Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-7.90% |
16.44% |
-9.60% |
0.14% |
-100.00% |
0.00% |
-100.00% |
0.00% |
-4.63% |
EBITDA Growth |
|
0.00% |
-18.77% |
17.39% |
-9.21% |
-0.55% |
-78.59% |
375.45% |
-77.35% |
385.31% |
-4.49% |
EBIT Growth |
|
0.00% |
-19.25% |
16.25% |
-9.72% |
-0.03% |
-82.04% |
469.36% |
-80.11% |
456.56% |
-4.72% |
NOPAT Growth |
|
0.00% |
-21.22% |
17.10% |
-11.43% |
0.88% |
-86.25% |
643.96% |
-83.94% |
594.79% |
-5.06% |
Net Income Growth |
|
0.00% |
2.12% |
32.90% |
44.45% |
-39.63% |
9.70% |
1.01% |
18.05% |
-10.72% |
-16.53% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
1,171.55% |
-169.66% |
-146.95% |
108.41% |
578.45% |
-127.79% |
209.09% |
-125.27% |
97.15% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-42.54% |
60.13% |
-59.69% |
49.14% |
53.94% |
-82.44% |
589.33% |
-7.13% |
Invested Capital Growth |
|
0.00% |
0.00% |
248.42% |
-21.56% |
265.68% |
-62.31% |
16.95% |
-1.86% |
-10.42% |
-3.10% |
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 |
|
112.60% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
0.00% |
100.00% |
100.00% |
EBITDA Margin |
|
115.26% |
101.67% |
102.49% |
102.93% |
102.22% |
0.00% |
102.42% |
0.00% |
100.90% |
101.05% |
Operating Margin |
|
112.60% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
0.00% |
100.00% |
100.00% |
EBIT Margin |
|
112.79% |
98.89% |
98.73% |
98.60% |
98.43% |
0.00% |
99.07% |
0.00% |
98.27% |
98.18% |
Profit (Net Income) Margin |
|
9.47% |
10.50% |
11.98% |
19.15% |
11.54% |
0.00% |
12.59% |
0.00% |
11.89% |
10.41% |
Tax Burden Percent |
|
8.46% |
10.62% |
12.14% |
19.42% |
11.73% |
75.95% |
12.71% |
79.99% |
12.10% |
10.60% |
Interest Burden Percent |
|
99.21% |
100.00% |
100.00% |
100.00% |
100.00% |
94.31% |
100.00% |
94.29% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
3.68% |
3.14% |
5.10% |
4.40% |
24.05% |
3.71% |
20.01% |
3.73% |
4.16% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
2,480.91% |
401.75% |
197.99% |
0.00% |
315.55% |
0.00% |
351.04% |
358.21% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
4,513.33% |
3,047.04% |
-36.90% |
0.00% |
1,628.05% |
0.00% |
1,428.18% |
1,229.80% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-2,332.60% |
-329.45% |
-105.64% |
0.00% |
-281.43% |
0.00% |
-317.31% |
-329.74% |
Return on Equity (ROE) |
|
0.00% |
-87.59% |
148.31% |
72.30% |
92.34% |
66.40% |
34.13% |
38.28% |
33.72% |
28.47% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
237.31% |
425.92% |
83.88% |
115.70% |
299.93% |
49.32% |
362.03% |
361.36% |
Operating Return on Assets (OROA) |
|
0.00% |
92.58% |
95.22% |
79.69% |
80.84% |
0.00% |
70.35% |
0.00% |
78.40% |
75.02% |
Return on Assets (ROA) |
|
0.00% |
9.83% |
11.56% |
15.48% |
9.48% |
0.00% |
8.94% |
0.00% |
9.49% |
7.95% |
Return on Common Equity (ROCE) |
|
0.00% |
-96.25% |
123.79% |
67.54% |
81.31% |
0.00% |
0.00% |
33.43% |
29.54% |
25.03% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-79.71% |
47.85% |
85.88% |
0.00% |
39.78% |
38.70% |
42.12% |
39.44% |
31.86% |
Net Operating Profit after Tax (NOPAT) |
|
67,949 |
53,531 |
62,682 |
55,518 |
56,006 |
7,704 |
57,312 |
9,204 |
63,948 |
60,711 |
NOPAT Margin |
|
112.60% |
96.32% |
96.86% |
94.90% |
95.60% |
0.00% |
96.29% |
0.00% |
96.27% |
95.84% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-2,527.88% |
-2,032.42% |
-2,645.29% |
234.89% |
1.47% |
-1,312.50% |
-9.64% |
-1,077.15% |
-871.59% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
38.56% |
278.41% |
260.04% |
Cost of Revenue to Revenue |
|
-12.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
68,066 |
54,961 |
63,893 |
57,682 |
57,665 |
10,357 |
58,967 |
11,728 |
65,275 |
62,195 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
69,554 |
56,501 |
66,326 |
60,218 |
59,889 |
12,822 |
60,962 |
13,810 |
67,021 |
64,014 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
4.46 |
0.00 |
0.00 |
0.00 |
5.83 |
6.11 |
6.85 |
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 |
0.98 |
1.01 |
0.00 |
2.19 |
0.00 |
1.84 |
2.24 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
1.05 |
1.07 |
9.11 |
2.29 |
14.98 |
1.95 |
2.38 |
Dividend Yield |
|
5.11% |
4.37% |
3.53% |
4.16% |
3.66% |
3.48% |
4.10% |
3.86% |
3.99% |
3.32% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
95.08% |
93.61% |
10.98% |
43.60% |
6.67% |
51.39% |
42.04% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
4.51 |
1.95 |
3.48 |
6.60 |
6.28 |
7.01 |
8.28 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.94 |
1.48 |
0.00 |
2.17 |
0.00 |
1.82 |
2.18 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.91 |
1.45 |
4.54 |
2.12 |
8.74 |
1.80 |
2.16 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.95 |
1.50 |
5.62 |
2.19 |
10.29 |
1.85 |
2.22 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.99 |
1.55 |
7.56 |
2.26 |
13.12 |
1.89 |
2.27 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
253.24 |
25.08 |
0.00 |
44.20 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.93 |
3.65 |
1.65 |
2.37 |
12.62 |
1.83 |
2.25 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
40.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
33.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.57 |
-0.52 |
-0.11 |
2.86 |
1.74 |
-0.17 |
-0.16 |
-0.22 |
-0.27 |
Leverage Ratio |
|
0.00 |
-8.91 |
12.83 |
4.67 |
9.74 |
6.95 |
3.82 |
3.64 |
3.55 |
3.58 |
Compound Leverage Factor |
|
0.00 |
-8.91 |
12.83 |
4.67 |
9.74 |
6.56 |
3.82 |
3.43 |
3.55 |
3.58 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
97.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
16.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
81.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.92% |
1.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
-9.88% |
5.34% |
5.94% |
2.40% |
13.53% |
13.36% |
12.01% |
12.82% |
11.37% |
Common Equity to Total Capital |
|
0.00% |
109.88% |
93.75% |
92.99% |
0.00% |
0.00% |
0.00% |
87.99% |
87.18% |
88.63% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
4.68 |
3.96 |
0.94 |
4.12 |
1.68 |
4.59 |
4.70 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-9.88% |
16.54% |
6.59% |
11.95% |
100.00% |
100.00% |
12.67% |
12.41% |
12.09% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.89 |
0.72 |
0.77 |
0.78 |
0.78 |
0.70 |
0.98 |
0.97 |
1.05 |
Quick Ratio |
|
0.00 |
0.58 |
0.36 |
0.48 |
0.52 |
0.51 |
0.36 |
0.63 |
0.54 |
0.67 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
63,966 |
36,757 |
58,858 |
23,728 |
35,387 |
54,474 |
9,567 |
65,950 |
61,246 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-315.37% |
-267.49% |
23.18% |
220.28% |
-199.64% |
175.34% |
-41.54% |
-1.09% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39.79 |
0.00 |
10.93 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
1.20 |
0.00 |
0.00 |
0.00 |
0.00 |
2.61 |
0.00 |
3.12 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.99 |
0.00 |
0.00 |
0.00 |
0.00 |
1.43 |
0.00 |
1.34 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.94 |
0.96 |
0.81 |
0.82 |
0.00 |
0.71 |
0.00 |
0.80 |
0.76 |
Accounts Receivable Turnover |
|
0.00 |
10.35 |
11.10 |
8.53 |
7.85 |
0.00 |
9.78 |
0.00 |
9.53 |
10.05 |
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 |
0.00 |
0.00 |
4.09 |
4.28 |
0.00 |
4.84 |
0.00 |
6.58 |
5.58 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
35.25 |
32.88 |
42.77 |
46.51 |
0.00 |
37.31 |
0.00 |
38.29 |
36.33 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
35.25 |
32.88 |
42.77 |
46.51 |
0.00 |
37.31 |
0.00 |
38.29 |
36.33 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-10,436 |
15,489 |
12,149 |
44,427 |
16,743 |
19,581 |
19,218 |
17,216 |
16,682 |
Invested Capital Turnover |
|
0.00 |
-10.65 |
25.61 |
4.23 |
2.07 |
0.00 |
3.28 |
0.00 |
3.65 |
3.74 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-10,436 |
25,925 |
-3,340 |
32,278 |
-27,684 |
2,838 |
-363 |
-2,002 |
-534 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
54,848 |
86,681 |
58,251 |
129,330 |
120,731 |
120,628 |
138,089 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
57,573 |
58,887 |
62,110 |
130,209 |
122,491 |
122,283 |
141,786 |
Book Value per Share |
|
$0.00 |
$0.00 |
$12.25 |
$9.84 |
$0.00 |
$0.00 |
$0.00 |
$7.99 |
$7.62 |
$8.21 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($13.89) |
($15.92) |
($29.33) |
($36.53) |
($16.61) |
($8.49) |
($8.99) |
($8.58) |
Total Capital |
|
0.00 |
-6,662 |
17,120 |
13,868 |
32,491 |
21,567 |
22,349 |
23,872 |
22,969 |
23,347 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
31,712 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
26,447 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-3,558 |
-4,000 |
-3,697 |
27,015 |
-6,777 |
-3,865 |
-4,628 |
-4,601 |
-6,351 |
Capital Expenditures (CapEx) |
|
-2,029 |
0.00 |
1,813 |
1,521 |
1,477 |
1,054 |
1,254 |
1,558 |
1,662 |
1,799 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-5,279 |
-11,967 |
-9,044 |
-4,536 |
-12,195 |
-12,214 |
-4,980 |
-5,174 |
-5,371 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-1,721 |
-7,967 |
-5,347 |
160 |
-5,418 |
-8,349 |
-352 |
-573 |
980 |
Net Working Capital (NWC) |
|
0.00 |
-1,721 |
-7,967 |
-5,347 |
-5,104 |
-5,418 |
-8,349 |
-352 |
-573 |
980 |
Net Nonoperating Expense (NNE) |
|
62,235 |
47,695 |
54,926 |
44,316 |
49,243 |
285 |
49,818 |
358 |
56,049 |
54,119 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-3,774 |
-1,631 |
-1,719 |
43,648 |
-4,824 |
-2,767 |
-4,654 |
-5,753 |
-6,665 |
Total Depreciation and Amortization (D&A) |
|
1,489 |
1,540 |
2,433 |
2,536 |
2,224 |
2,465 |
1,995 |
2,082 |
1,747 |
1,819 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-9.50% |
-18.49% |
-15.46% |
-7.74% |
0.00% |
-20.52% |
0.00% |
-7.79% |
-8.48% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
-3.10% |
-12.31% |
-9.14% |
0.27% |
0.00% |
-14.03% |
0.00% |
-0.86% |
1.55% |
Net Working Capital to Revenue |
|
0.00% |
-3.10% |
-12.31% |
-9.14% |
-8.71% |
0.00% |
-14.03% |
0.00% |
-0.86% |
1.55% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.21 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.31B |
1.19B |
1.17B |
2.63B |
2.63B |
2.63B |
2.52B |
2.52B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.58 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.20 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.31B |
1.19B |
1.17B |
2.63B |
2.63B |
2.63B |
2.52B |
2.52B |
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 |
1.31B |
1.19B |
1.17B |
2.63B |
2.63B |
2.63B |
2.52B |
2.52B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
47,564 |
53,531 |
62,682 |
55,518 |
56,006 |
7,704 |
57,312 |
9,204 |
63,948 |
60,711 |
Normalized NOPAT Margin |
|
78.82% |
96.32% |
96.86% |
94.90% |
95.60% |
0.00% |
96.29% |
0.00% |
96.27% |
95.84% |
Pre Tax Income Margin |
|
111.91% |
98.89% |
98.73% |
98.60% |
98.43% |
0.00% |
99.07% |
0.00% |
98.27% |
98.18% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
127.07 |
0.00 |
0.00 |
0.00 |
0.00 |
11.65 |
0.00 |
13.40 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
126.85 |
0.00 |
0.00 |
0.00 |
0.00 |
8.66 |
0.00 |
10.52 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
130.85 |
0.00 |
0.00 |
0.00 |
0.00 |
10.46 |
0.00 |
11.62 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
130.64 |
0.00 |
0.00 |
0.00 |
0.00 |
7.48 |
0.00 |
8.74 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |