Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-4.37% |
10.85% |
50.13% |
0.00% |
0.00% |
22.74% |
18.93% |
0.00% |
0.00% |
52.06% |
EBITDA Growth |
|
-1.57% |
59.73% |
103.09% |
0.00% |
0.00% |
120.40% |
147.74% |
0.00% |
0.00% |
242.93% |
EBIT Growth |
|
-3.52% |
58.17% |
104.65% |
0.00% |
0.00% |
125.61% |
154.79% |
0.00% |
0.00% |
242.93% |
NOPAT Growth |
|
-3.38% |
27.21% |
103.42% |
0.00% |
0.00% |
220.12% |
168.42% |
0.00% |
0.00% |
224.54% |
Net Income Growth |
|
-8.27% |
44.04% |
96.08% |
0.00% |
0.00% |
0.00% |
163.76% |
0.00% |
0.00% |
239.44% |
EPS Growth |
|
-9.20% |
43.64% |
95.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
121.96% |
471.46% |
-46.47% |
0.00% |
0.00% |
-45.82% |
7,980.42% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Growth |
|
0.00% |
14.90% |
-16.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Growth |
|
65.90% |
93.54% |
132.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
6.89% |
-11.72% |
-2.25% |
3.67% |
23.91% |
19.56% |
0.00% |
15.85% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
17.13% |
-7.92% |
-42.56% |
81.76% |
90.08% |
17.08% |
0.00% |
31.61% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
16.44% |
-9.26% |
-42.65% |
82.31% |
90.90% |
17.41% |
0.00% |
32.59% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
-3.53% |
-13.23% |
-38.39% |
87.36% |
27.01% |
38.75% |
0.00% |
16.34% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.09% |
-6.03% |
-44.09% |
74.43% |
57.18% |
27.91% |
0.00% |
-100.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
-5.95% |
-44.74% |
74.71% |
58.18% |
27.91% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-6.46% |
27.25% |
8.39% |
72.04% |
140.82% |
-88.08% |
0.00% |
1,677.63% |
101.27% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
21.83% |
7.89% |
0.00% |
0.00% |
100.00% |
-25.76% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
1.18% |
6.76% |
22.62% |
25.26% |
18.03% |
28.16% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
35.46% |
35.37% |
32.98% |
46.23% |
29.52% |
26.01% |
23.72% |
13.82% |
12.37% |
16.02% |
EBITDA Margin |
|
24.79% |
22.63% |
21.69% |
36.92% |
24.09% |
15.70% |
16.03% |
8.74% |
7.70% |
11.43% |
Operating Margin |
|
22.11% |
21.00% |
22.24% |
36.75% |
20.90% |
16.41% |
15.41% |
8.45% |
7.38% |
11.43% |
EBIT Margin |
|
24.14% |
22.16% |
21.56% |
36.75% |
23.93% |
15.53% |
15.82% |
8.45% |
7.38% |
11.43% |
Profit (Net Income) Margin |
|
17.28% |
18.45% |
17.33% |
30.30% |
18.01% |
14.20% |
13.27% |
0.00% |
5.98% |
8.30% |
Tax Burden Percent |
|
73.26% |
85.47% |
82.13% |
78.85% |
76.72% |
95.32% |
87.49% |
0.00% |
80.89% |
69.78% |
Interest Burden Percent |
|
97.68% |
97.40% |
97.89% |
104.58% |
98.10% |
95.91% |
95.91% |
96.68% |
100.20% |
104.03% |
Effective Tax Rate |
|
26.74% |
14.53% |
17.87% |
21.15% |
23.28% |
4.68% |
12.51% |
29.02% |
19.11% |
30.22% |
Return on Invested Capital (ROIC) |
|
63.90% |
76.55% |
86.21% |
109.44% |
0.00% |
145.66% |
152.67% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
62.01% |
75.56% |
88.72% |
106.48% |
0.00% |
152.94% |
153.62% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-21.97% |
-24.83% |
-27.91% |
-35.43% |
0.00% |
-51.51% |
-57.29% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
41.93% |
51.72% |
58.31% |
74.01% |
0.00% |
94.15% |
95.37% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
23.33% |
14.44% |
48.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
26.35% |
25.87% |
27.58% |
46.65% |
0.00% |
15.92% |
18.89% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
18.86% |
21.53% |
22.18% |
38.47% |
0.00% |
14.56% |
15.85% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
-32.95% |
-36.33% |
-76.80% |
-105.97% |
0.00% |
-368.32% |
-573.86% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
41.42% |
46.86% |
49.70% |
0.00% |
0.00% |
-9.17% |
-4.80% |
0.00% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
110 |
114 |
131 |
213 |
114 |
90 |
65 |
28 |
24 |
41 |
NOPAT Margin |
|
16.20% |
17.95% |
18.26% |
28.98% |
16.03% |
15.64% |
13.48% |
6.00% |
5.97% |
7.97% |
Net Nonoperating Expense Percent (NNEP) |
|
1.90% |
0.99% |
-2.51% |
2.96% |
6.30% |
-7.28% |
-0.95% |
0.00% |
0.00% |
3.30% |
Return On Investment Capital (ROIC_SIMPLE) |
|
7.01% |
- |
- |
- |
-3.83% |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
64.54% |
64.63% |
67.02% |
53.77% |
70.48% |
73.99% |
76.28% |
86.18% |
87.63% |
83.98% |
SG&A Expenses to Revenue |
|
10.39% |
11.35% |
8.45% |
7.21% |
6.81% |
8.35% |
7.14% |
4.44% |
4.00% |
3.63% |
R&D to Revenue |
|
2.96% |
3.02% |
2.29% |
2.27% |
1.82% |
1.25% |
1.17% |
0.93% |
0.99% |
0.97% |
Operating Expenses to Revenue |
|
13.35% |
14.37% |
10.74% |
9.48% |
8.62% |
9.60% |
8.31% |
5.37% |
4.98% |
4.60% |
Earnings before Interest and Taxes (EBIT) |
|
164 |
141 |
155 |
271 |
170 |
89 |
76 |
39 |
30 |
59 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
168 |
144 |
156 |
272 |
171 |
90 |
77 |
41 |
31 |
59 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.09 |
1.29 |
1.75 |
2.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.63 |
Price to Tangible Book Value (P/TBV) |
|
1.55 |
1.93 |
2.63 |
3.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.55 |
0.58 |
0.72 |
0.94 |
0.00 |
0.81 |
0.84 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
2.74 |
3.37 |
4.82 |
7.70 |
0.00 |
27.65 |
77.29 |
0.00 |
0.00 |
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 |
|
36.44% |
29.69% |
20.76% |
13.00% |
0.00% |
3.62% |
1.29% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.14 |
1.42 |
2.04 |
3.11 |
10.61 |
10.65 |
15.37 |
0.00 |
0.00 |
2.04 |
Enterprise Value to Revenue (EV/Rev) |
|
0.36 |
0.44 |
0.60 |
0.82 |
0.00 |
2.29 |
2.71 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
1.32 |
1.62 |
2.34 |
3.29 |
0.00 |
17.59 |
24.74 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
1.34 |
1.63 |
2.36 |
3.31 |
0.00 |
17.85 |
25.25 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
1.76 |
2.15 |
3.03 |
4.29 |
0.00 |
21.51 |
33.29 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.89 |
2.73 |
5.10 |
4.80 |
0.00 |
15.49 |
16.24 |
0.00 |
0.00 |
3.90 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.02 |
19.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.10 |
0.11 |
0.13 |
0.15 |
0.19 |
0.22 |
0.26 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.10 |
0.11 |
0.13 |
0.15 |
0.19 |
0.22 |
0.26 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.35 |
-0.33 |
-0.31 |
-0.33 |
-0.30 |
-0.34 |
-0.37 |
0.00 |
0.00 |
-0.16 |
Leverage Ratio |
|
2.33 |
2.45 |
2.53 |
2.67 |
2.79 |
3.01 |
2.97 |
0.00 |
0.00 |
2.03 |
Compound Leverage Factor |
|
2.28 |
2.39 |
2.48 |
2.79 |
2.73 |
2.89 |
2.85 |
0.00 |
0.00 |
2.12 |
Debt to Total Capital |
|
9.26% |
10.23% |
11.45% |
12.67% |
16.15% |
17.74% |
20.91% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.42% |
0.39% |
0.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
8.84% |
9.84% |
11.08% |
12.67% |
16.15% |
17.74% |
20.91% |
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 |
|
1.17% |
1.14% |
1.19% |
2.73% |
431.62% |
404.08% |
554.99% |
0.00% |
0.00% |
84.45% |
Common Equity to Total Capital |
|
89.57% |
88.63% |
87.37% |
84.60% |
-347.77% |
-321.81% |
-475.89% |
0.00% |
0.00% |
15.55% |
Debt to EBITDA |
|
0.19 |
0.19 |
0.21 |
0.23 |
0.00 |
0.54 |
0.68 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-0.72 |
-0.55 |
-0.46 |
-0.53 |
0.00 |
-0.84 |
-0.96 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.18 |
0.19 |
0.20 |
0.23 |
0.00 |
0.54 |
0.68 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.26 |
0.26 |
0.27 |
0.30 |
0.00 |
0.66 |
0.91 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-0.96 |
-0.73 |
-0.60 |
-0.69 |
0.00 |
-1.03 |
-1.29 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.24 |
0.25 |
0.26 |
0.30 |
0.00 |
0.66 |
0.91 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.86 |
0.83 |
0.87 |
0.99 |
0.00 |
-0.03 |
-0.26 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
178.59% |
170.25% |
231.72% |
243.19% |
0.00% |
491.20% |
701.70% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.20 |
2.21 |
2.11 |
1.98 |
1.87 |
1.73 |
1.65 |
0.00 |
0.00 |
1.58 |
Quick Ratio |
|
1.27 |
1.14 |
1.09 |
0.96 |
0.97 |
0.93 |
0.85 |
0.00 |
0.00 |
0.64 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-238 |
-305 |
-331 |
0.00 |
0.00 |
-358 |
-285 |
0.00 |
0.00 |
-478 |
Operating Cash Flow to CapEx |
|
1,608.77% |
1,280.44% |
4,181.52% |
4,826.49% |
2,651.55% |
3,779.49% |
32,531.27% |
5,469.93% |
654.33% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.09 |
1.17 |
1.28 |
1.27 |
0.00 |
1.03 |
1.19 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
6.73 |
7.96 |
8.77 |
7.65 |
0.00 |
6.01 |
8.88 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
8.23 |
9.53 |
11.92 |
9.93 |
0.00 |
8.40 |
11.91 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
98.36 |
102.61 |
129.95 |
303.18 |
0.00 |
279.30 |
286.15 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
4.59 |
4.42 |
5.30 |
5.05 |
0.00 |
4.09 |
5.55 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
54.21 |
45.86 |
41.60 |
47.73 |
0.00 |
60.70 |
41.09 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
44.36 |
38.28 |
30.63 |
36.76 |
0.00 |
43.43 |
30.65 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
79.47 |
82.59 |
68.90 |
72.27 |
0.00 |
89.30 |
65.81 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
19.10 |
1.56 |
3.34 |
12.22 |
0.00 |
14.83 |
5.93 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
877 |
867 |
812 |
662 |
528 |
448 |
349 |
0.00 |
0.00 |
519 |
Invested Capital Turnover |
|
3.94 |
4.26 |
4.72 |
3.78 |
0.00 |
9.31 |
11.33 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
348 |
419 |
462 |
0.00 |
0.00 |
448 |
349 |
0.00 |
0.00 |
519 |
Enterprise Value (EV) |
|
1,000 |
1,230 |
1,654 |
2,057 |
5,608 |
4,771 |
5,369 |
0.00 |
0.00 |
1,061 |
Market Capitalization |
|
1,530 |
1,629 |
1,963 |
2,357 |
1,962 |
1,682 |
1,667 |
638 |
638 |
638 |
Book Value per Share |
|
$9.66 |
$8.71 |
$7.73 |
$7.04 |
($50.20) |
($42.61) |
($72.23) |
$0.00 |
$0.00 |
$2.10 |
Tangible Book Value per Share |
|
$6.79 |
$5.82 |
$5.14 |
$5.09 |
($54.49) |
($46.90) |
($77.97) |
$0.00 |
$0.00 |
($3.71) |
Total Capital |
|
1,570 |
1,428 |
1,284 |
1,136 |
896 |
821 |
704 |
0.00 |
0.00 |
619 |
Total Debt |
|
145 |
146 |
147 |
144 |
145 |
146 |
147 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
139 |
141 |
142 |
144 |
145 |
146 |
147 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-548 |
-416 |
-325 |
-330 |
-223 |
-227 |
-208 |
0.00 |
0.00 |
-100 |
Capital Expenditures (CapEx) |
|
8.94 |
12 |
2.89 |
2.31 |
2.44 |
0.71 |
0.69 |
0.91 |
0.43 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
403 |
422 |
427 |
403 |
292 |
194 |
86 |
0.00 |
0.00 |
250 |
Debt-free Net Working Capital (DFNWC) |
|
1,096 |
984 |
899 |
877 |
660 |
567 |
441 |
0.00 |
0.00 |
350 |
Net Working Capital (NWC) |
|
1,090 |
978 |
894 |
877 |
660 |
567 |
441 |
0.00 |
0.00 |
350 |
Net Nonoperating Expense (NNE) |
|
-7.31 |
-3.18 |
6.69 |
-9.77 |
-14 |
8.28 |
0.99 |
28 |
-0.05 |
-1.65 |
Net Nonoperating Obligations (NNO) |
|
-548 |
-416 |
-325 |
-330 |
-223 |
-227 |
-208 |
0.00 |
0.00 |
-100 |
Total Depreciation and Amortization (D&A) |
|
4.42 |
2.94 |
0.94 |
1.23 |
1.12 |
0.97 |
1.05 |
1.38 |
1.27 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
14.54% |
15.07% |
15.59% |
16.11% |
0.00% |
9.29% |
4.33% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
39.56% |
35.12% |
32.81% |
35.07% |
0.00% |
27.18% |
22.27% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
39.33% |
34.91% |
32.64% |
35.07% |
0.00% |
27.18% |
22.27% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.80 |
$0.80 |
$0.86 |
$2.22 |
$0.67 |
$0.64 |
$0.44 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
143.66M |
143.48M |
142.10M |
77.07M |
62.11M |
61.72M |
46.41M |
0.00 |
0.00 |
45.87M |
Adjusted Diluted Earnings per Share |
|
$0.79 |
$0.79 |
$0.84 |
$1.52 |
$0.87 |
$0.55 |
$0.43 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
149.03M |
149.08M |
149.23M |
147.28M |
147.34M |
147.14M |
146.87M |
0.00 |
0.00 |
45.87M |
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 |
|
145.62M |
145.55M |
145.35M |
145.15M |
136.54M |
62.10M |
61.99M |
0.00 |
0.00 |
45.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
110 |
114 |
131 |
213 |
114 |
90 |
65 |
28 |
24 |
41 |
Normalized NOPAT Margin |
|
16.20% |
17.95% |
18.26% |
28.98% |
16.03% |
15.64% |
13.48% |
6.00% |
5.97% |
7.97% |
Pre Tax Income Margin |
|
23.58% |
21.59% |
21.11% |
38.43% |
23.48% |
14.90% |
15.17% |
8.17% |
7.40% |
11.89% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1.48% |
12.30% |
12.95% |
13.48% |
0.00% |
72.24% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
1.48% |
12.30% |
12.95% |
124.72% |
0.00% |
72.24% |
0.00% |
0.00% |
0.00% |
0.00% |