Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.92% |
3.86% |
12.31% |
21.08% |
11.55% |
15.67% |
21.99% |
10.48% |
23.34% |
5.06% |
EBITDA Growth |
|
-44.24% |
4.22% |
20.24% |
6.76% |
36.70% |
10.88% |
10.77% |
21.60% |
23.54% |
6.20% |
EBIT Growth |
|
-70.42% |
4.59% |
23.02% |
3.99% |
46.57% |
5.46% |
5.70% |
30.77% |
19.03% |
11.18% |
NOPAT Growth |
|
-87.89% |
-0.90% |
5.18% |
38.42% |
20.51% |
9.75% |
119.25% |
-26.70% |
3.56% |
23.57% |
Net Income Growth |
|
-94.74% |
-2.48% |
23.51% |
9.18% |
43.79% |
11.08% |
82.32% |
-19.77% |
3.49% |
17.85% |
EPS Growth |
|
-97.83% |
-2.74% |
24.74% |
5.56% |
42.01% |
9.74% |
81.89% |
-21.36% |
3.19% |
17.67% |
Operating Cash Flow Growth |
|
7.41% |
10.37% |
-18.55% |
39.19% |
13.65% |
9.02% |
38.69% |
0.37% |
3.28% |
21.70% |
Free Cash Flow Firm Growth |
|
669.25% |
-163.25% |
133.18% |
-90.64% |
-5.83% |
56.87% |
-1,096.99% |
116.93% |
-802.84% |
-116.52% |
Invested Capital Growth |
|
-7.78% |
11.57% |
7.74% |
23.57% |
17.44% |
17.99% |
37.04% |
3.67% |
30.14% |
14.53% |
Revenue Q/Q Growth |
|
-0.27% |
-2.05% |
5.15% |
3.33% |
3.54% |
3.54% |
5.74% |
0.63% |
7.20% |
1.81% |
EBITDA Q/Q Growth |
|
-41.70% |
-3.36% |
13.18% |
-2.88% |
12.50% |
9.31% |
4.80% |
0.79% |
7.86% |
2.72% |
EBIT Q/Q Growth |
|
-67.15% |
-5.15% |
18.11% |
-5.24% |
16.71% |
11.53% |
4.58% |
1.77% |
7.50% |
5.50% |
NOPAT Q/Q Growth |
|
-85.83% |
1.14% |
-4.70% |
8.82% |
8.03% |
-0.43% |
83.08% |
-39.64% |
9.48% |
3.81% |
Net Income Q/Q Growth |
|
-94.09% |
-0.03% |
11.12% |
-1.08% |
21.11% |
8.69% |
64.01% |
-37.19% |
8.97% |
3.20% |
EPS Q/Q Growth |
|
-97.50% |
-0.32% |
11.66% |
-1.81% |
19.80% |
8.57% |
66.79% |
-38.05% |
9.12% |
2.96% |
Operating Cash Flow Q/Q Growth |
|
-7.73% |
-1.98% |
0.90% |
13.57% |
-7.18% |
9.25% |
3.70% |
1.79% |
-0.72% |
7.38% |
Free Cash Flow Firm Q/Q Growth |
|
283.81% |
-117.44% |
-47.29% |
57.08% |
-306.75% |
-5.17% |
13.23% |
-66.00% |
21.87% |
-267.52% |
Invested Capital Q/Q Growth |
|
-6.53% |
7.02% |
-4.28% |
-6.49% |
5.31% |
0.01% |
-0.31% |
-2.61% |
-3.45% |
-0.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
32.88% |
36.39% |
36.79% |
37.70% |
36.72% |
36.56% |
37.07% |
37.73% |
38.30% |
38.96% |
EBITDA Margin |
|
14.14% |
24.87% |
24.78% |
23.15% |
26.25% |
21.42% |
22.35% |
24.61% |
22.36% |
22.32% |
Operating Margin |
|
5.61% |
14.95% |
16.37% |
16.66% |
14.80% |
13.40% |
14.62% |
15.52% |
14.13% |
15.14% |
EBIT Margin |
|
5.21% |
17.26% |
17.14% |
15.65% |
18.22% |
13.87% |
15.21% |
17.55% |
14.83% |
15.36% |
Profit (Net Income) Margin |
|
0.62% |
11.63% |
12.39% |
11.27% |
12.49% |
9.69% |
10.09% |
6.75% |
9.30% |
11.08% |
Tax Burden Percent |
|
27.16% |
82.64% |
79.07% |
82.97% |
81.70% |
83.55% |
81.20% |
42.25% |
70.14% |
77.31% |
Interest Burden Percent |
|
44.17% |
81.55% |
91.41% |
86.78% |
83.93% |
83.67% |
81.73% |
91.08% |
89.41% |
93.30% |
Effective Tax Rate |
|
72.84% |
17.36% |
20.93% |
17.03% |
18.30% |
16.45% |
19.34% |
57.71% |
29.98% |
22.20% |
Return on Invested Capital (ROIC) |
|
1.11% |
9.30% |
10.30% |
11.24% |
9.81% |
9.58% |
11.00% |
6.05% |
9.51% |
11.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.73% |
7.91% |
9.29% |
6.68% |
10.50% |
7.06% |
7.86% |
6.39% |
8.45% |
9.90% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.40% |
5.08% |
7.25% |
5.60% |
9.37% |
7.33% |
8.05% |
7.03% |
9.80% |
9.28% |
Return on Equity (ROE) |
|
0.71% |
14.38% |
17.54% |
16.84% |
19.18% |
16.91% |
19.04% |
13.08% |
19.31% |
20.56% |
Cash Return on Invested Capital (CROIC) |
|
9.21% |
-1.64% |
2.84% |
-9.84% |
-6.23% |
-6.93% |
-20.26% |
2.45% |
-16.68% |
-2.27% |
Operating Return on Assets (OROA) |
|
2.68% |
9.02% |
9.32% |
8.85% |
10.46% |
8.50% |
10.16% |
11.56% |
10.43% |
10.63% |
Return on Assets (ROA) |
|
0.32% |
6.08% |
6.74% |
6.37% |
7.17% |
5.94% |
6.74% |
4.45% |
6.54% |
7.67% |
Return on Common Equity (ROCE) |
|
0.70% |
14.14% |
17.22% |
16.54% |
18.87% |
16.61% |
18.73% |
12.84% |
18.72% |
19.65% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.73% |
13.36% |
16.55% |
15.73% |
17.28% |
15.54% |
17.36% |
12.00% |
18.69% |
20.61% |
Net Operating Profit after Tax (NOPAT) |
|
62 |
510 |
515 |
489 |
354 |
293 |
267 |
122 |
166 |
161 |
NOPAT Margin |
|
1.52% |
12.35% |
12.95% |
13.82% |
12.09% |
11.19% |
11.80% |
6.56% |
9.89% |
11.78% |
Net Nonoperating Expense Percent (NNEP) |
|
1.84% |
1.39% |
1.01% |
4.56% |
-0.69% |
2.52% |
3.14% |
-0.33% |
1.06% |
1.38% |
Return On Investment Capital (ROIC_SIMPLE) |
|
1.08% |
8.16% |
9.05% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
67.12% |
63.61% |
63.21% |
62.30% |
63.28% |
63.44% |
62.93% |
62.27% |
61.70% |
61.04% |
SG&A Expenses to Revenue |
|
18.54% |
18.11% |
16.73% |
17.51% |
18.09% |
19.75% |
19.59% |
19.99% |
21.69% |
22.04% |
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 |
|
27.27% |
21.44% |
20.41% |
21.04% |
21.92% |
23.16% |
22.45% |
22.21% |
24.17% |
23.81% |
Earnings before Interest and Taxes (EBIT) |
|
211 |
713 |
681 |
554 |
533 |
363 |
345 |
326 |
249 |
209 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
573 |
1,027 |
985 |
820 |
768 |
562 |
506 |
457 |
376 |
304 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.75 |
3.37 |
3.72 |
7.35 |
5.92 |
4.54 |
4.08 |
4.96 |
4.31 |
5.09 |
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 |
277.92 |
Price to Revenue (P/Rev) |
|
2.35 |
2.94 |
2.79 |
5.26 |
4.28 |
2.83 |
2.37 |
2.79 |
2.14 |
2.74 |
Price to Earnings (P/E) |
|
428.75 |
25.55 |
22.80 |
47.65 |
34.37 |
29.44 |
23.74 |
42.02 |
23.30 |
25.01 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.23% |
3.91% |
4.39% |
2.10% |
2.91% |
3.40% |
4.21% |
2.38% |
4.29% |
4.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.14 |
2.47 |
2.56 |
4.34 |
3.67 |
2.74 |
2.44 |
3.02 |
2.40 |
2.97 |
Enterprise Value to Revenue (EV/Rev) |
|
2.81 |
3.47 |
3.34 |
5.91 |
4.89 |
3.47 |
3.03 |
3.33 |
2.82 |
3.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.90 |
13.94 |
13.49 |
25.51 |
18.63 |
16.21 |
13.56 |
13.53 |
12.61 |
14.82 |
Enterprise Value to EBIT (EV/EBIT) |
|
54.04 |
20.08 |
19.51 |
37.75 |
26.85 |
25.04 |
19.92 |
18.97 |
19.01 |
21.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
184.51 |
28.06 |
25.83 |
42.73 |
40.45 |
31.02 |
25.69 |
50.72 |
28.50 |
28.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.51 |
20.93 |
21.46 |
27.48 |
26.17 |
18.93 |
15.57 |
19.44 |
14.96 |
14.70 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.25 |
0.00 |
93.50 |
0.00 |
0.00 |
0.00 |
0.00 |
125.19 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.64 |
0.72 |
0.90 |
1.03 |
0.92 |
1.13 |
1.25 |
1.08 |
1.45 |
1.13 |
Long-Term Debt to Equity |
|
0.64 |
0.72 |
0.90 |
1.03 |
0.90 |
1.11 |
1.22 |
1.05 |
1.41 |
1.11 |
Financial Leverage |
|
0.55 |
0.64 |
0.78 |
0.84 |
0.89 |
1.04 |
1.02 |
1.10 |
1.16 |
0.94 |
Leverage Ratio |
|
2.19 |
2.36 |
2.60 |
2.64 |
2.67 |
2.85 |
2.82 |
2.94 |
2.95 |
2.68 |
Compound Leverage Factor |
|
0.97 |
1.93 |
2.38 |
2.29 |
2.24 |
2.38 |
2.31 |
2.68 |
2.64 |
2.50 |
Debt to Total Capital |
|
38.97% |
41.98% |
47.24% |
50.68% |
48.01% |
53.12% |
55.48% |
51.84% |
59.13% |
52.99% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.22% |
1.08% |
1.05% |
1.40% |
1.31% |
1.05% |
Long-Term Debt to Total Capital |
|
38.97% |
41.98% |
47.24% |
50.68% |
46.80% |
52.03% |
54.44% |
50.43% |
57.82% |
51.95% |
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 |
|
0.81% |
0.99% |
0.82% |
1.09% |
0.70% |
0.90% |
0.70% |
0.86% |
0.81% |
2.00% |
Common Equity to Total Capital |
|
60.22% |
57.04% |
51.93% |
48.23% |
51.28% |
45.98% |
43.82% |
47.31% |
40.06% |
45.01% |
Debt to EBITDA |
|
3.91 |
2.58 |
2.75 |
3.25 |
2.58 |
3.36 |
3.29 |
2.50 |
3.28 |
2.84 |
Net Debt to EBITDA |
|
3.19 |
2.07 |
2.19 |
2.71 |
2.28 |
2.94 |
2.91 |
2.15 |
2.97 |
2.45 |
Long-Term Debt to EBITDA |
|
3.91 |
2.58 |
2.75 |
3.25 |
2.51 |
3.29 |
3.23 |
2.44 |
3.21 |
2.78 |
Debt to NOPAT |
|
36.28 |
5.19 |
5.26 |
5.44 |
5.60 |
6.44 |
6.24 |
9.39 |
7.43 |
5.37 |
Net Debt to NOPAT |
|
29.59 |
4.17 |
4.20 |
4.54 |
4.95 |
5.62 |
5.51 |
8.05 |
6.72 |
4.64 |
Long-Term Debt to NOPAT |
|
36.28 |
5.19 |
5.26 |
5.44 |
5.46 |
6.30 |
6.12 |
9.14 |
7.26 |
5.27 |
Altman Z-Score |
|
2.45 |
2.80 |
2.59 |
3.52 |
3.34 |
2.45 |
2.28 |
2.95 |
2.27 |
2.86 |
Noncontrolling Interest Sharing Ratio |
|
1.52% |
1.64% |
1.86% |
1.82% |
1.60% |
1.76% |
1.66% |
1.87% |
3.06% |
4.40% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.41 |
1.52 |
1.32 |
1.23 |
1.43 |
1.44 |
1.61 |
1.78 |
1.53 |
1.79 |
Quick Ratio |
|
0.92 |
1.00 |
0.90 |
0.86 |
1.01 |
1.06 |
1.20 |
1.28 |
1.12 |
1.24 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
512 |
-90 |
142 |
-429 |
-225 |
-212 |
-492 |
49 |
-292 |
-32 |
Operating Cash Flow to CapEx |
|
315.31% |
214.71% |
190.82% |
332.56% |
328.16% |
342.27% |
314.98% |
385.87% |
573.18% |
485.10% |
Free Cash Flow to Firm to Interest Expense |
|
4.05 |
-0.66 |
2.40 |
-5.80 |
-2.60 |
-3.49 |
-7.72 |
1.66 |
-10.53 |
-2.14 |
Operating Cash Flow to Interest Expense |
|
5.82 |
5.00 |
10.45 |
10.29 |
6.32 |
7.90 |
6.92 |
10.68 |
11.44 |
20.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.97 |
2.67 |
4.97 |
7.20 |
4.40 |
5.59 |
4.72 |
7.91 |
9.44 |
16.16 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.52 |
0.52 |
0.54 |
0.57 |
0.57 |
0.61 |
0.67 |
0.66 |
0.70 |
0.69 |
Accounts Receivable Turnover |
|
5.40 |
5.39 |
5.70 |
5.62 |
5.17 |
5.32 |
5.02 |
4.68 |
5.30 |
5.16 |
Inventory Turnover |
|
8.25 |
8.26 |
11.05 |
11.46 |
10.68 |
11.53 |
11.74 |
10.97 |
10.95 |
9.11 |
Fixed Asset Turnover |
|
2.50 |
2.66 |
2.88 |
0.00 |
0.00 |
2.65 |
2.64 |
2.42 |
2.35 |
2.01 |
Accounts Payable Turnover |
|
17.58 |
14.02 |
12.44 |
13.76 |
15.82 |
18.71 |
19.79 |
15.81 |
19.73 |
23.61 |
Days Sales Outstanding (DSO) |
|
67.65 |
67.74 |
64.04 |
64.99 |
70.64 |
68.67 |
72.66 |
78.01 |
68.83 |
70.69 |
Days Inventory Outstanding (DIO) |
|
44.23 |
44.19 |
33.03 |
31.84 |
34.16 |
31.67 |
31.08 |
33.26 |
33.35 |
40.08 |
Days Payable Outstanding (DPO) |
|
20.76 |
26.04 |
29.34 |
26.53 |
23.08 |
19.51 |
18.44 |
23.09 |
18.50 |
15.46 |
Cash Conversion Cycle (CCC) |
|
91.12 |
85.89 |
67.74 |
70.30 |
81.72 |
80.83 |
85.30 |
88.18 |
83.67 |
95.31 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,335 |
5,786 |
5,186 |
4,813 |
3,895 |
3,317 |
2,811 |
2,051 |
1,979 |
1,520 |
Invested Capital Turnover |
|
0.73 |
0.75 |
0.80 |
0.81 |
0.81 |
0.86 |
0.93 |
0.92 |
0.96 |
0.96 |
Increase / (Decrease) in Invested Capital |
|
-450 |
600 |
373 |
918 |
578 |
506 |
760 |
73 |
458 |
193 |
Enterprise Value (EV) |
|
11,393 |
14,315 |
13,296 |
20,910 |
14,301 |
9,102 |
6,867 |
6,184 |
4,740 |
4,511 |
Market Capitalization |
|
9,520 |
12,127 |
11,086 |
18,631 |
12,521 |
7,420 |
5,373 |
5,184 |
3,606 |
3,734 |
Book Value per Share |
|
$67.69 |
$70.12 |
$58.50 |
$50.23 |
$42.51 |
$33.47 |
$27.39 |
$22.07 |
$17.68 |
$15.72 |
Tangible Book Value per Share |
|
($2.12) |
($7.06) |
($16.29) |
($24.54) |
($9.69) |
($12.19) |
($11.24) |
($2.74) |
($7.29) |
$0.29 |
Total Capital |
|
5,748 |
6,306 |
5,731 |
5,256 |
4,123 |
3,555 |
3,006 |
2,209 |
2,089 |
1,629 |
Total Debt |
|
2,240 |
2,647 |
2,708 |
2,664 |
1,980 |
1,888 |
1,668 |
1,145 |
1,235 |
863 |
Total Long-Term Debt |
|
2,240 |
2,647 |
2,708 |
2,664 |
1,930 |
1,850 |
1,637 |
1,114 |
1,208 |
846 |
Net Debt |
|
1,827 |
2,127 |
2,162 |
2,221 |
1,751 |
1,650 |
1,473 |
981 |
1,117 |
745 |
Capital Expenditures (CapEx) |
|
233 |
319 |
325 |
229 |
167 |
141 |
140 |
82 |
55 |
63 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
214 |
277 |
114 |
-0.30 |
183 |
112 |
176 |
230 |
137 |
147 |
Debt-free Net Working Capital (DFNWC) |
|
409 |
554 |
347 |
241 |
412 |
350 |
371 |
394 |
255 |
265 |
Net Working Capital (NWC) |
|
409 |
554 |
347 |
241 |
361 |
311 |
340 |
363 |
227 |
247 |
Net Nonoperating Expense (NNE) |
|
36 |
30 |
22 |
91 |
-12 |
39 |
39 |
-3.53 |
9.96 |
9.52 |
Net Nonoperating Obligations (NNO) |
|
1,827 |
2,127 |
2,162 |
2,221 |
1,751 |
1,650 |
1,473 |
987 |
1,125 |
755 |
Total Depreciation and Amortization (D&A) |
|
362 |
314 |
304 |
266 |
235 |
198 |
162 |
131 |
127 |
95 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5.29% |
6.70% |
2.86% |
-0.01% |
6.26% |
4.26% |
7.75% |
12.40% |
8.14% |
10.75% |
Debt-free Net Working Capital to Revenue |
|
10.10% |
13.41% |
8.74% |
6.81% |
14.08% |
13.34% |
16.37% |
21.22% |
15.14% |
19.40% |
Net Working Capital to Revenue |
|
10.10% |
13.41% |
8.74% |
6.81% |
12.36% |
11.87% |
14.99% |
19.55% |
13.51% |
18.15% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.20 |
$9.27 |
$9.57 |
$7.77 |
$7.35 |
$5.17 |
$4.72 |
$2.60 |
$3.29 |
$3.21 |
Adjusted Weighted Average Basic Shares Outstanding |
|
51.38M |
51.23M |
50.81M |
50.29M |
49.55M |
48.73M |
47.95M |
47.43M |
47.37M |
46.72M |
Adjusted Diluted Earnings per Share |
|
$0.20 |
$9.22 |
$9.48 |
$7.60 |
$7.20 |
$5.07 |
$4.62 |
$2.54 |
$3.23 |
$3.13 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
51.63M |
51.45M |
51.30M |
51.43M |
50.61M |
49.69M |
49.02M |
47.43M |
47.37M |
46.72M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.17 |
$4.72 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
51.14M |
51.35M |
50.99M |
50.49M |
49.78M |
48.96M |
48.23M |
47.43M |
47.37M |
46.72M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
310 |
510 |
515 |
489 |
354 |
293 |
267 |
202 |
166 |
161 |
Normalized NOPAT Margin |
|
7.65% |
12.35% |
12.95% |
13.82% |
12.09% |
11.19% |
11.80% |
10.86% |
9.89% |
11.78% |
Pre Tax Income Margin |
|
2.30% |
14.08% |
15.67% |
13.58% |
15.29% |
11.60% |
12.43% |
15.99% |
13.26% |
14.33% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.67 |
5.21 |
11.49 |
7.50 |
6.16 |
5.97 |
5.40 |
10.95 |
9.00 |
13.90 |
NOPAT to Interest Expense |
|
0.49 |
3.73 |
8.68 |
6.62 |
4.09 |
4.82 |
4.19 |
4.09 |
6.00 |
10.66 |
EBIT Less CapEx to Interest Expense |
|
-0.18 |
2.88 |
6.02 |
4.40 |
4.24 |
3.66 |
3.21 |
8.18 |
7.00 |
9.70 |
NOPAT Less CapEx to Interest Expense |
|
-1.36 |
1.40 |
3.20 |
3.53 |
2.16 |
2.51 |
2.00 |
1.33 |
4.01 |
6.46 |
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 |
|
471.22% |
5.03% |
7.85% |
10.21% |
6.56% |
7.12% |
6.05% |
85.22% |
7.85% |
77.76% |