Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-15.86% |
74.70% |
14.05% |
12.15% |
-31.17% |
95.23% |
28.42% |
-15.88% |
-12.60% |
EBITDA Growth |
|
0.00% |
-23.60% |
139.92% |
4.10% |
25.23% |
-48.55% |
166.90% |
28.54% |
-17.86% |
-18.38% |
EBIT Growth |
|
0.00% |
-251.33% |
467.56% |
22.57% |
38.91% |
-102.72% |
6,227.01% |
32.69% |
-21.65% |
-26.66% |
NOPAT Growth |
|
0.00% |
-394.62% |
323.13% |
76.12% |
72.95% |
-105.17% |
2,586.87% |
45.99% |
-26.42% |
-21.74% |
Net Income Growth |
|
0.00% |
67.04% |
1,354.77% |
-0.33% |
119.84% |
-108.17% |
1,859.03% |
34.74% |
-22.84% |
-32.01% |
EPS Growth |
|
0.00% |
67.24% |
949.05% |
31.42% |
114.15% |
-108.15% |
1,845.95% |
34.74% |
-22.84% |
-30.14% |
Operating Cash Flow Growth |
|
0.00% |
-35.27% |
278.33% |
-40.98% |
55.33% |
-32.66% |
94.11% |
27.21% |
-16.17% |
-18.34% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
70.99% |
172.97% |
-98.87% |
677.88% |
1,278.40% |
54.73% |
-62.51% |
-59.48% |
Invested Capital Growth |
|
0.00% |
0.00% |
34.51% |
-9.72% |
12.00% |
-1.96% |
-5.32% |
-10.02% |
4.67% |
8.31% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
53.49% |
44.83% |
56.84% |
62.05% |
63.38% |
48.40% |
67.36% |
70.21% |
65.78% |
66.50% |
EBITDA Margin |
|
51.56% |
46.81% |
64.28% |
58.68% |
65.52% |
48.98% |
66.96% |
67.02% |
65.45% |
61.12% |
Operating Margin |
|
-2.71% |
-15.95% |
17.09% |
29.93% |
31.07% |
-3.65% |
42.05% |
46.31% |
39.92% |
38.21% |
EBIT Margin |
|
-2.93% |
-12.24% |
25.75% |
27.67% |
34.28% |
-1.36% |
42.59% |
44.00% |
40.99% |
34.39% |
Profit (Net Income) Margin |
|
-6.33% |
-2.48% |
17.81% |
15.56% |
30.51% |
-3.62% |
32.63% |
34.24% |
31.40% |
24.43% |
Tax Burden Percent |
|
95.50% |
19.19% |
83.43% |
73.57% |
109.28% |
49.83% |
77.33% |
79.81% |
80.99% |
75.77% |
Interest Burden Percent |
|
226.10% |
105.56% |
82.89% |
76.45% |
81.45% |
535.58% |
99.08% |
97.49% |
94.60% |
93.76% |
Effective Tax Rate |
|
0.00% |
0.00% |
16.57% |
26.43% |
-9.28% |
0.00% |
22.67% |
20.19% |
19.01% |
24.23% |
Return on Invested Capital (ROIC) |
|
0.00% |
-4.36% |
4.15% |
6.69% |
11.51% |
-0.57% |
14.68% |
23.20% |
17.61% |
12.94% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.64% |
6.78% |
1.72% |
8.40% |
-1.20% |
14.84% |
16.09% |
15.07% |
5.13% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.81% |
4.38% |
1.12% |
5.06% |
-0.73% |
7.41% |
5.09% |
3.75% |
1.79% |
Return on Equity (ROE) |
|
0.00% |
-1.55% |
8.52% |
7.82% |
16.56% |
-1.30% |
22.09% |
28.30% |
21.36% |
14.73% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-204.36% |
-25.28% |
16.90% |
0.19% |
1.41% |
20.15% |
33.75% |
13.05% |
4.96% |
Operating Return on Assets (OROA) |
|
0.00% |
-1.72% |
5.38% |
6.08% |
8.33% |
-0.21% |
13.16% |
17.87% |
14.30% |
10.22% |
Return on Assets (ROA) |
|
0.00% |
-0.35% |
3.72% |
3.42% |
7.41% |
-0.57% |
10.08% |
13.90% |
10.96% |
7.26% |
Return on Common Equity (ROCE) |
|
0.00% |
-1.55% |
8.52% |
7.82% |
16.56% |
-1.30% |
22.09% |
28.30% |
21.36% |
14.73% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-0.78% |
7.57% |
8.10% |
15.48% |
-1.34% |
20.74% |
28.65% |
20.67% |
15.47% |
Net Operating Profit after Tax (NOPAT) |
|
-138 |
-683 |
1,525 |
2,686 |
4,645 |
-240 |
5,977 |
8,726 |
6,421 |
5,025 |
NOPAT Margin |
|
-1.90% |
-11.16% |
14.26% |
22.02% |
33.95% |
-2.55% |
32.52% |
36.96% |
32.33% |
28.95% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-9.00% |
-2.63% |
4.97% |
3.10% |
0.63% |
-0.16% |
7.11% |
2.54% |
7.81% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
23.80% |
16.74% |
12.41% |
Cost of Revenue to Revenue |
|
46.51% |
55.17% |
43.16% |
37.95% |
36.62% |
51.60% |
32.64% |
29.79% |
34.22% |
33.50% |
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 |
|
56.21% |
60.78% |
39.75% |
32.12% |
32.31% |
52.04% |
25.31% |
23.90% |
25.86% |
28.29% |
Earnings before Interest and Taxes (EBIT) |
|
-213 |
-749 |
2,754 |
3,376 |
4,690 |
-128 |
7,829 |
10,388 |
8,139 |
5,969 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,751 |
2,866 |
6,876 |
7,158 |
8,964 |
4,612 |
12,309 |
15,822 |
12,997 |
10,608 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.93 |
1.11 |
0.94 |
1.52 |
2.07 |
2.26 |
2.38 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.93 |
1.11 |
0.94 |
1.52 |
2.07 |
2.26 |
2.38 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.79 |
2.19 |
2.54 |
2.39 |
2.47 |
3.43 |
3.76 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
11.49 |
7.18 |
0.00 |
7.31 |
7.21 |
10.91 |
15.41 |
Dividend Yield |
|
6.20% |
4.24% |
4.31% |
7.51% |
6.02% |
8.42% |
5.39% |
9.22% |
7.37% |
5.54% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
8.70% |
13.93% |
0.00% |
13.68% |
13.87% |
9.16% |
6.49% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.96 |
1.07 |
0.97 |
1.38 |
1.84 |
2.02 |
1.94 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.99 |
3.34 |
4.29 |
2.97 |
2.78 |
3.79 |
4.51 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
5.10 |
5.09 |
8.76 |
4.43 |
4.15 |
5.78 |
7.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
10.81 |
9.74 |
0.00 |
6.97 |
6.33 |
9.24 |
13.12 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
13.58 |
9.83 |
0.00 |
9.12 |
7.53 |
11.71 |
15.59 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
7.36 |
5.93 |
7.79 |
5.42 |
5.14 |
7.01 |
8.94 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.38 |
596.82 |
67.87 |
6.65 |
5.18 |
15.80 |
40.62 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.64 |
0.71 |
0.65 |
0.60 |
0.66 |
0.40 |
0.30 |
0.27 |
0.48 |
Long-Term Debt to Equity |
|
0.00 |
0.57 |
0.65 |
0.61 |
0.53 |
0.62 |
0.37 |
0.29 |
0.25 |
0.42 |
Financial Leverage |
|
0.00 |
0.60 |
0.65 |
0.65 |
0.60 |
0.61 |
0.50 |
0.32 |
0.25 |
0.35 |
Leverage Ratio |
|
0.00 |
2.23 |
2.29 |
2.29 |
2.24 |
2.28 |
2.19 |
2.04 |
1.95 |
2.03 |
Compound Leverage Factor |
|
0.00 |
2.36 |
1.90 |
1.75 |
1.82 |
12.20 |
2.17 |
1.98 |
1.84 |
1.90 |
Debt to Total Capital |
|
0.00% |
39.02% |
41.50% |
39.21% |
37.49% |
39.85% |
28.46% |
23.07% |
21.33% |
32.29% |
Short-Term Debt to Total Capital |
|
0.00% |
4.21% |
3.47% |
2.17% |
4.27% |
2.49% |
1.94% |
0.81% |
1.94% |
4.12% |
Long-Term Debt to Total Capital |
|
0.00% |
34.81% |
38.03% |
37.04% |
33.21% |
37.36% |
26.52% |
22.25% |
19.39% |
28.17% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
60.98% |
58.50% |
60.79% |
62.51% |
60.15% |
71.54% |
76.93% |
78.67% |
67.71% |
Debt to EBITDA |
|
0.00 |
4.36 |
2.60 |
2.11 |
1.80 |
3.65 |
0.93 |
0.53 |
0.63 |
1.23 |
Net Debt to EBITDA |
|
0.00 |
4.12 |
2.48 |
2.05 |
1.75 |
3.56 |
0.87 |
0.47 |
0.55 |
1.22 |
Long-Term Debt to EBITDA |
|
0.00 |
3.89 |
2.38 |
1.99 |
1.60 |
3.42 |
0.87 |
0.52 |
0.57 |
1.07 |
Debt to NOPAT |
|
0.00 |
-18.30 |
11.70 |
5.63 |
3.48 |
-69.97 |
1.92 |
0.97 |
1.27 |
2.60 |
Net Debt to NOPAT |
|
0.00 |
-17.29 |
11.17 |
5.46 |
3.38 |
-68.38 |
1.79 |
0.85 |
1.11 |
2.58 |
Long-Term Debt to NOPAT |
|
0.00 |
-16.33 |
10.73 |
5.32 |
3.08 |
-65.59 |
1.79 |
0.94 |
1.16 |
2.27 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.31 |
1.45 |
0.99 |
2.05 |
2.76 |
2.83 |
2.28 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.85 |
0.78 |
0.63 |
0.68 |
0.86 |
0.80 |
0.82 |
0.96 |
0.77 |
Quick Ratio |
|
0.00 |
0.46 |
0.55 |
0.37 |
0.47 |
0.53 |
0.56 |
0.57 |
0.62 |
0.44 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-32,044 |
-9,297 |
6,784 |
76 |
595 |
8,202 |
12,691 |
4,758 |
1,928 |
Operating Cash Flow to CapEx |
|
106.09% |
78.51% |
224.80% |
152.22% |
276.72% |
258.20% |
286.02% |
337.11% |
288.47% |
234.33% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-112.43 |
-18.54 |
12.53 |
0.12 |
1.00 |
14.74 |
31.28 |
9.88 |
4.69 |
Operating Cash Flow to Interest Expense |
|
14.72 |
7.78 |
16.74 |
9.15 |
11.94 |
8.74 |
18.07 |
31.54 |
22.27 |
21.31 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.84 |
-2.13 |
9.29 |
3.14 |
7.63 |
5.36 |
11.76 |
22.18 |
14.55 |
12.21 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.14 |
0.21 |
0.22 |
0.24 |
0.16 |
0.31 |
0.41 |
0.35 |
0.30 |
Accounts Receivable Turnover |
|
0.00 |
5.74 |
7.20 |
8.88 |
9.98 |
5.21 |
8.86 |
9.33 |
7.88 |
6.57 |
Inventory Turnover |
|
0.00 |
6.59 |
7.55 |
6.57 |
6.31 |
5.65 |
5.88 |
5.51 |
4.72 |
3.34 |
Fixed Asset Turnover |
|
0.00 |
0.16 |
0.24 |
0.25 |
0.27 |
0.18 |
0.36 |
0.47 |
0.41 |
0.35 |
Accounts Payable Turnover |
|
0.00 |
7.63 |
8.72 |
7.80 |
8.35 |
8.44 |
10.42 |
8.68 |
6.58 |
6.38 |
Days Sales Outstanding (DSO) |
|
0.00 |
63.62 |
50.71 |
41.08 |
36.57 |
70.10 |
41.22 |
39.13 |
46.34 |
55.53 |
Days Inventory Outstanding (DIO) |
|
0.00 |
55.41 |
48.36 |
55.59 |
57.84 |
64.56 |
62.13 |
66.25 |
77.40 |
109.25 |
Days Payable Outstanding (DPO) |
|
0.00 |
47.85 |
41.85 |
46.78 |
43.71 |
43.26 |
35.02 |
42.03 |
55.46 |
57.24 |
Cash Conversion Cycle (CCC) |
|
0.00 |
71.18 |
57.22 |
49.90 |
50.70 |
91.40 |
68.32 |
63.36 |
68.28 |
107.54 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
31,361 |
42,183 |
38,084 |
42,652 |
41,817 |
39,591 |
35,626 |
37,289 |
40,386 |
Invested Capital Turnover |
|
0.00 |
0.39 |
0.29 |
0.30 |
0.34 |
0.22 |
0.45 |
0.63 |
0.54 |
0.45 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
31,361 |
10,822 |
-4,099 |
4,568 |
-835 |
-2,225 |
-3,966 |
1,663 |
3,097 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
36,477 |
45,656 |
40,389 |
54,529 |
65,704 |
75,179 |
78,313 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
21,823 |
29,970 |
23,955 |
43,852 |
58,289 |
68,062 |
65,335 |
Book Value per Share |
|
$0.00 |
$0.00 |
$20.57 |
$19.16 |
$22.44 |
$21.39 |
$24.42 |
$24.15 |
$27.36 |
$25.56 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$20.57 |
$19.16 |
$22.44 |
$21.39 |
$24.42 |
$24.15 |
$27.36 |
$25.56 |
Total Capital |
|
0.00 |
32,053 |
43,001 |
38,542 |
43,137 |
42,200 |
40,416 |
36,669 |
38,351 |
40,477 |
Total Debt |
|
0.00 |
12,506 |
17,847 |
15,112 |
16,170 |
16,817 |
11,500 |
8,458 |
8,180 |
13,069 |
Total Long-Term Debt |
|
0.00 |
11,157 |
16,355 |
14,276 |
14,328 |
15,764 |
10,718 |
8,159 |
7,438 |
11,402 |
Net Debt |
|
0.00 |
11,814 |
17,028 |
14,654 |
15,686 |
16,434 |
10,676 |
7,415 |
7,118 |
12,978 |
Capital Expenditures (CapEx) |
|
3,231 |
2,826 |
3,733 |
3,254 |
2,781 |
2,007 |
3,516 |
3,795 |
3,718 |
3,738 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
94 |
-411 |
-898 |
-299 |
107 |
-1,200 |
-1,922 |
-523 |
30 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
786 |
408 |
-440 |
186 |
491 |
-376 |
-879 |
539 |
121 |
Net Working Capital (NWC) |
|
0.00 |
-563 |
-1,084 |
-1,276 |
-1,657 |
-562 |
-1,158 |
-1,178 |
-203 |
-1,546 |
Net Nonoperating Expense (NNE) |
|
322 |
-532 |
-380 |
787 |
471 |
101 |
-21 |
643 |
185 |
784 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
11,814 |
17,028 |
14,654 |
15,686 |
16,434 |
10,676 |
7,415 |
7,118 |
12,978 |
Total Depreciation and Amortization (D&A) |
|
3,964 |
3,615 |
4,121 |
3,782 |
4,274 |
4,740 |
4,480 |
5,434 |
4,858 |
4,640 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
1.53% |
-3.84% |
-7.36% |
-2.19% |
1.14% |
-6.53% |
-8.14% |
-2.63% |
0.17% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
12.84% |
3.81% |
-3.61% |
1.36% |
5.21% |
-2.04% |
-3.73% |
2.72% |
0.70% |
Net Working Capital to Revenue |
|
0.00% |
-9.19% |
-10.13% |
-10.46% |
-12.11% |
-5.97% |
-6.30% |
-4.99% |
-1.02% |
-8.91% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.02 |
$1.07 |
$1.75 |
($0.19) |
$3.25 |
$4.82 |
$3.77 |
$1.99 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.45B |
2.40B |
2.37B |
2.37B |
2.34B |
2.21B |
4.29B |
2.10B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.02 |
$1.06 |
$1.75 |
($0.19) |
$3.23 |
$4.76 |
$3.74 |
$1.98 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.45B |
2.40B |
2.37B |
2.37B |
2.34B |
2.21B |
4.29B |
2.10B |
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 |
2.45B |
2.40B |
2.37B |
2.37B |
2.34B |
2.21B |
4.29B |
2.10B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-138 |
-683 |
1,525 |
2,686 |
2,975 |
-240 |
5,977 |
8,726 |
6,421 |
5,025 |
Normalized NOPAT Margin |
|
-1.90% |
-11.16% |
14.26% |
22.02% |
21.75% |
-2.55% |
32.52% |
36.96% |
32.33% |
28.95% |
Pre Tax Income Margin |
|
-6.63% |
-12.92% |
21.35% |
21.16% |
27.92% |
-7.27% |
42.20% |
42.90% |
38.77% |
32.25% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.92 |
-2.63 |
5.49 |
6.23 |
7.28 |
-0.22 |
14.07 |
25.60 |
16.89 |
14.52 |
NOPAT to Interest Expense |
|
-0.59 |
-2.40 |
3.04 |
4.96 |
7.21 |
-0.41 |
10.74 |
21.51 |
13.33 |
12.22 |
EBIT Less CapEx to Interest Expense |
|
-14.79 |
-12.54 |
-1.95 |
0.22 |
2.96 |
-3.60 |
7.75 |
16.25 |
9.18 |
5.43 |
NOPAT Less CapEx to Interest Expense |
|
-14.47 |
-12.31 |
-4.40 |
-1.05 |
2.89 |
-3.79 |
4.42 |
12.15 |
5.61 |
3.13 |
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% |
0.00% |
0.00% |
0.00% |