Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-19.94% |
1.92% |
27.71% |
-34.71% |
20.50% |
-1.93% |
12.59% |
11.60% |
-6.71% |
-0.61% |
EBITDA Growth |
|
-13.43% |
31.28% |
-11.04% |
-12.37% |
36.43% |
-10.95% |
17.26% |
5.79% |
10.74% |
8.99% |
EBIT Growth |
|
-21.87% |
48.98% |
-13.71% |
-44.16% |
120.75% |
-17.95% |
24.05% |
13.09% |
12.31% |
13.83% |
NOPAT Growth |
|
1.17% |
-1.36% |
197.27% |
-67.43% |
62.23% |
-11.92% |
31.29% |
-0.18% |
27.10% |
12.50% |
Net Income Growth |
|
-213.26% |
162.43% |
314.81% |
-79.46% |
114.95% |
-197.72% |
292.24% |
-28.87% |
-13.25% |
11.12% |
EPS Growth |
|
-213.38% |
162.11% |
313.00% |
-82.08% |
79.73% |
-234.59% |
227.37% |
-30.26% |
-13.84% |
15.33% |
Operating Cash Flow Growth |
|
33.86% |
2.83% |
-26.31% |
50.74% |
-23.31% |
21.79% |
-98.90% |
8,127.27% |
114.20% |
-44.83% |
Free Cash Flow Firm Growth |
|
-258.41% |
810.41% |
-78.36% |
101.57% |
-1,724.01% |
90.31% |
-63.18% |
-128.80% |
102.22% |
-1,077.61% |
Invested Capital Growth |
|
9.69% |
-4.84% |
19.34% |
1.45% |
82.81% |
8.52% |
11.44% |
17.00% |
5.23% |
7.95% |
Revenue Q/Q Growth |
|
-7.29% |
4.01% |
6.15% |
-38.41% |
77.18% |
0.47% |
3.21% |
4.45% |
-5.73% |
0.93% |
EBITDA Q/Q Growth |
|
-4.46% |
7.34% |
-5.74% |
-14.89% |
18.64% |
8.43% |
-3.82% |
-1.19% |
-4.31% |
4.44% |
EBIT Q/Q Growth |
|
-10.51% |
13.89% |
-12.79% |
-33.40% |
53.78% |
11.20% |
-8.57% |
-1.22% |
-9.48% |
7.94% |
NOPAT Q/Q Growth |
|
0.54% |
-2.30% |
165.39% |
-74.27% |
22.26% |
23.87% |
12.37% |
4.91% |
9.51% |
-0.27% |
Net Income Q/Q Growth |
|
-9,785.71% |
342.70% |
200.17% |
-76.17% |
4.91% |
5.27% |
43.99% |
-32.97% |
6.75% |
5.82% |
EPS Q/Q Growth |
|
-7,950.00% |
338.10% |
199.28% |
-79.15% |
5.56% |
8.21% |
37.35% |
-34.57% |
9.60% |
3.95% |
Operating Cash Flow Q/Q Growth |
|
4.41% |
6.42% |
-5.28% |
3.29% |
6.16% |
0.20% |
-43.59% |
-2.90% |
9.09% |
3.94% |
Free Cash Flow Firm Q/Q Growth |
|
-256.66% |
85.55% |
-35.00% |
-60.60% |
16.57% |
-108.45% |
87.38% |
-59.03% |
106.27% |
-433.61% |
Invested Capital Q/Q Growth |
|
5.86% |
-0.13% |
14.45% |
2.31% |
-5.45% |
70.65% |
1.50% |
5.56% |
1.83% |
4.38% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
30.83% |
33.65% |
26.66% |
39.86% |
36.62% |
39.49% |
38.40% |
36.44% |
42.39% |
46.00% |
EBITDA Margin |
|
25.49% |
32.84% |
22.87% |
30.70% |
34.76% |
31.56% |
32.87% |
31.16% |
36.98% |
40.55% |
Operating Margin |
|
12.63% |
13.59% |
11.82% |
13.83% |
14.16% |
14.01% |
16.32% |
16.80% |
20.24% |
23.02% |
EBIT Margin |
|
12.00% |
17.53% |
11.85% |
10.13% |
18.56% |
15.53% |
17.11% |
17.34% |
20.87% |
23.90% |
Profit (Net Income) Margin |
|
-9.37% |
5.74% |
18.64% |
5.86% |
10.46% |
-10.42% |
17.79% |
11.34% |
10.55% |
11.79% |
Tax Burden Percent |
|
61.24% |
62.97% |
168.58% |
66.79% |
145.14% |
-137.30% |
191.00% |
74.59% |
84.36% |
83.94% |
Interest Burden Percent |
|
-127.54% |
51.97% |
93.33% |
86.64% |
38.82% |
48.87% |
54.44% |
87.69% |
59.89% |
58.76% |
Effective Tax Rate |
|
0.00% |
37.03% |
-68.58% |
28.13% |
5.50% |
14.21% |
14.14% |
25.41% |
15.64% |
16.06% |
Return on Invested Capital (ROIC) |
|
7.49% |
7.23% |
20.11% |
5.98% |
6.81% |
4.45% |
5.31% |
4.63% |
5.32% |
5.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-21.01% |
3.34% |
17.85% |
-0.31% |
3.49% |
-9.79% |
7.70% |
3.91% |
2.18% |
2.29% |
Return on Net Nonoperating Assets (RNNOA) |
|
-24.77% |
5.25% |
23.88% |
-0.20% |
2.83% |
-13.70% |
11.42% |
6.23% |
3.98% |
4.41% |
Return on Equity (ROE) |
|
-17.28% |
12.48% |
43.99% |
5.77% |
9.64% |
-9.25% |
16.73% |
10.86% |
9.30% |
10.02% |
Cash Return on Invested Capital (CROIC) |
|
-1.75% |
12.20% |
2.47% |
4.54% |
-51.75% |
-3.72% |
-5.52% |
-11.04% |
0.22% |
-2.03% |
Operating Return on Assets (OROA) |
|
3.98% |
6.12% |
5.11% |
2.56% |
4.49% |
3.34% |
4.02% |
4.24% |
4.64% |
4.95% |
Return on Assets (ROA) |
|
-3.11% |
2.00% |
8.04% |
1.48% |
2.53% |
-2.24% |
4.18% |
2.77% |
2.34% |
2.44% |
Return on Common Equity (ROCE) |
|
-17.28% |
12.48% |
43.99% |
4.99% |
7.59% |
-6.98% |
13.76% |
9.98% |
8.93% |
10.02% |
Return on Equity Simple (ROE_SIMPLE) |
|
-19.99% |
12.49% |
38.23% |
4.57% |
9.46% |
-9.26% |
15.78% |
10.53% |
9.49% |
9.55% |
Net Operating Profit after Tax (NOPAT) |
|
653 |
644 |
1,915 |
624 |
1,012 |
891 |
1,170 |
1,168 |
1,485 |
1,670 |
NOPAT Margin |
|
8.84% |
8.56% |
19.92% |
9.94% |
13.38% |
12.02% |
14.01% |
12.53% |
17.07% |
19.33% |
Net Nonoperating Expense Percent (NNEP) |
|
28.50% |
3.90% |
2.26% |
6.29% |
3.32% |
14.24% |
-2.40% |
0.72% |
3.14% |
3.32% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
4.25% |
5.14% |
5.18% |
Cost of Revenue to Revenue |
|
69.17% |
66.35% |
73.34% |
60.14% |
63.38% |
60.52% |
61.60% |
63.56% |
57.61% |
54.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
18.20% |
20.06% |
14.84% |
26.03% |
22.46% |
25.48% |
22.08% |
19.64% |
22.15% |
22.98% |
Earnings before Interest and Taxes (EBIT) |
|
886 |
1,320 |
1,139 |
636 |
1,404 |
1,152 |
1,429 |
1,616 |
1,815 |
2,066 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,883 |
2,472 |
2,199 |
1,927 |
2,629 |
2,341 |
2,745 |
2,904 |
3,216 |
3,505 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.69 |
2.38 |
2.11 |
1.88 |
1.81 |
1.78 |
1.89 |
1.92 |
1.80 |
1.93 |
Price to Tangible Book Value (P/TBV) |
|
2.23 |
3.18 |
2.58 |
2.21 |
6.91 |
8.29 |
3.77 |
3.58 |
3.16 |
3.06 |
Price to Revenue (P/Rev) |
|
0.79 |
1.10 |
1.03 |
1.90 |
1.59 |
1.44 |
1.95 |
1.90 |
2.00 |
2.38 |
Price to Earnings (P/E) |
|
0.00 |
19.10 |
5.51 |
35.76 |
17.81 |
0.00 |
11.74 |
17.60 |
20.08 |
20.16 |
Dividend Yield |
|
7.28% |
5.38% |
4.67% |
4.67% |
4.81% |
3.77% |
2.50% |
2.48% |
2.79% |
2.57% |
Earnings Yield |
|
0.00% |
5.24% |
18.15% |
2.80% |
5.61% |
0.00% |
8.52% |
5.68% |
4.98% |
4.96% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.25 |
1.54 |
1.48 |
1.50 |
1.35 |
1.25 |
1.40 |
1.30 |
1.26 |
1.34 |
Enterprise Value to Revenue (EV/Rev) |
|
1.54 |
1.78 |
1.59 |
2.52 |
3.43 |
3.51 |
3.89 |
3.80 |
4.14 |
4.81 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.05 |
5.41 |
6.95 |
8.20 |
9.86 |
11.13 |
11.82 |
12.19 |
11.20 |
11.85 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.87 |
10.12 |
13.42 |
24.84 |
18.46 |
22.62 |
22.71 |
21.90 |
19.84 |
20.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.46 |
20.74 |
7.98 |
25.32 |
25.61 |
29.23 |
27.73 |
30.29 |
24.25 |
24.87 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.10 |
6.95 |
10.79 |
7.40 |
15.82 |
13.06 |
1,475.24 |
19.55 |
9.29 |
19.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
12.30 |
65.04 |
33.34 |
0.00 |
0.00 |
0.00 |
0.00 |
583.11 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.66 |
2.68 |
2.02 |
1.21 |
1.91 |
1.72 |
1.81 |
1.74 |
1.99 |
2.02 |
Long-Term Debt to Equity |
|
2.27 |
2.18 |
1.75 |
1.08 |
1.70 |
1.38 |
1.65 |
1.48 |
1.82 |
1.91 |
Financial Leverage |
|
1.18 |
1.57 |
1.34 |
0.64 |
0.81 |
1.40 |
1.48 |
1.59 |
1.83 |
1.93 |
Leverage Ratio |
|
5.56 |
6.23 |
5.47 |
3.90 |
3.81 |
4.13 |
4.00 |
3.92 |
3.97 |
4.11 |
Compound Leverage Factor |
|
-7.08 |
3.24 |
5.10 |
3.38 |
1.48 |
2.02 |
2.18 |
3.43 |
2.38 |
2.41 |
Debt to Total Capital |
|
72.69% |
72.83% |
66.89% |
54.79% |
65.69% |
63.29% |
64.36% |
63.44% |
66.54% |
66.93% |
Short-Term Debt to Total Capital |
|
10.62% |
13.68% |
9.00% |
6.08% |
7.23% |
12.63% |
5.48% |
9.45% |
5.76% |
3.67% |
Long-Term Debt to Total Capital |
|
62.07% |
59.15% |
57.89% |
48.71% |
58.46% |
50.66% |
58.88% |
53.99% |
60.78% |
63.25% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
9.76% |
7.14% |
10.39% |
2.99% |
2.87% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
27.31% |
27.17% |
33.11% |
35.45% |
27.17% |
26.32% |
32.64% |
33.67% |
33.46% |
33.07% |
Debt to EBITDA |
|
4.89 |
3.75 |
4.31 |
5.07 |
6.09 |
6.15 |
6.20 |
6.00 |
5.98 |
6.16 |
Net Debt to EBITDA |
|
2.95 |
2.07 |
2.46 |
1.12 |
4.63 |
5.56 |
5.59 |
5.80 |
5.78 |
5.99 |
Long-Term Debt to EBITDA |
|
4.18 |
3.05 |
3.73 |
4.51 |
5.42 |
4.92 |
5.67 |
5.11 |
5.46 |
5.82 |
Debt to NOPAT |
|
14.11 |
14.40 |
4.94 |
15.65 |
15.81 |
16.15 |
14.53 |
14.92 |
12.95 |
12.92 |
Net Debt to NOPAT |
|
8.50 |
7.94 |
2.83 |
3.44 |
12.03 |
14.60 |
13.11 |
14.42 |
12.52 |
12.57 |
Long-Term Debt to NOPAT |
|
12.04 |
11.69 |
4.28 |
13.92 |
14.07 |
12.93 |
13.29 |
12.70 |
11.83 |
12.21 |
Altman Z-Score |
|
0.65 |
0.76 |
0.97 |
0.87 |
0.63 |
0.49 |
0.80 |
0.77 |
0.73 |
0.79 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
13.65% |
21.20% |
24.56% |
17.76% |
8.15% |
4.02% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.09 |
0.95 |
1.11 |
2.13 |
0.99 |
0.61 |
1.72 |
0.92 |
0.78 |
1.08 |
Quick Ratio |
|
0.79 |
0.77 |
0.86 |
1.92 |
0.56 |
0.46 |
0.67 |
0.44 |
0.48 |
0.45 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-153 |
1,086 |
235 |
474 |
-7,695 |
-746 |
-1,217 |
-2,784 |
62 |
-604 |
Operating Cash Flow to CapEx |
|
118.06% |
136.00% |
99.37% |
129.38% |
65.36% |
76.85% |
0.70% |
40.96% |
88.09% |
47.40% |
Free Cash Flow to Firm to Interest Expense |
|
-0.40 |
1.29 |
0.69 |
1.14 |
-8.96 |
-1.27 |
-2.54 |
-13.99 |
0.08 |
-0.71 |
Operating Cash Flow to Interest Expense |
|
4.88 |
2.28 |
4.16 |
5.13 |
1.91 |
3.39 |
0.05 |
9.10 |
5.33 |
2.51 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.75 |
0.60 |
-0.03 |
1.17 |
-1.01 |
-1.02 |
-6.56 |
-13.11 |
-0.72 |
-2.79 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.33 |
0.35 |
0.43 |
0.25 |
0.24 |
0.22 |
0.23 |
0.24 |
0.22 |
0.21 |
Accounts Receivable Turnover |
|
7.15 |
7.73 |
7.69 |
4.19 |
5.52 |
6.31 |
7.01 |
6.53 |
6.04 |
7.02 |
Inventory Turnover |
|
14.07 |
15.16 |
19.89 |
9.54 |
11.07 |
9.24 |
9.29 |
7.98 |
6.09 |
6.29 |
Fixed Asset Turnover |
|
0.67 |
0.63 |
0.76 |
0.46 |
0.44 |
0.35 |
0.36 |
0.37 |
0.31 |
0.28 |
Accounts Payable Turnover |
|
8.52 |
8.76 |
8.70 |
3.43 |
4.51 |
5.17 |
5.02 |
4.65 |
4.42 |
4.17 |
Days Sales Outstanding (DSO) |
|
51.05 |
47.20 |
47.49 |
87.08 |
66.09 |
57.86 |
52.09 |
55.92 |
60.42 |
52.03 |
Days Inventory Outstanding (DIO) |
|
25.93 |
24.08 |
18.35 |
38.24 |
32.97 |
39.52 |
39.30 |
45.72 |
59.96 |
58.03 |
Days Payable Outstanding (DPO) |
|
42.83 |
41.65 |
41.93 |
106.50 |
80.86 |
70.62 |
72.68 |
78.50 |
82.65 |
87.48 |
Cash Conversion Cycle (CCC) |
|
34.15 |
29.63 |
23.92 |
18.82 |
18.20 |
26.76 |
18.71 |
23.14 |
37.73 |
22.58 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,127 |
8,685 |
10,365 |
10,515 |
19,222 |
20,859 |
23,246 |
27,198 |
28,621 |
30,895 |
Invested Capital Turnover |
|
0.85 |
0.85 |
1.01 |
0.60 |
0.51 |
0.37 |
0.38 |
0.37 |
0.31 |
0.29 |
Increase / (Decrease) in Invested Capital |
|
806 |
-442 |
1,680 |
150 |
8,707 |
1,637 |
2,387 |
3,952 |
1,423 |
2,274 |
Enterprise Value (EV) |
|
11,401 |
13,364 |
15,289 |
15,797 |
25,916 |
26,056 |
32,455 |
35,386 |
36,006 |
41,543 |
Market Capitalization |
|
5,852 |
8,252 |
9,875 |
11,908 |
12,005 |
10,681 |
16,325 |
17,743 |
17,414 |
20,546 |
Book Value per Share |
|
$8.04 |
$8.03 |
$10.88 |
$12.61 |
$13.18 |
$10.99 |
$13.72 |
$14.70 |
$15.31 |
$16.37 |
Tangible Book Value per Share |
|
$6.09 |
$6.03 |
$8.86 |
$10.75 |
$3.46 |
$2.36 |
$6.89 |
$7.88 |
$8.72 |
$10.32 |
Total Capital |
|
12,673 |
12,734 |
14,157 |
17,823 |
24,364 |
22,741 |
26,424 |
27,479 |
28,890 |
32,248 |
Total Debt |
|
9,212 |
9,274 |
9,469 |
9,765 |
16,005 |
14,393 |
17,006 |
17,434 |
19,223 |
21,582 |
Total Long-Term Debt |
|
7,866 |
7,532 |
8,195 |
8,682 |
14,244 |
11,521 |
15,558 |
14,836 |
17,559 |
20,397 |
Net Debt |
|
5,549 |
5,112 |
5,414 |
2,149 |
12,171 |
13,012 |
15,337 |
16,850 |
18,592 |
20,997 |
Capital Expenditures (CapEx) |
|
1,584 |
1,414 |
1,426 |
1,651 |
2,506 |
2,596 |
3,164 |
4,419 |
4,401 |
4,513 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
508 |
291 |
380 |
35 |
657 |
-51 |
2,847 |
1,600 |
196 |
936 |
Debt-free Net Working Capital (DFNWC) |
|
1,577 |
1,585 |
1,600 |
4,806 |
1,720 |
967 |
4,516 |
2,184 |
827 |
1,521 |
Net Working Capital (NWC) |
|
231 |
-157 |
326 |
3,723 |
-41 |
-1,905 |
3,068 |
-414 |
-837 |
336 |
Net Nonoperating Expense (NNE) |
|
1,345 |
212 |
123 |
256 |
221 |
1,664 |
-316 |
111 |
568 |
651 |
Net Nonoperating Obligations (NNO) |
|
5,666 |
5,225 |
5,677 |
2,457 |
10,863 |
12,511 |
13,828 |
17,153 |
18,954 |
20,229 |
Total Depreciation and Amortization (D&A) |
|
997 |
1,152 |
1,060 |
1,291 |
1,225 |
1,189 |
1,316 |
1,288 |
1,401 |
1,439 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
6.88% |
3.87% |
3.95% |
0.56% |
8.69% |
-0.69% |
34.09% |
17.17% |
2.25% |
10.83% |
Debt-free Net Working Capital to Revenue |
|
21.35% |
21.05% |
16.64% |
76.57% |
22.74% |
13.04% |
54.07% |
23.43% |
9.51% |
17.60% |
Net Working Capital to Revenue |
|
3.13% |
-2.09% |
3.39% |
59.31% |
-0.54% |
-25.68% |
36.73% |
-4.44% |
-9.63% |
3.89% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.61) |
$1.00 |
$4.16 |
$0.74 |
$1.34 |
($1.79) |
$2.35 |
$1.60 |
$1.37 |
$1.58 |
Adjusted Weighted Average Basic Shares Outstanding |
|
430.18M |
430.61M |
430.96M |
448.83M |
502.05M |
531.03M |
592.93M |
629.42M |
630.95M |
643.16M |
Adjusted Diluted Earnings per Share |
|
($1.61) |
$1.00 |
$4.13 |
$0.74 |
$1.33 |
($1.79) |
$2.28 |
$1.59 |
$1.37 |
$1.58 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
430.18M |
433.60M |
434.31M |
452.47M |
505.16M |
531.03M |
609.94M |
632.35M |
633.18M |
644.14M |
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 |
|
430.27M |
430.69M |
431.05M |
501.21M |
502.25M |
551.58M |
628.94M |
629.79M |
631.60M |
651.73M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
653 |
644 |
795 |
624 |
1,012 |
1,050 |
1,170 |
1,168 |
1,485 |
1,670 |
Normalized NOPAT Margin |
|
8.84% |
8.56% |
8.27% |
9.94% |
13.38% |
14.16% |
14.01% |
12.53% |
17.07% |
19.33% |
Pre Tax Income Margin |
|
-15.30% |
9.11% |
11.06% |
8.78% |
7.21% |
7.59% |
9.32% |
15.20% |
12.50% |
14.05% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.31 |
1.57 |
3.34 |
1.53 |
1.63 |
1.96 |
2.98 |
8.12 |
2.49 |
2.42 |
NOPAT to Interest Expense |
|
1.71 |
0.77 |
5.62 |
1.50 |
1.18 |
1.51 |
2.44 |
5.87 |
2.04 |
1.96 |
EBIT Less CapEx to Interest Expense |
|
-1.82 |
-0.11 |
-0.84 |
-2.44 |
-1.28 |
-2.45 |
-3.62 |
-14.09 |
-3.55 |
-2.87 |
NOPAT Less CapEx to Interest Expense |
|
-2.43 |
-0.91 |
1.43 |
-2.47 |
-1.74 |
-2.89 |
-4.16 |
-16.34 |
-4.01 |
-3.34 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-61.56% |
102.55% |
25.73% |
293.21% |
87.86% |
-68.43% |
33.11% |
46.26% |
58.34% |
51.23% |
Augmented Payout Ratio |
|
-61.56% |
104.63% |
26.45% |
305.98% |
90.39% |
-69.47% |
35.67% |
46.26% |
58.34% |
51.23% |