Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-10.49% |
-10.27% |
26.75% |
2.83% |
79.46% |
9.75% |
7.14% |
38.72% |
16.61% |
12.93% |
EBITDA Growth |
|
-40.57% |
-41.20% |
49.35% |
-0.58% |
120.61% |
-49.81% |
-10.43% |
52.78% |
18.92% |
18.46% |
EBIT Growth |
|
-69.07% |
-54.30% |
61.31% |
-3.99% |
135.36% |
-61.02% |
-13.03% |
54.74% |
21.47% |
22.60% |
NOPAT Growth |
|
-67.58% |
-37.64% |
41.68% |
-8.66% |
228.96% |
-68.77% |
6.22% |
19.02% |
37.18% |
21.39% |
Net Income Growth |
|
-57.74% |
-35.75% |
48.15% |
0.04% |
107.36% |
-55.83% |
6.71% |
8.17% |
180.42% |
-437.33% |
EPS Growth |
|
-57.94% |
-35.73% |
50.71% |
0.29% |
107.10% |
-54.81% |
9.04% |
7.86% |
181.75% |
-441.23% |
Operating Cash Flow Growth |
|
-37.42% |
13.81% |
30.90% |
-30.31% |
315.85% |
-68.01% |
-17.20% |
53.16% |
13.92% |
35.70% |
Free Cash Flow Firm Growth |
|
-89.77% |
231.14% |
-192.04% |
-55.97% |
145.13% |
-74,414.93% |
-100.35% |
22.13% |
-5.07% |
-51.27% |
Invested Capital Growth |
|
3.00% |
3.53% |
36.24% |
10.01% |
-1.93% |
156.93% |
130.30% |
-1.89% |
1.03% |
-24.22% |
Revenue Q/Q Growth |
|
0.69% |
-4.91% |
5.36% |
1.82% |
2.36% |
30.44% |
-3.37% |
7.00% |
11.13% |
56.61% |
EBITDA Q/Q Growth |
|
41.23% |
-20.29% |
5.26% |
-1.06% |
19.57% |
4.07% |
-16.48% |
11.10% |
21.38% |
-19.24% |
EBIT Q/Q Growth |
|
390.33% |
-30.01% |
5.40% |
-2.27% |
25.57% |
-4.40% |
-18.13% |
11.22% |
23.20% |
-24.67% |
NOPAT Q/Q Growth |
|
49.13% |
-10.14% |
4.69% |
-5.61% |
28.17% |
-4.81% |
48.40% |
-34.05% |
30.97% |
-18.05% |
Net Income Q/Q Growth |
|
26.54% |
-4.64% |
2.10% |
-1.63% |
30.63% |
-12.33% |
49.94% |
-34.89% |
6.71% |
14.53% |
EPS Q/Q Growth |
|
25.44% |
-4.49% |
2.32% |
-1.13% |
30.11% |
-12.89% |
50.20% |
-34.79% |
7.80% |
14.13% |
Operating Cash Flow Q/Q Growth |
|
-1.00% |
6.81% |
24.67% |
-18.82% |
31.02% |
-27.24% |
-7.55% |
4.90% |
7.68% |
13.94% |
Free Cash Flow Firm Q/Q Growth |
|
189.43% |
46.29% |
21.62% |
-40.27% |
39.19% |
-0.67% |
-102.02% |
-7.65% |
180.27% |
-68.78% |
Invested Capital Q/Q Growth |
|
-2.36% |
-1.88% |
2.26% |
4.53% |
-1.37% |
0.58% |
1.46% |
-37.81% |
-7.24% |
48.97% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
35.72% |
35.78% |
36.60% |
36.56% |
38.27% |
40.01% |
50.86% |
53.11% |
52.34% |
52.28% |
EBITDA Margin |
|
7.21% |
10.86% |
16.57% |
14.06% |
14.54% |
11.83% |
25.87% |
30.94% |
28.09% |
27.55% |
Operating Margin |
|
2.47% |
6.87% |
12.63% |
10.42% |
12.43% |
6.89% |
23.86% |
29.92% |
26.23% |
25.71% |
EBIT Margin |
|
2.34% |
6.76% |
13.27% |
10.43% |
11.17% |
8.52% |
23.98% |
29.54% |
26.48% |
25.42% |
Profit (Net Income) Margin |
|
3.66% |
7.75% |
10.82% |
9.26% |
9.52% |
8.24% |
20.46% |
20.55% |
26.35% |
-38.21% |
Tax Burden Percent |
|
103.51% |
104.76% |
82.60% |
90.63% |
85.19% |
96.70% |
85.34% |
69.56% |
99.51% |
-150.31% |
Interest Burden Percent |
|
151.28% |
109.40% |
98.70% |
97.94% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
-7.50% |
-6.77% |
16.48% |
9.42% |
14.54% |
15.92% |
14.63% |
31.33% |
8.69% |
20.83% |
Return on Invested Capital (ROIC) |
|
3.82% |
12.16% |
22.89% |
20.00% |
22.76% |
9.87% |
78.64% |
121.11% |
101.30% |
64.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.56% |
5.73% |
18.67% |
21.67% |
41.12% |
-0.90% |
78.46% |
121.11% |
95.86% |
166.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.80% |
-0.56% |
-2.29% |
-4.02% |
-4.71% |
0.25% |
-52.55% |
-90.90% |
-62.42% |
-106.92% |
Return on Equity (ROE) |
|
4.62% |
11.61% |
20.61% |
15.98% |
18.05% |
10.12% |
26.08% |
30.21% |
38.88% |
-42.92% |
Cash Return on Invested Capital (CROIC) |
|
0.86% |
8.70% |
-7.78% |
10.46% |
24.71% |
-78.07% |
-0.26% |
123.01% |
100.28% |
91.56% |
Operating Return on Assets (OROA) |
|
1.44% |
4.92% |
12.86% |
8.76% |
9.95% |
5.72% |
22.25% |
30.38% |
24.77% |
18.38% |
Return on Assets (ROA) |
|
2.25% |
5.64% |
10.48% |
7.78% |
8.47% |
5.53% |
18.98% |
21.13% |
24.65% |
-27.63% |
Return on Common Equity (ROCE) |
|
4.62% |
11.61% |
20.60% |
15.97% |
18.04% |
10.11% |
26.07% |
30.21% |
38.88% |
-42.92% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.51% |
11.21% |
18.73% |
15.48% |
16.54% |
9.60% |
24.24% |
26.48% |
32.51% |
-60.13% |
Net Operating Profit after Tax (NOPAT) |
|
39 |
121 |
195 |
137 |
150 |
46 |
146 |
138 |
116 |
84 |
NOPAT Margin |
|
2.66% |
7.33% |
10.55% |
9.44% |
10.62% |
5.80% |
20.37% |
20.55% |
23.95% |
20.36% |
Net Nonoperating Expense Percent (NNEP) |
|
10.38% |
6.43% |
4.22% |
-1.67% |
-18.36% |
10.76% |
0.18% |
0.00% |
5.44% |
-102.36% |
Return On Investment Capital (ROIC_SIMPLE) |
|
2.23% |
5.89% |
13.52% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
64.28% |
64.22% |
63.40% |
63.44% |
61.73% |
59.99% |
49.14% |
46.89% |
47.66% |
47.72% |
SG&A Expenses to Revenue |
|
15.15% |
13.35% |
11.84% |
13.19% |
13.32% |
18.07% |
15.03% |
13.90% |
16.06% |
15.93% |
R&D to Revenue |
|
14.29% |
12.23% |
10.35% |
11.12% |
10.17% |
12.87% |
10.57% |
8.64% |
9.19% |
9.53% |
Operating Expenses to Revenue |
|
33.25% |
28.91% |
23.97% |
26.14% |
25.84% |
33.12% |
26.99% |
23.19% |
26.11% |
26.57% |
Earnings before Interest and Taxes (EBIT) |
|
35 |
112 |
245 |
152 |
158 |
67 |
172 |
198 |
128 |
105 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
107 |
180 |
306 |
205 |
206 |
93 |
186 |
208 |
136 |
114 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.62 |
3.54 |
2.98 |
3.90 |
4.49 |
3.97 |
2.68 |
5.06 |
5.46 |
4.33 |
Price to Tangible Book Value (P/TBV) |
|
5.67 |
5.79 |
5.35 |
6.80 |
8.39 |
9.28 |
3.62 |
6.08 |
6.65 |
6.11 |
Price to Revenue (P/Rev) |
|
2.94 |
2.44 |
1.72 |
2.33 |
2.58 |
3.41 |
2.26 |
3.93 |
4.43 |
2.75 |
Price to Earnings (P/E) |
|
80.35 |
31.54 |
15.94 |
25.19 |
27.15 |
41.41 |
11.07 |
19.13 |
16.80 |
0.00 |
Dividend Yield |
|
0.35% |
0.37% |
0.47% |
0.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
1.24% |
3.17% |
6.27% |
3.97% |
3.68% |
2.42% |
9.03% |
5.23% |
5.95% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
4.01 |
3.86 |
3.16 |
4.51 |
5.34 |
4.02 |
4.92 |
19.74 |
16.13 |
8.54 |
Enterprise Value to Revenue (EV/Rev) |
|
2.83 |
2.37 |
1.68 |
2.23 |
2.47 |
3.40 |
1.78 |
3.32 |
3.83 |
2.34 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
39.30 |
21.78 |
10.13 |
15.84 |
16.98 |
28.71 |
6.87 |
10.72 |
13.65 |
8.50 |
Enterprise Value to EBIT (EV/EBIT) |
|
121.27 |
34.99 |
12.64 |
21.36 |
22.11 |
39.88 |
7.41 |
11.23 |
14.48 |
9.21 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
106.69 |
32.27 |
15.91 |
23.60 |
23.24 |
58.60 |
8.72 |
16.15 |
16.01 |
11.50 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
32.11 |
18.75 |
16.87 |
23.13 |
17.37 |
55.37 |
8.44 |
12.19 |
15.54 |
9.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
472.94 |
45.13 |
0.00 |
45.10 |
21.41 |
0.00 |
0.00 |
15.90 |
16.17 |
8.04 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.47 |
0.80 |
0.35 |
0.45 |
0.40 |
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.47 |
0.78 |
0.33 |
0.43 |
0.37 |
0.47 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.12 |
-0.10 |
-0.12 |
-0.19 |
-0.11 |
-0.28 |
-0.67 |
-0.75 |
-0.65 |
-0.64 |
Leverage Ratio |
|
2.05 |
2.06 |
1.97 |
2.05 |
2.13 |
1.83 |
1.37 |
1.43 |
1.58 |
1.55 |
Compound Leverage Factor |
|
3.11 |
2.25 |
1.94 |
2.01 |
2.13 |
1.83 |
1.37 |
1.43 |
1.58 |
1.55 |
Debt to Total Capital |
|
31.94% |
44.45% |
25.93% |
31.07% |
28.31% |
33.36% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.97% |
1.39% |
1.58% |
1.54% |
1.72% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
31.94% |
43.48% |
24.54% |
29.48% |
26.78% |
31.64% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.05% |
0.05% |
0.05% |
0.08% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
68.06% |
55.55% |
74.07% |
68.88% |
71.63% |
66.59% |
99.92% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
5.29 |
5.09 |
1.22 |
1.92 |
1.56 |
3.63 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-1.47 |
-0.72 |
-0.28 |
-0.74 |
-0.78 |
-0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
5.29 |
4.98 |
1.16 |
1.82 |
1.48 |
3.44 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
14.35 |
7.54 |
1.92 |
2.86 |
2.14 |
7.41 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-4.00 |
-1.06 |
-0.44 |
-1.10 |
-1.07 |
-0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
14.35 |
7.38 |
1.81 |
2.71 |
2.02 |
7.03 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
4.39 |
3.70 |
4.52 |
4.34 |
4.92 |
3.50 |
7.80 |
10.68 |
9.94 |
5.86 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.03% |
0.07% |
0.08% |
0.08% |
0.05% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
4.42 |
5.10 |
3.02 |
3.14 |
3.31 |
2.71 |
5.15 |
5.61 |
4.61 |
3.10 |
Quick Ratio |
|
3.14 |
3.95 |
1.93 |
2.11 |
2.42 |
1.86 |
4.10 |
4.69 |
3.81 |
2.17 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
8.88 |
87 |
-66 |
72 |
163 |
-362 |
-0.49 |
140 |
115 |
121 |
Operating Cash Flow to CapEx |
|
230.24% |
342.49% |
311.77% |
544.28% |
553.39% |
192.12% |
744.08% |
2,020.58% |
1,748.82% |
2,608.59% |
Free Cash Flow to Firm to Interest Expense |
|
0.35 |
5.24 |
-9.04 |
20.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
5.21 |
12.61 |
25.06 |
39.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.95 |
8.93 |
17.02 |
32.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.62 |
0.73 |
0.97 |
0.84 |
0.89 |
0.67 |
0.93 |
1.03 |
0.94 |
0.72 |
Accounts Receivable Turnover |
|
5.41 |
5.68 |
6.86 |
6.16 |
5.88 |
4.55 |
7.65 |
8.23 |
7.41 |
6.19 |
Inventory Turnover |
|
2.74 |
2.99 |
3.28 |
3.30 |
3.87 |
2.89 |
4.00 |
4.69 |
4.26 |
4.01 |
Fixed Asset Turnover |
|
8.39 |
10.48 |
14.02 |
12.68 |
12.71 |
11.32 |
29.30 |
43.11 |
42.09 |
42.76 |
Accounts Payable Turnover |
|
6.68 |
6.81 |
6.43 |
5.79 |
5.91 |
4.50 |
8.05 |
6.66 |
6.27 |
7.64 |
Days Sales Outstanding (DSO) |
|
67.45 |
64.27 |
53.20 |
59.21 |
62.10 |
80.27 |
47.69 |
44.36 |
49.28 |
58.96 |
Days Inventory Outstanding (DIO) |
|
133.43 |
122.22 |
111.45 |
110.60 |
94.25 |
126.48 |
91.14 |
77.85 |
85.76 |
90.97 |
Days Payable Outstanding (DPO) |
|
54.66 |
53.60 |
56.81 |
63.02 |
61.79 |
81.10 |
45.37 |
54.77 |
58.18 |
47.75 |
Cash Conversion Cycle (CCC) |
|
146.22 |
132.89 |
107.83 |
106.80 |
94.56 |
125.65 |
93.47 |
67.44 |
76.86 |
102.18 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,046 |
1,015 |
981 |
720 |
654 |
667 |
260 |
113 |
115 |
114 |
Invested Capital Turnover |
|
1.44 |
1.66 |
2.17 |
2.12 |
2.14 |
1.70 |
3.86 |
5.89 |
4.23 |
3.14 |
Increase / (Decrease) in Invested Capital |
|
30 |
35 |
261 |
65 |
-13 |
408 |
147 |
-2.17 |
1.17 |
-36 |
Enterprise Value (EV) |
|
4,199 |
3,917 |
3,096 |
3,243 |
3,496 |
2,680 |
1,277 |
2,226 |
1,854 |
971 |
Market Capitalization |
|
4,356 |
4,046 |
3,182 |
3,394 |
3,657 |
2,689 |
1,628 |
2,637 |
2,141 |
1,142 |
Book Value per Share |
|
$31.94 |
$30.69 |
$28.52 |
$23.12 |
$21.29 |
$17.65 |
$15.77 |
$13.13 |
$9.88 |
$6.42 |
Tangible Book Value per Share |
|
$20.38 |
$18.75 |
$15.92 |
$13.25 |
$11.39 |
$7.56 |
$11.69 |
$10.93 |
$8.11 |
$4.55 |
Total Capital |
|
1,768 |
2,060 |
1,440 |
1,264 |
1,137 |
1,016 |
607 |
521 |
392 |
264 |
Total Debt |
|
565 |
916 |
373 |
393 |
322 |
339 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
565 |
896 |
353 |
373 |
305 |
322 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-157 |
-129 |
-86 |
-152 |
-161 |
-10 |
-352 |
-410 |
-287 |
-170 |
Capital Expenditures (CapEx) |
|
57 |
61 |
59 |
26 |
36 |
25 |
20 |
9.04 |
6.82 |
4.01 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
353 |
351 |
357 |
268 |
218 |
215 |
106 |
79 |
57 |
48 |
Debt-free Net Working Capital (DFNWC) |
|
1,075 |
1,396 |
815 |
812 |
701 |
564 |
458 |
489 |
343 |
219 |
Net Working Capital (NWC) |
|
1,075 |
1,376 |
795 |
792 |
684 |
546 |
458 |
489 |
343 |
219 |
Net Nonoperating Expense (NNE) |
|
-15 |
-6.90 |
-5.01 |
2.62 |
16 |
-19 |
-0.66 |
0.01 |
-12 |
243 |
Net Nonoperating Obligations (NNO) |
|
-157 |
-129 |
-86 |
-152 |
-161 |
-10 |
-348 |
-408 |
-277 |
-150 |
Total Depreciation and Amortization (D&A) |
|
72 |
68 |
61 |
53 |
48 |
26 |
14 |
9.42 |
7.81 |
8.83 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
23.82% |
21.23% |
19.33% |
18.38% |
15.42% |
27.23% |
14.80% |
11.73% |
11.70% |
11.59% |
Debt-free Net Working Capital to Revenue |
|
72.54% |
84.31% |
44.19% |
55.77% |
49.54% |
71.48% |
63.73% |
72.89% |
70.97% |
52.68% |
Net Working Capital to Revenue |
|
72.54% |
83.10% |
43.11% |
54.40% |
48.30% |
69.26% |
63.73% |
72.89% |
70.97% |
52.68% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.45 |
$3.42 |
$5.33 |
$3.53 |
$3.52 |
$0.00 |
$0.00 |
$3.47 |
$3.21 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
37.48M |
37.48M |
37.46M |
38.14M |
38.31M |
0.00 |
0.00 |
39.75M |
39.72M |
0.00 |
Adjusted Diluted Earnings per Share |
|
$1.43 |
$3.40 |
$5.29 |
$3.51 |
$3.50 |
$0.00 |
$0.00 |
$3.43 |
$3.18 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
37.84M |
37.75M |
37.72M |
38.36M |
38.54M |
0.00 |
0.00 |
40.18M |
40.03M |
0.00 |
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 |
|
37.72M |
37.32M |
37.47M |
37.56M |
38.30M |
0.00 |
0.00 |
39.63M |
39.73M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
47 |
98 |
200 |
142 |
162 |
50 |
150 |
138 |
116 |
85 |
Normalized NOPAT Margin |
|
3.16% |
5.95% |
10.86% |
9.73% |
11.42% |
6.33% |
20.87% |
20.55% |
23.95% |
20.39% |
Pre Tax Income Margin |
|
3.53% |
7.40% |
13.10% |
10.21% |
11.17% |
8.52% |
23.98% |
29.54% |
26.48% |
25.42% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.38 |
6.76 |
33.44 |
42.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
1.57 |
7.33 |
26.58 |
38.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-0.88 |
3.07 |
25.40 |
35.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.69 |
3.65 |
18.54 |
31.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
28.35% |
11.87% |
7.61% |
11.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
31.61% |
43.05% |
20.95% |
69.38% |
8.63% |
0.00% |
64.66% |
21.76% |
0.00% |
-31.55% |