Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
25.53% |
28.54% |
39.07% |
-27.25% |
-12.09% |
7.95% |
-8.27% |
9.88% |
29.55% |
25.92% |
EBITDA Growth |
|
-1.28% |
42.67% |
245.81% |
-39.84% |
-56.35% |
9.73% |
-0.94% |
3.39% |
1.97% |
36.59% |
EBIT Growth |
|
-7.47% |
64.16% |
2,081.66% |
-119.43% |
-76.89% |
11.11% |
-0.17% |
5.43% |
1.96% |
36.85% |
NOPAT Growth |
|
-4.18% |
66.73% |
2,213.36% |
98.88% |
-450.88% |
14.29% |
-10.75% |
42.20% |
7.84% |
33.76% |
Net Income Growth |
|
-60.84% |
39.47% |
252.23% |
254.05% |
-113.97% |
5.54% |
-10.27% |
45.92% |
7.52% |
28.68% |
EPS Growth |
|
-69.20% |
26.03% |
247.62% |
234.04% |
-114.03% |
4.36% |
-10.83% |
45.75% |
6.93% |
28.68% |
Operating Cash Flow Growth |
|
-42.18% |
-371.13% |
145.74% |
-149.22% |
98.74% |
-4.57% |
-62.60% |
6.84% |
25.60% |
-24.42% |
Free Cash Flow Firm Growth |
|
-38.23% |
-616.47% |
147.48% |
32.63% |
-49.85% |
-626.93% |
-64.67% |
107.56% |
114.00% |
-491.22% |
Invested Capital Growth |
|
39.10% |
43.54% |
-0.83% |
15.56% |
-4.00% |
29.34% |
5.13% |
-0.91% |
1.82% |
81.65% |
Revenue Q/Q Growth |
|
6.27% |
18.49% |
31.50% |
-30.30% |
-6.40% |
1.93% |
-1.94% |
-2.58% |
11.30% |
10.27% |
EBITDA Q/Q Growth |
|
4.02% |
9.13% |
63.88% |
-51.91% |
-7.94% |
2.10% |
0.18% |
-0.78% |
-2.05% |
13.86% |
EBIT Q/Q Growth |
|
2.64% |
11.78% |
122.68% |
-111.92% |
-17.23% |
2.95% |
0.37% |
-0.73% |
-3.43% |
17.23% |
NOPAT Q/Q Growth |
|
0.25% |
13.64% |
129.32% |
-111.60% |
-2,571.14% |
4.08% |
-18.48% |
34.28% |
-1.47% |
16.61% |
Net Income Q/Q Growth |
|
10.51% |
20.87% |
-4.60% |
2.40% |
-335.27% |
2.08% |
-18.79% |
35.17% |
-2.05% |
16.79% |
EPS Q/Q Growth |
|
6.25% |
15.00% |
-3.95% |
-11.27% |
-327.27% |
2.13% |
-19.14% |
34.83% |
-2.37% |
16.79% |
Operating Cash Flow Q/Q Growth |
|
46.92% |
41.81% |
-7.62% |
41.32% |
-0.08% |
-45.26% |
31.58% |
-13.53% |
-0.57% |
31.84% |
Free Cash Flow Firm Q/Q Growth |
|
-111.46% |
-12.42% |
319.60% |
-11.16% |
-654.35% |
-2.29% |
32.06% |
-10.54% |
20.27% |
2.61% |
Invested Capital Q/Q Growth |
|
12.93% |
-1.31% |
-6.38% |
-0.47% |
0.86% |
-0.25% |
-1.14% |
1.81% |
-2.04% |
-1.10% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
11.66% |
12.78% |
10.90% |
3.43% |
11.39% |
11.13% |
10.36% |
9.57% |
10.73% |
13.00% |
EBITDA Margin |
|
10.32% |
13.13% |
11.83% |
4.76% |
5.75% |
11.58% |
11.40% |
10.55% |
11.21% |
14.25% |
Operating Margin |
|
7.54% |
10.23% |
8.01% |
-0.56% |
2.10% |
8.01% |
7.78% |
7.15% |
7.45% |
9.46% |
EBIT Margin |
|
7.54% |
10.23% |
8.01% |
-0.56% |
2.10% |
8.01% |
7.78% |
7.15% |
7.45% |
9.46% |
Profit (Net Income) Margin |
|
1.42% |
4.55% |
4.19% |
1.65% |
-0.78% |
4.92% |
5.03% |
5.14% |
3.87% |
4.67% |
Tax Burden Percent |
|
32.97% |
68.76% |
78.57% |
-53.94% |
-1,211.01% |
79.75% |
77.53% |
86.72% |
64.29% |
60.78% |
Interest Burden Percent |
|
57.09% |
64.68% |
66.62% |
545.95% |
3.07% |
77.05% |
83.44% |
82.99% |
80.87% |
81.12% |
Effective Tax Rate |
|
21.48% |
24.18% |
25.35% |
0.00% |
1,311.01% |
20.25% |
22.47% |
13.28% |
35.71% |
39.22% |
Return on Invested Capital (ROIC) |
|
5.35% |
7.86% |
5.72% |
-0.29% |
-27.16% |
8.56% |
8.80% |
10.07% |
7.11% |
8.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.01% |
-0.88% |
1.23% |
3.38% |
35.46% |
3.45% |
4.63% |
5.93% |
4.28% |
4.45% |
Return on Net Nonoperating Assets (RNNOA) |
|
-3.44% |
-0.52% |
0.76% |
2.35% |
25.73% |
2.15% |
2.49% |
4.19% |
3.95% |
2.88% |
Return on Equity (ROE) |
|
1.91% |
7.34% |
6.47% |
2.06% |
-1.44% |
10.71% |
11.29% |
14.26% |
11.06% |
11.46% |
Cash Return on Invested Capital (CROIC) |
|
-27.36% |
-27.90% |
6.55% |
-14.73% |
-23.08% |
-17.03% |
3.80% |
10.98% |
5.31% |
-49.40% |
Operating Return on Assets (OROA) |
|
5.28% |
7.49% |
5.59% |
-0.32% |
1.71% |
8.12% |
8.55% |
8.42% |
8.06% |
10.39% |
Return on Assets (ROA) |
|
0.99% |
3.33% |
2.93% |
0.94% |
-0.64% |
4.99% |
5.53% |
6.06% |
4.19% |
5.12% |
Return on Common Equity (ROCE) |
|
1.91% |
7.34% |
6.47% |
2.06% |
-1.44% |
10.71% |
11.29% |
14.26% |
11.06% |
11.46% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.55% |
6.35% |
6.24% |
1.91% |
-1.45% |
10.20% |
10.68% |
13.34% |
10.50% |
10.87% |
Net Operating Profit after Tax (NOPAT) |
|
64 |
67 |
40 |
-1.89 |
-169 |
48 |
42 |
47 |
33 |
31 |
NOPAT Margin |
|
5.92% |
7.75% |
5.98% |
-0.39% |
-25.48% |
6.38% |
6.03% |
6.20% |
4.79% |
5.75% |
Net Nonoperating Expense Percent (NNEP) |
|
12.36% |
8.75% |
4.49% |
-3.67% |
-62.62% |
5.11% |
4.17% |
4.13% |
2.83% |
4.13% |
Return On Investment Capital (ROIC_SIMPLE) |
|
4.51% |
6.38% |
5.44% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
88.34% |
87.22% |
89.10% |
96.57% |
88.61% |
88.87% |
89.64% |
90.43% |
89.27% |
87.00% |
SG&A Expenses to Revenue |
|
1.35% |
0.89% |
0.54% |
0.72% |
0.47% |
0.56% |
0.53% |
0.32% |
0.96% |
0.62% |
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 |
|
4.12% |
2.56% |
2.89% |
3.99% |
9.29% |
3.12% |
2.59% |
2.43% |
3.28% |
3.53% |
Earnings before Interest and Taxes (EBIT) |
|
81 |
88 |
54 |
-2.71 |
14 |
60 |
54 |
54 |
52 |
51 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
112 |
113 |
79 |
23 |
38 |
87 |
79 |
80 |
78 |
76 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.96 |
1.64 |
1.32 |
1.82 |
1.16 |
1.10 |
0.94 |
1.69 |
1.54 |
1.35 |
Price to Tangible Book Value (P/TBV) |
|
6.48 |
6.71 |
4.06 |
12.57 |
28.31 |
0.00 |
8.85 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.80 |
1.18 |
0.88 |
1.58 |
0.62 |
0.53 |
0.44 |
0.65 |
0.57 |
0.58 |
Price to Earnings (P/E) |
|
126.55 |
25.84 |
21.09 |
95.19 |
0.00 |
10.80 |
8.80 |
12.64 |
14.65 |
12.46 |
Dividend Yield |
|
0.42% |
0.62% |
0.87% |
0.60% |
0.96% |
0.93% |
1.06% |
0.57% |
0.63% |
0.73% |
Earnings Yield |
|
0.79% |
3.87% |
4.74% |
1.05% |
0.00% |
9.26% |
11.37% |
7.91% |
6.83% |
8.02% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.68 |
1.43 |
1.26 |
1.48 |
1.09 |
1.06 |
0.96 |
1.43 |
1.29 |
1.17 |
Enterprise Value to Revenue (EV/Rev) |
|
2.17 |
1.67 |
1.31 |
2.17 |
1.00 |
0.89 |
0.67 |
0.88 |
0.88 |
1.02 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
20.99 |
12.69 |
11.09 |
45.53 |
17.44 |
7.68 |
5.90 |
8.31 |
7.82 |
7.13 |
Enterprise Value to EBIT (EV/EBIT) |
|
28.75 |
16.28 |
16.37 |
0.00 |
47.68 |
11.11 |
8.65 |
12.26 |
11.78 |
10.73 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
36.61 |
21.48 |
21.93 |
0.00 |
0.00 |
13.93 |
11.16 |
14.14 |
18.32 |
17.65 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
109.02 |
0.00 |
18.56 |
37.19 |
24.88 |
13.21 |
12.86 |
14.43 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
19.15 |
0.00 |
0.00 |
0.00 |
25.85 |
12.97 |
24.52 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.44 |
0.70 |
0.64 |
0.68 |
0.70 |
0.74 |
0.49 |
0.59 |
0.84 |
1.01 |
Long-Term Debt to Equity |
|
0.41 |
0.66 |
0.61 |
0.65 |
0.65 |
0.70 |
0.46 |
0.57 |
0.76 |
0.94 |
Financial Leverage |
|
0.49 |
0.59 |
0.61 |
0.69 |
0.73 |
0.62 |
0.54 |
0.71 |
0.92 |
0.65 |
Leverage Ratio |
|
1.92 |
2.20 |
2.21 |
2.20 |
2.26 |
2.15 |
2.04 |
2.35 |
2.64 |
2.24 |
Compound Leverage Factor |
|
1.10 |
1.43 |
1.47 |
11.99 |
0.07 |
1.65 |
1.70 |
1.95 |
2.14 |
1.81 |
Debt to Total Capital |
|
30.33% |
41.04% |
38.91% |
40.54% |
41.34% |
42.65% |
32.84% |
37.06% |
45.68% |
50.35% |
Short-Term Debt to Total Capital |
|
2.12% |
2.15% |
1.36% |
2.02% |
3.36% |
2.67% |
1.94% |
1.49% |
4.47% |
3.74% |
Long-Term Debt to Total Capital |
|
28.21% |
38.89% |
37.55% |
38.52% |
37.98% |
39.98% |
30.91% |
35.56% |
41.21% |
46.61% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
69.67% |
58.96% |
61.09% |
59.46% |
58.66% |
57.35% |
67.16% |
62.94% |
54.32% |
49.65% |
Debt to EBITDA |
|
3.86 |
3.80 |
3.62 |
12.43 |
6.60 |
3.10 |
2.02 |
2.15 |
2.77 |
3.06 |
Net Debt to EBITDA |
|
3.60 |
3.73 |
3.61 |
12.41 |
6.59 |
3.09 |
2.02 |
2.14 |
2.76 |
3.05 |
Long-Term Debt to EBITDA |
|
3.59 |
3.60 |
3.49 |
11.81 |
6.06 |
2.90 |
1.90 |
2.06 |
2.50 |
2.83 |
Debt to NOPAT |
|
6.73 |
6.44 |
7.15 |
-150.29 |
-1.49 |
5.62 |
3.82 |
3.66 |
6.48 |
7.57 |
Net Debt to NOPAT |
|
6.27 |
6.32 |
7.15 |
-150.01 |
-1.49 |
5.60 |
3.82 |
3.65 |
6.47 |
7.55 |
Long-Term Debt to NOPAT |
|
6.26 |
6.10 |
6.90 |
-142.81 |
-1.37 |
5.27 |
3.59 |
3.52 |
5.84 |
7.01 |
Altman Z-Score |
|
3.06 |
2.51 |
2.37 |
2.29 |
2.41 |
2.45 |
2.96 |
3.23 |
2.57 |
2.28 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.10 |
2.70 |
2.44 |
2.58 |
2.55 |
2.16 |
2.68 |
2.18 |
1.74 |
2.04 |
Quick Ratio |
|
0.80 |
0.47 |
0.40 |
0.61 |
0.56 |
0.72 |
0.97 |
0.87 |
0.68 |
0.82 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-327 |
-237 |
46 |
-97 |
-143 |
-96 |
18 |
51 |
25 |
-177 |
Operating Cash Flow to CapEx |
|
-149.91% |
-116.95% |
71.81% |
-233.26% |
0.00% |
186.93% |
629.55% |
1,674.53% |
737.05% |
373.68% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-8.00 |
-10.62 |
-6.91 |
2.02 |
5.56 |
2.51 |
-18.52 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.46 |
2.65 |
1.30 |
2.10 |
5.46 |
4.79 |
3.94 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.08 |
2.67 |
0.61 |
1.77 |
5.13 |
4.14 |
2.88 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.70 |
0.73 |
0.70 |
0.57 |
0.81 |
1.01 |
1.10 |
1.18 |
1.08 |
1.10 |
Accounts Receivable Turnover |
|
6.64 |
7.87 |
6.73 |
5.17 |
6.80 |
6.90 |
6.99 |
7.62 |
7.70 |
7.75 |
Inventory Turnover |
|
1.77 |
1.70 |
1.70 |
1.61 |
2.48 |
3.47 |
4.18 |
5.11 |
5.03 |
5.86 |
Fixed Asset Turnover |
|
15.04 |
17.46 |
16.13 |
12.21 |
16.58 |
16.17 |
13.31 |
12.97 |
10.95 |
9.11 |
Accounts Payable Turnover |
|
5.29 |
4.98 |
4.90 |
4.95 |
8.33 |
10.66 |
10.13 |
8.59 |
9.21 |
13.37 |
Days Sales Outstanding (DSO) |
|
55.00 |
46.35 |
54.27 |
70.63 |
53.71 |
52.90 |
52.25 |
47.91 |
47.40 |
47.12 |
Days Inventory Outstanding (DIO) |
|
206.03 |
214.31 |
215.14 |
226.17 |
146.94 |
105.05 |
87.31 |
71.41 |
72.54 |
62.26 |
Days Payable Outstanding (DPO) |
|
68.97 |
73.33 |
74.52 |
73.70 |
43.82 |
34.24 |
36.04 |
42.49 |
39.62 |
27.30 |
Cash Conversion Cycle (CCC) |
|
192.05 |
187.34 |
194.88 |
223.10 |
156.83 |
123.71 |
103.51 |
76.83 |
80.32 |
82.07 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,391 |
1,000 |
697 |
703 |
608 |
633 |
490 |
466 |
470 |
462 |
Invested Capital Turnover |
|
0.90 |
1.01 |
0.96 |
0.73 |
1.07 |
1.34 |
1.46 |
1.62 |
1.49 |
1.49 |
Increase / (Decrease) in Invested Capital |
|
391 |
303 |
-5.82 |
95 |
-25 |
144 |
24 |
-4.25 |
8.38 |
208 |
Enterprise Value (EV) |
|
2,340 |
1,433 |
878 |
1,042 |
664 |
669 |
469 |
666 |
607 |
542 |
Market Capitalization |
|
1,939 |
1,011 |
592 |
758 |
413 |
400 |
309 |
494 |
393 |
311 |
Book Value per Share |
|
$48.41 |
$39.16 |
$35.12 |
$32.83 |
$32.24 |
$33.10 |
$30.18 |
$27.04 |
$23.63 |
$42.66 |
Tangible Book Value per Share |
|
$14.67 |
$9.58 |
$11.38 |
$4.74 |
$1.32 |
($4.15) |
$3.21 |
($1.52) |
($6.52) |
($20.89) |
Total Capital |
|
1,418 |
1,046 |
736 |
702 |
607 |
633 |
489 |
466 |
470 |
462 |
Total Debt |
|
430 |
429 |
286 |
285 |
251 |
270 |
161 |
173 |
215 |
233 |
Total Long-Term Debt |
|
400 |
407 |
276 |
270 |
231 |
253 |
151 |
166 |
194 |
215 |
Net Debt |
|
401 |
422 |
286 |
284 |
251 |
269 |
160 |
172 |
214 |
232 |
Capital Expenditures (CapEx) |
|
21 |
19 |
11 |
7.55 |
-0.30 |
9.63 |
3.00 |
3.01 |
6.40 |
10 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
594 |
502 |
334 |
298 |
236 |
207 |
186 |
141 |
131 |
117 |
Debt-free Net Working Capital (DFNWC) |
|
623 |
510 |
334 |
298 |
236 |
208 |
186 |
142 |
131 |
118 |
Net Working Capital (NWC) |
|
593 |
487 |
324 |
284 |
216 |
191 |
176 |
135 |
110 |
101 |
Net Nonoperating Expense (NNE) |
|
49 |
28 |
12 |
-9.86 |
-163 |
11 |
6.96 |
8.01 |
6.34 |
5.80 |
Net Nonoperating Obligations (NNO) |
|
403 |
384 |
247 |
285 |
252 |
270 |
161 |
173 |
215 |
232 |
Total Depreciation and Amortization (D&A) |
|
30 |
25 |
26 |
26 |
24 |
27 |
25 |
26 |
26 |
26 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
54.99% |
58.32% |
49.89% |
61.84% |
35.63% |
27.54% |
26.63% |
18.54% |
18.88% |
21.97% |
Debt-free Net Working Capital to Revenue |
|
57.68% |
59.23% |
49.93% |
61.94% |
35.68% |
27.64% |
26.65% |
18.62% |
18.94% |
22.11% |
Net Working Capital to Revenue |
|
54.90% |
56.61% |
48.44% |
59.00% |
32.60% |
25.40% |
25.29% |
17.70% |
15.90% |
18.87% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.86 |
$2.77 |
$2.20 |
$0.63 |
($0.47) |
$3.38 |
$3.23 |
$3.61 |
$2.48 |
$2.32 |
Adjusted Weighted Average Basic Shares Outstanding |
|
17.88M |
14.13M |
12.78M |
12.55M |
11.03M |
10.96M |
10.88M |
10.83M |
10.79M |
10.75M |
Adjusted Diluted Earnings per Share |
|
$0.85 |
$2.76 |
$2.19 |
$0.63 |
($0.47) |
$3.35 |
$3.21 |
$3.60 |
$2.47 |
$2.31 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
17.98M |
14.18M |
12.83M |
12.63M |
11.03M |
11.04M |
10.94M |
10.87M |
10.83M |
10.79M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.23 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.60M |
15.77M |
12.84M |
12.74M |
12.67M |
10.99M |
10.90M |
10.85M |
10.81M |
10.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
67 |
40 |
-1.89 |
33 |
48 |
41 |
47 |
33 |
31 |
Normalized NOPAT Margin |
|
5.92% |
7.75% |
5.98% |
-0.39% |
4.92% |
6.38% |
5.84% |
6.20% |
4.79% |
5.75% |
Pre Tax Income Margin |
|
4.30% |
6.61% |
5.33% |
-3.07% |
0.06% |
6.17% |
6.49% |
5.93% |
6.02% |
7.68% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.22 |
1.03 |
4.36 |
6.04 |
5.88 |
5.23 |
5.30 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.16 |
-12.49 |
3.47 |
4.68 |
5.10 |
3.36 |
3.22 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.85 |
1.05 |
3.66 |
5.70 |
5.55 |
4.58 |
4.24 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.78 |
-12.47 |
2.78 |
4.35 |
4.77 |
2.71 |
2.17 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
46.07% |
13.89% |
18.22% |
55.57% |
-76.77% |
10.06% |
9.30% |
7.20% |
9.26% |
9.06% |
Augmented Payout Ratio |
|
46.07% |
13.89% |
18.22% |
55.57% |
-76.77% |
10.06% |
9.30% |
7.20% |
9.26% |
19.89% |