
-44 |
9.86 |
99 |
49 |
-242 |
-82 |
-91 |
Normalized NOPAT Margin |
|
-0.90% |
-6.24% |
-3.66% |
-3.67% |
0.61% |
4.74% |
1.75% |
-6.84% |
-1.88% |
-1.75% |
Pre Tax Income Margin |
|
-1.07% |
-8.36% |
-6.60% |
-50.04% |
-21.45% |
-24.62% |
-16.80% |
-8.80% |
-1.96% |
-1.90% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.63 |
-10.41 |
-10.97 |
-4.34 |
-5.91 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.07 |
1.18 |
-8.02 |
-2.41 |
-2.99 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.97 |
-12.11 |
-11.82 |
-5.30 |
-7.38 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.73 |
-0.52 |
-8.87 |
-3.36 |
-4.46 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-30.82% |
-131.52% |
-303.65% |