Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
16.12% |
-4.09% |
56.88% |
37.94% |
-1.09% |
4.89% |
6.47% |
-1.09% |
-0.92% |
12.28% |
EBITDA Growth |
|
-9.64% |
-31.59% |
81.24% |
74.83% |
24.44% |
8.01% |
7.28% |
-13.48% |
2.73% |
24.76% |
EBIT Growth |
|
-12.70% |
-34.65% |
85.01% |
84.67% |
28.63% |
8.30% |
8.06% |
-16.20% |
2.02% |
25.47% |
NOPAT Growth |
|
-12.82% |
-25.49% |
59.24% |
116.64% |
13.50% |
5.75% |
21.40% |
2.93% |
-0.50% |
13.85% |
Net Income Growth |
|
-28.58% |
-39.59% |
87.32% |
109.28% |
37.96% |
9.76% |
20.78% |
-16.81% |
-1.18% |
51.61% |
EPS Growth |
|
-25.19% |
-35.58% |
68.40% |
100.99% |
38.01% |
15.34% |
25.08% |
-10.54% |
15.44% |
72.78% |
Operating Cash Flow Growth |
|
114.44% |
-55.03% |
-40.19% |
78.34% |
86.54% |
3,363.37% |
-96.21% |
86.88% |
-10.94% |
90.02% |
Free Cash Flow Firm Growth |
|
141.79% |
-240.53% |
140.61% |
-3,436.15% |
-160.41% |
203.80% |
-159.67% |
-0.14% |
56.11% |
212.56% |
Invested Capital Growth |
|
0.76% |
35.73% |
0.00% |
105.56% |
14.00% |
5.77% |
16.98% |
0.62% |
0.33% |
3.78% |
Revenue Q/Q Growth |
|
4.20% |
0.72% |
7.31% |
4.47% |
5.01% |
1.55% |
1.68% |
0.07% |
0.40% |
2.13% |
EBITDA Q/Q Growth |
|
15.01% |
-12.79% |
21.36% |
12.58% |
13.74% |
3.85% |
13.23% |
-1.69% |
16.49% |
12.02% |
EBIT Q/Q Growth |
|
17.15% |
-14.55% |
22.25% |
13.92% |
15.86% |
4.18% |
1.04% |
-2.04% |
19.45% |
13.07% |
NOPAT Q/Q Growth |
|
16.42% |
-16.23% |
5.57% |
15.39% |
16.62% |
1.03% |
-0.07% |
4.14% |
3.70% |
1.88% |
Net Income Q/Q Growth |
|
20.53% |
-33.07% |
27.11% |
10.69% |
21.78% |
1.77% |
-1.23% |
-15.03% |
18.41% |
20.94% |
EPS Q/Q Growth |
|
20.72% |
-31.29% |
27.28% |
6.99% |
21.92% |
2.25% |
0.61% |
-13.12% |
22.92% |
23.03% |
Operating Cash Flow Q/Q Growth |
|
34.19% |
15.33% |
-19.95% |
18.03% |
4.02% |
39.14% |
-92.20% |
13.61% |
-14.31% |
126.63% |
Free Cash Flow Firm Q/Q Growth |
|
150.62% |
-433.12% |
140.99% |
-398.63% |
53.93% |
128.20% |
-1,115.94% |
-22.87% |
45.81% |
228.83% |
Invested Capital Q/Q Growth |
|
0.99% |
27.00% |
0.90% |
133.50% |
2.45% |
4.48% |
7.64% |
2.49% |
-0.61% |
1.94% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
17.15% |
18.62% |
20.09% |
19.34% |
17.15% |
16.21% |
16.05% |
16.35% |
16.22% |
16.10% |
EBITDA Margin |
|
5.62% |
7.23% |
10.13% |
8.77% |
6.92% |
5.50% |
5.34% |
5.30% |
6.06% |
5.84% |
Operating Margin |
|
4.86% |
6.44% |
8.25% |
8.05% |
5.20% |
4.51% |
4.52% |
4.46% |
4.56% |
4.58% |
EBIT Margin |
|
4.91% |
6.53% |
9.59% |
8.13% |
6.07% |
4.67% |
4.52% |
4.46% |
5.26% |
5.11% |
Profit (Net Income) Margin |
|
2.50% |
4.07% |
6.46% |
5.41% |
3.57% |
2.56% |
2.44% |
2.15% |
2.56% |
2.57% |
Tax Burden Percent |
|
74.80% |
75.19% |
75.60% |
76.31% |
75.24% |
75.60% |
74.73% |
66.52% |
62.43% |
61.89% |
Interest Burden Percent |
|
68.15% |
82.86% |
89.15% |
87.23% |
78.07% |
72.44% |
72.31% |
72.68% |
78.01% |
81.25% |
Effective Tax Rate |
|
25.20% |
24.81% |
24.40% |
23.69% |
24.79% |
24.40% |
25.27% |
33.48% |
37.57% |
38.04% |
Return on Invested Capital (ROIC) |
|
7.92% |
10.50% |
16.62% |
14.04% |
10.55% |
10.22% |
10.72% |
9.61% |
9.38% |
9.62% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.61% |
7.45% |
17.83% |
11.05% |
9.24% |
6.90% |
7.01% |
6.45% |
8.27% |
8.49% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.84% |
9.10% |
20.52% |
13.92% |
22.24% |
22.72% |
28.01% |
31.67% |
46.89% |
34.94% |
Return on Equity (ROE) |
|
12.76% |
19.60% |
37.13% |
27.95% |
32.79% |
32.94% |
38.74% |
41.28% |
56.28% |
44.56% |
Cash Return on Invested Capital (CROIC) |
|
7.16% |
-19.81% |
16.62% |
-55.05% |
-2.53% |
4.61% |
-4.93% |
9.00% |
9.05% |
5.91% |
Operating Return on Assets (OROA) |
|
8.24% |
10.64% |
18.47% |
13.67% |
13.15% |
12.01% |
12.31% |
12.26% |
14.83% |
15.04% |
Return on Assets (ROA) |
|
4.20% |
6.63% |
12.45% |
9.10% |
7.72% |
6.58% |
6.65% |
5.93% |
7.22% |
7.56% |
Return on Common Equity (ROCE) |
|
12.80% |
19.60% |
37.13% |
27.95% |
32.79% |
32.94% |
38.74% |
41.28% |
56.28% |
44.56% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.29% |
18.57% |
34.35% |
18.34% |
28.10% |
28.53% |
35.50% |
35.29% |
59.78% |
53.80% |
Net Operating Profit after Tax (NOPAT) |
|
625 |
717 |
962 |
604 |
279 |
246 |
232 |
191 |
186 |
187 |
NOPAT Margin |
|
3.64% |
4.84% |
6.23% |
6.14% |
3.91% |
3.41% |
3.38% |
2.96% |
2.85% |
2.84% |
Net Nonoperating Expense Percent (NNEP) |
|
4.31% |
3.05% |
-1.22% |
2.99% |
1.31% |
3.33% |
3.71% |
3.16% |
1.11% |
1.13% |
Return On Investment Capital (ROIC_SIMPLE) |
|
7.50% |
8.71% |
15.38% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
82.85% |
81.38% |
79.91% |
80.66% |
82.85% |
83.79% |
83.96% |
83.65% |
83.78% |
83.90% |
SG&A Expenses to Revenue |
|
10.99% |
10.93% |
11.43% |
10.92% |
10.96% |
11.09% |
10.99% |
11.30% |
11.22% |
11.08% |
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 |
|
12.29% |
12.18% |
11.84% |
11.29% |
11.95% |
11.70% |
11.52% |
11.90% |
11.66% |
11.52% |
Earnings before Interest and Taxes (EBIT) |
|
844 |
967 |
1,480 |
800 |
433 |
337 |
311 |
288 |
343 |
337 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
966 |
1,070 |
1,563 |
863 |
493 |
397 |
367 |
342 |
396 |
385 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.35 |
1.43 |
1.37 |
1.15 |
3.10 |
3.34 |
2.76 |
3.38 |
4.89 |
5.44 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.68 |
5.78 |
7.25 |
13.26 |
12.61 |
Price to Revenue (P/Rev) |
|
0.28 |
0.31 |
0.26 |
0.34 |
0.39 |
0.30 |
0.19 |
0.21 |
0.21 |
0.26 |
Price to Earnings (P/E) |
|
11.06 |
7.68 |
3.98 |
6.27 |
11.05 |
11.70 |
7.78 |
9.58 |
8.18 |
10.12 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
9.04% |
13.02% |
25.14% |
15.94% |
9.05% |
8.55% |
12.86% |
10.44% |
12.23% |
9.88% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.16 |
1.18 |
1.18 |
1.07 |
1.67 |
1.57 |
1.36 |
1.47 |
1.55 |
1.71 |
Enterprise Value to Revenue (EV/Rev) |
|
0.53 |
0.62 |
0.44 |
0.63 |
0.66 |
0.54 |
0.46 |
0.45 |
0.47 |
0.51 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.49 |
8.64 |
4.38 |
7.21 |
9.55 |
9.79 |
8.63 |
8.58 |
7.77 |
8.77 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.87 |
9.56 |
4.63 |
7.77 |
10.88 |
11.53 |
10.20 |
10.20 |
8.95 |
10.03 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.68 |
12.89 |
7.11 |
10.29 |
16.90 |
15.80 |
13.64 |
15.34 |
16.52 |
18.06 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.67 |
29.53 |
9.83 |
5.34 |
7.22 |
11.10 |
313.84 |
11.02 |
21.56 |
21.10 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.24 |
0.00 |
7.11 |
0.00 |
0.00 |
35.00 |
0.00 |
16.39 |
17.13 |
29.38 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.38 |
1.54 |
1.15 |
1.15 |
2.10 |
2.67 |
3.95 |
4.08 |
6.11 |
5.30 |
Long-Term Debt to Equity |
|
0.86 |
0.96 |
1.11 |
1.11 |
1.29 |
1.40 |
1.83 |
2.19 |
3.26 |
2.99 |
Financial Leverage |
|
1.34 |
1.22 |
1.15 |
1.26 |
2.41 |
3.29 |
4.00 |
4.91 |
5.67 |
4.12 |
Leverage Ratio |
|
3.04 |
2.96 |
3.19 |
3.07 |
4.25 |
5.01 |
5.82 |
6.96 |
7.79 |
5.89 |
Compound Leverage Factor |
|
2.07 |
2.45 |
2.85 |
2.68 |
3.31 |
3.63 |
4.21 |
5.06 |
6.08 |
4.79 |
Debt to Total Capital |
|
57.99% |
60.61% |
53.59% |
53.59% |
67.77% |
72.77% |
79.82% |
80.31% |
85.93% |
84.12% |
Short-Term Debt to Total Capital |
|
21.71% |
22.71% |
2.17% |
2.17% |
26.30% |
34.56% |
42.86% |
37.22% |
40.03% |
36.65% |
Long-Term Debt to Total Capital |
|
36.28% |
37.90% |
51.42% |
51.42% |
41.47% |
38.21% |
36.96% |
43.09% |
45.91% |
47.47% |
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 |
|
42.28% |
39.39% |
46.41% |
46.41% |
32.23% |
27.23% |
20.18% |
19.69% |
14.07% |
15.88% |
Debt to EBITDA |
|
5.00 |
4.67 |
2.14 |
3.89 |
3.86 |
4.36 |
5.10 |
4.70 |
4.32 |
4.33 |
Net Debt to EBITDA |
|
4.57 |
4.31 |
1.84 |
3.33 |
3.86 |
4.35 |
5.08 |
4.68 |
4.31 |
4.32 |
Long-Term Debt to EBITDA |
|
3.13 |
2.92 |
2.06 |
3.73 |
2.36 |
2.29 |
2.36 |
2.52 |
2.31 |
2.44 |
Debt to NOPAT |
|
7.73 |
6.96 |
3.48 |
5.55 |
6.83 |
7.03 |
8.05 |
8.40 |
9.19 |
8.92 |
Net Debt to NOPAT |
|
7.06 |
6.43 |
2.99 |
4.76 |
6.82 |
7.02 |
8.02 |
8.38 |
9.17 |
8.90 |
Long-Term Debt to NOPAT |
|
4.84 |
4.35 |
3.34 |
5.32 |
4.18 |
3.69 |
3.73 |
4.51 |
4.91 |
5.03 |
Altman Z-Score |
|
2.82 |
2.60 |
3.58 |
2.53 |
3.51 |
4.10 |
3.87 |
4.12 |
4.16 |
4.32 |
Noncontrolling Interest Sharing Ratio |
|
-0.33% |
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.11 |
1.06 |
1.85 |
1.85 |
1.15 |
1.29 |
1.19 |
1.23 |
1.21 |
1.32 |
Quick Ratio |
|
0.13 |
0.10 |
0.40 |
0.40 |
0.13 |
0.11 |
0.11 |
0.13 |
0.13 |
0.12 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
565 |
-1,352 |
962 |
-2,369 |
-67 |
111 |
-107 |
179 |
179 |
115 |
Operating Cash Flow to CapEx |
|
222.47% |
248.41% |
645.04% |
1,923.47% |
1,463.00% |
675.29% |
18.74% |
558.28% |
130.26% |
162.60% |
Free Cash Flow to Firm to Interest Expense |
|
2.10 |
-8.16 |
5.99 |
-23.21 |
-0.70 |
1.20 |
-1.24 |
2.28 |
2.38 |
1.82 |
Operating Cash Flow to Interest Expense |
|
2.50 |
1.89 |
4.33 |
11.40 |
6.86 |
3.77 |
0.12 |
3.39 |
1.89 |
2.54 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.37 |
1.13 |
3.66 |
10.81 |
6.39 |
3.21 |
-0.51 |
2.78 |
0.44 |
0.98 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.68 |
1.63 |
1.93 |
1.68 |
2.17 |
2.57 |
2.72 |
2.75 |
2.82 |
2.94 |
Accounts Receivable Turnover |
|
67.20 |
74.39 |
76.84 |
60.10 |
48.90 |
54.11 |
53.13 |
48.38 |
50.62 |
58.17 |
Inventory Turnover |
|
7.60 |
8.83 |
14.70 |
8.65 |
6.35 |
5.89 |
6.10 |
6.28 |
6.04 |
6.13 |
Fixed Asset Turnover |
|
7.06 |
6.96 |
7.85 |
6.79 |
7.64 |
8.03 |
7.99 |
7.83 |
8.22 |
8.70 |
Accounts Payable Turnover |
|
18.87 |
17.30 |
17.77 |
14.48 |
15.56 |
19.90 |
18.87 |
17.36 |
18.51 |
20.97 |
Days Sales Outstanding (DSO) |
|
5.43 |
4.91 |
4.75 |
6.07 |
7.46 |
6.75 |
6.87 |
7.54 |
7.21 |
6.27 |
Days Inventory Outstanding (DIO) |
|
48.02 |
41.32 |
24.82 |
42.19 |
57.46 |
62.01 |
59.88 |
58.15 |
60.47 |
59.54 |
Days Payable Outstanding (DPO) |
|
19.35 |
21.10 |
20.54 |
25.20 |
23.46 |
18.34 |
19.34 |
21.03 |
19.71 |
17.41 |
Cash Conversion Cycle (CCC) |
|
34.11 |
25.12 |
9.04 |
23.06 |
41.46 |
50.41 |
47.41 |
44.67 |
47.96 |
48.40 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,920 |
7,860 |
5,791 |
5,791 |
2,817 |
2,471 |
2,336 |
1,997 |
1,985 |
1,978 |
Invested Capital Turnover |
|
2.18 |
2.17 |
2.67 |
2.29 |
2.70 |
3.00 |
3.17 |
3.24 |
3.29 |
3.39 |
Increase / (Decrease) in Invested Capital |
|
60 |
2,069 |
0.00 |
2,974 |
346 |
135 |
339 |
12 |
6.60 |
72 |
Enterprise Value (EV) |
|
9,176 |
9,242 |
6,844 |
6,217 |
4,713 |
3,882 |
3,170 |
2,935 |
3,072 |
3,375 |
Market Capitalization |
|
4,760 |
4,629 |
3,967 |
3,341 |
2,811 |
2,158 |
1,307 |
1,332 |
1,367 |
1,712 |
Book Value per Share |
|
$179.91 |
$157.65 |
$131.17 |
$150.11 |
$46.95 |
$33.48 |
$24.14 |
$18.94 |
$12.62 |
$12.39 |
Tangible Book Value per Share |
|
($22.07) |
($41.83) |
($30.73) |
($35.17) |
($4.25) |
$16.73 |
$11.54 |
$8.83 |
$4.65 |
$5.35 |
Total Capital |
|
8,335 |
8,236 |
6,256 |
6,256 |
2,810 |
2,374 |
2,345 |
2,002 |
1,988 |
1,981 |
Total Debt |
|
4,833 |
4,992 |
3,352 |
3,352 |
1,904 |
1,727 |
1,871 |
1,608 |
1,709 |
1,667 |
Total Long-Term Debt |
|
3,024 |
3,121 |
3,217 |
3,217 |
1,165 |
907 |
867 |
863 |
913 |
940 |
Net Debt |
|
4,415 |
4,613 |
2,877 |
2,877 |
1,903 |
1,724 |
1,863 |
1,603 |
1,705 |
1,664 |
Capital Expenditures (CapEx) |
|
302 |
126 |
108 |
61 |
45 |
52 |
54 |
48 |
109 |
98 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,027 |
2,000 |
771 |
771 |
920 |
1,173 |
1,246 |
984 |
1,020 |
1,047 |
Debt-free Net Working Capital (DFNWC) |
|
2,111 |
2,052 |
1,012 |
1,012 |
921 |
1,176 |
1,255 |
989 |
1,023 |
1,050 |
Net Working Capital (NWC) |
|
302 |
181 |
876 |
876 |
182 |
356 |
250 |
244 |
228 |
323 |
Net Nonoperating Expense (NNE) |
|
195 |
114 |
-35 |
72 |
24 |
61 |
64 |
52 |
19 |
18 |
Net Nonoperating Obligations (NNO) |
|
4,418 |
4,616 |
2,887 |
2,887 |
1,912 |
1,825 |
1,863 |
1,603 |
1,705 |
1,664 |
Total Depreciation and Amortization (D&A) |
|
122 |
103 |
84 |
63 |
60 |
60 |
56 |
55 |
52 |
49 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
11.79% |
13.51% |
5.00% |
7.84% |
12.90% |
16.26% |
18.13% |
15.24% |
15.62% |
15.89% |
Debt-free Net Working Capital to Revenue |
|
12.28% |
13.86% |
6.56% |
10.29% |
12.92% |
16.31% |
18.25% |
15.32% |
15.68% |
15.93% |
Net Working Capital to Revenue |
|
1.75% |
1.23% |
5.68% |
8.91% |
2.56% |
4.93% |
3.63% |
3.78% |
3.49% |
4.91% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$21.58 |
$28.87 |
$0.00 |
$0.00 |
$13.25 |
$9.65 |
$8.36 |
$6.69 |
$7.43 |
$6.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
19.90M |
20.90M |
0.00 |
0.00 |
19.20M |
19.10M |
20.10M |
20.80M |
22.50M |
26.30M |
Adjusted Diluted Earnings per Share |
|
$21.50 |
$28.74 |
$0.00 |
$0.00 |
$13.18 |
$9.55 |
$8.28 |
$6.62 |
$7.40 |
$6.41 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
20.10M |
21M |
0.00 |
0.00 |
19.30M |
19.30M |
20.30M |
21M |
22.60M |
26.40M |
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 |
|
19.65M |
20.40M |
0.00 |
0.00 |
19.33M |
19.28M |
19.50M |
20.91M |
21.15M |
24.73M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
737 |
805 |
962 |
604 |
296 |
251 |
235 |
195 |
186 |
187 |
Normalized NOPAT Margin |
|
4.29% |
5.44% |
6.23% |
6.14% |
4.15% |
3.48% |
3.42% |
3.02% |
2.85% |
2.84% |
Pre Tax Income Margin |
|
3.35% |
5.41% |
8.55% |
7.09% |
4.74% |
3.38% |
3.27% |
3.24% |
4.10% |
4.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.14 |
5.84 |
9.21 |
7.83 |
4.55 |
3.63 |
3.61 |
3.66 |
4.55 |
5.33 |
NOPAT to Interest Expense |
|
2.32 |
4.33 |
5.99 |
5.92 |
2.93 |
2.65 |
2.70 |
2.44 |
2.46 |
2.96 |
EBIT Less CapEx to Interest Expense |
|
2.02 |
5.08 |
8.54 |
7.24 |
4.09 |
3.07 |
2.98 |
3.05 |
3.10 |
3.77 |
NOPAT Less CapEx to Interest Expense |
|
1.20 |
3.57 |
5.32 |
5.33 |
2.46 |
2.09 |
2.07 |
1.83 |
1.01 |
1.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
2.37% |
1.89% |
0.92% |
1.95% |
2.00% |
11.12% |
65.60% |
28.47% |
128.95% |
184.52% |