Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
2.73% |
21.43% |
0.34% |
9.35% |
8.00% |
-32.31% |
39.71% |
9.31% |
2.48% |
EBITDA Growth |
|
0.00% |
13.02% |
13.15% |
9.24% |
-12.27% |
43.64% |
12.43% |
-29.67% |
-0.79% |
-26.29% |
EBIT Growth |
|
0.00% |
18.75% |
12.79% |
11.14% |
-41.12% |
59.46% |
22.28% |
-34.40% |
1.53% |
-29.50% |
NOPAT Growth |
|
0.00% |
13.77% |
17.10% |
1.12% |
-22.77% |
60.81% |
30.17% |
-44.20% |
0.56% |
-26.16% |
Net Income Growth |
|
0.00% |
14.97% |
27.31% |
-3.73% |
-38.33% |
70.64% |
-5.72% |
-69.97% |
261.06% |
-50.58% |
EPS Growth |
|
0.00% |
18.75% |
32.38% |
2.09% |
-18.71% |
91.15% |
2.53% |
-53.47% |
177.16% |
-52.31% |
Operating Cash Flow Growth |
|
0.00% |
23.17% |
-49.47% |
74.98% |
-20.33% |
6.92% |
67.90% |
-91.75% |
74.24% |
433.82% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
116.04% |
-80.74% |
-1,539.87% |
144.86% |
-26.81% |
270.62% |
-68.03% |
-89.27% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.98% |
12.32% |
43.58% |
1.15% |
7.34% |
-18.25% |
-0.65% |
5.97% |
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 |
|
69.97% |
70.16% |
69.95% |
69.80% |
139.36% |
71.16% |
98.81% |
72.77% |
72.21% |
72.95% |
EBITDA Margin |
|
25.42% |
55.92% |
26.06% |
28.37% |
109.54% |
30.27% |
50.28% |
25.31% |
22.97% |
16.52% |
Operating Margin |
|
20.45% |
46.55% |
20.79% |
23.08% |
47.33% |
24.23% |
42.49% |
20.03% |
18.58% |
13.65% |
EBIT Margin |
|
19.22% |
44.43% |
20.63% |
22.85% |
31.93% |
23.57% |
42.58% |
20.00% |
18.57% |
12.78% |
Profit (Net Income) Margin |
|
14.70% |
16.45% |
17.25% |
16.55% |
24.46% |
19.32% |
26.92% |
5.79% |
19.11% |
9.22% |
Tax Burden Percent |
|
76.57% |
74.49% |
80.45% |
73.00% |
146.65% |
73.17% |
63.21% |
37.85% |
111.66% |
66.12% |
Interest Burden Percent |
|
99.87% |
198.82% |
103.88% |
99.17% |
208.98% |
112.04% |
100.00% |
76.45% |
92.15% |
109.09% |
Effective Tax Rate |
|
23.43% |
25.49% |
19.55% |
26.98% |
26.68% |
26.84% |
19.78% |
32.04% |
32.60% |
33.88% |
Return on Invested Capital (ROIC) |
|
0.00% |
25.57% |
14.90% |
14.12% |
8.46% |
11.48% |
14.33% |
8.50% |
9.53% |
6.86% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
14.41% |
20.94% |
9.54% |
9.51% |
14.82% |
0.81% |
-50.77% |
-135.67% |
0.99% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1.93% |
1.74% |
0.57% |
2.72% |
6.66% |
0.23% |
-4.56% |
4.53% |
-0.02% |
Return on Equity (ROE) |
|
0.00% |
27.50% |
16.64% |
14.69% |
22.37% |
18.14% |
14.56% |
3.94% |
14.06% |
6.83% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
154.70% |
13.92% |
2.51% |
-24.95% |
10.33% |
7.26% |
28.58% |
10.19% |
1.06% |
Operating Return on Assets (OROA) |
|
0.00% |
22.68% |
11.91% |
11.75% |
15.61% |
11.33% |
12.67% |
8.01% |
8.39% |
5.94% |
Return on Assets (ROA) |
|
0.00% |
8.20% |
9.96% |
8.51% |
5.98% |
9.29% |
8.01% |
2.32% |
8.64% |
4.28% |
Return on Common Equity (ROCE) |
|
0.00% |
27.47% |
16.43% |
14.51% |
22.50% |
18.05% |
13.99% |
3.69% |
13.59% |
6.79% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
29.18% |
15.88% |
14.18% |
21.92% |
17.78% |
13.84% |
4.25% |
13.82% |
6.93% |
Net Operating Profit after Tax (NOPAT) |
|
3,538 |
4,025 |
4,713 |
4,766 |
3,681 |
5,919 |
7,705 |
4,300 |
4,324 |
3,193 |
NOPAT Margin |
|
15.66% |
46.04% |
16.72% |
16.85% |
11.90% |
17.72% |
34.09% |
13.61% |
12.53% |
9.03% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
11.15% |
-6.04% |
4.58% |
-1.05% |
-3.34% |
13.52% |
59.27% |
145.20% |
5.87% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
7.03% |
7.36% |
5.39% |
Cost of Revenue to Revenue |
|
30.03% |
99.87% |
30.05% |
30.20% |
81.26% |
28.85% |
24.61% |
27.23% |
27.80% |
27.05% |
SG&A Expenses to Revenue |
|
5.04% |
9.11% |
4.58% |
4.44% |
11.82% |
4.96% |
5.94% |
4.37% |
4.37% |
4.20% |
R&D to Revenue |
|
13.68% |
27.60% |
14.29% |
14.67% |
31.15% |
16.29% |
26.39% |
20.60% |
20.26% |
19.06% |
Operating Expenses to Revenue |
|
49.51% |
46.89% |
49.15% |
46.64% |
106.89% |
46.93% |
32.90% |
52.74% |
53.63% |
59.30% |
Earnings before Interest and Taxes (EBIT) |
|
4,342 |
5,156 |
5,815 |
6,463 |
4,937 |
7,872 |
9,626 |
6,315 |
6,412 |
4,520 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5,742 |
6,490 |
7,343 |
8,022 |
7,038 |
10,109 |
11,366 |
7,994 |
7,930 |
5,845 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
3.39 |
4.42 |
4.10 |
3.74 |
2.86 |
3.93 |
6.43 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
52.28 |
0.00 |
0.00 |
38.28 |
16.19 |
14.65 |
25.22 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
3.95 |
4.93 |
4.45 |
7.28 |
3.90 |
5.43 |
8.55 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
23.93 |
40.93 |
23.67 |
26.46 |
50.40 |
27.62 |
93.54 |
Dividend Yield |
|
1.77% |
1.70% |
1.37% |
1.82% |
2.70% |
1.43% |
2.98% |
2.07% |
1.43% |
0.97% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
4.18% |
2.44% |
4.23% |
3.78% |
1.98% |
3.62% |
1.07% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
3.22 |
8.00 |
3.09 |
3.09 |
2.87 |
4.16 |
6.38 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4.06 |
5.32 |
4.79 |
7.61 |
4.14 |
5.44 |
8.64 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
14.32 |
23.38 |
15.83 |
15.14 |
16.36 |
23.69 |
52.30 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
17.77 |
33.32 |
20.33 |
17.87 |
20.71 |
29.31 |
67.63 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
24.10 |
89.81 |
27.03 |
22.33 |
30.42 |
43.46 |
95.75 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
23.32 |
41.93 |
38.14 |
24.43 |
225.18 |
185.64 |
56.58 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
135.39 |
0.00 |
30.02 |
44.11 |
9.05 |
40.66 |
616.61 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.31 |
0.26 |
0.40 |
1.05 |
0.53 |
0.38 |
0.34 |
0.22 |
0.25 |
Long-Term Debt to Equity |
|
0.00 |
0.49 |
0.20 |
0.37 |
0.42 |
0.45 |
0.27 |
0.22 |
0.18 |
0.16 |
Financial Leverage |
|
0.00 |
0.27 |
0.08 |
0.06 |
0.29 |
0.45 |
0.29 |
0.09 |
-0.03 |
-0.02 |
Leverage Ratio |
|
0.00 |
1.68 |
1.67 |
1.73 |
3.77 |
1.95 |
1.82 |
1.70 |
1.63 |
1.60 |
Compound Leverage Factor |
|
0.00 |
1.67 |
1.74 |
1.71 |
1.95 |
2.19 |
1.82 |
1.30 |
1.50 |
1.74 |
Debt to Total Capital |
|
0.00% |
23.91% |
20.54% |
28.80% |
34.45% |
34.77% |
27.27% |
25.09% |
18.23% |
19.99% |
Short-Term Debt to Total Capital |
|
0.00% |
10.45% |
4.86% |
2.77% |
13.92% |
5.12% |
7.93% |
8.41% |
3.27% |
7.47% |
Long-Term Debt to Total Capital |
|
0.00% |
18.68% |
15.68% |
26.02% |
27.49% |
29.65% |
19.34% |
16.69% |
14.96% |
12.52% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
1.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.48% |
4.48% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.15% |
0.10% |
0.11% |
0.16% |
0.46% |
4.68% |
4.65% |
0.47% |
0.64% |
Common Equity to Total Capital |
|
0.00% |
76.03% |
77.59% |
71.09% |
131.17% |
64.77% |
68.05% |
70.25% |
81.30% |
79.37% |
Debt to EBITDA |
|
0.00 |
2.69 |
1.08 |
1.67 |
2.58 |
1.93 |
1.55 |
1.92 |
1.35 |
2.03 |
Net Debt to EBITDA |
|
0.00 |
1.12 |
0.07 |
0.37 |
3.38 |
1.09 |
0.39 |
0.60 |
-0.25 |
0.04 |
Long-Term Debt to EBITDA |
|
0.00 |
1.05 |
0.82 |
1.51 |
4.12 |
1.64 |
1.10 |
1.28 |
1.11 |
1.27 |
Debt to NOPAT |
|
0.00 |
4.34 |
1.68 |
2.80 |
4.94 |
3.29 |
2.29 |
3.57 |
2.48 |
3.71 |
Net Debt to NOPAT |
|
0.00 |
0.91 |
0.11 |
0.63 |
6.45 |
1.86 |
0.57 |
1.12 |
-0.46 |
0.07 |
Long-Term Debt to NOPAT |
|
0.00 |
3.39 |
1.28 |
2.53 |
7.88 |
2.81 |
1.62 |
2.38 |
2.03 |
2.32 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
4.32 |
4.16 |
4.20 |
4.41 |
3.76 |
5.79 |
7.70 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.08% |
1.27% |
1.21% |
0.20% |
0.48% |
3.93% |
6.32% |
3.33% |
0.69% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
8.12 |
1.17 |
1.59 |
9.45 |
1.17 |
1.24 |
1.06 |
1.41 |
1.12 |
Quick Ratio |
|
0.00 |
1.11 |
1.07 |
1.47 |
9.34 |
1.05 |
1.12 |
0.92 |
1.22 |
0.94 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-27,460 |
4,404 |
848 |
-11,881 |
5,330 |
3,901 |
14,457 |
4,622 |
496 |
Operating Cash Flow to CapEx |
|
640.49% |
493.39% |
173.85% |
307.14% |
468.63% |
471.70% |
0.00% |
69.44% |
133.38% |
773.33% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-100.78 |
12.73 |
1.77 |
-17.97 |
6.26 |
0.00 |
6.14 |
3.18 |
0.46 |
Operating Cash Flow to Interest Expense |
|
14.79 |
17.87 |
7.11 |
10.29 |
5.94 |
4.93 |
0.00 |
0.25 |
0.70 |
5.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
12.48 |
14.25 |
3.02 |
6.94 |
4.67 |
3.88 |
0.00 |
-0.11 |
0.17 |
4.41 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.50 |
0.58 |
0.51 |
1.18 |
0.48 |
0.30 |
0.40 |
0.45 |
0.46 |
Accounts Receivable Turnover |
|
0.00 |
3.72 |
4.23 |
3.94 |
9.17 |
3.95 |
2.97 |
4.56 |
5.05 |
5.05 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
8.55 |
8.98 |
7.41 |
6.04 |
5.42 |
3.83 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
10.28 |
6.20 |
5.53 |
17.68 |
5.59 |
3.22 |
4.21 |
4.50 |
4.75 |
Days Sales Outstanding (DSO) |
|
0.00 |
198.10 |
86.24 |
92.72 |
95.35 |
92.51 |
123.07 |
80.10 |
72.24 |
72.25 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
149.09 |
58.83 |
66.01 |
135.50 |
65.25 |
113.43 |
86.68 |
81.18 |
76.91 |
Cash Conversion Cycle (CCC) |
|
0.00 |
26.98 |
27.42 |
26.71 |
66.25 |
27.26 |
9.64 |
-6.58 |
-8.94 |
-4.66 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
31,485 |
31,795 |
35,712 |
51,274 |
51,863 |
55,668 |
45,510 |
45,213 |
47,910 |
Invested Capital Turnover |
|
0.00 |
4.04 |
0.89 |
0.84 |
0.71 |
0.65 |
0.42 |
0.62 |
0.76 |
0.76 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
31,485 |
309 |
3,918 |
15,562 |
589 |
3,804 |
-10,157 |
-298 |
2,697 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
114,866 |
164,515 |
160,016 |
172,047 |
130,806 |
187,895 |
305,720 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
111,836 |
152,550 |
148,755 |
164,596 |
123,151 |
187,561 |
302,470 |
Book Value per Share |
|
$0.00 |
$0.00 |
$24.36 |
$26.86 |
$28.09 |
$29.55 |
$35.79 |
$34.99 |
$38.86 |
$38.29 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.66 |
$1.74 |
($2.65) |
($1.60) |
$3.50 |
$6.19 |
$10.42 |
$9.76 |
Total Capital |
|
0.00 |
36,495 |
38,572 |
46,416 |
52,766 |
56,047 |
64,618 |
61,196 |
58,719 |
59,264 |
Total Debt |
|
0.00 |
8,725 |
7,922 |
13,366 |
18,176 |
19,488 |
17,622 |
15,357 |
10,704 |
11,848 |
Total Long-Term Debt |
|
0.00 |
6,818 |
6,047 |
12,078 |
14,503 |
16,620 |
12,497 |
10,213 |
8,784 |
7,421 |
Net Debt |
|
0.00 |
3,648 |
527 |
2,979 |
11,879 |
11,003 |
4,430 |
4,808 |
-1,982 |
215 |
Capital Expenditures (CapEx) |
|
617 |
987 |
1,415 |
1,603 |
837 |
889 |
-2,962 |
837 |
759 |
699 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1,181 |
-2,066 |
-2,078 |
-1,781 |
-2,896 |
-3,644 |
-4,262 |
-4,207 |
-4,802 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
3,896 |
3,941 |
8,308 |
4,516 |
5,589 |
9,548 |
6,287 |
8,479 |
6,831 |
Net Working Capital (NWC) |
|
0.00 |
1,988 |
2,066 |
7,020 |
843 |
2,721 |
4,423 |
1,144 |
6,560 |
2,404 |
Net Nonoperating Expense (NNE) |
|
217 |
207 |
-147 |
87 |
-101 |
-535 |
1,620 |
2,472 |
-2,274 |
-68 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
3,716 |
1,145 |
2,662 |
16,684 |
15,304 |
8,672 |
-328 |
-2,803 |
494 |
Total Depreciation and Amortization (D&A) |
|
1,401 |
1,334 |
1,528 |
1,559 |
2,101 |
2,237 |
1,740 |
1,679 |
1,519 |
1,325 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
3.47% |
-7.33% |
-7.35% |
10.72% |
-8.67% |
-16.12% |
-13.50% |
-12.19% |
-13.57% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
33.57% |
13.98% |
29.38% |
14.60% |
16.73% |
42.24% |
19.91% |
24.56% |
19.31% |
Net Working Capital to Revenue |
|
0.00% |
23.96% |
7.33% |
24.83% |
32.79% |
8.15% |
19.57% |
3.62% |
19.00% |
6.79% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$4.03 |
$3.42 |
$2.78 |
$4.35 |
$4.46 |
$2.09 |
$5.26 |
$2.77 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$4.03 |
$3.42 |
$2.78 |
$4.35 |
$4.46 |
$2.08 |
$5.20 |
$2.74 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
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 |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
1.23B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
4,054 |
4,047 |
4,889 |
4,782 |
4,611 |
5,916 |
7,848 |
4,400 |
4,484 |
5,345 |
Normalized NOPAT Margin |
|
17.95% |
17.44% |
17.35% |
16.91% |
14.91% |
17.72% |
34.72% |
13.93% |
12.99% |
15.11% |
Pre Tax Income Margin |
|
19.19% |
44.17% |
21.44% |
22.66% |
16.68% |
26.41% |
42.58% |
15.29% |
17.11% |
13.94% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
16.24 |
18.92 |
16.81 |
13.51 |
7.47 |
9.25 |
0.00 |
2.68 |
4.41 |
4.24 |
NOPAT to Interest Expense |
|
13.24 |
14.77 |
13.62 |
9.96 |
5.57 |
6.95 |
0.00 |
1.83 |
2.98 |
2.99 |
EBIT Less CapEx to Interest Expense |
|
13.94 |
15.30 |
12.72 |
10.16 |
6.20 |
8.20 |
0.00 |
2.33 |
3.89 |
3.58 |
NOPAT Less CapEx to Interest Expense |
|
10.93 |
11.15 |
9.53 |
6.61 |
4.30 |
5.91 |
0.00 |
1.47 |
2.45 |
2.34 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
43.06% |
75.94% |
38.16% |
41.05% |
107.24% |
0.00% |
41.59% |
0.00% |
0.00% |
81.46% |
Augmented Payout Ratio |
|
43.06% |
37.97% |
38.16% |
41.05% |
53.62% |
0.00% |
41.59% |
0.00% |
0.00% |
148.32% |