Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
10.22% |
35.24% |
3.18% |
0.00% |
EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
28.24% |
20.71% |
12.94% |
0.00% |
EBIT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
29.31% |
21.39% |
14.87% |
0.00% |
NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
25.78% |
24.07% |
15.87% |
0.00% |
Net Income Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
33.18% |
19.92% |
26.74% |
0.00% |
EPS Growth |
|
0.00% |
28.48% |
37.40% |
0.00% |
0.00% |
13.11% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
-226.19% |
28.89% |
-3.69% |
0.00% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
334.23% |
165.75% |
-71.35% |
0.00% |
0.00% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
6.83% |
18.67% |
-12.61% |
0.00% |
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 |
|
71.87% |
70.22% |
0.00% |
0.00% |
0.00% |
0.00% |
70.05% |
67.64% |
72.83% |
69.76% |
EBITDA Margin |
|
58.65% |
60.24% |
0.00% |
0.00% |
0.00% |
0.00% |
56.71% |
48.74% |
54.61% |
49.89% |
Operating Margin |
|
53.63% |
55.80% |
0.00% |
0.00% |
0.00% |
0.00% |
52.26% |
45.43% |
50.15% |
45.18% |
EBIT Margin |
|
53.63% |
55.80% |
0.00% |
0.00% |
0.00% |
0.00% |
52.26% |
44.55% |
49.63% |
44.58% |
Profit (Net Income) Margin |
|
32.75% |
34.73% |
0.00% |
0.00% |
0.00% |
0.00% |
36.22% |
29.98% |
33.81% |
27.53% |
Tax Burden Percent |
|
69.83% |
71.11% |
0.00% |
0.00% |
0.00% |
0.00% |
71.86% |
72.44% |
143.07% |
70.72% |
Interest Burden Percent |
|
87.46% |
87.52% |
0.00% |
0.00% |
0.00% |
0.00% |
96.44% |
92.90% |
95.24% |
87.32% |
Effective Tax Rate |
|
30.17% |
28.89% |
0.00% |
0.00% |
0.00% |
0.00% |
28.14% |
27.56% |
56.94% |
29.28% |
Return on Invested Capital (ROIC) |
|
55.37% |
63.95% |
0.00% |
0.00% |
0.00% |
0.00% |
30.40% |
27.13% |
22.30% |
18.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
40.98% |
46.27% |
0.00% |
0.00% |
0.00% |
0.00% |
80.32% |
15.88% |
16.63% |
8.15% |
Return on Net Nonoperating Assets (RNNOA) |
|
38.26% |
38.10% |
0.00% |
0.00% |
0.00% |
0.00% |
5.89% |
4.35% |
4.88% |
2.75% |
Return on Equity (ROE) |
|
93.63% |
102.06% |
0.00% |
0.00% |
0.00% |
35.74% |
36.29% |
31.48% |
27.17% |
20.78% |
Cash Return on Invested Capital (CROIC) |
|
-144.63% |
-136.05% |
0.00% |
0.00% |
0.00% |
400.00% |
23.79% |
10.05% |
35.76% |
0.00% |
Operating Return on Assets (OROA) |
|
59.36% |
63.93% |
0.00% |
0.00% |
0.00% |
0.00% |
27.66% |
23.47% |
19.31% |
16.01% |
Return on Assets (ROA) |
|
36.25% |
39.79% |
0.00% |
0.00% |
0.00% |
0.00% |
19.17% |
15.79% |
13.16% |
9.88% |
Return on Common Equity (ROCE) |
|
92.21% |
100.31% |
0.00% |
0.00% |
0.00% |
35.09% |
102.97% |
30.82% |
26.72% |
20.50% |
Return on Equity Simple (ROE_SIMPLE) |
|
47.53% |
51.91% |
0.00% |
0.00% |
0.00% |
0.00% |
34.31% |
30.23% |
28.63% |
21.07% |
Net Operating Profit after Tax (NOPAT) |
|
272 |
339 |
0.00 |
0.00 |
0.00 |
0.00 |
151 |
120 |
97 |
83 |
NOPAT Margin |
|
37.45% |
39.68% |
0.00% |
0.00% |
0.00% |
0.00% |
37.56% |
32.91% |
35.87% |
31.95% |
Net Nonoperating Expense Percent (NNEP) |
|
14.38% |
17.68% |
0.00% |
0.00% |
0.00% |
0.00% |
5.63% |
11.24% |
5.66% |
9.88% |
Return On Investment Capital (ROIC_SIMPLE) |
|
25.84% |
27.90% |
0.00% |
0.00% |
0.00% |
0.00% |
22.65% |
19.77% |
17.50% |
13.46% |
Cost of Revenue to Revenue |
|
28.13% |
29.78% |
0.00% |
0.00% |
0.00% |
0.00% |
29.95% |
32.36% |
27.17% |
30.24% |
SG&A Expenses to Revenue |
|
5.15% |
4.58% |
0.00% |
0.00% |
0.00% |
0.00% |
7.12% |
8.25% |
11.57% |
12.43% |
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 |
|
18.24% |
14.42% |
0.00% |
0.00% |
0.00% |
0.00% |
17.79% |
22.21% |
22.68% |
24.59% |
Earnings before Interest and Taxes (EBIT) |
|
389 |
477 |
0.00 |
0.00 |
0.00 |
0.00 |
210 |
162 |
134 |
117 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
425 |
515 |
0.00 |
0.00 |
0.00 |
0.00 |
228 |
178 |
147 |
130 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
6.63 |
6.71 |
0.00 |
0.00 |
0.00 |
0.00 |
3.23 |
0.00 |
0.00 |
0.00 |
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) |
|
4.57 |
4.49 |
0.00 |
0.00 |
0.00 |
0.00 |
3.41 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
13.93 |
12.90 |
0.00 |
0.00 |
0.00 |
0.00 |
4.72 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
6.91% |
5.52% |
15.68% |
4.54% |
0.00% |
7.30% |
5.82% |
5.87% |
6.95% |
0.00% |
Earnings Yield |
|
7.18% |
7.75% |
0.00% |
0.00% |
0.00% |
0.00% |
21.19% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.86 |
4.08 |
0.00 |
0.00 |
0.00 |
0.00 |
2.85 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
5.22 |
5.06 |
0.00 |
0.00 |
0.00 |
0.00 |
3.63 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.90 |
8.40 |
0.00 |
0.00 |
0.00 |
0.00 |
6.41 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.73 |
9.06 |
0.00 |
0.00 |
0.00 |
0.00 |
6.95 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.94 |
12.75 |
0.00 |
0.00 |
0.00 |
0.00 |
9.67 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.31 |
11.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.36 |
12.36 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.07 |
1.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
0.64 |
0.70 |
0.79 |
Long-Term Debt to Equity |
|
1.01 |
1.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
0.63 |
0.69 |
0.78 |
Financial Leverage |
|
0.93 |
0.82 |
0.00 |
0.00 |
0.00 |
0.19 |
0.24 |
0.27 |
0.29 |
0.34 |
Leverage Ratio |
|
2.58 |
2.57 |
0.00 |
0.00 |
0.00 |
3.66 |
1.89 |
1.99 |
2.07 |
2.10 |
Compound Leverage Factor |
|
2.26 |
2.25 |
0.00 |
0.00 |
0.00 |
0.00 |
1.83 |
1.85 |
1.97 |
1.84 |
Debt to Total Capital |
|
51.73% |
52.15% |
0.00% |
0.00% |
0.00% |
0.00% |
35.07% |
39.09% |
41.24% |
44.20% |
Short-Term Debt to Total Capital |
|
2.83% |
0.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.41% |
0.48% |
0.49% |
0.52% |
Long-Term Debt to Total Capital |
|
48.90% |
51.93% |
0.00% |
0.00% |
0.00% |
0.00% |
34.66% |
38.61% |
40.75% |
43.68% |
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 |
|
0.73% |
0.82% |
0.00% |
0.00% |
0.00% |
0.00% |
1.26% |
1.34% |
1.16% |
0.76% |
Common Equity to Total Capital |
|
47.54% |
47.04% |
0.00% |
0.00% |
0.00% |
0.00% |
63.67% |
59.56% |
57.59% |
55.04% |
Debt to EBITDA |
|
1.28 |
1.23 |
0.00 |
0.00 |
0.00 |
1.03 |
1.03 |
1.34 |
1.55 |
2.10 |
Net Debt to EBITDA |
|
1.09 |
0.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.62 |
0.54 |
0.91 |
Long-Term Debt to EBITDA |
|
1.21 |
1.23 |
0.00 |
0.00 |
0.00 |
1.01 |
1.01 |
1.32 |
1.53 |
2.08 |
Debt to NOPAT |
|
2.00 |
1.87 |
0.00 |
0.00 |
0.00 |
1.38 |
1.55 |
1.98 |
2.36 |
3.28 |
Net Debt to NOPAT |
|
1.71 |
1.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
0.92 |
0.82 |
1.43 |
Long-Term Debt to NOPAT |
|
1.89 |
1.86 |
0.00 |
0.00 |
0.00 |
1.35 |
1.53 |
1.95 |
2.33 |
3.25 |
Altman Z-Score |
|
4.49 |
4.70 |
0.00 |
0.00 |
0.00 |
0.00 |
4.47 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
1.51% |
1.71% |
0.00% |
0.00% |
0.00% |
3.87% |
2.06% |
2.10% |
1.66% |
1.37% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.31 |
1.98 |
0.00 |
0.00 |
0.00 |
0.00 |
3.23 |
3.17 |
3.70 |
3.32 |
Quick Ratio |
|
1.11 |
1.60 |
0.00 |
0.00 |
0.00 |
0.00 |
3.07 |
2.85 |
3.42 |
3.19 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-709 |
-721 |
0.00 |
0.00 |
0.00 |
513 |
118 |
44 |
155 |
0.00 |
Operating Cash Flow to CapEx |
|
2,632.59% |
1,570.08% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,757.78% |
1,325.27% |
2,666.14% |
1,546.62% |
Free Cash Flow to Firm to Interest Expense |
|
-14.54 |
-12.12 |
0.00 |
0.00 |
0.00 |
0.00 |
15.82 |
2.46 |
9.66 |
0.00 |
Operating Cash Flow to Interest Expense |
|
8.34 |
6.29 |
0.00 |
0.00 |
0.00 |
0.00 |
-25.24 |
8.28 |
7.22 |
6.18 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.02 |
5.89 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.68 |
7.66 |
6.94 |
5.78 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.11 |
1.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
0.53 |
0.39 |
0.36 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.21 |
10.37 |
8.90 |
10.68 |
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 |
0.00 |
0.00 |
0.00 |
2.99 |
2.90 |
2.10 |
1.89 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.41 |
9.26 |
5.33 |
5.36 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.56 |
35.21 |
41.00 |
34.19 |
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 |
35.06 |
39.41 |
183.75 |
68.08 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.50 |
-4.21 |
-27.44 |
-33.89 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
981 |
1,060 |
0.00 |
0.00 |
0.00 |
0.00 |
513 |
480 |
405 |
463 |
Invested Capital Turnover |
|
1.48 |
1.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.81 |
0.82 |
0.62 |
0.56 |
Increase / (Decrease) in Invested Capital |
|
981 |
1,060 |
0.00 |
0.00 |
0.00 |
-513 |
33 |
76 |
-58 |
0.00 |
Enterprise Value (EV) |
|
3,784 |
4,322 |
2,463 |
2,065 |
1,918 |
2,236 |
1,460 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
3,313 |
3,833 |
2,661 |
2,065 |
1,918 |
2,236 |
1,372 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$1.29 |
$1.48 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.08 |
$0.92 |
$0.81 |
$0.87 |
Tangible Book Value per Share |
|
($1.04) |
($1.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.03) |
($0.08) |
$0.01 |
($0.07) |
Total Capital |
|
1,051 |
1,215 |
0.00 |
0.00 |
0.00 |
0.00 |
666 |
607 |
553 |
620 |
Total Debt |
|
544 |
634 |
0.00 |
0.00 |
0.00 |
0.00 |
234 |
237 |
228 |
274 |
Total Long-Term Debt |
|
514 |
631 |
0.00 |
0.00 |
0.00 |
0.00 |
231 |
234 |
225 |
271 |
Net Debt |
|
463 |
479 |
-197 |
0.00 |
0.00 |
0.00 |
80 |
110 |
80 |
119 |
Capital Expenditures (CapEx) |
|
15 |
24 |
0.00 |
0.00 |
0.00 |
0.00 |
11 |
11 |
4.35 |
7.78 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.56 |
-8.33 |
-197 |
0.00 |
0.00 |
0.00 |
-12 |
-1.46 |
-0.27 |
-21 |
Debt-free Net Working Capital (DFNWC) |
|
79 |
147 |
0.00 |
0.00 |
0.00 |
0.00 |
142 |
125 |
148 |
134 |
Net Working Capital (NWC) |
|
49 |
144 |
0.00 |
0.00 |
0.00 |
0.00 |
139 |
122 |
145 |
131 |
Net Nonoperating Expense (NNE) |
|
34 |
42 |
0.00 |
0.00 |
0.00 |
0.00 |
5.37 |
11 |
5.57 |
12 |
Net Nonoperating Obligations (NNO) |
|
474 |
479 |
0.00 |
0.00 |
0.00 |
0.00 |
80 |
110 |
80 |
117 |
Total Depreciation and Amortization (D&A) |
|
36 |
38 |
0.00 |
0.00 |
0.00 |
0.00 |
18 |
15 |
13 |
14 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.21% |
-0.98% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.88% |
-0.40% |
-0.10% |
-8.09% |
Debt-free Net Working Capital to Revenue |
|
10.91% |
17.15% |
0.00% |
0.00% |
0.00% |
0.00% |
35.28% |
34.39% |
54.88% |
51.27% |
Net Working Capital to Revenue |
|
6.80% |
16.84% |
0.00% |
0.00% |
0.00% |
0.00% |
34.59% |
33.58% |
53.87% |
50.04% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$12.98 |
$10.10 |
$0.00 |
$0.00 |
$0.02 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
386.17M |
386.17M |
386.17M |
386.17M |
390.11M |
391.30M |
393.45M |
393.77M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$12.98 |
$0.00 |
$0.00 |
$0.00 |
$0.02 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
386.17M |
386.17M |
386.17M |
386.17M |
390.11M |
391.30M |
393.45M |
393.77M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.02 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
386.17M |
386.17M |
386.17M |
388.63M |
390.31M |
392.74M |
393.45M |
393.66M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
272 |
339 |
0.00 |
0.00 |
0.00 |
0.00 |
151 |
120 |
97 |
83 |
Normalized NOPAT Margin |
|
37.45% |
39.68% |
0.00% |
0.00% |
0.00% |
0.00% |
37.56% |
32.91% |
35.87% |
31.95% |
Pre Tax Income Margin |
|
46.90% |
48.83% |
0.00% |
0.00% |
0.00% |
0.00% |
50.41% |
41.38% |
47.26% |
38.92% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.97 |
8.01 |
0.00 |
0.00 |
0.00 |
0.00 |
28.12 |
9.00 |
8.33 |
5.98 |
NOPAT to Interest Expense |
|
5.57 |
5.70 |
0.00 |
0.00 |
0.00 |
0.00 |
20.21 |
6.65 |
6.02 |
4.29 |
EBIT Less CapEx to Interest Expense |
|
7.66 |
7.61 |
0.00 |
0.00 |
0.00 |
0.00 |
26.69 |
8.38 |
8.06 |
5.58 |
NOPAT Less CapEx to Interest Expense |
|
5.25 |
5.30 |
0.00 |
0.00 |
0.00 |
0.00 |
18.77 |
6.03 |
5.75 |
3.89 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
85.50% |
74.46% |
0.00% |
0.00% |
0.00% |
0.00% |
56.06% |
73.69% |
73.10% |
0.00% |
Augmented Payout Ratio |
|
85.50% |
74.46% |
0.00% |
0.00% |
0.00% |
0.00% |
112.13% |
75.29% |
63.27% |
19.75% |