Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-19.86% |
-3.57% |
12.93% |
7.86% |
-11.67% |
-75.76% |
44.01% |
-2.93% |
152.36% |
8.93% |
EBITDA Growth |
|
-24.33% |
-5.77% |
24.02% |
7.30% |
2.52% |
-105.49% |
253.76% |
-19.11% |
946.69% |
5.64% |
EBIT Growth |
|
-29.97% |
-11.80% |
33.04% |
12.08% |
5.30% |
-134.55% |
47.60% |
-11.25% |
387.77% |
4.64% |
NOPAT Growth |
|
-32.62% |
-13.44% |
65.38% |
-10.08% |
-11.02% |
-132.93% |
50.54% |
-14.95% |
436.35% |
15.14% |
Net Income Growth |
|
-33.50% |
-15.13% |
61.14% |
-9.56% |
11.96% |
-164.86% |
40.46% |
206.35% |
5.45% |
22.43% |
EPS Growth |
|
-29.83% |
-14.57% |
68.25% |
-13.52% |
14.01% |
-163.14% |
42.99% |
290.48% |
-33.33% |
22.50% |
Operating Cash Flow Growth |
|
-28.43% |
16.91% |
12.34% |
3.48% |
-40.37% |
-142.49% |
79.60% |
-288.48% |
441.84% |
-0.71% |
Free Cash Flow Firm Growth |
|
-42.22% |
23.54% |
33.49% |
7.30% |
-43.34% |
-50.31% |
-117.00% |
-504.38% |
292.49% |
-16.19% |
Invested Capital Growth |
|
1.70% |
-3.91% |
-0.79% |
-5.08% |
4.40% |
-14.10% |
-2.20% |
4.98% |
-3.14% |
1.81% |
Revenue Q/Q Growth |
|
-4.53% |
0.67% |
3.71% |
0.62% |
-11.51% |
-23.08% |
-0.17% |
2.72% |
20.97% |
-0.17% |
EBITDA Q/Q Growth |
|
-7.76% |
3.05% |
4.79% |
-2.40% |
-6.17% |
-168.38% |
-0.92% |
-1.98% |
35.17% |
-3.08% |
EBIT Q/Q Growth |
|
-10.19% |
1.65% |
8.78% |
-3.77% |
-4.81% |
-136.90% |
-3.00% |
0.50% |
60.07% |
-5.30% |
NOPAT Q/Q Growth |
|
-10.17% |
-0.27% |
31.69% |
-31.15% |
20.27% |
-106.98% |
-2.84% |
-3.66% |
67.78% |
-2.67% |
Net Income Q/Q Growth |
|
-11.26% |
2.05% |
29.59% |
-32.19% |
33.17% |
-117.78% |
12.30% |
-5.37% |
107.99% |
-4.21% |
EPS Q/Q Growth |
|
-11.47% |
2.93% |
32.96% |
-36.04% |
41.13% |
-123.23% |
15.44% |
-2.04% |
81.82% |
-2.97% |
Operating Cash Flow Q/Q Growth |
|
-5.39% |
5.05% |
2.44% |
-0.42% |
-9.49% |
-413.36% |
18.18% |
-27.91% |
52.43% |
-2.76% |
Free Cash Flow Firm Q/Q Growth |
|
-17.87% |
29.80% |
-0.58% |
-5.54% |
-19.30% |
196.80% |
-108.34% |
-32.29% |
111.96% |
-5.57% |
Invested Capital Q/Q Growth |
|
0.57% |
-3.59% |
2.28% |
-6.01% |
0.87% |
-17.34% |
-1.44% |
0.64% |
-2.77% |
-2.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
48.70% |
48.02% |
49.52% |
49.17% |
49.53% |
25.00% |
37.91% |
39.78% |
49.78% |
48.70% |
EBITDA Margin |
|
33.80% |
33.02% |
36.27% |
36.08% |
41.87% |
-9.49% |
10.13% |
8.44% |
35.02% |
33.96% |
Operating Margin |
|
24.31% |
22.20% |
27.22% |
27.32% |
27.75% |
-47.38% |
-16.27% |
-19.27% |
22.30% |
21.26% |
EBIT Margin |
|
24.57% |
22.47% |
26.48% |
27.51% |
32.79% |
-46.73% |
-17.01% |
-19.49% |
22.22% |
21.35% |
Profit (Net Income) Margin |
|
20.41% |
17.97% |
25.64% |
21.49% |
27.25% |
-72.89% |
-30.14% |
33.02% |
13.80% |
15.51% |
Tax Burden Percent |
|
91.00% |
89.44% |
106.84% |
88.73% |
91.78% |
114.23% |
86.57% |
-97.84% |
80.62% |
89.39% |
Interest Burden Percent |
|
91.30% |
89.38% |
90.62% |
88.06% |
90.52% |
136.54% |
204.72% |
173.16% |
77.01% |
81.26% |
Effective Tax Rate |
|
9.00% |
10.56% |
-6.84% |
11.27% |
12.00% |
0.00% |
0.00% |
0.00% |
19.38% |
10.61% |
Return on Invested Capital (ROIC) |
|
16.30% |
14.27% |
24.18% |
22.40% |
20.02% |
-6.94% |
-3.76% |
-4.26% |
14.22% |
16.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.51% |
11.52% |
18.52% |
17.49% |
24.22% |
-19.89% |
-11.74% |
14.75% |
9.52% |
12.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
11.06% |
11.18% |
18.97% |
18.67% |
29.84% |
-35.72% |
-40.35% |
50.23% |
22.66% |
31.75% |
Return on Equity (ROE) |
|
27.36% |
25.45% |
43.15% |
41.07% |
49.86% |
-42.67% |
-44.11% |
45.97% |
36.88% |
48.24% |
Cash Return on Invested Capital (CROIC) |
|
14.62% |
18.27% |
24.98% |
27.61% |
15.72% |
8.22% |
-1.53% |
-9.12% |
17.42% |
14.70% |
Operating Return on Assets (OROA) |
|
13.29% |
12.26% |
16.38% |
17.47% |
17.39% |
-6.24% |
-3.52% |
-3.81% |
10.52% |
11.37% |
Return on Assets (ROA) |
|
11.04% |
9.80% |
15.86% |
13.65% |
14.45% |
-9.74% |
-6.24% |
6.45% |
6.53% |
8.26% |
Return on Common Equity (ROCE) |
|
22.02% |
20.78% |
36.13% |
34.77% |
40.91% |
-34.66% |
-37.88% |
45.76% |
38.02% |
46.50% |
Return on Equity Simple (ROE_SIMPLE) |
|
35.00% |
32.78% |
50.31% |
51.92% |
63.70% |
-72.08% |
-63.93% |
34.97% |
34.75% |
60.75% |
Net Operating Profit after Tax (NOPAT) |
|
2,585 |
2,238 |
3,701 |
3,328 |
2,961 |
-975 |
-482 |
-554 |
1,865 |
2,147 |
NOPAT Margin |
|
22.12% |
19.86% |
29.08% |
24.24% |
24.42% |
-33.17% |
-11.39% |
-13.49% |
17.98% |
19.00% |
Net Nonoperating Expense Percent (NNEP) |
|
2.79% |
2.76% |
5.66% |
4.92% |
-4.20% |
12.95% |
7.98% |
-19.01% |
4.70% |
4.21% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-2.82% |
10.28% |
12.70% |
Cost of Revenue to Revenue |
|
51.30% |
51.98% |
50.48% |
50.83% |
50.47% |
75.00% |
62.09% |
60.22% |
50.22% |
51.30% |
SG&A Expenses to Revenue |
|
12.35% |
13.69% |
12.49% |
12.27% |
11.80% |
32.86% |
24.61% |
28.49% |
12.89% |
12.75% |
R&D to Revenue |
|
0.09% |
0.08% |
0.10% |
0.09% |
0.20% |
0.61% |
2.57% |
3.48% |
1.98% |
2.02% |
Operating Expenses to Revenue |
|
24.39% |
25.82% |
22.31% |
21.84% |
21.78% |
72.38% |
54.18% |
59.05% |
27.48% |
27.44% |
Earnings before Interest and Taxes (EBIT) |
|
2,872 |
2,533 |
3,370 |
3,777 |
3,977 |
-1,374 |
-720 |
-801 |
2,305 |
2,412 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,950 |
3,722 |
4,616 |
4,953 |
5,078 |
-279 |
429 |
347 |
3,632 |
3,837 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.04 |
5.73 |
7.39 |
6.55 |
9.81 |
14.99 |
14.11 |
9.23 |
8.98 |
12.91 |
Price to Tangible Book Value (P/TBV) |
|
4.08 |
5.82 |
7.49 |
6.63 |
9.89 |
15.12 |
14.24 |
9.39 |
10.50 |
15.92 |
Price to Revenue (P/Rev) |
|
2.36 |
3.14 |
3.76 |
2.71 |
4.20 |
15.16 |
6.65 |
8.72 |
3.56 |
3.30 |
Price to Earnings (P/E) |
|
14.01 |
21.07 |
17.06 |
15.42 |
18.87 |
0.00 |
0.00 |
19.56 |
30.28 |
25.75 |
Dividend Yield |
|
7.51% |
6.47% |
4.82% |
6.32% |
4.65% |
5.31% |
0.00% |
0.00% |
0.83% |
1.56% |
Earnings Yield |
|
7.14% |
4.75% |
5.86% |
6.48% |
5.30% |
0.00% |
0.00% |
5.11% |
3.30% |
3.88% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.27 |
2.87 |
3.69 |
3.15 |
4.00 |
4.40 |
3.26 |
3.40 |
3.56 |
3.62 |
Enterprise Value to Revenue (EV/Rev) |
|
3.11 |
3.92 |
4.42 |
3.32 |
4.99 |
19.40 |
9.76 |
11.01 |
4.42 |
4.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.19 |
11.86 |
12.19 |
9.21 |
11.91 |
0.00 |
96.35 |
130.46 |
12.63 |
12.41 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.64 |
17.43 |
16.69 |
12.07 |
15.21 |
0.00 |
0.00 |
0.00 |
19.90 |
19.74 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.04 |
19.73 |
15.20 |
13.70 |
20.42 |
0.00 |
0.00 |
0.00 |
24.60 |
22.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.49 |
10.92 |
12.38 |
9.70 |
21.57 |
0.00 |
0.00 |
0.00 |
14.22 |
14.86 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.66 |
15.42 |
14.71 |
11.12 |
26.02 |
49.39 |
0.00 |
0.00 |
20.09 |
24.88 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.11 |
1.28 |
1.26 |
1.78 |
1.92 |
3.96 |
6.58 |
4.37 |
3.42 |
4.35 |
Long-Term Debt to Equity |
|
1.10 |
1.26 |
1.23 |
1.76 |
1.91 |
3.94 |
6.55 |
3.81 |
2.96 |
3.35 |
Financial Leverage |
|
0.82 |
0.97 |
1.02 |
1.07 |
1.23 |
1.80 |
3.44 |
3.41 |
2.38 |
2.58 |
Leverage Ratio |
|
2.48 |
2.60 |
2.72 |
3.01 |
3.45 |
4.38 |
7.06 |
7.13 |
5.65 |
5.84 |
Compound Leverage Factor |
|
2.26 |
2.32 |
2.47 |
2.65 |
3.12 |
5.98 |
14.46 |
12.35 |
4.35 |
4.75 |
Debt to Total Capital |
|
52.61% |
56.14% |
55.83% |
63.99% |
65.75% |
79.83% |
86.81% |
81.38% |
77.37% |
81.32% |
Short-Term Debt to Total Capital |
|
0.53% |
0.98% |
1.71% |
0.59% |
0.37% |
0.43% |
0.43% |
10.34% |
10.48% |
18.69% |
Long-Term Debt to Total Capital |
|
52.07% |
55.16% |
54.11% |
63.40% |
65.38% |
79.40% |
86.38% |
71.03% |
66.89% |
62.63% |
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 |
|
9.01% |
7.72% |
6.61% |
5.66% |
6.95% |
3.22% |
1.48% |
-1.15% |
-0.08% |
1.63% |
Common Equity to Total Capital |
|
38.38% |
36.14% |
37.56% |
30.35% |
27.30% |
16.95% |
11.71% |
19.77% |
22.71% |
17.05% |
Debt to EBITDA |
|
2.37 |
2.58 |
2.09 |
2.42 |
2.46 |
-50.19 |
34.49 |
46.05 |
3.86 |
3.58 |
Net Debt to EBITDA |
|
1.81 |
2.00 |
1.56 |
1.48 |
1.62 |
-42.67 |
30.13 |
27.86 |
2.46 |
2.63 |
Long-Term Debt to EBITDA |
|
2.34 |
2.53 |
2.02 |
2.40 |
2.45 |
-49.92 |
34.31 |
40.19 |
3.34 |
2.76 |
Debt to NOPAT |
|
3.61 |
4.29 |
2.60 |
3.60 |
4.22 |
-14.36 |
-30.68 |
-28.82 |
7.52 |
6.40 |
Net Debt to NOPAT |
|
2.77 |
3.33 |
1.95 |
2.20 |
2.79 |
-12.21 |
-26.80 |
-17.44 |
4.79 |
4.71 |
Long-Term Debt to NOPAT |
|
3.58 |
4.21 |
2.52 |
3.57 |
4.19 |
-14.28 |
-30.52 |
-25.16 |
6.50 |
4.93 |
Altman Z-Score |
|
2.60 |
2.76 |
3.55 |
2.88 |
3.21 |
1.69 |
1.21 |
1.50 |
2.32 |
2.35 |
Noncontrolling Interest Sharing Ratio |
|
19.54% |
18.35% |
16.27% |
15.32% |
17.97% |
18.77% |
14.12% |
0.46% |
-3.08% |
3.61% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.46 |
1.10 |
1.08 |
1.76 |
1.65 |
2.03 |
2.15 |
1.73 |
1.31 |
0.74 |
Quick Ratio |
|
1.40 |
1.03 |
1.03 |
1.70 |
1.57 |
0.83 |
0.80 |
1.69 |
1.26 |
0.70 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,318 |
2,864 |
3,823 |
4,102 |
2,324 |
1,155 |
-196 |
-1,186 |
2,284 |
1,914 |
Operating Cash Flow to CapEx |
|
226.52% |
290.31% |
552.68% |
505.48% |
276.70% |
-97.15% |
-29.60% |
-147.04% |
318.24% |
204.60% |
Free Cash Flow to Firm to Interest Expense |
|
8.75 |
10.26 |
11.52 |
8.04 |
5.15 |
2.21 |
-0.26 |
-1.69 |
2.79 |
2.63 |
Operating Cash Flow to Interest Expense |
|
13.05 |
14.49 |
13.68 |
9.22 |
6.22 |
-2.28 |
-0.32 |
-1.34 |
3.95 |
4.41 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.29 |
9.50 |
11.21 |
7.39 |
3.97 |
-4.62 |
-1.40 |
-2.26 |
2.71 |
2.25 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.54 |
0.55 |
0.62 |
0.64 |
0.53 |
0.13 |
0.21 |
0.20 |
0.47 |
0.53 |
Accounts Receivable Turnover |
|
8.41 |
11.03 |
18.30 |
20.48 |
15.45 |
5.37 |
18.65 |
17.53 |
27.62 |
25.08 |
Inventory Turnover |
|
141.63 |
131.66 |
154.82 |
193.86 |
170.03 |
74.75 |
119.50 |
99.00 |
157.85 |
146.73 |
Fixed Asset Turnover |
|
0.69 |
0.66 |
0.75 |
0.86 |
0.75 |
0.19 |
0.30 |
0.30 |
0.76 |
0.82 |
Accounts Payable Turnover |
|
53.60 |
49.03 |
42.98 |
39.99 |
37.44 |
18.53 |
31.67 |
29.82 |
40.70 |
35.02 |
Days Sales Outstanding (DSO) |
|
43.39 |
33.10 |
19.94 |
17.83 |
23.63 |
68.03 |
19.57 |
20.83 |
13.21 |
14.55 |
Days Inventory Outstanding (DIO) |
|
2.58 |
2.77 |
2.36 |
1.88 |
2.15 |
4.88 |
3.05 |
3.69 |
2.31 |
2.49 |
Days Payable Outstanding (DPO) |
|
6.81 |
7.44 |
8.49 |
9.13 |
9.75 |
19.70 |
11.52 |
12.24 |
8.97 |
10.42 |
Cash Conversion Cycle (CCC) |
|
39.16 |
28.42 |
13.81 |
10.58 |
16.02 |
53.22 |
11.10 |
12.27 |
6.56 |
6.62 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
15,992 |
15,366 |
15,244 |
14,470 |
15,107 |
12,977 |
12,691 |
13,323 |
12,904 |
13,137 |
Invested Capital Turnover |
|
0.74 |
0.72 |
0.83 |
0.92 |
0.82 |
0.21 |
0.33 |
0.32 |
0.79 |
0.87 |
Increase / (Decrease) in Invested Capital |
|
267 |
-626 |
-122 |
-774 |
637 |
-2,130 |
-286 |
632 |
-419 |
233 |
Enterprise Value (EV) |
|
36,298 |
44,147 |
56,251 |
45,601 |
60,472 |
57,044 |
41,333 |
45,268 |
45,880 |
47,615 |
Market Capitalization |
|
27,540 |
35,371 |
47,900 |
37,216 |
50,902 |
44,573 |
28,156 |
35,826 |
36,970 |
37,237 |
Book Value per Share |
|
$8.57 |
$7.77 |
$8.21 |
$7.25 |
$6.75 |
$3.89 |
$2.61 |
$5.08 |
$5.39 |
$3.98 |
Tangible Book Value per Share |
|
$8.48 |
$7.64 |
$8.09 |
$7.16 |
$6.70 |
$3.86 |
$2.59 |
$5.00 |
$4.60 |
$3.23 |
Total Capital |
|
17,762 |
17,091 |
17,267 |
18,730 |
18,999 |
17,542 |
17,043 |
19,634 |
18,133 |
16,912 |
Total Debt |
|
9,344 |
9,595 |
9,640 |
11,985 |
12,492 |
14,004 |
14,795 |
15,978 |
14,029 |
13,752 |
Total Long-Term Debt |
|
9,249 |
9,428 |
9,344 |
11,874 |
12,422 |
13,929 |
14,721 |
13,947 |
12,129 |
10,592 |
Net Debt |
|
7,157 |
7,457 |
7,210 |
7,324 |
8,250 |
11,906 |
12,925 |
9,667 |
8,924 |
10,102 |
Capital Expenditures (CapEx) |
|
1,527 |
1,393 |
822 |
930 |
1,013 |
1,226 |
821 |
642 |
1,014 |
1,566 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-947 |
-1,679 |
-1,893 |
-2,141 |
-2,091 |
868 |
1,149 |
-1,438 |
-1,850 |
-2,001 |
Debt-free Net Working Capital (DFNWC) |
|
1,240 |
459 |
537 |
2,520 |
2,151 |
2,966 |
3,019 |
4,873 |
3,255 |
1,649 |
Net Working Capital (NWC) |
|
1,145 |
292 |
241 |
2,409 |
2,081 |
2,891 |
2,945 |
2,842 |
1,355 |
-1,511 |
Net Nonoperating Expense (NNE) |
|
199 |
213 |
438 |
377 |
-343 |
1,168 |
794 |
-1,911 |
434 |
395 |
Net Nonoperating Obligations (NNO) |
|
7,574 |
7,870 |
7,617 |
7,725 |
8,600 |
9,439 |
10,443 |
9,667 |
8,800 |
9,977 |
Total Depreciation and Amortization (D&A) |
|
1,078 |
1,189 |
1,246 |
1,176 |
1,101 |
1,095 |
1,149 |
1,148 |
1,327 |
1,425 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.10% |
-14.90% |
-14.87% |
-15.59% |
-17.24% |
29.52% |
27.14% |
-34.99% |
-17.84% |
-17.71% |
Debt-free Net Working Capital to Revenue |
|
10.61% |
4.07% |
4.22% |
18.36% |
17.74% |
100.88% |
71.30% |
118.56% |
31.38% |
14.60% |
Net Working Capital to Revenue |
|
9.80% |
2.59% |
1.89% |
17.55% |
17.16% |
98.33% |
69.56% |
69.15% |
13.06% |
-13.37% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.47 |
$2.10 |
$3.54 |
$3.07 |
$3.50 |
($2.21) |
($1.26) |
$2.40 |
$1.60 |
$1.97 |
Adjusted Weighted Average Basic Shares Outstanding |
|
796.79M |
795M |
792M |
786M |
771M |
764M |
764M |
764M |
763M |
735M |
Adjusted Diluted Earnings per Share |
|
$2.47 |
$2.10 |
$3.54 |
$3.07 |
$3.50 |
($2.21) |
($1.26) |
$2.40 |
$1.60 |
$1.96 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
797.60M |
795M |
792M |
786M |
771M |
764M |
764M |
764M |
765M |
737M |
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 |
|
794.69M |
793.99M |
788.88M |
775.05M |
763.68M |
763.84M |
763.99M |
764.27M |
753.62M |
715.93M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,661 |
2,425 |
2,444 |
3,466 |
3,062 |
-911 |
-450 |
-539 |
1,899 |
2,204 |
Normalized NOPAT Margin |
|
22.77% |
21.51% |
19.20% |
25.25% |
25.25% |
-30.98% |
-10.63% |
-13.11% |
18.31% |
19.51% |
Pre Tax Income Margin |
|
22.43% |
20.09% |
23.99% |
24.23% |
29.69% |
-63.81% |
-34.81% |
-33.75% |
17.11% |
17.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.84 |
9.08 |
10.15 |
7.41 |
8.82 |
-2.63 |
-0.95 |
-1.14 |
2.82 |
3.32 |
NOPAT to Interest Expense |
|
9.76 |
8.02 |
11.15 |
6.53 |
6.57 |
-1.86 |
-0.64 |
-0.79 |
2.28 |
2.95 |
EBIT Less CapEx to Interest Expense |
|
5.08 |
4.09 |
7.67 |
5.58 |
6.57 |
-4.97 |
-2.03 |
-2.06 |
1.58 |
1.16 |
NOPAT Less CapEx to Interest Expense |
|
3.99 |
3.03 |
8.67 |
4.70 |
4.32 |
-4.21 |
-1.72 |
-1.70 |
1.04 |
0.80 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
113.45% |
144.40% |
90.19% |
100.95% |
90.80% |
-42.51% |
0.00% |
0.00% |
21.31% |
33.68% |
Augmented Payout Ratio |
|
122.05% |
144.40% |
101.69% |
131.62% |
113.62% |
-42.51% |
0.00% |
0.00% |
56.60% |
133.56% |