Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-10.80% |
16.55% |
23.48% |
-4.27% |
-32.08% |
54.24% |
42.61% |
-16.85% |
-10.66% |
EBITDA Growth |
|
0.00% |
-15.29% |
37.91% |
0.02% |
7.92% |
-52.06% |
146.91% |
55.89% |
-21.81% |
-14.76% |
EBIT Growth |
|
0.00% |
19.57% |
86.85% |
16.23% |
3.37% |
-151.73% |
393.99% |
93.81% |
-28.85% |
-18.98% |
NOPAT Growth |
|
0.00% |
174.15% |
19.15% |
72.20% |
4.22% |
-147.07% |
422.42% |
80.07% |
-25.27% |
-25.13% |
Net Income Growth |
|
0.00% |
29.67% |
33.73% |
39.17% |
-0.97% |
-164.14% |
323.09% |
28.58% |
2.21% |
-25.47% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
304.14% |
25.84% |
7.65% |
-22.94% |
Operating Cash Flow Growth |
|
0.00% |
-29.07% |
35.09% |
10.68% |
-0.07% |
-40.03% |
105.43% |
55.76% |
-14.12% |
-24.15% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
171.47% |
-54.38% |
-60.24% |
-251.03% |
602.38% |
102.16% |
-40.41% |
-20.55% |
Invested Capital Growth |
|
0.00% |
-7.69% |
-61.56% |
27.24% |
77.63% |
-0.60% |
-50.57% |
-249.72% |
-64.02% |
-64.99% |
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 |
|
32.60% |
34.82% |
33.33% |
31.66% |
34.06% |
35.27% |
35.75% |
35.65% |
34.67% |
34.74% |
EBITDA Margin |
|
17.39% |
16.51% |
19.54% |
15.83% |
17.84% |
12.60% |
20.16% |
22.04% |
20.72% |
19.77% |
Operating Margin |
|
1.88% |
4.27% |
5.20% |
8.70% |
9.22% |
-5.28% |
13.44% |
19.20% |
14.68% |
12.81% |
EBIT Margin |
|
3.91% |
5.24% |
8.40% |
7.91% |
8.54% |
-6.50% |
12.39% |
16.84% |
14.41% |
13.07% |
Profit (Net Income) Margin |
|
3.34% |
4.85% |
5.57% |
6.27% |
6.49% |
-6.13% |
8.86% |
7.99% |
9.82% |
8.20% |
Tax Burden Percent |
|
117.36% |
125.07% |
89.11% |
77.54% |
82.26% |
98.21% |
72.69% |
46.58% |
65.25% |
63.54% |
Interest Burden Percent |
|
72.76% |
74.04% |
74.37% |
102.34% |
92.41% |
95.97% |
98.39% |
101.86% |
104.47% |
98.69% |
Effective Tax Rate |
|
40.53% |
19.55% |
32.52% |
43.74% |
42.23% |
0.00% |
42.58% |
49.23% |
40.35% |
42.71% |
Return on Invested Capital (ROIC) |
|
8.61% |
24.54% |
44.00% |
120.07% |
80.50% |
-29.70% |
128.56% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.46% |
18.02% |
67.80% |
152.91% |
95.30% |
-47.58% |
144.81% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-3.59% |
-10.96% |
-883.98% |
-5,163.74% |
-610.04% |
543.07% |
-980.29% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
5.02% |
13.57% |
-839.98% |
-5,043.67% |
-529.54% |
513.37% |
-851.73% |
-344.11% |
-256.30% |
-141.59% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
32.54% |
132.93% |
96.10% |
24.58% |
-29.10% |
196.24% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
2.50% |
2.94% |
5.29% |
5.83% |
5.68% |
-2.89% |
8.18% |
14.85% |
10.74% |
8.98% |
Return on Assets (ROA) |
|
2.13% |
2.73% |
3.50% |
4.63% |
4.32% |
-2.72% |
5.85% |
7.05% |
7.32% |
5.63% |
Return on Common Equity (ROCE) |
|
0.16% |
-0.56% |
-3,124.84% |
-59,609.99% |
-1,142.55% |
1,395.32% |
-2,103.06% |
-515.98% |
-340.99% |
-173.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
5.17% |
-90.37% |
-1,714.67% |
-234.33% |
-260.43% |
217.30% |
-267.72% |
-172.11% |
-212.89% |
-90.89% |
Net Operating Profit after Tax (NOPAT) |
|
1,602 |
4,392 |
5,233 |
9,011 |
9,391 |
-4,421 |
14,253 |
25,665 |
19,178 |
14,359 |
NOPAT Margin |
|
1.12% |
3.43% |
3.51% |
4.89% |
5.33% |
-3.69% |
7.72% |
9.75% |
8.76% |
7.34% |
Net Nonoperating Expense Percent (NNEP) |
|
4.15% |
6.52% |
-23.80% |
-32.84% |
-14.80% |
17.87% |
-16.25% |
107.66% |
38.19% |
723.74% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
37.48% |
Cost of Revenue to Revenue |
|
67.40% |
65.18% |
66.67% |
68.34% |
65.94% |
64.73% |
64.25% |
64.35% |
65.33% |
65.26% |
SG&A Expenses to Revenue |
|
16.97% |
19.00% |
16.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
30.72% |
30.56% |
28.12% |
22.96% |
24.83% |
40.54% |
22.31% |
16.45% |
19.98% |
21.92% |
Earnings before Interest and Taxes (EBIT) |
|
5,605 |
6,702 |
12,523 |
14,556 |
15,046 |
-7,784 |
22,884 |
44,352 |
31,555 |
25,567 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24,939 |
21,125 |
29,134 |
29,140 |
31,447 |
15,077 |
37,227 |
58,032 |
45,373 |
38,674 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.52 |
0.63 |
0.75 |
0.62 |
0.58 |
0.80 |
0.66 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
8.22 |
9.51 |
0.00 |
7.17 |
7.50 |
8.15 |
8.23 |
Dividend Yield |
|
9.69% |
8.09% |
7.66% |
7.79% |
6.92% |
8.99% |
7.09% |
6.67% |
4.72% |
7.70% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
12.16% |
10.52% |
0.00% |
13.94% |
13.33% |
12.26% |
12.15% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
11.78 |
7.99 |
7.28 |
17.55 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.54 |
0.68 |
0.90 |
0.70 |
0.59 |
0.77 |
0.63 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
3.40 |
3.79 |
7.16 |
3.46 |
2.68 |
3.70 |
3.20 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
6.80 |
7.92 |
0.00 |
5.63 |
3.51 |
5.32 |
4.84 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
10.98 |
12.70 |
0.00 |
9.03 |
6.06 |
8.75 |
8.62 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
4.01 |
4.83 |
7.30 |
4.23 |
3.29 |
4.13 |
4.01 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
13.72 |
41.59 |
0.00 |
5.92 |
3.54 |
6.41 |
6.18 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.60 |
-14.34 |
26.26 |
-21.77 |
-33.56 |
-77.85 |
-22.65 |
-6.48 |
-6.76 |
-3.51 |
Long-Term Debt to Equity |
|
0.47 |
-10.84 |
20.70 |
-16.35 |
-25.62 |
-60.63 |
-17.37 |
-4.83 |
-5.47 |
-2.86 |
Financial Leverage |
|
-0.80 |
-0.61 |
-13.04 |
-33.77 |
-6.40 |
-11.42 |
-6.77 |
-0.70 |
0.73 |
0.02 |
Leverage Ratio |
|
2.35 |
4.98 |
-239.68 |
-1,090.38 |
-122.70 |
-188.74 |
-145.61 |
-48.84 |
-35.00 |
-25.13 |
Compound Leverage Factor |
|
1.71 |
3.69 |
-178.24 |
-1,115.85 |
-113.39 |
-181.13 |
-143.26 |
-49.75 |
-36.57 |
-24.80 |
Debt to Total Capital |
|
37.38% |
107.49% |
96.33% |
104.82% |
103.07% |
101.30% |
104.62% |
118.26% |
117.35% |
139.78% |
Short-Term Debt to Total Capital |
|
8.20% |
26.26% |
20.38% |
26.10% |
24.40% |
22.41% |
24.37% |
30.17% |
22.48% |
26.16% |
Long-Term Debt to Total Capital |
|
29.18% |
81.24% |
75.95% |
78.72% |
78.67% |
78.89% |
80.25% |
88.09% |
94.88% |
113.62% |
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 |
|
1.91% |
5.46% |
4.56% |
4.85% |
4.16% |
3.12% |
5.29% |
5.54% |
6.33% |
6.26% |
Common Equity to Total Capital |
|
2.02% |
-12.95% |
-0.89% |
-9.67% |
-7.23% |
-4.42% |
-9.91% |
-23.79% |
-23.68% |
-46.03% |
Debt to EBITDA |
|
2.28 |
2.70 |
1.80 |
1.83 |
1.99 |
5.13 |
1.73 |
1.05 |
1.10 |
1.38 |
Net Debt to EBITDA |
|
0.57 |
0.51 |
-0.16 |
0.02 |
0.20 |
1.06 |
0.28 |
-0.02 |
-0.20 |
-0.22 |
Long-Term Debt to EBITDA |
|
1.78 |
2.04 |
1.42 |
1.38 |
1.52 |
3.99 |
1.33 |
0.78 |
0.89 |
1.13 |
Debt to NOPAT |
|
35.55 |
12.98 |
10.02 |
5.93 |
6.66 |
-17.49 |
4.53 |
2.37 |
2.61 |
3.73 |
Net Debt to NOPAT |
|
8.93 |
2.43 |
-0.88 |
0.07 |
0.68 |
-3.63 |
0.74 |
-0.05 |
-0.48 |
-0.58 |
Long-Term Debt to NOPAT |
|
27.76 |
9.81 |
7.90 |
4.45 |
5.09 |
-13.62 |
3.47 |
1.76 |
2.11 |
3.03 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.19 |
1.12 |
0.64 |
1.20 |
1.72 |
1.56 |
1.25 |
Noncontrolling Interest Sharing Ratio |
|
96.77% |
104.14% |
-272.01% |
-1,081.88% |
-115.76% |
-171.80% |
-146.92% |
-49.95% |
-33.04% |
-22.51% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.23 |
1.22 |
1.39 |
1.20 |
1.14 |
1.23 |
1.17 |
1.15 |
1.12 |
1.00 |
Quick Ratio |
|
0.67 |
0.67 |
0.85 |
0.73 |
0.65 |
0.70 |
0.46 |
0.52 |
0.57 |
0.51 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
5,824 |
15,810 |
7,212 |
2,867 |
-4,331 |
21,756 |
43,982 |
26,209 |
20,026 |
Operating Cash Flow to CapEx |
|
103.47% |
99.26% |
175.31% |
184.85% |
218.78% |
147.68% |
262.77% |
312.65% |
291.96% |
217.56% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
3.35 |
4.93 |
2.75 |
0.93 |
-1.53 |
8.91 |
15.07 |
7.38 |
5.20 |
Operating Cash Flow to Interest Expense |
|
15.25 |
9.49 |
6.95 |
9.44 |
7.97 |
5.22 |
12.45 |
16.23 |
11.46 |
8.01 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.51 |
-0.07 |
2.99 |
4.33 |
4.33 |
1.68 |
7.71 |
11.04 |
7.53 |
4.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.64 |
0.56 |
0.63 |
0.74 |
0.67 |
0.44 |
0.66 |
0.88 |
0.75 |
0.69 |
Accounts Receivable Turnover |
|
13.49 |
11.20 |
11.00 |
11.45 |
9.86 |
7.35 |
10.24 |
11.36 |
9.16 |
9.16 |
Inventory Turnover |
|
7.37 |
5.88 |
6.26 |
8.01 |
7.26 |
4.86 |
6.84 |
7.90 |
6.77 |
6.69 |
Fixed Asset Turnover |
|
1.31 |
1.16 |
1.35 |
1.65 |
1.53 |
1.07 |
1.72 |
2.46 |
2.03 |
1.79 |
Accounts Payable Turnover |
|
4.62 |
3.78 |
4.00 |
4.78 |
4.26 |
2.98 |
3.93 |
4.33 |
3.46 |
3.14 |
Days Sales Outstanding (DSO) |
|
27.05 |
32.59 |
33.18 |
31.88 |
37.03 |
49.63 |
35.63 |
32.13 |
39.86 |
39.86 |
Days Inventory Outstanding (DIO) |
|
49.52 |
62.08 |
58.32 |
45.55 |
50.27 |
75.04 |
53.36 |
46.19 |
53.91 |
54.59 |
Days Payable Outstanding (DPO) |
|
79.02 |
96.65 |
91.25 |
76.32 |
85.62 |
122.40 |
92.94 |
84.21 |
105.49 |
116.17 |
Cash Conversion Cycle (CCC) |
|
-2.45 |
-1.98 |
0.25 |
1.11 |
1.67 |
2.28 |
-3.95 |
-5.88 |
-11.72 |
-21.73 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
18,614 |
17,182 |
6,605 |
8,404 |
14,928 |
14,838 |
7,335 |
-10,982 |
-18,013 |
-14,387 |
Invested Capital Turnover |
|
7.71 |
7.15 |
12.54 |
24.53 |
15.11 |
8.04 |
16.65 |
-144.40 |
-15.10 |
-16.93 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-1,432 |
-10,577 |
1,799 |
6,524 |
-90 |
-7,503 |
-18,317 |
-7,031 |
-5,667 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
98,973 |
119,237 |
108,019 |
128,761 |
155,615 |
167,884 |
123,773 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
95,836 |
110,370 |
89,585 |
114,971 |
153,969 |
174,379 |
129,733 |
Book Value per Share |
|
$0.00 |
$0.00 |
($0.19) |
($1.95) |
($1.66) |
($1.30) |
($2.30) |
($4.63) |
($3.86) |
($7.31) |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($5.96) |
($13.39) |
($14.23) |
($14.18) |
($14.55) |
($16.72) |
($16.49) |
($21.51) |
Total Capital |
|
152,361 |
53,014 |
54,433 |
50,980 |
60,727 |
76,309 |
61,697 |
51,385 |
42,664 |
38,316 |
Total Debt |
|
56,952 |
56,987 |
52,436 |
53,435 |
62,592 |
77,302 |
64,547 |
60,766 |
50,068 |
53,557 |
Total Long-Term Debt |
|
44,464 |
43,067 |
41,340 |
40,129 |
47,773 |
60,203 |
49,512 |
45,264 |
40,478 |
43,533 |
Net Debt |
|
14,299 |
10,681 |
-4,579 |
663 |
6,340 |
16,051 |
10,527 |
-1,200 |
-9,195 |
-8,357 |
Capital Expenditures (CapEx) |
|
22,509 |
16,644 |
12,731 |
13,364 |
11,283 |
10,024 |
11,573 |
15,150 |
13,933 |
14,182 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,101 |
1,530 |
14 |
-2,054 |
-2,792 |
834 |
9,727 |
-1,578 |
-6,929 |
-16,100 |
Debt-free Net Working Capital (DFNWC) |
|
24,370 |
26,127 |
33,199 |
25,853 |
24,560 |
32,102 |
31,069 |
31,448 |
20,334 |
9,744 |
Net Working Capital (NWC) |
|
11,882 |
12,207 |
22,103 |
12,547 |
9,741 |
15,003 |
16,034 |
15,946 |
10,744 |
-280 |
Net Nonoperating Expense (NNE) |
|
-3,184 |
-1,814 |
-3,066 |
-2,539 |
-2,047 |
2,916 |
-2,113 |
4,621 |
-2,332 |
-1,672 |
Net Nonoperating Obligations (NNO) |
|
-76,795 |
21,155 |
4,608 |
10,859 |
16,793 |
15,831 |
10,185 |
-1,601 |
-10,609 |
854 |
Total Depreciation and Amortization (D&A) |
|
19,334 |
14,423 |
16,611 |
14,584 |
16,401 |
22,861 |
14,343 |
13,680 |
13,818 |
13,107 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.77% |
1.20% |
0.01% |
-1.12% |
-1.58% |
0.70% |
5.27% |
-0.60% |
-3.16% |
-8.23% |
Debt-free Net Working Capital to Revenue |
|
16.99% |
20.42% |
22.27% |
14.04% |
13.93% |
26.82% |
16.83% |
11.94% |
9.29% |
4.98% |
Net Working Capital to Revenue |
|
8.28% |
9.54% |
14.82% |
6.82% |
5.53% |
12.53% |
8.68% |
6.06% |
4.91% |
-0.14% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$6.70 |
$8.51 |
$8.37 |
($5.08) |
$10.04 |
$7.51 |
$8.06 |
$6.23 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.53B |
2.64B |
2.60B |
2.65B |
2.64B |
2.62B |
2.41B |
2.40B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.45 |
$8.02 |
$6.18 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.53B |
2.64B |
2.60B |
2.65B |
2.64B |
2.62B |
2.41B |
2.40B |
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 |
2.53B |
2.64B |
2.60B |
2.65B |
2.64B |
2.62B |
2.41B |
2.40B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,602 |
4,392 |
5,233 |
9,011 |
9,391 |
-4,421 |
14,253 |
25,665 |
19,178 |
14,359 |
Normalized NOPAT Margin |
|
1.12% |
3.43% |
3.51% |
4.89% |
5.33% |
-3.69% |
7.72% |
9.75% |
8.76% |
7.34% |
Pre Tax Income Margin |
|
2.84% |
3.88% |
6.25% |
8.09% |
7.89% |
-6.24% |
12.19% |
17.16% |
15.06% |
12.90% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.67 |
3.85 |
3.90 |
5.56 |
4.86 |
-2.74 |
9.37 |
15.19 |
8.89 |
6.64 |
NOPAT to Interest Expense |
|
1.05 |
2.52 |
1.63 |
3.44 |
3.03 |
-1.56 |
5.83 |
8.79 |
5.40 |
3.73 |
EBIT Less CapEx to Interest Expense |
|
-11.07 |
-5.71 |
-0.06 |
0.46 |
1.22 |
-6.28 |
4.63 |
10.00 |
4.96 |
2.96 |
NOPAT Less CapEx to Interest Expense |
|
-13.69 |
-7.04 |
-2.34 |
-1.66 |
-0.61 |
-5.09 |
1.10 |
3.60 |
1.48 |
0.05 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
59.44% |
44.38% |
33.55% |
43.38% |
59.07% |
-93.68% |
51.03% |
50.00% |
36.39% |
50.15% |
Augmented Payout Ratio |
|
59.44% |
44.38% |
33.55% |
43.38% |
59.07% |
-93.68% |
51.03% |
50.00% |
36.39% |
50.15% |