Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.34% |
1.98% |
11.54% |
3.29% |
2.74% |
-3.55% |
12.46% |
9.35% |
20.68% |
1.91% |
EBITDA Growth |
|
-80.37% |
94.99% |
-27.75% |
-84.88% |
483.56% |
-69.83% |
80.54% |
-60.55% |
11.40% |
12.88% |
EBIT Growth |
|
-69.95% |
176.32% |
-42.85% |
-120.50% |
2,515.63% |
-71.98% |
94.77% |
-65.36% |
21.19% |
26.05% |
NOPAT Growth |
|
53.19% |
101.42% |
8.10% |
-20.11% |
0.00% |
-72.75% |
108.58% |
-6.18% |
39.97% |
26.52% |
Net Income Growth |
|
42.08% |
0.11% |
171.34% |
-180.94% |
1,792.46% |
-47.12% |
110.27% |
-124.19% |
541.62% |
-7.81% |
EPS Growth |
|
42.41% |
-0.08% |
86.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
21.49% |
207.34% |
80.14% |
-18.21% |
3.44% |
2.81% |
-0.87% |
-5.27% |
31.72% |
-37.82% |
Free Cash Flow Firm Growth |
|
196.44% |
-471.79% |
258.54% |
-26.12% |
0.00% |
0.00% |
-87.43% |
307.76% |
-72.76% |
77.38% |
Invested Capital Growth |
|
-47.37% |
43.56% |
-58.85% |
-65.26% |
-33.80% |
-50.36% |
2.36% |
-39.92% |
9.54% |
-0.48% |
Revenue Q/Q Growth |
|
3.53% |
-1.92% |
7.75% |
2.02% |
1.31% |
-0.37% |
2.77% |
2.08% |
4.38% |
0.42% |
EBITDA Q/Q Growth |
|
5.78% |
29.97% |
45.32% |
-129.18% |
289.23% |
14.50% |
3.01% |
380.97% |
-3.71% |
-6.08% |
EBIT Q/Q Growth |
|
6.90% |
2.73% |
27.84% |
-156.80% |
376.45% |
16.98% |
3.48% |
7,741.38% |
6.64% |
13.30% |
NOPAT Q/Q Growth |
|
24.45% |
-45.81% |
465.88% |
-117.82% |
-6.22% |
3.64% |
9.05% |
-3.45% |
5.88% |
13.91% |
Net Income Q/Q Growth |
|
11.51% |
6.84% |
276.10% |
-186.14% |
201.03% |
18.98% |
4.49% |
-6,427.60% |
25.15% |
-16.74% |
EPS Q/Q Growth |
|
5.80% |
3.45% |
281.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-0.40% |
1.32% |
3.01% |
15.04% |
3.29% |
-3.71% |
-6.51% |
7.22% |
9.07% |
-24.22% |
Free Cash Flow Firm Q/Q Growth |
|
-32.62% |
0.00% |
-9.98% |
154.10% |
0.00% |
34.21% |
145.81% |
404.48% |
-70.35% |
-21.61% |
Invested Capital Q/Q Growth |
|
107.28% |
15.56% |
11.65% |
-35.17% |
113.89% |
83.64% |
3.24% |
-40.68% |
-6.72% |
9.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
57.36% |
69.30% |
62.08% |
69.52% |
53.52% |
54.10% |
28.77% |
26.93% |
26.64% |
30.04% |
EBITDA Margin |
|
21.98% |
42.02% |
14.34% |
15.98% |
90.76% |
28.39% |
45.57% |
16.44% |
15.18% |
16.81% |
Operating Margin |
|
36.58% |
26.03% |
9.62% |
13.10% |
12.91% |
7.48% |
13.25% |
13.21% |
13.26% |
16.41% |
EBIT Margin |
|
36.58% |
33.75% |
21.01% |
8.09% |
82.86% |
24.07% |
41.69% |
13.21% |
13.26% |
16.41% |
Profit (Net Income) Margin |
|
11.57% |
22.71% |
37.80% |
3.49% |
131.83% |
17.61% |
32.93% |
-7.28% |
26.65% |
24.11% |
Tax Burden Percent |
|
139.72% |
0.00% |
408.05% |
0.00% |
160.21% |
77.66% |
81.31% |
72.12% |
80.84% |
81.14% |
Interest Burden Percent |
|
190.23% |
227.39% |
194.56% |
79.85% |
194.72% |
94.20% |
97.15% |
-76.46% |
248.58% |
181.13% |
Effective Tax Rate |
|
30.14% |
54.89% |
-180.51% |
-16.05% |
40.71% |
22.34% |
18.69% |
0.00% |
19.16% |
18.86% |
Return on Invested Capital (ROIC) |
|
12.87% |
27.71% |
44.39% |
37.84% |
23.65% |
5.11% |
15.89% |
18.41% |
32.76% |
39.74% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
35.26% |
20.62% |
13.77% |
52.69% |
-5.42% |
-6.29% |
-4.80% |
32.81% |
18.49% |
31.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
-13.31% |
-5.13% |
-13.97% |
-39.88% |
662.42% |
3.64% |
2.94% |
-22.82% |
-14.30% |
-25.08% |
Return on Equity (ROE) |
|
13.43% |
17.96% |
7.67% |
-11.65% |
31.21% |
8.75% |
18.82% |
-4.41% |
18.46% |
14.65% |
Cash Return on Invested Capital (CROIC) |
|
149.86% |
-208.64% |
29.99% |
118.86% |
-58.16% |
72.43% |
13.56% |
68.28% |
23.65% |
40.22% |
Operating Return on Assets (OROA) |
|
14.62% |
14.15% |
4.24% |
2.84% |
27.66% |
6.99% |
12.57% |
4.18% |
4.79% |
5.48% |
Return on Assets (ROA) |
|
9.25% |
9.52% |
15.27% |
0.61% |
10.72% |
5.11% |
9.93% |
-2.31% |
9.63% |
8.05% |
Return on Common Equity (ROCE) |
|
13.27% |
17.75% |
15.17% |
-11.53% |
30.91% |
8.63% |
18.50% |
-4.34% |
18.15% |
14.51% |
Return on Equity Simple (ROE_SIMPLE) |
|
19.11% |
17.32% |
26.04% |
2.48% |
38.51% |
9.76% |
17.97% |
-4.65% |
17.31% |
13.79% |
Net Operating Profit after Tax (NOPAT) |
|
26,955 |
40,623 |
43,915 |
35,082 |
52,365 |
14,269 |
29,762 |
27,922 |
39,081 |
49,445 |
NOPAT Margin |
|
25.56% |
18.88% |
36.61% |
14.16% |
20.57% |
5.81% |
10.78% |
9.25% |
10.72% |
13.31% |
Net Nonoperating Expense Percent (NNEP) |
|
-4.04% |
8.95% |
4.74% |
-18.46% |
39.95% |
11.41% |
20.69% |
-14.40% |
14.27% |
8.24% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
4.62% |
5.62% |
6.37% |
Cost of Revenue to Revenue |
|
85.28% |
130.70% |
137.92% |
130.48% |
46.48% |
45.90% |
71.23% |
73.07% |
73.36% |
69.96% |
SG&A Expenses to Revenue |
|
14.51% |
16.71% |
8.00% |
14.41% |
32.56% |
10.02% |
8.86% |
8.11% |
8.09% |
8.07% |
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 |
|
79.81% |
43.27% |
21.42% |
44.87% |
81.22% |
46.62% |
15.51% |
13.72% |
13.38% |
13.64% |
Earnings before Interest and Taxes (EBIT) |
|
38,583 |
72,598 |
50,420 |
20,042 |
210,962 |
59,119 |
115,147 |
39,888 |
48,341 |
60,936 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
46,362 |
90,400 |
68,796 |
39,600 |
231,090 |
69,715 |
125,865 |
49,655 |
55,317 |
62,442 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.27 |
1.42 |
1.40 |
1.44 |
1.30 |
1.23 |
1.32 |
1.44 |
1.38 |
1.51 |
Price to Tangible Book Value (P/TBV) |
|
1.77 |
2.38 |
2.09 |
2.13 |
1.78 |
1.60 |
1.66 |
1.86 |
1.76 |
1.84 |
Price to Revenue (P/Rev) |
|
1.54 |
1.87 |
2.04 |
2.03 |
2.17 |
2.21 |
2.42 |
2.26 |
2.13 |
2.63 |
Price to Earnings (P/E) |
|
13.51 |
16.68 |
10.89 |
124.99 |
6.80 |
12.79 |
7.44 |
0.00 |
8.07 |
10.99 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
7.40% |
5.99% |
9.19% |
0.80% |
14.70% |
7.82% |
13.44% |
0.00% |
12.39% |
9.10% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.13 |
1.85 |
1.46 |
2.20 |
1.33 |
1.14 |
1.38 |
2.83 |
2.73 |
3.65 |
Enterprise Value to Revenue (EV/Rev) |
|
0.77 |
1.79 |
1.12 |
1.14 |
0.98 |
0.86 |
0.95 |
1.07 |
0.93 |
1.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.52 |
8.50 |
7.81 |
14.24 |
2.15 |
3.03 |
2.08 |
6.49 |
6.15 |
7.25 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.22 |
10.59 |
10.66 |
28.14 |
2.36 |
3.58 |
2.28 |
8.08 |
7.04 |
7.43 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.05 |
18.92 |
6.12 |
8.04 |
9.50 |
14.83 |
8.81 |
11.55 |
8.71 |
9.16 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.18 |
11.77 |
5.88 |
7.54 |
6.43 |
5.32 |
6.65 |
8.63 |
6.92 |
14.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.48 |
0.00 |
2.99 |
1.91 |
0.00 |
1.05 |
10.32 |
3.11 |
12.06 |
9.05 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.68 |
0.73 |
0.30 |
0.55 |
0.00 |
0.26 |
0.22 |
0.25 |
0.22 |
0.19 |
Long-Term Debt to Equity |
|
0.33 |
0.71 |
0.58 |
0.00 |
0.48 |
0.26 |
0.22 |
0.25 |
0.22 |
0.19 |
Financial Leverage |
|
-0.88 |
0.00 |
-0.51 |
-1.59 |
-1.77 |
-0.58 |
-0.61 |
-0.70 |
-0.77 |
-0.80 |
Leverage Ratio |
|
4.25 |
0.00 |
3.94 |
4.00 |
3.91 |
1.92 |
1.90 |
1.91 |
1.92 |
1.82 |
Compound Leverage Factor |
|
3.85 |
4.28 |
0.00 |
0.00 |
3.80 |
1.81 |
1.84 |
-1.46 |
4.77 |
3.30 |
Debt to Total Capital |
|
50.83% |
53.61% |
0.00% |
43.33% |
38.87% |
20.57% |
18.16% |
20.31% |
18.35% |
16.07% |
Short-Term Debt to Total Capital |
|
2.21% |
1.48% |
0.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
24.31% |
52.13% |
45.03% |
0.00% |
38.87% |
20.57% |
18.16% |
20.31% |
18.35% |
16.07% |
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 |
|
1.77% |
1.72% |
1.61% |
0.00% |
1.42% |
1.44% |
1.39% |
1.37% |
1.36% |
0.29% |
Common Equity to Total Capital |
|
147.40% |
144.67% |
152.89% |
0.00% |
159.72% |
77.99% |
80.45% |
78.33% |
80.29% |
83.64% |
Debt to EBITDA |
|
4.76 |
5.40 |
3.05 |
11.04 |
1.79 |
1.68 |
0.91 |
2.47 |
2.32 |
2.00 |
Net Debt to EBITDA |
|
-6.53 |
-0.91 |
-13.03 |
-22.66 |
-5.35 |
-4.88 |
-3.30 |
-7.41 |
-8.06 |
-8.45 |
Long-Term Debt to EBITDA |
|
4.55 |
4.95 |
5.96 |
11.04 |
1.81 |
1.68 |
0.91 |
2.47 |
2.32 |
2.00 |
Debt to NOPAT |
|
6.54 |
11.09 |
5.08 |
6.02 |
8.29 |
8.19 |
3.84 |
4.40 |
3.28 |
2.52 |
Net Debt to NOPAT |
|
-6.13 |
-2.03 |
-10.21 |
-12.79 |
-23.59 |
-23.85 |
-13.97 |
-13.17 |
-11.41 |
-10.67 |
Long-Term Debt to NOPAT |
|
6.57 |
10.01 |
4.67 |
6.02 |
8.29 |
8.19 |
3.84 |
4.40 |
3.28 |
2.52 |
Altman Z-Score |
|
1.94 |
4.37 |
1.89 |
3.77 |
4.87 |
2.15 |
2.53 |
2.10 |
2.12 |
2.43 |
Noncontrolling Interest Sharing Ratio |
|
2.37% |
2.37% |
0.00% |
0.00% |
0.00% |
1.36% |
1.75% |
1.70% |
1.69% |
0.96% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.50 |
0.00 |
0.00 |
0.00 |
3.91 |
2.02 |
2.12 |
1.05 |
0.61 |
0.64 |
Quick Ratio |
|
0.00 |
3.26 |
2.52 |
1.81 |
3.55 |
1.85 |
1.94 |
0.93 |
0.49 |
0.53 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
156,971 |
-323,263 |
179,721 |
295,387 |
0.00 |
202,145 |
25,400 |
103,571 |
28,216 |
50,049 |
Operating Cash Flow to CapEx |
|
391.63% |
504.05% |
390.57% |
514.55% |
242.11% |
305.66% |
296.98% |
241.53% |
253.47% |
161.21% |
Free Cash Flow to Firm to Interest Expense |
|
89.31 |
-87.63 |
20.49 |
76.66 |
0.00 |
49.51 |
6.09 |
23.80 |
5.64 |
9.62 |
Operating Cash Flow to Interest Expense |
|
8.96 |
8.73 |
20.85 |
9.71 |
19.53 |
9.74 |
9.45 |
8.58 |
9.83 |
5.88 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.77 |
5.26 |
7.76 |
5.93 |
11.47 |
6.55 |
6.27 |
5.03 |
5.95 |
2.23 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.80 |
0.84 |
0.40 |
0.70 |
0.33 |
0.29 |
0.30 |
0.32 |
0.36 |
0.33 |
Accounts Receivable Turnover |
|
18.69 |
17.07 |
16.99 |
16.26 |
15.92 |
7.59 |
8.16 |
7.66 |
8.12 |
8.24 |
Inventory Turnover |
|
0.00 |
0.00 |
20.00 |
17.75 |
14.70 |
5.77 |
9.80 |
9.53 |
10.44 |
10.42 |
Fixed Asset Turnover |
|
3.09 |
2.99 |
1.54 |
3.10 |
2.99 |
1.36 |
1.46 |
1.56 |
1.76 |
1.69 |
Accounts Payable Turnover |
|
2.91 |
4.24 |
9.33 |
8.85 |
7.17 |
2.57 |
4.29 |
4.60 |
5.11 |
4.70 |
Days Sales Outstanding (DSO) |
|
78.13 |
42.76 |
42.97 |
92.37 |
188.21 |
48.10 |
44.73 |
47.66 |
44.94 |
44.29 |
Days Inventory Outstanding (DIO) |
|
44.95 |
35.89 |
36.50 |
41.12 |
60.02 |
63.24 |
37.26 |
38.30 |
34.96 |
35.02 |
Days Payable Outstanding (DPO) |
|
250.90 |
172.18 |
156.50 |
164.99 |
245.23 |
142.28 |
85.01 |
79.29 |
71.45 |
77.66 |
Cash Conversion Cycle (CCC) |
|
-127.82 |
-50.77 |
5.12 |
3.52 |
-33.46 |
-30.95 |
-3.02 |
6.67 |
8.45 |
1.65 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
144,480 |
414,844 |
368,898 |
256,286 |
373,032 |
185,156 |
189,518 |
113,869 |
124,734 |
124,130 |
Invested Capital Turnover |
|
3.04 |
2.94 |
0.80 |
1.00 |
6.15 |
0.88 |
1.47 |
1.99 |
3.06 |
2.99 |
Increase / (Decrease) in Invested Capital |
|
-130,016 |
540,728 |
-50,256 |
-107,666 |
233,492 |
-187,876 |
4,362 |
-75,649 |
10,865 |
-604 |
Enterprise Value (EV) |
|
162,995 |
384,389 |
268,795 |
282,040 |
248,616 |
211,573 |
262,198 |
322,366 |
340,353 |
452,772 |
Market Capitalization |
|
325,275 |
401,644 |
978,497 |
502,600 |
553,690 |
543,679 |
669,122 |
681,921 |
776,892 |
978,010 |
Book Value per Share |
|
$204.58 |
$437.37 |
$520.76 |
$511.47 |
$613.81 |
$323.10 |
$388.16 |
$363.45 |
$428.78 |
$488.61 |
Tangible Book Value per Share |
|
$147.05 |
$262.21 |
$146,750.32 |
$346.42 |
$191,087.19 |
$247.86 |
$309.67 |
$281.07 |
$336.72 |
$399.44 |
Total Capital |
|
346,752 |
779,924 |
913,426 |
899,980 |
1,063,862 |
568,231 |
629,192 |
604,425 |
699,041 |
776,417 |
Total Debt |
|
88,125 |
209,068 |
209,518 |
194,980 |
206,736 |
116,895 |
114,262 |
122,744 |
128,271 |
124,762 |
Total Long-Term Debt |
|
84,289 |
203,288 |
205,174 |
194,980 |
206,736 |
116,895 |
114,262 |
122,744 |
128,271 |
124,762 |
Net Debt |
|
-165,357 |
-41,226 |
-224,112 |
-448,714 |
-308,846 |
-340,278 |
-415,655 |
-367,812 |
-446,036 |
-527,525 |
Capital Expenditures (CapEx) |
|
16,082 |
25,908 |
23,416 |
29,074 |
31,958 |
13,012 |
13,276 |
15,464 |
19,409 |
18,976 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-21,279 |
-76,298 |
-132,614 |
-259,316 |
-40,994 |
-43,066 |
-36,195 |
-118,829 |
-123,592 |
-127,675 |
Debt-free Net Working Capital (DFNWC) |
|
76,478 |
143,306 |
99,294 |
4,214 |
211,376 |
115,634 |
126,958 |
9,756 |
-85,570 |
-79,946 |
Net Working Capital (NWC) |
|
72,642 |
137,526 |
47,475 |
4,214 |
211,376 |
115,634 |
126,958 |
9,756 |
-85,570 |
-79,946 |
Net Nonoperating Expense (NNE) |
|
2,541 |
-8,231 |
-2,877 |
61,519 |
-111,219 |
-28,984 |
-61,187 |
49,920 |
-58,066 |
-40,116 |
Net Nonoperating Obligations (NNO) |
|
-114,147 |
-156,012 |
-335,010 |
-448,714 |
-242,047 |
-266,180 |
-325,412 |
-367,812 |
-446,036 |
-527,525 |
Total Depreciation and Amortization (D&A) |
|
7,779 |
17,802 |
18,376 |
19,558 |
20,128 |
10,596 |
10,718 |
9,767 |
6,976 |
1,506 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-20.18% |
-35.47% |
-27.64% |
-104.63% |
-32.20% |
-17.54% |
-13.11% |
-39.34% |
-33.91% |
-34.37% |
Debt-free Net Working Capital to Revenue |
|
72.51% |
33.31% |
41.38% |
1.70% |
83.02% |
47.09% |
45.97% |
3.23% |
-23.48% |
-21.52% |
Net Working Capital to Revenue |
|
68.87% |
63.93% |
19.79% |
0.85% |
83.02% |
47.09% |
45.97% |
3.23% |
-23.48% |
-21.52% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$14,656.00 |
$14,645.00 |
$27,326.00 |
$4,893.63 |
$49,894.44 |
$26,685.78 |
$59,499.64 |
($15,545.36) |
$66,456.27 |
$61,941.27 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.45B |
2.39B |
2.27B |
2.20B |
2.17B |
2.16B |
Adjusted Diluted Earnings per Share |
|
$14,656.00 |
$14,645.00 |
$27,326.00 |
$2,446.00 |
$49,828.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
1.37B |
0.00 |
1.34B |
1.29B |
1.30B |
1.31B |
1.34B |
Adjusted Basic & Diluted Earnings per Share |
|
$14,656.00 |
$14,645.00 |
$27,326.00 |
$2,446.00 |
$49,828.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.64M |
1.64M |
1.64M |
1.38B |
3.27M |
1.34B |
1.29B |
1.30B |
1.31B |
1.34B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
26,955 |
0.00 |
0.00 |
23,001 |
52,518 |
22,557 |
29,762 |
27,922 |
39,081 |
49,445 |
Normalized NOPAT Margin |
|
12.78% |
18.88% |
13.47% |
18.56% |
20.63% |
9.19% |
10.78% |
9.25% |
10.72% |
13.31% |
Pre Tax Income Margin |
|
33.13% |
31.30% |
9.94% |
4.10% |
80.67% |
22.68% |
40.50% |
-10.10% |
32.97% |
29.72% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
21.95 |
19.41 |
11.50 |
2.60 |
123.77 |
14.48 |
27.60 |
9.17 |
9.66 |
11.72 |
NOPAT to Interest Expense |
|
15.34 |
5.43 |
20.03 |
9.11 |
13.22 |
3.49 |
7.13 |
6.42 |
7.81 |
9.51 |
EBIT Less CapEx to Interest Expense |
|
12.80 |
12.48 |
6.16 |
-1.17 |
22.60 |
11.29 |
24.42 |
5.61 |
5.78 |
8.07 |
NOPAT Less CapEx to Interest Expense |
|
6.19 |
1.97 |
7.34 |
5.33 |
5.15 |
0.31 |
3.95 |
2.86 |
3.93 |
5.86 |
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% |
62.29% |
11.86% |
57.12% |
29.75% |
-35.70% |
9.44% |
3.26% |