Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
4.65% |
-58.95% |
99.14% |
7.72% |
-30.97% |
11.30% |
8.18% |
16.04% |
21.38% |
EBITDA Growth |
|
0.00% |
-13.23% |
-74.75% |
106.48% |
-56.67% |
-121.58% |
758.39% |
39.78% |
109.57% |
50.25% |
EBIT Growth |
|
0.00% |
-39.26% |
-189.23% |
117.37% |
-328.40% |
-315.41% |
158.72% |
-71.91% |
485.82% |
88.84% |
NOPAT Growth |
|
0.00% |
239.91% |
-124.20% |
117.47% |
-325.15% |
-320.00% |
-31.28% |
118.57% |
639.06% |
-8.01% |
Net Income Growth |
|
0.00% |
123.14% |
55.30% |
-161.14% |
-21.20% |
-183.08% |
86.04% |
167.32% |
190.22% |
73.72% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-166.67% |
-83.33% |
-125.00% |
93.94% |
0.00% |
0.00% |
118.18% |
Operating Cash Flow Growth |
|
0.00% |
-136.39% |
121.23% |
-225.02% |
657.23% |
-244.35% |
96.63% |
2,676.09% |
-44.94% |
41.20% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
187.47% |
87.91% |
-130.42% |
147.06% |
-233.26% |
235.08% |
45.51% |
-359.35% |
Invested Capital Growth |
|
0.00% |
0.00% |
-79.62% |
-703.79% |
34.63% |
-31.78% |
19.77% |
-42.20% |
-37.25% |
89.29% |
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 |
|
18.75% |
19.70% |
11.70% |
15.14% |
14.56% |
12.66% |
15.72% |
20.09% |
17.26% |
18.03% |
EBITDA Margin |
|
11.40% |
9.45% |
5.82% |
6.03% |
2.43% |
-0.76% |
4.49% |
5.80% |
10.47% |
12.96% |
Operating Margin |
|
11.70% |
9.15% |
-7.69% |
0.67% |
-1.41% |
-8.58% |
4.46% |
1.17% |
5.69% |
9.22% |
EBIT Margin |
|
6.06% |
3.52% |
-7.64% |
0.67% |
-1.41% |
-8.50% |
4.49% |
1.17% |
5.88% |
9.15% |
Profit (Net Income) Margin |
|
1.36% |
2.91% |
11.00% |
-3.38% |
-3.80% |
-15.58% |
-1.95% |
1.22% |
3.04% |
4.35% |
Tax Burden Percent |
|
24.03% |
99.83% |
-294.43% |
125.70% |
111.44% |
92.47% |
-299.27% |
104.35% |
132.73% |
49.96% |
Interest Burden Percent |
|
93.62% |
82.81% |
48.87% |
-402.96% |
241.19% |
198.07% |
14.55% |
100.00% |
38.95% |
95.18% |
Effective Tax Rate |
|
75.97% |
0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
258.76% |
-4.35% |
-36.12% |
36.34% |
Return on Invested Capital (ROIC) |
|
0.00% |
24.81% |
-4.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
7.90% |
-17.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
9.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
4.51% |
-1.70% |
-4.51% |
-16.36% |
-1.97% |
1.97% |
5.22% |
11.42% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-175.19% |
127.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
1.86% |
-1.64% |
0.29% |
-0.71% |
-3.04% |
1.82% |
0.52% |
2.96% |
5.18% |
Return on Assets (ROA) |
|
0.00% |
1.54% |
2.36% |
-1.47% |
-1.90% |
-5.57% |
-0.79% |
0.54% |
1.53% |
2.46% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
2.99% |
-1.02% |
-2.53% |
-9.52% |
-1.26% |
1.83% |
4.64% |
9.67% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
3.40% |
-4.55% |
-14.74% |
-21.23% |
-3.18% |
2.12% |
5.60% |
21.98% |
Net Operating Profit after Tax (NOPAT) |
|
167 |
566 |
-137 |
24 |
-54 |
-226 |
-297 |
55 |
408 |
375 |
NOPAT Margin |
|
2.81% |
9.13% |
-5.38% |
0.47% |
-0.99% |
-6.00% |
-7.08% |
1.22% |
7.74% |
5.87% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
16.91% |
12.06% |
-1.57% |
-1.66% |
-4.60% |
2.52% |
0.00% |
-2.57% |
-1.46% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
1.83% |
12.37% |
21.05% |
Cost of Revenue to Revenue |
|
81.25% |
80.30% |
88.30% |
84.86% |
85.44% |
87.34% |
84.28% |
79.91% |
82.74% |
81.97% |
SG&A Expenses to Revenue |
|
3.07% |
2.65% |
5.45% |
3.60% |
3.48% |
3.80% |
3.65% |
0.00% |
3.89% |
3.11% |
R&D to Revenue |
|
0.70% |
0.77% |
0.87% |
0.91% |
0.90% |
0.79% |
1.02% |
2.42% |
1.71% |
0.86% |
Operating Expenses to Revenue |
|
7.05% |
10.55% |
19.43% |
14.47% |
15.98% |
19.67% |
11.26% |
18.93% |
11.58% |
8.81% |
Earnings before Interest and Taxes (EBIT) |
|
359 |
218 |
-195 |
34 |
-77 |
-321 |
188 |
53 |
310 |
585 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
676 |
587 |
148 |
306 |
133 |
-29 |
188 |
263 |
552 |
829 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.08 |
2.55 |
0.45 |
1.27 |
0.77 |
1.19 |
5.32 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.08 |
6.98 |
0.45 |
8.93 |
5.58 |
6.42 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.66 |
0.33 |
0.78 |
0.44 |
0.64 |
1.05 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.36 |
21.11 |
24.02 |
Dividend Yield |
|
0.75% |
0.85% |
1.56% |
0.65% |
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% |
2.75% |
4.74% |
4.16% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.01 |
0.52 |
0.39 |
0.18 |
0.00 |
0.28 |
0.73 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
16.77 |
21.64 |
0.00 |
4.10 |
0.00 |
2.68 |
5.62 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
151.75 |
0.00 |
0.00 |
4.10 |
0.00 |
4.77 |
7.96 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
214.25 |
0.00 |
0.00 |
0.00 |
0.00 |
3.63 |
12.41 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.21 |
0.00 |
0.00 |
0.00 |
2.40 |
5.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.78 |
0.00 |
1.57 |
0.00 |
0.00 |
0.60 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.03 |
0.04 |
0.03 |
0.01 |
0.02 |
0.02 |
0.03 |
0.07 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.03 |
0.04 |
0.03 |
0.01 |
0.02 |
0.02 |
0.03 |
0.07 |
Financial Leverage |
|
0.00 |
0.00 |
-0.56 |
-1.23 |
-2.01 |
-2.19 |
-2.05 |
-2.68 |
-3.13 |
-2.72 |
Leverage Ratio |
|
0.00 |
0.00 |
1.91 |
1.16 |
2.37 |
2.94 |
2.48 |
3.62 |
3.41 |
4.64 |
Compound Leverage Factor |
|
0.00 |
0.00 |
0.93 |
-4.66 |
5.73 |
5.82 |
0.36 |
3.62 |
1.33 |
4.42 |
Debt to Total Capital |
|
0.00% |
0.00% |
2.85% |
4.24% |
3.29% |
1.13% |
2.34% |
2.36% |
2.91% |
6.27% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
2.85% |
4.24% |
3.29% |
1.13% |
2.34% |
2.36% |
2.91% |
6.27% |
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% |
32.69% |
48.98% |
6.23% |
50.66% |
2.95% |
11.10% |
10.42% |
22.71% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
64.46% |
46.78% |
90.48% |
48.21% |
94.71% |
86.55% |
86.67% |
71.02% |
Debt to EBITDA |
|
0.00 |
0.00 |
2.46 |
1.12 |
0.39 |
-2.26 |
0.34 |
0.27 |
0.17 |
0.13 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
-22.14 |
-9.37 |
-6.14 |
93.97 |
-13.68 |
-9.20 |
-4.08 |
-3.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
2.46 |
1.12 |
0.39 |
-2.26 |
0.34 |
0.27 |
0.17 |
0.13 |
Debt to NOPAT |
|
0.00 |
0.00 |
-2.66 |
14.26 |
-0.95 |
-0.29 |
-0.21 |
1.29 |
0.24 |
0.30 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
23.92 |
-119.73 |
15.09 |
11.87 |
8.67 |
-43.89 |
-5.52 |
-6.62 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-2.66 |
14.26 |
-0.95 |
-0.29 |
-0.21 |
1.29 |
0.24 |
0.30 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.28 |
1.06 |
0.83 |
1.18 |
0.98 |
1.13 |
1.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
33.65% |
40.35% |
43.84% |
41.85% |
35.85% |
7.40% |
11.04% |
15.36% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.45 |
-0.08 |
2.90 |
1.37 |
3.13 |
2.72 |
2.03 |
1.74 |
0.57 |
Quick Ratio |
|
0.00 |
1.45 |
-0.99 |
-0.74 |
0.16 |
-1.21 |
-0.94 |
-0.42 |
-0.30 |
-0.15 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4,000 |
3,499 |
6,575 |
-2,000 |
941 |
-1,254 |
1,694 |
2,465 |
-6,394 |
Operating Cash Flow to CapEx |
|
-88.17% |
-155.08% |
58.69% |
0.00% |
157.44% |
-1,408.52% |
0.00% |
856.73% |
149.94% |
191.89% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-106.68 |
0.00 |
38.34 |
0.00 |
3.60 |
-4.57 |
0.00 |
7.66 |
-15.38 |
Operating Cash Flow to Interest Expense |
|
-11.16 |
-16.11 |
0.00 |
-0.94 |
0.00 |
-4.93 |
-0.16 |
0.00 |
1.92 |
2.10 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-23.82 |
-26.50 |
0.00 |
-0.93 |
0.00 |
-5.28 |
-0.16 |
0.00 |
0.64 |
1.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.53 |
0.21 |
0.44 |
0.50 |
0.36 |
0.41 |
0.45 |
0.50 |
0.57 |
Accounts Receivable Turnover |
|
0.00 |
18.42 |
5.52 |
8.90 |
15.15 |
20.36 |
21.39 |
23.04 |
24.72 |
23.52 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
1.85 |
2.45 |
1.76 |
1.60 |
1.68 |
1.76 |
1.88 |
Fixed Asset Turnover |
|
0.00 |
2.88 |
1.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
3.70 |
5.40 |
5.01 |
4.36 |
3.69 |
3.71 |
4.06 |
Days Sales Outstanding (DSO) |
|
0.00 |
19.82 |
66.11 |
41.01 |
24.08 |
17.93 |
17.06 |
15.84 |
14.76 |
15.52 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
197.45 |
149.04 |
207.37 |
228.22 |
217.05 |
207.88 |
194.01 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
98.65 |
67.63 |
72.87 |
83.68 |
98.87 |
98.40 |
89.89 |
Cash Conversion Cycle (CCC) |
|
0.00 |
19.82 |
66.11 |
139.82 |
105.49 |
152.43 |
161.60 |
134.02 |
124.24 |
119.64 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
4,567 |
931 |
-5,620 |
-3,674 |
-4,842 |
-3,885 |
-5,524 |
-7,581 |
-812 |
Invested Capital Turnover |
|
0.00 |
2.72 |
0.93 |
-2.16 |
-1.18 |
-0.89 |
-0.96 |
-0.97 |
-0.80 |
-1.52 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
4,567 |
-3,636 |
-6,551 |
1,946 |
-1,168 |
957 |
-1,639 |
-2,057 |
6,769 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
5,129 |
2,867 |
1,473 |
772 |
-81 |
1,479 |
4,658 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
4,056 |
3,584 |
1,253 |
3,267 |
2,007 |
3,388 |
6,737 |
Book Value per Share |
|
$0.00 |
$0.00 |
$11.24 |
$5.13 |
$1.91 |
$3.76 |
$3.50 |
$3.55 |
$3.89 |
$1.72 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$8.67 |
$5.13 |
$0.70 |
$3.76 |
$0.50 |
$0.49 |
$0.72 |
($1.68) |
Total Capital |
|
0.00 |
0.00 |
12,778 |
8,045 |
1,556 |
5,739 |
2,723 |
3,012 |
3,298 |
1,783 |
Total Debt |
|
0.00 |
0.00 |
364 |
341 |
51 |
65 |
64 |
71 |
96 |
112 |
Total Long-Term Debt |
|
0.00 |
0.00 |
364 |
341 |
51 |
65 |
64 |
71 |
96 |
112 |
Net Debt |
|
0.00 |
-1,242 |
-3,278 |
-2,866 |
-814 |
-2,688 |
-2,575 |
-2,423 |
-2,253 |
-2,483 |
Capital Expenditures (CapEx) |
|
290 |
390 |
219 |
-0.30 |
568 |
92 |
0.00 |
131 |
412 |
454 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-750 |
-3,832 |
3,348 |
1,447 |
2,278 |
1,900 |
1,108 |
953 |
-3,345 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
492 |
-2,561 |
4,629 |
2,304 |
4,161 |
3,719 |
2,925 |
2,582 |
-1,782 |
Net Working Capital (NWC) |
|
0.00 |
492 |
-2,561 |
4,629 |
2,304 |
4,161 |
3,719 |
2,925 |
2,582 |
-1,782 |
Net Nonoperating Expense (NNE) |
|
86 |
386 |
-417 |
195 |
154 |
361 |
-215 |
0.00 |
248 |
97 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
4,567 |
-11,483 |
-13,323 |
-5,179 |
-10,516 |
-6,544 |
-8,464 |
-10,783 |
-2,483 |
Total Depreciation and Amortization (D&A) |
|
317 |
368 |
343 |
272 |
210 |
292 |
0.00 |
210 |
242 |
244 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-12.09% |
-150.48% |
66.02% |
26.49% |
60.41% |
45.28% |
24.40% |
18.08% |
-52.30% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
7.92% |
-100.57% |
91.28% |
42.17% |
110.35% |
88.60% |
64.41% |
49.01% |
-27.86% |
Net Working Capital to Revenue |
|
0.00% |
7.92% |
-100.57% |
91.28% |
42.17% |
110.35% |
88.60% |
64.41% |
49.01% |
-27.86% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.67 |
($0.24) |
($0.44) |
($0.99) |
$0.00 |
($0.25) |
$0.22 |
$0.48 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
733.04M |
735.48M |
736.08M |
736.14M |
734.59M |
734.63M |
734.63M |
734.63M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.24) |
($0.44) |
($0.99) |
$0.00 |
($0.25) |
$0.22 |
$0.48 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
733.04M |
735.48M |
736.08M |
736.14M |
734.59M |
734.63M |
734.63M |
734.63M |
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 |
733.04M |
735.48M |
736.08M |
736.16M |
734.59M |
734.63M |
734.63M |
734.63M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
485 |
566 |
-137 |
24 |
-54 |
-226 |
131 |
37 |
210 |
375 |
Normalized NOPAT Margin |
|
8.19% |
9.13% |
-5.38% |
0.47% |
-0.99% |
-6.00% |
3.12% |
0.82% |
3.98% |
5.87% |
Pre Tax Income Margin |
|
5.67% |
2.91% |
-3.73% |
-2.69% |
-3.41% |
-16.84% |
0.65% |
1.17% |
2.29% |
8.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
15.68 |
5.82 |
0.00 |
0.20 |
0.00 |
-1.23 |
0.69 |
0.00 |
0.96 |
1.41 |
NOPAT to Interest Expense |
|
7.28 |
15.11 |
0.00 |
0.14 |
0.00 |
-0.86 |
-1.08 |
0.00 |
1.27 |
0.90 |
EBIT Less CapEx to Interest Expense |
|
3.02 |
-4.57 |
0.00 |
0.20 |
0.00 |
-1.57 |
0.69 |
0.00 |
-0.32 |
0.32 |
NOPAT Less CapEx to Interest Expense |
|
-5.38 |
4.72 |
0.00 |
0.14 |
0.00 |
-1.21 |
-1.08 |
0.00 |
-0.01 |
-0.19 |
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% |
9.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |