Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
34.72% |
28.43% |
32.38% |
33.76% |
34.03% |
31.10% |
34.73% |
24.68% |
10.77% |
8.99% |
EBITDA Growth |
|
49.44% |
138.82% |
257.66% |
96.01% |
5.98% |
167.89% |
-132.95% |
-997.85% |
150.85% |
59.19% |
EBIT Growth |
|
30.27% |
52.72% |
74.76% |
-158.93% |
-265.71% |
10.01% |
-843.66% |
-181.00% |
86.10% |
114.70% |
NOPAT Growth |
|
31.57% |
58.40% |
58.52% |
-207.91% |
-177.90% |
-147.92% |
-166.50% |
-115.21% |
69.39% |
101.34% |
Net Income Growth |
|
33.60% |
49.45% |
74.09% |
-523.29% |
-104.58% |
-54.82% |
-353.34% |
-133.67% |
81.20% |
64.73% |
EPS Growth |
|
36.11% |
52.17% |
72.73% |
-450.00% |
-93.94% |
-46.88% |
-336.17% |
-125.12% |
81.15% |
63.79% |
Operating Cash Flow Growth |
|
144.50% |
484.11% |
38.57% |
75.22% |
-10.10% |
-154.27% |
532.36% |
25.73% |
108.91% |
20.92% |
Free Cash Flow Firm Growth |
|
-8.69% |
93.50% |
-3,006.34% |
-24.17% |
-594.71% |
49.53% |
-179.31% |
90.01% |
7.68% |
217.43% |
Invested Capital Growth |
|
56.92% |
-81.71% |
408.34% |
149.89% |
457.40% |
31.80% |
68.57% |
-25.64% |
-5.98% |
-8.36% |
Revenue Q/Q Growth |
|
7.84% |
6.07% |
7.69% |
7.58% |
7.66% |
7.41% |
7.70% |
3.99% |
2.16% |
1.83% |
EBITDA Q/Q Growth |
|
16.77% |
149.87% |
35.69% |
19.30% |
-16.44% |
79.78% |
-218.52% |
-49.45% |
8,248.30% |
12.97% |
EBIT Q/Q Growth |
|
8.81% |
46.12% |
-249.46% |
-9.14% |
-113.52% |
51.67% |
-59.90% |
-26.04% |
67.59% |
161.81% |
NOPAT Q/Q Growth |
|
9.76% |
49.22% |
-410.96% |
-24.05% |
-59.09% |
-7.99% |
-32.79% |
-30.65% |
51.44% |
104.60% |
Net Income Q/Q Growth |
|
9.01% |
44.63% |
-304.57% |
-26.92% |
-57.54% |
22.02% |
-44.87% |
-23.23% |
58.90% |
40.73% |
EPS Q/Q Growth |
|
8.00% |
46.34% |
-300.00% |
-32.00% |
-52.38% |
23.58% |
-44.88% |
-22.41% |
58.77% |
40.00% |
Operating Cash Flow Q/Q Growth |
|
340.59% |
17.36% |
7.91% |
21.45% |
-31.04% |
9.46% |
49.14% |
-4.15% |
22.90% |
4.10% |
Free Cash Flow Firm Q/Q Growth |
|
7.89% |
83.32% |
-2,293.30% |
23.34% |
-464.97% |
58.50% |
-218.86% |
88.83% |
35.88% |
27.02% |
Invested Capital Q/Q Growth |
|
10.11% |
-6.73% |
555.07% |
34.55% |
289.72% |
9.65% |
65.29% |
-13.52% |
-5.88% |
-4.08% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
70.54% |
100.00% |
75.92% |
76.67% |
74.41% |
72.66% |
71.88% |
67.73% |
69.84% |
70.61% |
EBITDA Margin |
|
-6.08% |
1.84% |
4.96% |
7.27% |
5.75% |
11.75% |
-2.87% |
-25.30% |
11.61% |
16.96% |
Operating Margin |
|
-10.44% |
-3.38% |
-1.06% |
-2.44% |
-5.06% |
-9.57% |
-18.92% |
-32.66% |
-9.03% |
0.11% |
EBIT Margin |
|
-10.88% |
-4.01% |
-0.76% |
-1.48% |
-4.03% |
-2.77% |
-19.40% |
-43.72% |
-5.49% |
0.74% |
Profit (Net Income) Margin |
|
-10.84% |
-4.26% |
-0.83% |
-3.89% |
-5.94% |
-7.01% |
-23.59% |
-44.22% |
-7.50% |
-2.43% |
Tax Burden Percent |
|
96.21% |
101.48% |
106.54% |
100.54% |
94.15% |
101.14% |
100.68% |
100.59% |
105.35% |
123.43% |
Interest Burden Percent |
|
103.48% |
104.89% |
102.57% |
261.65% |
156.31% |
250.33% |
120.81% |
100.55% |
129.79% |
-265.76% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-23.46% |
-13.95% |
-8.25% |
-10.41% |
-18.17% |
-35.74% |
-13.22% |
0.19% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-23.17% |
-6.23% |
6.73% |
-12.02% |
-40.56% |
-72.82% |
-15.16% |
-4.42% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
21.11% |
4.35% |
-1.83% |
-5.28% |
-70.29% |
-653.60% |
69.57% |
17.62% |
Return on Equity (ROE) |
|
-31.07% |
-13.51% |
-2.35% |
-9.60% |
-10.08% |
-15.69% |
-88.46% |
-689.33% |
56.35% |
17.81% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-140.36% |
-99.62% |
-147.41% |
-37.85% |
-69.24% |
-6.32% |
-7.05% |
8.92% |
Operating Return on Assets (OROA) |
|
-15.99% |
-6.52% |
-1.26% |
-1.59% |
-3.11% |
-1.80% |
-12.99% |
-37.37% |
-6.01% |
0.95% |
Return on Assets (ROA) |
|
-15.92% |
-6.94% |
-1.37% |
-4.18% |
-4.57% |
-4.57% |
-15.80% |
-37.79% |
-8.22% |
-3.13% |
Return on Common Equity (ROCE) |
|
-31.07% |
-13.51% |
-2.35% |
-9.60% |
-10.08% |
-15.63% |
-67.33% |
388.66% |
94.68% |
28.66% |
Return on Equity Simple (ROE_SIMPLE) |
|
-29.15% |
-12.48% |
-1.84% |
-8.25% |
-7.19% |
-26.91% |
-111.00% |
182.10% |
32.88% |
10.58% |
Net Operating Profit after Tax (NOPAT) |
|
-22 |
-9.01 |
-3.74 |
-12 |
-32 |
-79 |
-211 |
-455 |
-139 |
1.87 |
NOPAT Margin |
|
-7.31% |
-2.37% |
-0.74% |
-1.71% |
-3.54% |
-6.70% |
-13.25% |
-22.87% |
-6.32% |
0.08% |
Net Nonoperating Expense Percent (NNEP) |
|
-8.91% |
-5.47% |
-0.29% |
-7.72% |
-14.99% |
1.61% |
22.38% |
37.09% |
1.94% |
4.61% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-39.34% |
-13.34% |
0.19% |
Cost of Revenue to Revenue |
|
29.46% |
0.00% |
24.08% |
23.33% |
25.59% |
27.34% |
28.12% |
32.27% |
30.16% |
29.39% |
SG&A Expenses to Revenue |
|
15.90% |
14.58% |
14.36% |
15.26% |
15.73% |
16.90% |
17.83% |
14.73% |
15.12% |
11.10% |
R&D to Revenue |
|
17.87% |
17.22% |
14.92% |
15.00% |
15.10% |
16.01% |
19.42% |
18.22% |
15.25% |
13.72% |
Operating Expenses to Revenue |
|
80.98% |
103.38% |
76.98% |
79.11% |
79.47% |
82.23% |
90.81% |
100.39% |
78.87% |
70.50% |
Earnings before Interest and Taxes (EBIT) |
|
-32 |
-15 |
-3.85 |
-9.96 |
-36 |
-33 |
-309 |
-869 |
-121 |
18 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
6.99 |
25 |
49 |
52 |
139 |
-46 |
-503 |
256 |
407 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
15.19 |
11.66 |
16.40 |
20.85 |
18.98 |
110.12 |
50.94 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
17.16 |
12.80 |
17.21 |
24.81 |
25.14 |
255.72 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
5.65 |
3.98 |
7.43 |
9.83 |
15.68 |
28.70 |
10.83 |
1.71 |
1.45 |
1.32 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
75.55 |
54.51 |
21.42 |
39.88 |
12.60 |
4.57 |
4.61 |
4.98 |
Enterprise Value to Revenue (EV/Rev) |
|
5.25 |
3.60 |
7.07 |
9.53 |
15.58 |
29.17 |
11.53 |
2.50 |
2.14 |
1.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
196.15 |
142.56 |
131.12 |
270.99 |
248.26 |
0.00 |
0.00 |
18.40 |
11.42 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
261.78 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,488.90 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
305.61 |
46.13 |
86.55 |
89.05 |
216.94 |
0.00 |
120.85 |
25.94 |
11.77 |
9.63 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
53.36 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.17 |
0.12 |
0.00 |
1.15 |
0.52 |
4.50 |
2.60 |
-5.78 |
-5.10 |
-4.35 |
Long-Term Debt to Equity |
|
0.14 |
0.00 |
0.00 |
1.15 |
0.52 |
4.40 |
2.60 |
-5.78 |
-5.03 |
-3.84 |
Financial Leverage |
|
-1.14 |
-1.10 |
-0.91 |
-0.70 |
-0.27 |
0.44 |
1.73 |
8.97 |
-4.59 |
-3.99 |
Leverage Ratio |
|
1.95 |
1.95 |
1.71 |
2.30 |
2.21 |
3.44 |
5.60 |
18.24 |
-6.85 |
-5.69 |
Compound Leverage Factor |
|
2.02 |
2.04 |
1.75 |
6.01 |
3.45 |
8.60 |
6.77 |
18.34 |
-8.89 |
15.12 |
Debt to Total Capital |
|
14.74% |
10.35% |
0.00% |
53.58% |
34.16% |
81.83% |
72.20% |
120.91% |
124.40% |
129.84% |
Short-Term Debt to Total Capital |
|
3.11% |
10.14% |
0.00% |
0.00% |
0.00% |
1.81% |
0.00% |
0.00% |
1.61% |
15.39% |
Long-Term Debt to Total Capital |
|
11.63% |
0.22% |
0.00% |
53.58% |
34.16% |
80.02% |
72.20% |
120.91% |
122.79% |
114.45% |
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% |
0.22% |
10.30% |
14.72% |
16.05% |
16.94% |
Common Equity to Total Capital |
|
85.25% |
89.64% |
100.00% |
46.42% |
65.84% |
17.95% |
17.50% |
-35.63% |
-40.45% |
-46.78% |
Debt to EBITDA |
|
-1.06 |
2.15 |
0.00 |
7.48 |
7.45 |
10.11 |
-30.52 |
-3.26 |
6.04 |
3.76 |
Net Debt to EBITDA |
|
6.59 |
-20.80 |
0.00 |
-4.08 |
-1.71 |
3.98 |
-20.10 |
-2.72 |
5.17 |
3.16 |
Long-Term Debt to EBITDA |
|
-0.83 |
0.04 |
0.00 |
7.48 |
7.45 |
9.89 |
-30.52 |
-3.26 |
5.96 |
3.31 |
Debt to NOPAT |
|
-0.88 |
-1.67 |
0.00 |
-31.86 |
-12.10 |
-17.74 |
-6.62 |
-3.60 |
-11.11 |
818.16 |
Net Debt to NOPAT |
|
5.48 |
16.13 |
0.00 |
17.36 |
2.78 |
-6.98 |
-4.36 |
-3.01 |
-9.51 |
688.24 |
Long-Term Debt to NOPAT |
|
-0.69 |
-0.03 |
0.00 |
-31.86 |
-12.10 |
-17.35 |
-6.62 |
-3.60 |
-10.96 |
721.18 |
Altman Z-Score |
|
9.61 |
7.83 |
18.10 |
7.92 |
12.52 |
11.41 |
4.95 |
-0.51 |
0.69 |
0.97 |
Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.36% |
23.89% |
156.38% |
-68.02% |
-60.94% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.12 |
1.78 |
2.11 |
3.55 |
1.91 |
2.11 |
1.24 |
1.22 |
1.34 |
1.16 |
Quick Ratio |
|
1.95 |
1.64 |
1.82 |
3.31 |
1.69 |
1.86 |
0.95 |
0.89 |
0.93 |
0.84 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-33 |
-2.13 |
-66 |
-82 |
-571 |
-288 |
-805 |
-80 |
-74 |
87 |
Operating Cash Flow to CapEx |
|
34.76% |
208.68% |
211.14% |
265.94% |
233.54% |
-80.68% |
525.40% |
584.80% |
1,699.75% |
1,933.57% |
Free Cash Flow to Firm to Interest Expense |
|
-29.18 |
-2.86 |
-668.52 |
-5.10 |
-27.83 |
-5.85 |
-12.50 |
-16.73 |
-2.06 |
1.34 |
Operating Cash Flow to Interest Expense |
|
4.53 |
39.82 |
415.81 |
4.48 |
3.16 |
-0.71 |
2.36 |
39.80 |
11.10 |
7.44 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-8.50 |
20.74 |
218.87 |
2.80 |
1.81 |
-1.60 |
1.91 |
32.99 |
10.45 |
7.05 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.47 |
1.63 |
1.64 |
1.07 |
0.77 |
0.65 |
0.67 |
0.85 |
1.10 |
1.29 |
Accounts Receivable Turnover |
|
22.10 |
15.40 |
13.09 |
9.55 |
8.05 |
7.74 |
7.80 |
7.31 |
6.52 |
6.40 |
Inventory Turnover |
|
43.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
11.04 |
12.65 |
13.38 |
11.87 |
11.33 |
10.23 |
10.32 |
11.29 |
11.91 |
13.15 |
Accounts Payable Turnover |
|
18.61 |
0.00 |
16.03 |
17.99 |
10.32 |
7.30 |
7.23 |
9.67 |
11.45 |
18.77 |
Days Sales Outstanding (DSO) |
|
16.52 |
23.70 |
27.88 |
38.22 |
45.35 |
47.18 |
46.79 |
49.95 |
56.00 |
57.07 |
Days Inventory Outstanding (DIO) |
|
8.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
19.61 |
0.00 |
22.77 |
20.29 |
35.35 |
50.00 |
50.50 |
37.75 |
31.87 |
19.44 |
Cash Conversion Cycle (CCC) |
|
5.33 |
23.70 |
5.11 |
17.93 |
10.00 |
-2.81 |
-3.71 |
12.20 |
24.12 |
37.63 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-8.42 |
-15 |
47 |
118 |
657 |
866 |
1,459 |
1,085 |
1,020 |
935 |
Invested Capital Turnover |
|
-21.20 |
-32.09 |
31.61 |
8.17 |
2.33 |
1.55 |
1.37 |
1.56 |
2.09 |
2.46 |
Increase / (Decrease) in Invested Capital |
|
11 |
-6.88 |
62 |
71 |
539 |
209 |
594 |
-374 |
-65 |
-85 |
Enterprise Value (EV) |
|
1,554 |
1,371 |
3,563 |
6,423 |
14,068 |
34,525 |
18,387 |
4,962 |
4,705 |
4,652 |
Market Capitalization |
|
1,673 |
1,516 |
3,744 |
6,623 |
14,157 |
33,968 |
17,266 |
3,394 |
3,183 |
3,166 |
Book Value per Share |
|
$1.55 |
$1.77 |
$2.95 |
$3.95 |
$8.88 |
$3.44 |
$3.68 |
($5.07) |
($5.36) |
($6.09) |
Tangible Book Value per Share |
|
$1.37 |
$1.61 |
$2.81 |
$3.32 |
$6.71 |
$1.48 |
($4.70) |
($11.18) |
($10.28) |
($9.87) |
Total Capital |
|
129 |
145 |
228 |
684 |
1,133 |
1,719 |
1,937 |
1,355 |
1,242 |
1,178 |
Total Debt |
|
19 |
15 |
0.00 |
367 |
387 |
1,406 |
1,398 |
1,638 |
1,545 |
1,529 |
Total Long-Term Debt |
|
15 |
0.31 |
0.00 |
367 |
387 |
1,375 |
1,398 |
1,638 |
1,525 |
1,348 |
Net Debt |
|
-119 |
-145 |
-181 |
-200 |
-89 |
553 |
921 |
1,368 |
1,323 |
1,286 |
Capital Expenditures (CapEx) |
|
15 |
14 |
19 |
27 |
28 |
44 |
29 |
33 |
24 |
25 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-43 |
-56 |
-42 |
-58 |
-89 |
-121 |
-143 |
-127 |
14 |
61 |
Debt-free Net Working Capital (DFNWC) |
|
94 |
105 |
140 |
508 |
255 |
519 |
124 |
143 |
236 |
304 |
Net Working Capital (NWC) |
|
90 |
90 |
140 |
508 |
255 |
488 |
124 |
143 |
216 |
122 |
Net Nonoperating Expense (NNE) |
|
10 |
7.22 |
0.47 |
15 |
22 |
3.73 |
165 |
425 |
26 |
60 |
Net Nonoperating Obligations (NNO) |
|
-119 |
-145 |
-181 |
-200 |
-89 |
553 |
921 |
1,368 |
1,323 |
1,286 |
Total Depreciation and Amortization (D&A) |
|
14 |
22 |
29 |
59 |
88 |
172 |
264 |
366 |
377 |
389 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-14.55% |
-14.65% |
-8.26% |
-8.64% |
-9.83% |
-10.19% |
-8.95% |
-6.36% |
0.63% |
2.53% |
Debt-free Net Working Capital to Revenue |
|
31.90% |
27.50% |
27.72% |
75.44% |
28.22% |
43.86% |
7.81% |
7.21% |
10.72% |
12.65% |
Net Working Capital to Revenue |
|
30.54% |
23.63% |
27.72% |
75.44% |
28.22% |
41.23% |
7.81% |
7.21% |
9.81% |
5.10% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.46) |
($0.40) |
($0.34) |
($0.33) |
($0.64) |
($0.94) |
($4.10) |
($9.23) |
($1.74) |
($0.63) |
Adjusted Weighted Average Basic Shares Outstanding |
|
72.01M |
74.53M |
78.67M |
81.25M |
87.10M |
90.49M |
91.74M |
95.24M |
94.91M |
92.11M |
Adjusted Diluted Earnings per Share |
|
($0.46) |
($0.40) |
($0.34) |
($0.33) |
($0.64) |
($0.94) |
($4.10) |
($9.23) |
($1.74) |
($0.63) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
72.01M |
74.53M |
78.67M |
81.25M |
87.10M |
90.49M |
91.74M |
95.24M |
94.91M |
92.11M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.46) |
($0.40) |
($0.34) |
($0.33) |
($0.64) |
($0.94) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
70.07M |
72.99M |
76.28M |
79.50M |
83.13M |
88.68M |
94.44M |
95.47M |
92.32M |
90.72M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-22 |
-9.01 |
-3.74 |
-12 |
-32 |
-79 |
-211 |
-256 |
-139 |
1.87 |
Normalized NOPAT Margin |
|
-7.31% |
-2.37% |
-0.74% |
-1.71% |
-3.54% |
-6.70% |
-13.25% |
-12.88% |
-6.32% |
0.08% |
Pre Tax Income Margin |
|
-11.26% |
-4.20% |
-0.78% |
-3.87% |
-6.31% |
-6.93% |
-23.43% |
-43.96% |
-7.12% |
-1.97% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-28.71 |
-20.43 |
-38.86 |
-0.62 |
-1.78 |
-0.67 |
-4.80 |
-180.83 |
-3.36 |
0.27 |
NOPAT to Interest Expense |
|
-19.28 |
-12.07 |
-37.74 |
-0.71 |
-1.56 |
-1.61 |
-3.28 |
-94.58 |
-3.87 |
0.03 |
EBIT Less CapEx to Interest Expense |
|
-41.74 |
-39.52 |
-235.80 |
-2.30 |
-3.13 |
-1.55 |
-5.25 |
-187.63 |
-4.01 |
-0.11 |
NOPAT Less CapEx to Interest Expense |
|
-32.31 |
-31.16 |
-234.68 |
-2.40 |
-2.91 |
-2.49 |
-3.73 |
-101.38 |
-4.52 |
-0.36 |
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% |
-57.25% |
0.00% |
0.00% |
0.00% |
-11.35% |
-188.26% |
-553.04% |