Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.78% |
2.20% |
31.35% |
11.64% |
4.34% |
8.48% |
24.47% |
1.34% |
-8.12% |
4.59% |
EBITDA Growth |
|
13.38% |
-30.77% |
112.81% |
1.83% |
9.32% |
13.78% |
39.16% |
-2.38% |
-14.97% |
2.83% |
EBIT Growth |
|
24.22% |
-46.16% |
72.55% |
24.91% |
25.39% |
15.95% |
59.13% |
-0.23% |
-20.33% |
4.51% |
NOPAT Growth |
|
32.14% |
-3.02% |
-89.13% |
1,098.25% |
38.22% |
17.63% |
50.49% |
-3.80% |
-20.29% |
134.44% |
Net Income Growth |
|
93.65% |
-68.35% |
-65.93% |
396.44% |
55.70% |
21.91% |
57.31% |
-1.95% |
-17.45% |
134.18% |
EPS Growth |
|
95.97% |
-67.81% |
-71.28% |
392.59% |
54.89% |
21.36% |
57.60% |
-0.76% |
-16.62% |
134.36% |
Operating Cash Flow Growth |
|
-19.29% |
7.99% |
73.90% |
13.11% |
-2.60% |
28.76% |
33.31% |
-9.04% |
-24.21% |
17.86% |
Free Cash Flow Firm Growth |
|
84.66% |
0.33% |
-747.37% |
119.64% |
-16.97% |
7.72% |
51.00% |
-10.05% |
-60.93% |
86.12% |
Invested Capital Growth |
|
-9.93% |
-11.44% |
164.91% |
-6.05% |
-1.78% |
-1.05% |
-1.66% |
-0.48% |
6.31% |
16.85% |
Revenue Q/Q Growth |
|
-0.70% |
0.70% |
8.98% |
0.58% |
1.75% |
7.41% |
1.81% |
-3.06% |
0.38% |
1.78% |
EBITDA Q/Q Growth |
|
-0.59% |
9.50% |
3.15% |
3.63% |
3.34% |
15.54% |
-0.42% |
-8.69% |
5.01% |
1.99% |
EBIT Q/Q Growth |
|
0.03% |
10.44% |
-6.78% |
11.90% |
5.76% |
24.41% |
-0.78% |
-10.89% |
7.44% |
2.99% |
NOPAT Q/Q Growth |
|
1.16% |
2.76% |
-81.43% |
190.04% |
9.32% |
26.98% |
-2.24% |
-12.68% |
11.13% |
129.00% |
Net Income Q/Q Growth |
|
-3.03% |
2.26% |
-77.32% |
167.27% |
12.00% |
32.91% |
-2.39% |
-12.12% |
10.87% |
132.39% |
EPS Q/Q Growth |
|
-4.26% |
3.30% |
-78.91% |
171.43% |
11.96% |
32.28% |
-2.23% |
-11.74% |
10.88% |
132.22% |
Operating Cash Flow Q/Q Growth |
|
-12.14% |
11.95% |
9.22% |
2.02% |
11.87% |
21.20% |
-6.49% |
-7.18% |
10.87% |
-1.95% |
Free Cash Flow Firm Q/Q Growth |
|
-82.50% |
126.77% |
-30.39% |
551.28% |
32.18% |
6.70% |
-14.56% |
-18.97% |
138.07% |
11.12% |
Invested Capital Q/Q Growth |
|
0.00% |
-6.03% |
10.80% |
-1.14% |
-2.96% |
-1.51% |
1.18% |
2.78% |
0.24% |
14.67% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
57.13% |
56.39% |
54.70% |
58.45% |
58.53% |
56.65% |
56.97% |
56.15% |
55.18% |
55.41% |
EBITDA Margin |
|
23.10% |
15.65% |
25.35% |
23.12% |
24.23% |
25.41% |
28.41% |
27.37% |
25.33% |
24.90% |
Operating Margin |
|
14.05% |
14.51% |
5.71% |
11.94% |
14.21% |
15.48% |
19.56% |
19.16% |
16.15% |
16.27% |
EBIT Margin |
|
15.88% |
8.37% |
10.99% |
12.30% |
14.78% |
15.80% |
20.20% |
19.89% |
17.24% |
17.23% |
Profit (Net Income) Margin |
|
21.68% |
6.71% |
1.74% |
7.74% |
11.56% |
12.99% |
16.42% |
15.88% |
14.27% |
31.95% |
Tax Burden Percent |
|
138.96% |
99.08% |
21.38% |
82.42% |
90.43% |
90.48% |
86.12% |
83.47% |
85.88% |
191.10% |
Interest Burden Percent |
|
98.21% |
80.97% |
74.10% |
76.39% |
86.45% |
90.86% |
94.37% |
95.68% |
96.36% |
97.03% |
Effective Tax Rate |
|
18.13% |
24.77% |
84.18% |
18.76% |
9.57% |
10.00% |
13.88% |
16.53% |
14.12% |
-91.10% |
Return on Invested Capital (ROIC) |
|
10.69% |
11.60% |
0.74% |
6.26% |
9.02% |
10.76% |
16.41% |
15.96% |
12.36% |
25.94% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
448.14% |
74.14% |
3.71% |
2.63% |
6.17% |
8.18% |
14.51% |
15.32% |
14.60% |
31.12% |
Return on Net Nonoperating Assets (RNNOA) |
|
9.90% |
-4.94% |
1.11% |
1.40% |
2.87% |
3.22% |
4.08% |
3.05% |
2.75% |
4.97% |
Return on Equity (ROE) |
|
20.59% |
6.66% |
1.84% |
7.66% |
11.89% |
13.98% |
20.49% |
19.01% |
15.11% |
30.91% |
Cash Return on Invested Capital (CROIC) |
|
21.14% |
23.73% |
-89.65% |
12.50% |
10.81% |
11.81% |
18.08% |
16.44% |
6.24% |
10.40% |
Operating Return on Assets (OROA) |
|
7.86% |
3.72% |
4.67% |
5.24% |
6.98% |
7.79% |
11.78% |
11.60% |
9.37% |
9.35% |
Return on Assets (ROA) |
|
10.73% |
2.98% |
0.74% |
3.30% |
5.46% |
6.40% |
9.57% |
9.27% |
7.75% |
17.33% |
Return on Common Equity (ROCE) |
|
20.48% |
6.61% |
1.83% |
7.61% |
11.81% |
13.89% |
20.36% |
18.90% |
15.03% |
30.74% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.85% |
6.82% |
1.54% |
7.76% |
11.86% |
13.71% |
19.75% |
18.90% |
14.83% |
28.12% |
Net Operating Profit after Tax (NOPAT) |
|
2,347 |
2,276 |
247 |
2,965 |
4,098 |
4,821 |
7,255 |
6,980 |
5,563 |
13,043 |
NOPAT Margin |
|
11.50% |
10.92% |
0.90% |
9.70% |
12.85% |
13.93% |
16.84% |
15.99% |
13.87% |
31.09% |
Net Nonoperating Expense Percent (NNEP) |
|
-437.45% |
-62.54% |
-2.97% |
3.63% |
2.85% |
2.58% |
1.90% |
0.64% |
-2.24% |
-5.19% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
13.00% |
10.40% |
21.03% |
Cost of Revenue to Revenue |
|
42.87% |
43.61% |
45.30% |
41.55% |
41.47% |
43.35% |
43.03% |
43.85% |
44.82% |
44.59% |
SG&A Expenses to Revenue |
|
33.25% |
32.30% |
33.52% |
31.87% |
36.68% |
28.02% |
26.29% |
25.77% |
27.30% |
27.88% |
R&D to Revenue |
|
6.89% |
6.94% |
8.25% |
7.52% |
7.65% |
6.99% |
6.37% |
6.62% |
6.83% |
6.78% |
Operating Expenses to Revenue |
|
43.08% |
41.88% |
48.99% |
46.51% |
44.32% |
41.17% |
37.41% |
36.99% |
39.03% |
39.14% |
Earnings before Interest and Taxes (EBIT) |
|
3,241 |
1,745 |
3,011 |
3,761 |
4,716 |
5,468 |
8,701 |
8,681 |
6,916 |
7,228 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,713 |
3,263 |
6,944 |
7,071 |
7,730 |
8,795 |
12,239 |
11,948 |
10,159 |
10,446 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.68 |
2.39 |
2.86 |
3.77 |
4.55 |
5.54 |
6.60 |
4.99 |
4.83 |
4.09 |
Price to Tangible Book Value (P/TBV) |
|
9.44 |
5.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
53.32 |
30.51 |
10.90 |
Price to Revenue (P/Rev) |
|
2.78 |
2.36 |
3.23 |
3.76 |
4.43 |
5.24 |
5.49 |
4.19 |
4.65 |
4.65 |
Price to Earnings (P/E) |
|
12.83 |
35.12 |
185.24 |
48.59 |
38.36 |
40.38 |
33.43 |
26.40 |
32.57 |
14.56 |
Dividend Yield |
|
2.52% |
3.11% |
2.09% |
1.71% |
1.60% |
1.41% |
1.35% |
1.79% |
1.90% |
1.96% |
Earnings Yield |
|
7.79% |
2.85% |
0.54% |
2.06% |
2.61% |
2.48% |
2.99% |
3.79% |
3.07% |
6.87% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.68 |
2.69 |
2.17 |
2.83 |
3.44 |
4.32 |
5.56 |
4.33 |
4.17 |
3.70 |
Enterprise Value to Revenue (EV/Rev) |
|
2.73 |
2.38 |
3.87 |
4.25 |
4.85 |
5.56 |
5.65 |
4.33 |
4.82 |
4.78 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.82 |
15.21 |
15.26 |
18.36 |
20.02 |
21.89 |
19.90 |
15.83 |
19.02 |
19.21 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.19 |
28.44 |
35.20 |
34.53 |
32.82 |
35.21 |
27.99 |
21.78 |
27.93 |
27.76 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
23.73 |
21.80 |
428.31 |
43.79 |
37.76 |
39.93 |
33.57 |
27.09 |
34.73 |
15.39 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.78 |
15.49 |
19.03 |
20.61 |
25.22 |
24.36 |
23.13 |
19.74 |
26.61 |
23.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.00 |
10.66 |
0.00 |
21.94 |
31.49 |
36.36 |
30.47 |
26.30 |
68.77 |
38.38 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.42 |
1.06 |
0.90 |
0.64 |
0.58 |
0.57 |
0.50 |
0.45 |
0.38 |
0.29 |
Long-Term Debt to Equity |
|
0.28 |
1.00 |
0.88 |
0.63 |
0.53 |
0.56 |
0.48 |
0.39 |
0.35 |
0.26 |
Financial Leverage |
|
0.02 |
-0.07 |
0.30 |
0.53 |
0.47 |
0.39 |
0.28 |
0.20 |
0.19 |
0.16 |
Leverage Ratio |
|
1.92 |
2.23 |
2.49 |
2.32 |
2.18 |
2.18 |
2.14 |
2.05 |
1.95 |
1.78 |
Compound Leverage Factor |
|
1.88 |
1.81 |
1.84 |
1.77 |
1.88 |
1.98 |
2.02 |
1.96 |
1.88 |
1.73 |
Debt to Total Capital |
|
29.68% |
51.51% |
47.31% |
38.91% |
36.69% |
36.23% |
33.38% |
31.25% |
27.43% |
22.77% |
Short-Term Debt to Total Capital |
|
10.32% |
3.10% |
1.21% |
0.41% |
2.99% |
0.43% |
1.39% |
4.19% |
2.02% |
2.42% |
Long-Term Debt to Total Capital |
|
19.36% |
48.41% |
46.10% |
38.50% |
33.70% |
35.80% |
31.99% |
27.05% |
25.42% |
20.35% |
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 |
|
0.38% |
0.42% |
0.34% |
0.39% |
0.43% |
0.42% |
0.41% |
0.41% |
0.42% |
0.38% |
Common Equity to Total Capital |
|
69.94% |
48.07% |
52.35% |
60.70% |
62.88% |
63.35% |
66.21% |
68.34% |
72.15% |
76.85% |
Debt to EBITDA |
|
1.91 |
6.74 |
4.02 |
2.77 |
2.35 |
2.13 |
1.47 |
1.40 |
1.44 |
1.35 |
Net Debt to EBITDA |
|
-0.25 |
0.09 |
2.51 |
2.06 |
1.70 |
1.23 |
0.57 |
0.49 |
0.65 |
0.50 |
Long-Term Debt to EBITDA |
|
1.25 |
6.34 |
3.92 |
2.74 |
2.16 |
2.11 |
1.41 |
1.22 |
1.34 |
1.21 |
Debt to NOPAT |
|
3.83 |
9.67 |
112.84 |
6.60 |
4.43 |
3.89 |
2.49 |
2.40 |
2.64 |
1.08 |
Net Debt to NOPAT |
|
-0.50 |
0.12 |
70.44 |
4.92 |
3.20 |
2.24 |
0.96 |
0.84 |
1.19 |
0.40 |
Long-Term Debt to NOPAT |
|
2.50 |
9.08 |
109.96 |
6.53 |
4.07 |
3.84 |
2.38 |
2.08 |
2.44 |
0.97 |
Altman Z-Score |
|
3.48 |
2.57 |
2.28 |
3.15 |
3.64 |
4.15 |
5.34 |
4.72 |
4.97 |
5.26 |
Noncontrolling Interest Sharing Ratio |
|
0.53% |
0.70% |
0.73% |
0.65% |
0.66% |
0.67% |
0.64% |
0.60% |
0.59% |
0.53% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.54 |
4.02 |
2.26 |
1.62 |
1.44 |
1.72 |
1.85 |
1.63 |
1.64 |
1.67 |
Quick Ratio |
|
1.04 |
3.31 |
1.67 |
1.03 |
0.88 |
1.14 |
1.28 |
1.06 |
1.00 |
1.05 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
4,641 |
4,656 |
-30,145 |
5,919 |
4,914 |
5,294 |
7,994 |
7,191 |
2,809 |
5,229 |
Operating Cash Flow to CapEx |
|
267.21% |
285.73% |
490.75% |
451.94% |
374.60% |
362.93% |
558.78% |
539.17% |
329.75% |
387.77% |
Free Cash Flow to Firm to Interest Expense |
|
28.47 |
10.80 |
-33.35 |
5.96 |
6.70 |
9.70 |
15.00 |
12.89 |
4.41 |
9.35 |
Operating Cash Flow to Interest Expense |
|
18.20 |
7.43 |
6.16 |
6.34 |
8.37 |
14.47 |
19.76 |
17.17 |
11.40 |
15.31 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.39 |
4.83 |
4.91 |
4.94 |
6.14 |
10.48 |
16.23 |
13.99 |
7.94 |
11.36 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.49 |
0.44 |
0.42 |
0.43 |
0.47 |
0.49 |
0.58 |
0.58 |
0.54 |
0.54 |
Accounts Receivable Turnover |
|
5.83 |
6.26 |
6.45 |
5.86 |
6.02 |
5.85 |
6.68 |
6.87 |
6.28 |
6.22 |
Inventory Turnover |
|
3.34 |
3.61 |
4.11 |
3.44 |
3.26 |
3.22 |
3.65 |
3.38 |
2.82 |
2.93 |
Fixed Asset Turnover |
|
3.50 |
3.65 |
4.12 |
4.03 |
4.09 |
4.06 |
4.79 |
4.82 |
4.15 |
4.03 |
Accounts Payable Turnover |
|
8.16 |
8.05 |
6.93 |
4.73 |
4.25 |
4.17 |
4.44 |
4.25 |
4.04 |
4.41 |
Days Sales Outstanding (DSO) |
|
62.64 |
58.34 |
56.62 |
62.26 |
60.68 |
62.43 |
54.66 |
53.12 |
58.16 |
58.69 |
Days Inventory Outstanding (DIO) |
|
109.37 |
101.00 |
88.76 |
106.25 |
111.89 |
113.47 |
100.12 |
108.02 |
129.38 |
124.53 |
Days Payable Outstanding (DPO) |
|
44.75 |
45.33 |
52.65 |
77.23 |
85.89 |
87.56 |
82.25 |
85.95 |
90.38 |
82.83 |
Cash Conversion Cycle (CCC) |
|
127.26 |
114.01 |
92.72 |
91.27 |
86.68 |
88.34 |
72.53 |
75.19 |
97.16 |
100.39 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
20,810 |
18,430 |
48,822 |
45,868 |
45,052 |
44,579 |
43,840 |
43,629 |
46,383 |
54,197 |
Invested Capital Turnover |
|
0.93 |
1.06 |
0.81 |
0.65 |
0.70 |
0.77 |
0.97 |
1.00 |
0.89 |
0.83 |
Increase / (Decrease) in Invested Capital |
|
-2,294 |
-2,380 |
30,392 |
-2,954 |
-816 |
-473 |
-739 |
-211 |
2,754 |
7,814 |
Enterprise Value (EV) |
|
55,710 |
49,625 |
105,991 |
129,850 |
154,775 |
192,505 |
243,582 |
189,096 |
193,196 |
200,669 |
Market Capitalization |
|
56,760 |
49,162 |
88,359 |
115,069 |
141,446 |
181,508 |
236,375 |
183,040 |
186,371 |
195,160 |
Book Value per Share |
|
$14.18 |
$13.95 |
$17.75 |
$17.38 |
$17.58 |
$18.50 |
$20.25 |
$21.04 |
$22.24 |
$27.48 |
Tangible Book Value per Share |
|
$4.02 |
$5.65 |
($8.39) |
($6.65) |
($5.16) |
($3.24) |
($0.10) |
$1.97 |
$3.52 |
$10.33 |
Total Capital |
|
30,327 |
42,723 |
59,022 |
50,288 |
49,440 |
51,750 |
54,074 |
53,678 |
53,506 |
62,026 |
Total Debt |
|
9,001 |
22,006 |
27,924 |
19,566 |
18,139 |
18,747 |
18,050 |
16,773 |
14,679 |
14,125 |
Total Long-Term Debt |
|
5,871 |
20,681 |
27,210 |
19,359 |
16,661 |
18,527 |
17,296 |
14,522 |
13,599 |
12,625 |
Net Debt |
|
-1,165 |
284 |
17,431 |
14,583 |
13,116 |
10,778 |
6,985 |
5,837 |
6,601 |
5,272 |
Capital Expenditures (CapEx) |
|
1,110 |
1,121 |
1,135 |
1,394 |
1,638 |
2,177 |
1,885 |
1,777 |
2,202 |
2,207 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,974 |
2,666 |
2,339 |
1,741 |
2,142 |
1,606 |
1,639 |
1,816 |
2,630 |
3,032 |
Debt-free Net Working Capital (DFNWC) |
|
8,099 |
21,441 |
11,949 |
5,827 |
6,282 |
8,754 |
11,888 |
11,986 |
9,909 |
10,999 |
Net Working Capital (NWC) |
|
4,969 |
20,116 |
11,235 |
5,620 |
4,804 |
8,534 |
11,134 |
9,735 |
8,829 |
9,499 |
Net Nonoperating Expense (NNE) |
|
-2,076 |
876 |
-230 |
597 |
411 |
326 |
184 |
47 |
-160 |
-359 |
Net Nonoperating Obligations (NNO) |
|
-516 |
-2,287 |
17,724 |
15,146 |
13,751 |
11,576 |
7,816 |
6,724 |
7,556 |
6,296 |
Total Depreciation and Amortization (D&A) |
|
1,472 |
1,518 |
3,933 |
3,310 |
3,014 |
3,327 |
3,538 |
3,267 |
3,243 |
3,218 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
9.67% |
12.78% |
8.54% |
5.69% |
6.71% |
4.64% |
3.81% |
4.16% |
6.56% |
7.23% |
Debt-free Net Working Capital to Revenue |
|
39.69% |
102.82% |
43.63% |
19.06% |
19.69% |
25.29% |
27.60% |
27.46% |
24.71% |
26.22% |
Net Working Capital to Revenue |
|
24.35% |
96.47% |
41.02% |
18.38% |
15.06% |
24.66% |
25.85% |
22.30% |
22.01% |
22.64% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.94 |
$0.94 |
$0.27 |
$1.34 |
$2.07 |
$2.52 |
$3.97 |
$3.94 |
$3.28 |
$7.67 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.50B |
1.48B |
1.74B |
1.76B |
1.77B |
1.77B |
1.78B |
1.75B |
1.74B |
1.74B |
Adjusted Diluted Earnings per Share |
|
$2.92 |
$0.94 |
$0.27 |
$1.33 |
$2.06 |
$2.50 |
$3.94 |
$3.91 |
$3.26 |
$7.64 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.51B |
1.48B |
1.75B |
1.77B |
1.78B |
1.79B |
1.79B |
1.76B |
1.75B |
1.75B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.07 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.47B |
1.73B |
1.75B |
1.76B |
1.76B |
1.77B |
1.76B |
1.74B |
1.74B |
1.73B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,347 |
2,276 |
1,095 |
2,965 |
4,098 |
4,821 |
7,255 |
6,980 |
5,563 |
4,778 |
Normalized NOPAT Margin |
|
11.50% |
10.92% |
4.00% |
9.70% |
12.85% |
13.93% |
16.84% |
15.99% |
13.87% |
11.39% |
Pre Tax Income Margin |
|
15.60% |
6.78% |
8.15% |
9.40% |
12.78% |
14.36% |
19.06% |
19.03% |
16.61% |
16.72% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
19.88 |
4.05 |
3.33 |
3.79 |
6.43 |
10.01 |
16.32 |
15.56 |
10.86 |
12.93 |
NOPAT to Interest Expense |
|
14.40 |
5.28 |
0.27 |
2.99 |
5.59 |
8.83 |
13.61 |
12.51 |
8.73 |
23.33 |
EBIT Less CapEx to Interest Expense |
|
13.07 |
1.45 |
2.08 |
2.38 |
4.20 |
6.03 |
12.79 |
12.37 |
7.40 |
8.98 |
NOPAT Less CapEx to Interest Expense |
|
7.59 |
2.68 |
-0.98 |
1.58 |
3.36 |
4.84 |
10.08 |
9.32 |
5.28 |
19.38 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
32.62% |
109.93% |
387.63% |
83.36% |
61.57% |
56.95% |
45.28% |
47.73% |
62.14% |
28.62% |
Augmented Payout Ratio |
|
83.20% |
147.21% |
412.16% |
93.41% |
81.04% |
65.92% |
77.80% |
102.47% |
83.58% |
38.29% |