Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.59% |
4.64% |
12.50% |
21.19% |
23.02% |
19.47% |
24.06% |
29.81% |
25.00% |
24.85% |
EBITDA Growth |
|
29.49% |
22.60% |
-17.88% |
-1.15% |
36.34% |
149.44% |
-32.81% |
137.84% |
-8.35% |
-3.34% |
EBIT Growth |
|
48.17% |
40.16% |
-17.03% |
-24.97% |
43.79% |
361.30% |
-63.05% |
129.28% |
-17.41% |
-14.00% |
NOPAT Growth |
|
70.87% |
9.40% |
-26.65% |
27.04% |
17.94% |
103.34% |
-25.86% |
205.05% |
-18.12% |
-13.13% |
Net Income Growth |
|
52.49% |
44.42% |
8.71% |
-33.24% |
43.75% |
147.77% |
-26.42% |
188.07% |
-13.72% |
-12.84% |
EPS Growth |
|
49.67% |
42.99% |
5.94% |
-33.99% |
44.34% |
146.51% |
-27.12% |
180.95% |
170.00% |
-314.29% |
Operating Cash Flow Growth |
|
51.81% |
138.95% |
-44.84% |
1.06% |
116.68% |
-22.40% |
6.16% |
153.04% |
-19.34% |
79.21% |
Free Cash Flow Firm Growth |
|
230.33% |
124.52% |
-259.91% |
115.21% |
144.04% |
-310.24% |
126.20% |
-11,161.88% |
-87.08% |
127.25% |
Invested Capital Growth |
|
2.43% |
6.18% |
44.10% |
1.73% |
7.98% |
56.27% |
-4.32% |
262.03% |
18.24% |
8.34% |
Revenue Q/Q Growth |
|
1.73% |
2.10% |
1.55% |
4.13% |
4.23% |
6.15% |
5.68% |
5.94% |
5.19% |
0.00% |
EBITDA Q/Q Growth |
|
-0.74% |
17.27% |
0.86% |
0.80% |
0.52% |
13.07% |
-9.27% |
26.15% |
0.81% |
0.00% |
EBIT Q/Q Growth |
|
-1.55% |
31.57% |
7.77% |
-5.19% |
-1.16% |
14.83% |
-25.60% |
29.36% |
-0.76% |
0.00% |
NOPAT Q/Q Growth |
|
4.36% |
13.04% |
1.99% |
-2.34% |
2.62% |
12.73% |
52.20% |
-7.80% |
-5.92% |
0.00% |
Net Income Q/Q Growth |
|
-0.84% |
19.98% |
19.17% |
-11.73% |
3.80% |
10.13% |
54.67% |
-8.32% |
-2.86% |
0.00% |
EPS Q/Q Growth |
|
-0.87% |
19.53% |
16.30% |
-10.62% |
2.68% |
10.42% |
59.26% |
-9.23% |
-96.40% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
8.62% |
4.16% |
34.14% |
-13.02% |
13.50% |
-4.98% |
13.22% |
15.26% |
23.00% |
-7.60% |
Free Cash Flow Firm Q/Q Growth |
|
38.92% |
7.68% |
5.55% |
17.19% |
216.61% |
-602.30% |
33.55% |
6.68% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-1.51% |
2.07% |
1.24% |
3.31% |
6.94% |
31.54% |
-4.78% |
-4.50% |
2.44% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
65.30% |
63.12% |
59.34% |
59.16% |
63.20% |
63.45% |
65.35% |
65.72% |
61.94% |
62.96% |
EBITDA Margin |
|
16.36% |
13.47% |
11.49% |
15.74% |
19.30% |
17.42% |
8.34% |
15.40% |
8.41% |
11.47% |
Operating Margin |
|
11.55% |
7.58% |
6.06% |
8.22% |
9.11% |
10.04% |
2.90% |
9.85% |
5.38% |
8.61% |
EBIT Margin |
|
11.27% |
8.10% |
6.05% |
8.20% |
13.25% |
11.34% |
2.94% |
9.86% |
5.58% |
8.45% |
Profit (Net Income) Margin |
|
13.04% |
9.11% |
6.60% |
6.83% |
12.40% |
10.62% |
5.12% |
8.63% |
3.89% |
5.63% |
Tax Burden Percent |
|
86.39% |
82.13% |
98.30% |
111.08% |
95.63% |
90.55% |
183.98% |
90.73% |
70.61% |
67.38% |
Interest Burden Percent |
|
133.94% |
136.91% |
111.01% |
74.98% |
97.89% |
103.42% |
94.77% |
96.50% |
98.70% |
98.99% |
Effective Tax Rate |
|
13.61% |
17.87% |
1.70% |
-11.08% |
4.37% |
9.45% |
-83.98% |
9.27% |
29.39% |
32.62% |
Return on Invested Capital (ROIC) |
|
17.77% |
10.84% |
12.06% |
20.24% |
16.69% |
17.95% |
11.06% |
22.87% |
18.77% |
26.01% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.73% |
-4.34% |
9.44% |
28.28% |
-6.12% |
6.62% |
12.83% |
24.16% |
18.59% |
26.46% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.39% |
1.08% |
-3.15% |
-10.98% |
1.45% |
-1.39% |
-2.62% |
-9.07% |
-13.15% |
-16.62% |
Return on Equity (ROE) |
|
16.38% |
11.92% |
8.91% |
9.27% |
18.14% |
16.55% |
8.43% |
13.80% |
5.62% |
9.39% |
Cash Return on Invested Capital (CROIC) |
|
15.37% |
4.85% |
-24.07% |
18.53% |
9.02% |
-25.97% |
15.48% |
-90.56% |
2.05% |
18.00% |
Operating Return on Assets (OROA) |
|
6.09% |
5.16% |
3.98% |
6.26% |
12.70% |
11.40% |
3.04% |
10.56% |
5.98% |
10.17% |
Return on Assets (ROA) |
|
7.05% |
5.80% |
4.34% |
5.21% |
11.89% |
10.68% |
5.30% |
9.24% |
4.17% |
6.78% |
Return on Common Equity (ROCE) |
|
15.49% |
11.39% |
8.65% |
9.07% |
17.67% |
16.26% |
8.43% |
13.80% |
5.62% |
1.81% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.86% |
11.67% |
9.29% |
8.35% |
16.39% |
15.00% |
7.75% |
12.56% |
5.31% |
6.92% |
Net Operating Profit after Tax (NOPAT) |
|
94 |
55 |
50 |
68 |
54 |
46 |
22 |
30 |
9.93 |
12 |
NOPAT Margin |
|
9.98% |
6.22% |
5.95% |
9.13% |
8.71% |
9.09% |
5.34% |
8.93% |
3.80% |
5.80% |
Net Nonoperating Expense Percent (NNEP) |
|
13.04% |
15.19% |
2.62% |
-8.03% |
22.81% |
11.32% |
-1.77% |
-1.29% |
0.18% |
-0.45% |
Return On Investment Capital (ROIC_SIMPLE) |
|
5.48% |
4.64% |
4.61% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
34.70% |
36.88% |
40.66% |
40.84% |
36.80% |
36.55% |
34.65% |
34.28% |
38.06% |
37.04% |
SG&A Expenses to Revenue |
|
11.59% |
12.81% |
12.66% |
11.67% |
12.73% |
13.93% |
22.77% |
16.34% |
22.18% |
16.98% |
R&D to Revenue |
|
27.23% |
27.80% |
25.95% |
23.73% |
24.62% |
22.78% |
21.21% |
21.47% |
16.96% |
19.15% |
Operating Expenses to Revenue |
|
53.75% |
55.54% |
53.28% |
50.94% |
54.09% |
53.42% |
62.44% |
55.87% |
56.55% |
54.35% |
Earnings before Interest and Taxes (EBIT) |
|
106 |
71 |
51 |
61 |
82 |
57 |
12 |
33 |
15 |
18 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
154 |
119 |
97 |
118 |
119 |
87 |
35 |
52 |
22 |
24 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.14 |
4.69 |
4.12 |
6.92 |
10.86 |
5.87 |
8.97 |
7.64 |
6.69 |
4.47 |
Price to Tangible Book Value (P/TBV) |
|
5.90 |
7.09 |
6.71 |
10.38 |
20.19 |
14.17 |
18.45 |
23.74 |
7.90 |
5.47 |
Price to Revenue (P/Rev) |
|
3.20 |
3.66 |
2.93 |
5.67 |
8.22 |
4.15 |
5.92 |
5.25 |
4.90 |
3.64 |
Price to Earnings (P/E) |
|
24.21 |
39.86 |
43.84 |
81.24 |
65.26 |
38.99 |
115.70 |
60.86 |
126.16 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
4.13% |
2.51% |
2.28% |
1.23% |
1.53% |
2.56% |
0.86% |
1.64% |
0.79% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
5.27 |
5.87 |
4.81 |
11.66 |
14.77 |
6.58 |
12.14 |
8.45 |
19.99 |
13.17 |
Enterprise Value to Revenue (EV/Rev) |
|
2.99 |
3.47 |
2.80 |
5.30 |
8.01 |
4.06 |
5.73 |
5.18 |
4.39 |
3.06 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.30 |
25.80 |
24.39 |
33.70 |
41.48 |
23.34 |
68.74 |
33.60 |
52.19 |
26.66 |
Enterprise Value to EBIT (EV/EBIT) |
|
26.57 |
42.87 |
46.33 |
64.67 |
60.42 |
35.85 |
195.29 |
52.51 |
78.62 |
36.19 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
29.99 |
55.81 |
47.08 |
58.09 |
91.90 |
44.73 |
107.39 |
57.94 |
115.41 |
52.67 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.63 |
22.53 |
41.51 |
38.52 |
48.47 |
43.34 |
39.71 |
30.68 |
50.69 |
22.79 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
34.68 |
124.77 |
0.00 |
63.47 |
170.10 |
0.00 |
76.73 |
0.00 |
1,056.82 |
76.11 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.28 |
0.68 |
0.79 |
0.68 |
0.23 |
0.17 |
0.24 |
0.30 |
0.04 |
0.04 |
Long-Term Debt to Equity |
|
1.28 |
0.68 |
0.79 |
0.68 |
0.23 |
0.17 |
0.24 |
0.30 |
0.04 |
0.04 |
Financial Leverage |
|
-0.29 |
-0.25 |
-0.33 |
-0.39 |
-0.24 |
-0.21 |
-0.20 |
-0.38 |
-0.71 |
-0.63 |
Leverage Ratio |
|
2.32 |
2.05 |
2.05 |
1.78 |
1.53 |
1.55 |
1.59 |
1.49 |
1.35 |
1.38 |
Compound Leverage Factor |
|
3.11 |
2.81 |
2.28 |
1.33 |
1.49 |
1.60 |
1.51 |
1.44 |
1.33 |
1.37 |
Debt to Total Capital |
|
56.05% |
40.51% |
44.05% |
40.46% |
18.69% |
14.66% |
19.44% |
23.37% |
3.38% |
3.79% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
56.05% |
40.51% |
44.05% |
40.46% |
18.69% |
14.66% |
19.44% |
23.37% |
3.38% |
3.79% |
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 |
|
2.55% |
2.98% |
2.15% |
1.23% |
1.82% |
2.61% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
41.40% |
56.51% |
53.80% |
58.32% |
79.49% |
82.74% |
80.56% |
76.63% |
96.62% |
96.21% |
Debt to EBITDA |
|
6.40 |
4.16 |
5.06 |
3.61 |
0.92 |
0.72 |
1.91 |
1.36 |
0.31 |
0.28 |
Net Debt to EBITDA |
|
-1.54 |
-1.71 |
-1.36 |
-2.42 |
-1.20 |
-0.65 |
-2.25 |
-0.49 |
-6.10 |
-5.08 |
Long-Term Debt to EBITDA |
|
6.40 |
4.16 |
5.06 |
3.61 |
0.92 |
0.72 |
1.91 |
1.36 |
0.31 |
0.28 |
Debt to NOPAT |
|
10.49 |
8.99 |
9.77 |
6.22 |
2.04 |
1.38 |
2.98 |
2.34 |
0.68 |
0.55 |
Net Debt to NOPAT |
|
-2.53 |
-3.71 |
-2.63 |
-4.17 |
-2.66 |
-1.24 |
-3.52 |
-0.84 |
-13.49 |
-10.04 |
Long-Term Debt to NOPAT |
|
10.49 |
8.99 |
9.77 |
6.22 |
2.04 |
1.38 |
2.98 |
2.34 |
0.68 |
0.55 |
Altman Z-Score |
|
3.09 |
4.40 |
3.71 |
5.88 |
13.88 |
8.13 |
10.40 |
8.95 |
12.21 |
9.24 |
Noncontrolling Interest Sharing Ratio |
|
5.42% |
4.47% |
2.95% |
2.13% |
2.59% |
1.74% |
0.00% |
0.00% |
0.00% |
80.74% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
7.85 |
5.46 |
5.40 |
7.09 |
4.40 |
3.21 |
3.03 |
3.68 |
4.79 |
5.54 |
Quick Ratio |
|
7.13 |
4.72 |
4.53 |
6.31 |
3.73 |
2.59 |
2.60 |
3.08 |
4.29 |
5.15 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
81 |
25 |
-100 |
63 |
29 |
-66 |
31 |
-120 |
1.08 |
8.39 |
Operating Cash Flow to CapEx |
|
905.28% |
1,365.11% |
168.40% |
642.24% |
632.43% |
243.80% |
551.16% |
546.51% |
249.59% |
270.79% |
Free Cash Flow to Firm to Interest Expense |
|
7.10 |
7.16 |
-31.84 |
3.92 |
11.20 |
-22.21 |
10.77 |
-54.53 |
5.70 |
47.13 |
Operating Cash Flow to Interest Expense |
|
18.07 |
39.65 |
18.10 |
6.47 |
39.32 |
15.84 |
20.81 |
26.01 |
118.95 |
157.41 |
Operating Cash Flow Less CapEx to Interest Expense |
|
16.07 |
36.75 |
7.35 |
5.46 |
33.10 |
9.34 |
17.03 |
21.25 |
71.29 |
99.28 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.54 |
0.64 |
0.66 |
0.76 |
0.96 |
1.01 |
1.03 |
1.07 |
1.07 |
1.20 |
Accounts Receivable Turnover |
|
7.32 |
6.92 |
7.33 |
7.93 |
7.74 |
7.98 |
9.33 |
9.62 |
10.21 |
10.82 |
Inventory Turnover |
|
3.55 |
3.07 |
3.59 |
5.12 |
5.80 |
6.42 |
7.84 |
9.40 |
11.68 |
11.61 |
Fixed Asset Turnover |
|
16.01 |
15.84 |
17.04 |
17.32 |
14.83 |
15.15 |
16.42 |
15.53 |
14.66 |
17.72 |
Accounts Payable Turnover |
|
2.47 |
2.66 |
3.27 |
4.26 |
4.43 |
3.43 |
3.33 |
4.05 |
4.18 |
4.48 |
Days Sales Outstanding (DSO) |
|
49.85 |
52.76 |
49.78 |
46.02 |
47.16 |
45.73 |
39.12 |
37.93 |
35.76 |
33.73 |
Days Inventory Outstanding (DIO) |
|
102.72 |
118.83 |
101.68 |
71.33 |
62.95 |
56.82 |
46.55 |
38.83 |
31.25 |
31.43 |
Days Payable Outstanding (DPO) |
|
147.67 |
137.02 |
111.59 |
85.76 |
82.37 |
106.52 |
109.61 |
90.13 |
87.37 |
81.40 |
Cash Conversion Cycle (CCC) |
|
4.90 |
34.57 |
39.87 |
31.59 |
27.74 |
-3.97 |
-23.93 |
-13.38 |
-20.36 |
-16.23 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
534 |
521 |
491 |
341 |
335 |
310 |
199 |
207 |
57 |
48 |
Invested Capital Turnover |
|
1.78 |
1.74 |
2.03 |
2.22 |
1.92 |
1.97 |
2.07 |
2.56 |
4.94 |
4.48 |
Increase / (Decrease) in Invested Capital |
|
13 |
30 |
150 |
5.80 |
25 |
112 |
-8.97 |
150 |
8.84 |
3.73 |
Enterprise Value (EV) |
|
2,813 |
3,063 |
2,362 |
3,973 |
4,948 |
2,042 |
2,411 |
1,754 |
1,146 |
639 |
Market Capitalization |
|
3,005 |
3,230 |
2,470 |
4,246 |
5,081 |
2,087 |
2,490 |
1,780 |
1,279 |
760 |
Book Value per Share |
|
$14.70 |
$13.77 |
$12.00 |
$12.25 |
$9.52 |
$7.32 |
$5.78 |
$4.94 |
$4.16 |
$3.73 |
Tangible Book Value per Share |
|
$10.30 |
$9.11 |
$7.38 |
$8.17 |
$5.12 |
$3.03 |
$2.81 |
$1.59 |
$3.52 |
$3.05 |
Total Capital |
|
1,755 |
1,218 |
1,113 |
1,051 |
588 |
430 |
345 |
304 |
198 |
177 |
Total Debt |
|
983 |
494 |
490 |
425 |
110 |
63 |
67 |
71 |
6.70 |
6.70 |
Total Long-Term Debt |
|
983 |
494 |
490 |
425 |
110 |
63 |
67 |
71 |
6.70 |
6.70 |
Net Debt |
|
-237 |
-203 |
-132 |
-285 |
-143 |
-57 |
-79 |
-25 |
-134 |
-122 |
Capital Expenditures (CapEx) |
|
23 |
9.96 |
34 |
16 |
16 |
19 |
11 |
10 |
9.06 |
10 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
72 |
84 |
104 |
78 |
54 |
48 |
6.73 |
23 |
9.85 |
3.61 |
Debt-free Net Working Capital (DFNWC) |
|
1,293 |
781 |
726 |
788 |
307 |
168 |
153 |
119 |
150 |
132 |
Net Working Capital (NWC) |
|
1,293 |
781 |
726 |
788 |
307 |
168 |
153 |
119 |
150 |
132 |
Net Nonoperating Expense (NNE) |
|
-29 |
-25 |
-5.46 |
17 |
-23 |
-7.68 |
0.93 |
1.03 |
-0.23 |
0.35 |
Net Nonoperating Obligations (NNO) |
|
-237 |
-203 |
-132 |
-285 |
-143 |
-57 |
-79 |
-25 |
-134 |
-122 |
Total Depreciation and Amortization (D&A) |
|
48 |
47 |
46 |
56 |
37 |
31 |
23 |
19 |
7.38 |
6.31 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
7.67% |
9.58% |
12.34% |
10.37% |
8.69% |
9.60% |
1.60% |
6.82% |
3.77% |
1.73% |
Debt-free Net Working Capital to Revenue |
|
137.56% |
88.63% |
86.18% |
105.25% |
49.70% |
33.42% |
36.34% |
35.24% |
57.63% |
63.18% |
Net Working Capital to Revenue |
|
137.56% |
88.63% |
86.18% |
105.25% |
49.70% |
33.42% |
36.34% |
35.24% |
57.63% |
63.18% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.50 |
$1.63 |
$1.13 |
$1.05 |
$1.59 |
$1.11 |
$0.45 |
$0.63 |
$0.22 |
($0.30) |
Adjusted Weighted Average Basic Shares Outstanding |
|
49.64M |
49.82M |
49.93M |
49.87M |
48.95M |
48.43M |
47.63M |
46.68M |
45.72M |
24.11M |
Adjusted Diluted Earnings per Share |
|
$2.29 |
$1.53 |
$1.07 |
$1.01 |
$1.53 |
$1.06 |
$0.43 |
$0.59 |
$0.21 |
($0.30) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
57.99M |
54.63M |
54.93M |
51.92M |
50.96M |
50.27M |
49.69M |
49.15M |
47.88M |
24.11M |
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 |
|
49.65M |
49.95M |
49.63M |
50.32M |
49.59M |
48.75M |
48.18M |
47.21M |
46.23M |
45.58M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
94 |
55 |
50 |
43 |
54 |
46 |
8.54 |
30 |
9.93 |
12 |
Normalized NOPAT Margin |
|
9.98% |
6.22% |
5.95% |
5.75% |
8.71% |
9.09% |
2.03% |
8.93% |
3.80% |
5.80% |
Pre Tax Income Margin |
|
15.09% |
11.10% |
6.72% |
6.15% |
12.97% |
11.72% |
2.78% |
9.51% |
5.51% |
8.36% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
9.27 |
20.84 |
16.21 |
3.85 |
31.54 |
19.15 |
4.23 |
15.19 |
76.69 |
99.12 |
NOPAT to Interest Expense |
|
8.21 |
16.01 |
15.96 |
4.29 |
20.74 |
15.35 |
7.69 |
13.77 |
52.24 |
68.10 |
EBIT Less CapEx to Interest Expense |
|
7.27 |
17.93 |
5.47 |
2.84 |
25.33 |
12.65 |
0.46 |
10.43 |
29.03 |
40.99 |
NOPAT Less CapEx to Interest Expense |
|
6.21 |
13.10 |
5.21 |
3.28 |
14.52 |
8.85 |
3.92 |
9.01 |
4.58 |
9.97 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
169.47% |
Augmented Payout Ratio |
|
61.22% |
35.01% |
141.73% |
0.00% |
6.72% |
0.00% |
0.00% |
0.03% |
0.11% |
191.84% |