Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-28.10% |
-32.78% |
29.79% |
16.37% |
-6.61% |
-35.54% |
5.88% |
32.70% |
13.41% |
-0.32% |
EBITDA Growth |
|
-81.36% |
-507.36% |
151.63% |
40.37% |
-73.02% |
-238.90% |
279.32% |
33.15% |
33.78% |
-1.89% |
EBIT Growth |
|
-109.60% |
-1,328.63% |
118.25% |
85.73% |
-123.35% |
-360.58% |
169.34% |
48.07% |
43.71% |
-4.55% |
NOPAT Growth |
|
-103.11% |
-4,003.03% |
80.91% |
349.12% |
-113.92% |
-443.75% |
223.77% |
-3.04% |
57.94% |
-8.00% |
Net Income Growth |
|
-119.05% |
-764.92% |
91.89% |
454.06% |
-168.14% |
-160.58% |
149.90% |
8.65% |
66.90% |
-5.48% |
EPS Growth |
|
-119.22% |
-746.84% |
92.08% |
456.60% |
-168.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
-28.46% |
-158.60% |
244.92% |
27.92% |
-22.55% |
-23.07% |
1.59% |
17.32% |
54.24% |
11.77% |
Free Cash Flow Firm Growth |
|
-9.96% |
-298.35% |
98.02% |
3,920.54% |
6.69% |
253.13% |
-128.18% |
174.42% |
105.71% |
-7.49% |
Invested Capital Growth |
|
-4.69% |
-14.16% |
-4.88% |
5.27% |
-9.88% |
-42.45% |
38.39% |
7.59% |
7.41% |
6.27% |
Revenue Q/Q Growth |
|
-13.50% |
-6.26% |
10.26% |
-0.02% |
-3.22% |
-11.92% |
7.30% |
6.87% |
0.69% |
-0.56% |
EBITDA Q/Q Growth |
|
-51.89% |
-1.80% |
16.65% |
7.14% |
-68.59% |
49.13% |
34.71% |
14.05% |
-3.16% |
1.46% |
EBIT Q/Q Growth |
|
-160.52% |
-1.17% |
45.22% |
11.07% |
-131.82% |
38.30% |
63.52% |
19.84% |
-4.45% |
1.36% |
NOPAT Q/Q Growth |
|
-116.33% |
-0.37% |
-210.86% |
778.80% |
-117.02% |
38.98% |
162.41% |
-13.92% |
2.34% |
-3.96% |
Net Income Q/Q Growth |
|
-352.65% |
-2.25% |
-329.41% |
910.37% |
-194.64% |
32.66% |
254.59% |
-9.22% |
-0.15% |
-1.83% |
EPS Q/Q Growth |
|
-363.33% |
0.00% |
0.00% |
894.74% |
-194.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-8.33% |
9.27% |
-1.91% |
-4.79% |
14.79% |
-21.95% |
2.36% |
27.31% |
7.69% |
1.20% |
Free Cash Flow Firm Q/Q Growth |
|
-69.50% |
59.45% |
-102.78% |
21.01% |
91.37% |
83.27% |
-163.11% |
401.87% |
21.62% |
-7.86% |
Invested Capital Q/Q Growth |
|
9.05% |
-4.95% |
-7.28% |
2.46% |
-13.08% |
-28.32% |
12.06% |
1.38% |
-0.88% |
-0.50% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
10.66% |
5.48% |
11.04% |
12.44% |
10.20% |
10.70% |
13.18% |
16.32% |
18.94% |
18.75% |
EBITDA Margin |
|
5.70% |
-34.51% |
13.73% |
16.56% |
4.78% |
-10.31% |
17.46% |
17.51% |
20.66% |
20.34% |
Operating Margin |
|
-0.70% |
-42.61% |
6.66% |
10.28% |
-2.00% |
-16.86% |
11.77% |
13.34% |
17.74% |
16.66% |
EBIT Margin |
|
-2.07% |
-43.97% |
6.18% |
9.87% |
-2.47% |
-17.63% |
11.55% |
12.88% |
16.33% |
15.63% |
Profit (Net Income) Margin |
|
-2.82% |
-36.31% |
-2.27% |
6.91% |
-5.04% |
-20.37% |
9.60% |
7.86% |
11.56% |
10.97% |
Tax Burden Percent |
|
71.26% |
75.66% |
-68.62% |
91.35% |
100.62% |
91.37% |
117.25% |
75.59% |
79.16% |
77.80% |
Interest Burden Percent |
|
191.41% |
109.15% |
53.49% |
76.60% |
202.89% |
126.42% |
70.89% |
80.69% |
89.49% |
90.16% |
Effective Tax Rate |
|
0.00% |
0.00% |
165.84% |
8.65% |
0.00% |
0.00% |
-17.25% |
24.41% |
20.84% |
22.20% |
Return on Invested Capital (ROIC) |
|
-0.54% |
-24.56% |
-5.20% |
12.95% |
-1.85% |
-13.46% |
19.13% |
15.39% |
22.61% |
19.47% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-10.80% |
-39.66% |
-0.06% |
5.90% |
-11.81% |
-33.51% |
6.72% |
7.80% |
12.41% |
10.81% |
Return on Net Nonoperating Assets (RNNOA) |
|
-3.65% |
-21.69% |
-0.06% |
5.57% |
-11.00% |
-31.78% |
5.94% |
6.30% |
7.97% |
5.71% |
Return on Equity (ROE) |
|
-4.20% |
-46.26% |
-5.26% |
18.52% |
-12.85% |
-45.23% |
25.07% |
21.69% |
30.58% |
25.18% |
Cash Return on Invested Capital (CROIC) |
|
4.26% |
-9.32% |
-0.20% |
7.81% |
8.55% |
40.42% |
-13.08% |
8.08% |
15.46% |
13.39% |
Operating Return on Assets (OROA) |
|
-1.42% |
-21.85% |
4.90% |
9.27% |
-2.15% |
-11.06% |
8.21% |
11.48% |
15.68% |
14.27% |
Return on Assets (ROA) |
|
-1.93% |
-18.04% |
-1.80% |
6.49% |
-4.40% |
-12.78% |
6.83% |
7.00% |
11.11% |
10.01% |
Return on Common Equity (ROCE) |
|
-4.19% |
-46.12% |
-5.24% |
18.47% |
-12.83% |
-45.16% |
25.02% |
21.63% |
30.46% |
25.08% |
Return on Equity Simple (ROE_SIMPLE) |
|
-4.31% |
-61.31% |
-5.62% |
17.40% |
-14.09% |
-59.15% |
21.87% |
20.07% |
28.35% |
23.95% |
Net Operating Profit after Tax (NOPAT) |
|
-116 |
-4,739 |
-905 |
2,253 |
-314 |
-1,705 |
2,111 |
2,046 |
3,232 |
2,973 |
NOPAT Margin |
|
-0.49% |
-29.83% |
-4.39% |
9.39% |
-1.40% |
-11.80% |
13.80% |
10.08% |
14.04% |
12.96% |
Net Nonoperating Expense Percent (NNEP) |
|
10.25% |
15.10% |
-5.14% |
7.06% |
9.97% |
20.06% |
12.41% |
7.59% |
10.20% |
8.67% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
12.69% |
18.93% |
16.20% |
Cost of Revenue to Revenue |
|
89.34% |
94.52% |
88.96% |
87.56% |
89.80% |
89.30% |
86.82% |
83.68% |
81.06% |
81.25% |
SG&A Expenses to Revenue |
|
0.85% |
1.42% |
1.24% |
1.06% |
1.01% |
1.26% |
1.33% |
1.18% |
0.98% |
1.04% |
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 |
|
11.36% |
48.09% |
4.38% |
2.16% |
12.20% |
27.56% |
1.41% |
2.99% |
1.20% |
2.09% |
Earnings before Interest and Taxes (EBIT) |
|
-489 |
-6,986 |
1,275 |
2,368 |
-553 |
-2,547 |
1,766 |
2,615 |
3,758 |
3,587 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,346 |
-5,483 |
2,831 |
3,974 |
1,072 |
-1,489 |
2,670 |
3,555 |
4,756 |
4,666 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.62 |
4.36 |
4.57 |
2.22 |
2.51 |
3.21 |
2.94 |
4.32 |
3.37 |
2.27 |
Price to Tangible Book Value (P/TBV) |
|
1.92 |
5.86 |
6.75 |
3.16 |
3.87 |
7.36 |
5.10 |
6.71 |
4.84 |
3.12 |
Price to Revenue (P/Rev) |
|
1.06 |
2.58 |
1.84 |
0.88 |
0.90 |
1.11 |
1.29 |
1.69 |
1.38 |
1.04 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
12.76 |
0.00 |
0.00 |
13.55 |
21.86 |
12.01 |
9.55 |
Dividend Yield |
|
2.45% |
1.52% |
1.65% |
2.98% |
3.14% |
1.74% |
0.82% |
1.27% |
1.81% |
2.50% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
7.84% |
0.00% |
0.00% |
7.38% |
4.57% |
8.33% |
10.47% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.47 |
2.77 |
2.75 |
1.65 |
1.75 |
2.44 |
2.02 |
2.92 |
2.51 |
1.85 |
Enterprise Value to Revenue (EV/Rev) |
|
1.29 |
3.11 |
2.26 |
1.23 |
1.26 |
1.56 |
1.69 |
1.98 |
1.61 |
1.27 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
22.60 |
0.00 |
16.48 |
7.41 |
26.32 |
0.00 |
9.68 |
11.31 |
7.80 |
6.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
36.59 |
12.44 |
0.00 |
0.00 |
14.63 |
15.37 |
9.87 |
8.12 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
13.07 |
0.00 |
0.00 |
12.24 |
19.65 |
11.48 |
9.79 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.47 |
0.00 |
18.90 |
9.33 |
11.54 |
11.99 |
13.52 |
17.93 |
10.73 |
7.53 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
33.56 |
0.00 |
0.00 |
21.67 |
19.45 |
4.40 |
0.00 |
37.42 |
16.79 |
14.24 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.99 |
1.31 |
1.31 |
1.08 |
1.29 |
1.83 |
1.36 |
1.02 |
0.81 |
0.74 |
Long-Term Debt to Equity |
|
0.95 |
1.29 |
1.25 |
1.08 |
1.29 |
1.83 |
1.36 |
0.99 |
0.81 |
0.68 |
Financial Leverage |
|
0.34 |
0.55 |
0.95 |
0.95 |
0.93 |
0.95 |
0.88 |
0.81 |
0.64 |
0.53 |
Leverage Ratio |
|
2.17 |
2.56 |
2.93 |
2.85 |
2.92 |
3.54 |
3.67 |
3.10 |
2.75 |
2.52 |
Compound Leverage Factor |
|
4.16 |
2.80 |
1.57 |
2.19 |
5.93 |
4.48 |
2.60 |
2.50 |
2.46 |
2.27 |
Debt to Total Capital |
|
49.76% |
56.72% |
56.72% |
51.93% |
56.27% |
64.70% |
57.57% |
50.54% |
44.74% |
42.52% |
Short-Term Debt to Total Capital |
|
2.14% |
0.78% |
2.65% |
0.00% |
0.06% |
0.00% |
0.00% |
1.39% |
0.00% |
3.51% |
Long-Term Debt to Total Capital |
|
47.62% |
55.95% |
54.07% |
51.93% |
56.21% |
64.70% |
57.57% |
49.15% |
44.74% |
39.01% |
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 |
|
0.11% |
0.18% |
0.14% |
0.11% |
0.07% |
0.06% |
0.09% |
0.18% |
0.25% |
0.23% |
Common Equity to Total Capital |
|
50.13% |
43.10% |
43.14% |
47.96% |
43.66% |
35.24% |
42.34% |
49.28% |
55.02% |
57.25% |
Debt to EBITDA |
|
11.40 |
-2.26 |
3.87 |
2.59 |
9.63 |
-6.13 |
3.42 |
2.29 |
1.61 |
1.67 |
Net Debt to EBITDA |
|
3.91 |
-1.53 |
3.04 |
2.09 |
7.52 |
-4.41 |
2.28 |
1.63 |
1.13 |
1.11 |
Long-Term Debt to EBITDA |
|
10.91 |
-2.23 |
3.68 |
2.59 |
9.62 |
-6.13 |
3.42 |
2.23 |
1.61 |
1.53 |
Debt to NOPAT |
|
-132.87 |
-2.61 |
-12.10 |
4.58 |
-32.93 |
-5.36 |
4.32 |
3.98 |
2.36 |
2.62 |
Net Debt to NOPAT |
|
-45.62 |
-1.77 |
-9.51 |
3.69 |
-25.70 |
-3.85 |
2.88 |
2.84 |
1.66 |
1.74 |
Long-Term Debt to NOPAT |
|
-127.16 |
-2.58 |
-11.53 |
4.58 |
-32.90 |
-5.36 |
4.32 |
3.87 |
2.36 |
2.41 |
Altman Z-Score |
|
2.56 |
2.21 |
3.34 |
3.03 |
2.47 |
1.78 |
2.62 |
3.52 |
3.68 |
3.39 |
Noncontrolling Interest Sharing Ratio |
|
0.20% |
0.29% |
0.37% |
0.27% |
0.20% |
0.17% |
0.20% |
0.30% |
0.41% |
0.42% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.76 |
2.90 |
2.22 |
2.32 |
2.30 |
2.14 |
2.31 |
2.05 |
2.06 |
2.05 |
Quick Ratio |
|
2.88 |
1.97 |
1.52 |
1.51 |
1.40 |
1.27 |
1.56 |
1.30 |
1.27 |
1.28 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
907 |
-1,798 |
-36 |
1,359 |
1,450 |
5,122 |
-1,443 |
1,074 |
2,210 |
2,044 |
Operating Cash Flow to CapEx |
|
144.15% |
-295.66% |
203.13% |
174.61% |
182.46% |
425.57% |
352.58% |
276.45% |
292.06% |
317.06% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.49 |
0.00 |
25.58 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.20 |
0.00 |
53.38 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.57 |
0.00 |
34.07 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.68 |
0.50 |
0.79 |
0.94 |
0.87 |
0.63 |
0.71 |
0.89 |
0.96 |
0.91 |
Accounts Receivable Turnover |
|
3.67 |
3.44 |
4.60 |
4.67 |
4.57 |
3.78 |
4.54 |
4.90 |
4.85 |
4.60 |
Inventory Turnover |
|
6.43 |
5.70 |
7.85 |
7.75 |
6.53 |
4.70 |
5.64 |
6.43 |
6.07 |
5.95 |
Fixed Asset Turnover |
|
1.92 |
1.54 |
2.42 |
2.76 |
2.77 |
2.48 |
3.54 |
4.68 |
4.98 |
4.58 |
Accounts Payable Turnover |
|
8.74 |
7.94 |
8.50 |
7.54 |
7.38 |
6.44 |
6.76 |
6.21 |
5.95 |
5.88 |
Days Sales Outstanding (DSO) |
|
99.47 |
106.13 |
79.28 |
78.11 |
79.90 |
96.63 |
80.39 |
74.57 |
75.22 |
79.36 |
Days Inventory Outstanding (DIO) |
|
56.74 |
64.02 |
46.47 |
47.12 |
55.93 |
77.64 |
64.73 |
56.78 |
60.15 |
61.34 |
Days Payable Outstanding (DPO) |
|
41.78 |
45.97 |
42.96 |
48.40 |
49.43 |
56.66 |
53.96 |
58.82 |
61.31 |
62.02 |
Cash Conversion Cycle (CCC) |
|
114.43 |
124.18 |
82.80 |
76.83 |
86.41 |
117.61 |
91.16 |
72.52 |
74.05 |
78.67 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
20,764 |
17,823 |
16,954 |
17,848 |
16,084 |
9,257 |
12,811 |
13,783 |
14,805 |
15,734 |
Invested Capital Turnover |
|
1.11 |
0.82 |
1.19 |
1.38 |
1.32 |
1.14 |
1.39 |
1.53 |
1.61 |
1.50 |
Increase / (Decrease) in Invested Capital |
|
-1,022 |
-2,941 |
-869 |
894 |
-1,764 |
-6,827 |
3,554 |
972 |
1,022 |
929 |
Enterprise Value (EV) |
|
30,422 |
49,434 |
46,649 |
29,462 |
28,213 |
22,556 |
25,834 |
40,205 |
37,099 |
29,114 |
Market Capitalization |
|
25,120 |
41,020 |
38,017 |
21,136 |
20,141 |
15,978 |
19,736 |
34,370 |
31,685 |
23,886 |
Book Value per Share |
|
$18.07 |
$10.88 |
$9.54 |
$10.87 |
$9.13 |
$5.63 |
$7.50 |
$8.75 |
$10.49 |
$11.96 |
Tangible Book Value per Share |
|
$15.28 |
$8.09 |
$6.45 |
$7.64 |
$5.92 |
$2.45 |
$4.32 |
$5.64 |
$7.31 |
$8.73 |
Total Capital |
|
30,841 |
21,832 |
19,291 |
19,856 |
18,352 |
14,115 |
15,855 |
16,129 |
17,069 |
18,352 |
Total Debt |
|
15,346 |
12,384 |
10,942 |
10,312 |
10,327 |
9,132 |
9,127 |
8,152 |
7,636 |
7,804 |
Total Long-Term Debt |
|
14,687 |
12,214 |
10,430 |
10,312 |
10,316 |
9,132 |
9,127 |
7,928 |
7,636 |
7,160 |
Net Debt |
|
5,269 |
8,375 |
8,605 |
8,304 |
8,059 |
6,569 |
6,083 |
5,806 |
5,372 |
5,186 |
Capital Expenditures (CapEx) |
|
2,016 |
576 |
1,215 |
1,808 |
1,340 |
442 |
542 |
811 |
1,184 |
1,219 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5,315 |
3,815 |
4,090 |
4,341 |
4,077 |
2,491 |
2,593 |
3,485 |
3,671 |
4,358 |
Debt-free Net Working Capital (DFNWC) |
|
15,392 |
7,824 |
6,427 |
6,349 |
6,345 |
5,054 |
5,637 |
5,831 |
5,935 |
6,976 |
Net Working Capital (NWC) |
|
14,733 |
7,654 |
5,915 |
6,349 |
6,334 |
5,054 |
5,637 |
5,607 |
5,935 |
6,332 |
Net Nonoperating Expense (NNE) |
|
552 |
1,030 |
-437 |
596 |
815 |
1,237 |
643 |
451 |
570 |
457 |
Net Nonoperating Obligations (NNO) |
|
5,269 |
8,375 |
8,605 |
8,304 |
8,059 |
4,274 |
6,083 |
5,806 |
5,372 |
5,186 |
Total Depreciation and Amortization (D&A) |
|
1,835 |
1,503 |
1,556 |
1,606 |
1,625 |
1,058 |
904 |
940 |
998 |
1,079 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
22.49% |
24.01% |
19.84% |
18.09% |
18.19% |
17.24% |
16.95% |
17.17% |
15.95% |
18.99% |
Debt-free Net Working Capital to Revenue |
|
65.13% |
49.25% |
31.17% |
26.46% |
28.32% |
34.99% |
36.86% |
28.73% |
25.78% |
30.40% |
Net Working Capital to Revenue |
|
62.34% |
48.18% |
28.69% |
26.46% |
28.27% |
34.99% |
36.86% |
27.62% |
25.78% |
27.60% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.79) |
($6.69) |
$0.00 |
$0.00 |
$0.00 |
($3.34) |
$1.63 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
853M |
861M |
874.91M |
875M |
875M |
881M |
1.80B |
904M |
899M |
882M |
Adjusted Diluted Earnings per Share |
|
($0.79) |
($6.69) |
($0.53) |
$1.89 |
($1.29) |
($3.34) |
$1.63 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
853M |
861M |
874.91M |
877M |
875M |
881M |
1.80B |
908M |
902M |
883M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($3.34) |
$1.63 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
858.34M |
866.93M |
870M |
872.54M |
879.91M |
1.78B |
892M |
1.81B |
1.78B |
868.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,624 |
451 |
1,415 |
2,496 |
1,441 |
954 |
1,268 |
2,323 |
3,232 |
3,064 |
Normalized NOPAT Margin |
|
6.87% |
2.84% |
6.86% |
10.40% |
6.43% |
6.61% |
8.29% |
11.44% |
14.04% |
13.35% |
Pre Tax Income Margin |
|
-3.96% |
-48.00% |
3.31% |
7.56% |
-5.01% |
-22.29% |
8.19% |
10.40% |
14.61% |
14.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-15.16 |
0.00 |
62.26 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-10.15 |
0.00 |
48.72 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-17.79 |
0.00 |
42.95 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-12.78 |
0.00 |
29.41 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-92.05% |
-10.75% |
-133.76% |
38.02% |
-55.80% |
-9.45% |
10.97% |
27.27% |
21.64% |
23.85% |
Augmented Payout Ratio |
|
-92.05% |
-10.75% |
-133.76% |
62.16% |
-64.66% |
-12.85% |
10.97% |
42.95% |
51.69% |
63.79% |