Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-3.64% |
19.21% |
-100.00% |
0.00% |
10.11% |
-4.65% |
-2.13% |
6.10% |
-0.43% |
EBITDA Growth |
|
0.00% |
993.13% |
-7.07% |
-38.55% |
-0.25% |
252.53% |
-43.84% |
16.77% |
-32.07% |
20.58% |
EBIT Growth |
|
0.00% |
7.18% |
9.65% |
-17.25% |
-45.25% |
472.19% |
-47.63% |
18.57% |
-39.79% |
2.03% |
NOPAT Growth |
|
0.00% |
1.72% |
-8.23% |
-3.36% |
-29.44% |
96.23% |
6.57% |
21.00% |
-35.19% |
3.81% |
Net Income Growth |
|
0.00% |
5.91% |
103.09% |
-50.78% |
-38.08% |
381.92% |
-52.82% |
27.72% |
-33.75% |
-3.29% |
EPS Growth |
|
0.00% |
2.80% |
119.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-33.24% |
-3.60% |
Operating Cash Flow Growth |
|
0.00% |
-62.30% |
-289.60% |
198.60% |
36.38% |
-217.26% |
217.30% |
-5.44% |
-106.69% |
-420.76% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
99.44% |
-41,940.79% |
123.68% |
81.90% |
-50.92% |
121.34% |
-99.09% |
4,312.95% |
Invested Capital Growth |
|
0.00% |
31.58% |
7.23% |
42.07% |
-2.75% |
-4.66% |
1.49% |
-3.88% |
5.67% |
0.76% |
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 |
|
68.68% |
69.16% |
67.94% |
0.00% |
68.17% |
66.23% |
68.72% |
70.71% |
69.66% |
70.18% |
EBITDA Margin |
|
2.26% |
25.67% |
20.02% |
0.00% |
12.64% |
40.47% |
23.84% |
28.44% |
18.21% |
22.05% |
Operating Margin |
|
16.13% |
19.21% |
16.46% |
0.00% |
8.11% |
16.34% |
19.83% |
24.28% |
14.31% |
15.23% |
EBIT Margin |
|
14.53% |
16.16% |
14.86% |
0.00% |
6.94% |
36.06% |
19.80% |
23.99% |
13.62% |
13.95% |
Profit (Net Income) Margin |
|
12.59% |
13.83% |
23.57% |
0.00% |
7.40% |
32.39% |
16.03% |
20.92% |
13.06% |
12.69% |
Tax Burden Percent |
|
83.69% |
84.58% |
154.35% |
100.11% |
40.49% |
89.49% |
80.52% |
85.38% |
86.96% |
83.88% |
Interest Burden Percent |
|
103.51% |
101.21% |
102.73% |
94.20% |
263.46% |
100.39% |
100.52% |
102.11% |
110.31% |
108.40% |
Effective Tax Rate |
|
13.52% |
23.35% |
31.13% |
10.92% |
1.76% |
13.12% |
19.98% |
19.21% |
16.27% |
17.98% |
Return on Invested Capital (ROIC) |
|
10.06% |
8.84% |
6.89% |
0.00% |
3.24% |
6.60% |
7.15% |
8.76% |
5.63% |
5.67% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.75% |
9.79% |
118.92% |
0.00% |
2.59% |
36.75% |
7.51% |
11.99% |
8.69% |
6.13% |
Return on Net Nonoperating Assets (RNNOA) |
|
-6.33% |
-3.53% |
8.45% |
0.00% |
1.42% |
14.33% |
1.96% |
2.63% |
1.73% |
1.44% |
Return on Equity (ROE) |
|
3.73% |
5.31% |
15.34% |
7.26% |
4.66% |
20.93% |
9.11% |
11.39% |
7.36% |
7.11% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-18.44% |
-0.09% |
-29.45% |
6.02% |
11.38% |
5.68% |
12.72% |
0.11% |
4.91% |
Operating Return on Assets (OROA) |
|
4.95% |
5.33% |
5.62% |
0.00% |
2.31% |
12.60% |
6.37% |
7.67% |
4.55% |
4.61% |
Return on Assets (ROA) |
|
4.29% |
4.56% |
8.92% |
0.00% |
2.46% |
11.32% |
5.15% |
6.68% |
4.37% |
4.19% |
Return on Common Equity (ROCE) |
|
3.68% |
5.22% |
14.94% |
3.65% |
0.00% |
11.21% |
9.05% |
11.28% |
7.29% |
7.05% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.77% |
8.32% |
14.66% |
7.49% |
4.72% |
19.49% |
9.10% |
11.29% |
7.31% |
7.22% |
Net Operating Profit after Tax (NOPAT) |
|
5,284 |
5,375 |
4,933 |
4,767 |
3,364 |
6,601 |
7,034 |
8,511 |
5,517 |
5,727 |
NOPAT Margin |
|
13.95% |
14.73% |
11.34% |
0.00% |
7.97% |
14.19% |
15.87% |
19.62% |
11.98% |
12.49% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.69% |
-0.95% |
-112.04% |
-1.38% |
0.65% |
-30.15% |
-0.35% |
-3.23% |
-3.06% |
-0.46% |
Return On Investment Capital (ROIC_SIMPLE) |
|
3.62% |
6.56% |
5.47% |
4.98% |
3.53% |
6.22% |
6.79% |
8.25% |
5.37% |
5.77% |
Cost of Revenue to Revenue |
|
31.32% |
30.84% |
32.06% |
0.00% |
31.83% |
36.68% |
36.83% |
36.57% |
41.72% |
42.14% |
SG&A Expenses to Revenue |
|
26.91% |
27.32% |
27.81% |
0.00% |
26.27% |
24.67% |
24.39% |
21.55% |
21.46% |
20.74% |
R&D to Revenue |
|
14.58% |
14.91% |
15.11% |
0.00% |
16.00% |
14.53% |
14.53% |
16.03% |
15.64% |
16.70% |
Operating Expenses to Revenue |
|
52.55% |
49.95% |
51.48% |
0.00% |
49.09% |
46.98% |
43.34% |
39.15% |
43.97% |
42.63% |
Earnings before Interest and Taxes (EBIT) |
|
5,503 |
5,899 |
6,468 |
5,352 |
2,930 |
16,767 |
8,781 |
10,411 |
6,269 |
6,396 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
857 |
9,371 |
8,709 |
5,352 |
5,339 |
18,820 |
10,569 |
12,341 |
8,383 |
10,108 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.68 |
0.72 |
0.71 |
0.73 |
0.76 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
106.80 |
0.00 |
16.26 |
171.54 |
5.13 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.23 |
1.13 |
1.26 |
1.30 |
1.31 |
1.33 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.46 |
3.48 |
7.93 |
6.32 |
10.07 |
10.60 |
Dividend Yield |
|
5.36% |
5.60% |
5.03% |
5.18% |
4.14% |
4.07% |
4.32% |
0.00% |
3.98% |
8.16% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
15.47% |
28.71% |
12.61% |
15.83% |
9.93% |
9.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.57 |
0.65 |
0.65 |
0.70 |
0.68 |
0.70 |
0.71 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.57 |
1.37 |
1.57 |
1.50 |
1.53 |
1.56 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
11.19 |
12.40 |
3.39 |
6.59 |
5.27 |
8.41 |
7.08 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
11.19 |
22.60 |
3.81 |
7.93 |
6.25 |
11.24 |
11.19 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
12.56 |
19.69 |
9.68 |
9.90 |
7.64 |
12.77 |
12.50 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9.43 |
7.65 |
0.00 |
5.85 |
5.77 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.59 |
5.62 |
12.47 |
5.26 |
627.07 |
14.44 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.14 |
0.31 |
0.26 |
0.42 |
0.43 |
0.37 |
0.32 |
0.28 |
0.24 |
0.23 |
Long-Term Debt to Equity |
|
0.11 |
0.28 |
0.24 |
0.37 |
0.36 |
0.33 |
0.27 |
0.22 |
0.22 |
0.17 |
Financial Leverage |
|
-0.59 |
-0.36 |
0.07 |
0.29 |
0.55 |
0.39 |
0.26 |
0.22 |
0.20 |
0.24 |
Leverage Ratio |
|
0.87 |
1.16 |
1.72 |
1.78 |
1.89 |
1.85 |
1.77 |
1.71 |
1.69 |
1.70 |
Compound Leverage Factor |
|
0.90 |
1.18 |
1.77 |
1.68 |
4.99 |
1.86 |
1.78 |
1.74 |
1.86 |
1.84 |
Debt to Total Capital |
|
12.33% |
23.87% |
20.79% |
29.45% |
30.24% |
27.00% |
24.20% |
21.70% |
19.55% |
18.41% |
Short-Term Debt to Total Capital |
|
2.56% |
2.27% |
1.70% |
3.15% |
5.36% |
3.19% |
3.48% |
4.33% |
2.20% |
4.39% |
Long-Term Debt to Total Capital |
|
9.77% |
21.60% |
19.09% |
26.30% |
24.87% |
23.81% |
20.72% |
17.38% |
17.35% |
14.02% |
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 |
|
1.05% |
1.99% |
1.59% |
0.19% |
0.20% |
0.17% |
0.38% |
0.38% |
0.34% |
0.37% |
Common Equity to Total Capital |
|
86.62% |
73.93% |
77.39% |
0.00% |
0.00% |
72.67% |
75.04% |
77.53% |
79.77% |
80.86% |
Debt to EBITDA |
|
20.98 |
2.09 |
2.15 |
5.27 |
5.40 |
1.52 |
2.37 |
1.81 |
2.39 |
1.81 |
Net Debt to EBITDA |
|
5.99 |
0.61 |
0.34 |
3.06 |
2.66 |
0.61 |
1.26 |
0.65 |
1.19 |
1.01 |
Long-Term Debt to EBITDA |
|
16.63 |
1.89 |
1.98 |
4.71 |
4.44 |
1.34 |
2.03 |
1.45 |
2.12 |
1.38 |
Debt to NOPAT |
|
3.40 |
3.64 |
3.80 |
5.92 |
8.56 |
4.34 |
3.56 |
2.63 |
3.64 |
3.19 |
Net Debt to NOPAT |
|
0.97 |
1.06 |
0.59 |
3.44 |
4.22 |
1.73 |
1.90 |
0.95 |
1.81 |
1.79 |
Long-Term Debt to NOPAT |
|
2.70 |
3.29 |
3.49 |
5.28 |
7.05 |
3.83 |
3.05 |
2.11 |
3.23 |
2.43 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.99 |
1.43 |
1.47 |
1.30 |
1.37 |
1.27 |
1.24 |
Noncontrolling Interest Sharing Ratio |
|
1.20% |
1.76% |
2.58% |
49.80% |
100.00% |
46.43% |
0.74% |
0.99% |
0.91% |
0.87% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.49 |
1.62 |
1.70 |
3.05 |
2.82 |
1.75 |
1.44 |
1.42 |
1.27 |
1.00 |
Quick Ratio |
|
0.99 |
1.07 |
1.13 |
1.76 |
1.71 |
1.11 |
0.83 |
0.88 |
0.71 |
0.52 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-11,217 |
-63 |
-26,417 |
6,255 |
11,378 |
5,584 |
12,360 |
112 |
4,959 |
Operating Cash Flow to CapEx |
|
323.70% |
0.00% |
0.00% |
0.00% |
0.00% |
-713.39% |
769.71% |
1,379.55% |
-32.44% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-53.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
12.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
17.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.33 |
0.38 |
0.00 |
0.33 |
0.35 |
0.32 |
0.32 |
0.33 |
0.33 |
Accounts Receivable Turnover |
|
4.72 |
4.64 |
5.32 |
0.00 |
4.91 |
5.15 |
5.01 |
4.94 |
5.02 |
5.31 |
Inventory Turnover |
|
1.68 |
1.57 |
1.81 |
1.56 |
1.53 |
1.78 |
1.63 |
1.63 |
1.89 |
1.89 |
Fixed Asset Turnover |
|
3.51 |
3.42 |
3.95 |
0.00 |
3.85 |
4.16 |
3.89 |
3.96 |
4.22 |
4.23 |
Accounts Payable Turnover |
|
2.86 |
2.60 |
2.77 |
2.31 |
2.29 |
2.74 |
2.43 |
2.22 |
2.50 |
2.43 |
Days Sales Outstanding (DSO) |
|
77.33 |
78.58 |
68.62 |
0.00 |
74.40 |
70.87 |
72.92 |
73.93 |
72.70 |
68.78 |
Days Inventory Outstanding (DIO) |
|
217.82 |
232.38 |
202.05 |
233.54 |
237.96 |
205.16 |
224.26 |
223.65 |
192.67 |
193.27 |
Days Payable Outstanding (DPO) |
|
127.59 |
140.52 |
131.95 |
158.06 |
159.27 |
133.01 |
150.46 |
164.25 |
146.27 |
150.44 |
Cash Conversion Cycle (CCC) |
|
167.55 |
170.45 |
138.72 |
0.00 |
153.09 |
143.02 |
146.72 |
133.33 |
119.10 |
111.60 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
52,533 |
69,126 |
74,122 |
105,306 |
102,415 |
97,638 |
99,088 |
95,239 |
100,643 |
101,411 |
Invested Capital Turnover |
|
0.72 |
0.60 |
0.61 |
0.00 |
0.41 |
0.46 |
0.45 |
0.45 |
0.47 |
0.45 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
16,593 |
4,996 |
31,185 |
-2,891 |
-4,777 |
1,450 |
-3,849 |
5,404 |
768 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
59,898 |
66,223 |
63,888 |
69,612 |
65,022 |
70,468 |
71,599 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
43,335 |
51,827 |
52,316 |
55,865 |
56,581 |
60,152 |
61,001 |
Book Value per Share |
|
$89.01 |
$47.06 |
$55.50 |
$0.00 |
$0.00 |
$61.48 |
$62.06 |
$63.91 |
$64.96 |
$63.43 |
Tangible Book Value per Share |
|
$49.51 |
$5.22 |
$4.52 |
($60.35) |
($54.99) |
$0.39 |
($0.71) |
$2.78 |
$0.28 |
$9.41 |
Total Capital |
|
145,842 |
81,897 |
90,135 |
95,767 |
95,282 |
106,085 |
103,589 |
103,188 |
102,670 |
99,216 |
Total Debt |
|
17,987 |
19,545 |
18,741 |
28,201 |
28,811 |
28,638 |
25,064 |
22,396 |
20,074 |
18,264 |
Total Long-Term Debt |
|
14,253 |
17,689 |
17,209 |
25,187 |
23,700 |
25,258 |
21,461 |
17,931 |
17,812 |
13,908 |
Net Debt |
|
5,139 |
5,696 |
2,930 |
16,381 |
14,201 |
11,394 |
13,352 |
8,047 |
9,970 |
10,235 |
Capital Expenditures (CapEx) |
|
2,783 |
0.00 |
-643 |
-2,476 |
-1,374 |
1,423 |
1,547 |
816 |
2,322 |
-1,512 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,739 |
1,829 |
2,224 |
13,987 |
15,271 |
4,040 |
2,664 |
1,594 |
-240 |
-3,411 |
Debt-free Net Working Capital (DFNWC) |
|
12,679 |
12,637 |
14,614 |
21,913 |
25,850 |
21,038 |
14,093 |
15,219 |
9,395 |
4,292 |
Net Working Capital (NWC) |
|
8,946 |
10,781 |
13,083 |
18,899 |
20,739 |
17,658 |
10,491 |
10,754 |
7,133 |
-65 |
Net Nonoperating Expense (NNE) |
|
517 |
326 |
-5,322 |
-280 |
238 |
-8,462 |
-72 |
-565 |
-497 |
-88 |
Net Nonoperating Obligations (NNO) |
|
-75,321 |
6,774 |
2,727 |
37,740 |
35,944 |
20,191 |
20,563 |
14,448 |
18,048 |
20,459 |
Total Depreciation and Amortization (D&A) |
|
-4,646 |
3,473 |
2,242 |
0.00 |
2,408 |
2,054 |
1,788 |
1,930 |
2,114 |
3,712 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
7.23% |
5.01% |
5.11% |
0.00% |
36.16% |
8.69% |
6.01% |
3.67% |
-0.52% |
-7.44% |
Debt-free Net Working Capital to Revenue |
|
33.47% |
34.62% |
33.59% |
0.00% |
61.21% |
45.24% |
31.79% |
35.07% |
20.41% |
9.36% |
Net Working Capital to Revenue |
|
23.62% |
29.54% |
30.07% |
0.00% |
49.11% |
37.97% |
23.66% |
24.78% |
15.49% |
-0.14% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$8.06 |
$3.45 |
$2.51 |
$0.00 |
$0.00 |
$6.69 |
$0.00 |
$4.60 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.51B |
1.25B |
1.25B |
1.25B |
0.00 |
1.26B |
1.26B |
1.26B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$8.00 |
$3.43 |
$2.50 |
$0.00 |
$0.00 |
$6.66 |
$0.00 |
$4.59 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.52B |
1.26B |
1.26B |
1.25B |
0.00 |
1.26B |
1.26B |
1.26B |
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 |
1.25B |
1.25B |
1.25B |
1.25B |
0.00 |
1.25B |
1.25B |
1.25B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
6,752 |
6,069 |
5,958 |
4,767 |
3,364 |
7,963 |
7,951 |
9,071 |
7,301 |
7,123 |
Normalized NOPAT Margin |
|
17.83% |
16.63% |
13.69% |
0.00% |
7.97% |
17.12% |
17.93% |
20.91% |
15.86% |
15.54% |
Pre Tax Income Margin |
|
15.04% |
16.36% |
15.27% |
0.00% |
18.28% |
36.20% |
19.91% |
24.50% |
15.02% |
15.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
10.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
9.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
15.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
14.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
84.46% |
0.00% |
0.00% |
85.87% |
138.17% |
0.00% |
64.60% |
50.27% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
125.11% |
0.00% |
0.00% |
110.84% |
138.74% |
0.00% |
70.68% |
56.13% |
0.00% |
0.00% |