Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
60.62% |
53.34% |
6.76% |
21.43% |
0.47% |
10.15% |
12.11% |
12.76% |
3.53% |
14.84% |
EBITDA Growth |
|
67.38% |
22.55% |
24.07% |
38.97% |
-21.76% |
2.54% |
5.08% |
5.58% |
-1.23% |
22.74% |
EBIT Growth |
|
-14.01% |
-36.51% |
33.71% |
52.85% |
-35.12% |
-1.59% |
7.35% |
5.90% |
-10.38% |
24.59% |
NOPAT Growth |
|
43.16% |
-44.55% |
25.44% |
57.07% |
-35.58% |
0.04% |
37.40% |
-0.02% |
-9.02% |
21.78% |
Net Income Growth |
|
-16.19% |
-35.39% |
27.47% |
45.86% |
-34.10% |
-0.81% |
45.76% |
2.88% |
-7.49% |
21.95% |
EPS Growth |
|
-29.91% |
-42.16% |
28.47% |
42.57% |
-33.55% |
-1.30% |
40.00% |
1.85% |
-7.69% |
20.62% |
Operating Cash Flow Growth |
|
113.82% |
36.44% |
-35.40% |
38.98% |
15.59% |
-5.32% |
14.20% |
7.60% |
19.21% |
56.63% |
Free Cash Flow Firm Growth |
|
110.62% |
-30,147.99% |
-92.66% |
150.77% |
21.89% |
-56.32% |
111.98% |
335.48% |
-273.93% |
-64.64% |
Invested Capital Growth |
|
-4.12% |
322.59% |
22.98% |
2.00% |
5.81% |
16.94% |
8.32% |
11.87% |
33.79% |
39.29% |
Revenue Q/Q Growth |
|
1.64% |
27.89% |
2.45% |
1.76% |
2.84% |
2.04% |
2.87% |
4.00% |
1.62% |
2.60% |
EBITDA Q/Q Growth |
|
-2.21% |
29.58% |
14.90% |
-14.40% |
7.86% |
4.03% |
-0.99% |
1.91% |
-4.96% |
9.84% |
EBIT Q/Q Growth |
|
-2.90% |
-16.89% |
20.68% |
-19.55% |
9.24% |
3.94% |
-2.92% |
8.96% |
-12.03% |
10.79% |
NOPAT Q/Q Growth |
|
61.69% |
-28.35% |
20.08% |
-20.23% |
9.64% |
6.35% |
7.07% |
-0.47% |
-11.77% |
9.45% |
Net Income Q/Q Growth |
|
12.53% |
-22.18% |
22.52% |
-20.24% |
7.83% |
6.00% |
8.59% |
0.07% |
-11.31% |
9.69% |
EPS Q/Q Growth |
|
31.58% |
-30.52% |
21.71% |
-20.88% |
10.99% |
4.83% |
7.69% |
0.00% |
-10.74% |
8.33% |
Operating Cash Flow Q/Q Growth |
|
25.46% |
20.07% |
-6.44% |
-1.40% |
14.96% |
6.19% |
-0.30% |
13.16% |
-11.81% |
55.35% |
Free Cash Flow Firm Q/Q Growth |
|
113.52% |
1.41% |
-65.20% |
-27.80% |
59.00% |
-16.74% |
35.90% |
-11.95% |
16.51% |
129.26% |
Invested Capital Q/Q Growth |
|
-3.55% |
-0.78% |
5.80% |
0.30% |
-1.50% |
0.00% |
-2.80% |
-0.15% |
-1.32% |
3.16% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
58.90% |
65.05% |
74.22% |
75.03% |
72.44% |
77.08% |
77.64% |
76.34% |
76.12% |
75.71% |
EBITDA Margin |
|
24.62% |
23.63% |
29.57% |
25.44% |
22.23% |
28.55% |
30.67% |
32.71% |
34.94% |
36.63% |
Operating Margin |
|
6.59% |
8.49% |
22.29% |
17.95% |
14.12% |
21.90% |
23.75% |
25.45% |
27.33% |
31.61% |
EBIT Margin |
|
4.96% |
9.26% |
22.37% |
17.86% |
14.19% |
21.97% |
24.59% |
25.68% |
27.34% |
31.59% |
Profit (Net Income) Margin |
|
4.09% |
7.83% |
18.59% |
15.57% |
12.96% |
19.76% |
21.95% |
16.88% |
18.50% |
20.70% |
Tax Burden Percent |
|
85.31% |
74.29% |
78.25% |
82.70% |
81.24% |
81.71% |
82.96% |
63.17% |
66.34% |
65.27% |
Interest Burden Percent |
|
96.65% |
113.86% |
106.22% |
105.43% |
112.46% |
110.09% |
107.57% |
104.05% |
101.98% |
100.42% |
Effective Tax Rate |
|
14.69% |
25.71% |
21.75% |
17.30% |
18.76% |
18.29% |
17.04% |
36.83% |
33.66% |
34.73% |
Return on Invested Capital (ROIC) |
|
3.78% |
4.19% |
21.75% |
19.53% |
12.91% |
22.23% |
25.07% |
20.07% |
24.34% |
36.41% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.00% |
-0.10% |
20.54% |
18.75% |
11.35% |
20.02% |
21.97% |
18.76% |
23.75% |
36.30% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.26% |
0.02% |
-11.15% |
-10.34% |
-5.88% |
-10.24% |
-10.54% |
-8.14% |
-10.85% |
-19.07% |
Return on Equity (ROE) |
|
2.52% |
4.20% |
10.60% |
9.19% |
7.03% |
11.99% |
14.53% |
11.93% |
13.49% |
17.34% |
Cash Return on Invested Capital (CROIC) |
|
7.99% |
-119.27% |
1.14% |
17.54% |
7.27% |
6.61% |
17.08% |
8.86% |
-4.56% |
3.57% |
Operating Return on Assets (OROA) |
|
2.42% |
4.06% |
11.34% |
9.41% |
6.97% |
12.18% |
14.74% |
16.28% |
17.51% |
22.38% |
Return on Assets (ROA) |
|
1.99% |
3.43% |
9.43% |
8.20% |
6.37% |
10.96% |
13.15% |
10.70% |
11.85% |
14.67% |
Return on Common Equity (ROCE) |
|
2.52% |
4.20% |
10.60% |
9.19% |
7.03% |
11.99% |
14.53% |
11.93% |
13.48% |
17.34% |
Return on Equity Simple (ROE_SIMPLE) |
|
2.47% |
3.07% |
10.30% |
8.57% |
6.79% |
11.07% |
13.20% |
11.09% |
12.54% |
15.77% |
Net Operating Profit after Tax (NOPAT) |
|
142 |
99 |
178 |
142 |
91 |
141 |
140 |
102 |
102 |
112 |
NOPAT Margin |
|
5.62% |
6.31% |
17.44% |
14.84% |
11.47% |
17.89% |
19.70% |
16.08% |
18.13% |
20.63% |
Net Nonoperating Expense Percent (NNEP) |
|
-11.22% |
4.29% |
1.21% |
0.78% |
1.56% |
2.22% |
3.10% |
1.31% |
0.59% |
0.11% |
Return On Investment Capital (ROIC_SIMPLE) |
|
3.06% |
2.24% |
9.66% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
41.10% |
34.95% |
25.78% |
24.97% |
27.56% |
22.92% |
22.36% |
23.66% |
23.88% |
24.29% |
SG&A Expenses to Revenue |
|
38.94% |
41.02% |
42.25% |
42.60% |
44.96% |
45.17% |
43.70% |
42.11% |
39.39% |
38.59% |
R&D to Revenue |
|
6.50% |
7.91% |
7.14% |
10.16% |
10.71% |
7.65% |
7.78% |
6.87% |
7.90% |
6.67% |
Operating Expenses to Revenue |
|
52.31% |
56.56% |
51.93% |
57.08% |
58.32% |
55.18% |
53.89% |
50.90% |
48.79% |
44.09% |
Earnings before Interest and Taxes (EBIT) |
|
125 |
145 |
229 |
171 |
112 |
173 |
175 |
163 |
154 |
172 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
620 |
371 |
302 |
244 |
175 |
224 |
219 |
208 |
197 |
200 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.70 |
1.84 |
4.02 |
4.21 |
4.27 |
4.17 |
3.60 |
4.09 |
2.86 |
3.70 |
Price to Tangible Book Value (P/TBV) |
|
5.78 |
4.48 |
4.68 |
4.91 |
5.10 |
4.90 |
4.37 |
5.18 |
3.58 |
4.49 |
Price to Revenue (P/Rev) |
|
4.47 |
4.68 |
7.25 |
7.65 |
8.16 |
7.45 |
5.98 |
6.23 |
4.22 |
4.86 |
Price to Earnings (P/E) |
|
109.36 |
59.76 |
38.99 |
49.11 |
62.92 |
37.71 |
27.24 |
36.90 |
22.79 |
23.49 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.91% |
1.67% |
2.56% |
2.04% |
1.59% |
2.65% |
3.67% |
2.71% |
4.39% |
4.26% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.93 |
1.88 |
7.16 |
8.59 |
7.84 |
7.53 |
6.28 |
6.56 |
4.21 |
6.38 |
Enterprise Value to Revenue (EV/Rev) |
|
4.27 |
4.57 |
6.33 |
6.60 |
7.16 |
6.53 |
5.13 |
5.55 |
3.59 |
4.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.33 |
19.34 |
21.40 |
25.93 |
32.21 |
22.89 |
16.74 |
16.97 |
10.28 |
11.50 |
Enterprise Value to EBIT (EV/EBIT) |
|
86.06 |
49.34 |
28.29 |
36.94 |
50.47 |
29.75 |
20.87 |
21.62 |
13.14 |
13.33 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
75.91 |
72.46 |
36.29 |
44.45 |
62.41 |
36.52 |
26.05 |
34.54 |
19.81 |
20.40 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.65 |
29.43 |
36.27 |
22.88 |
28.42 |
29.84 |
20.15 |
22.20 |
13.71 |
18.50 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
35.92 |
0.00 |
690.06 |
49.47 |
110.90 |
122.78 |
38.24 |
78.22 |
0.00 |
208.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.11 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.08 |
-0.19 |
-0.54 |
-0.55 |
-0.52 |
-0.51 |
-0.48 |
-0.43 |
-0.46 |
-0.53 |
Leverage Ratio |
|
1.26 |
1.23 |
1.12 |
1.12 |
1.10 |
1.09 |
1.10 |
1.11 |
1.14 |
1.18 |
Compound Leverage Factor |
|
1.22 |
1.40 |
1.19 |
1.18 |
1.24 |
1.21 |
1.19 |
1.16 |
1.16 |
1.19 |
Debt to Total Capital |
|
9.59% |
9.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
9.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
9.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
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 |
|
90.41% |
90.55% |
100.00% |
100.00% |
99.99% |
100.00% |
100.00% |
99.99% |
99.99% |
99.99% |
Debt to EBITDA |
|
0.71 |
1.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-0.83 |
-0.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
1.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
3.13 |
4.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-3.62 |
-1.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
4.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
7.46 |
5.12 |
21.53 |
22.44 |
24.36 |
29.39 |
24.66 |
24.10 |
17.59 |
16.26 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.54 |
4.88 |
6.18 |
6.17 |
6.80 |
6.17 |
6.56 |
6.67 |
6.43 |
6.59 |
Quick Ratio |
|
1.69 |
2.60 |
4.14 |
4.34 |
2.72 |
2.42 |
3.51 |
4.01 |
4.79 |
4.34 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
299 |
-2,819 |
9.38 |
128 |
51 |
42 |
96 |
45 |
-19 |
11 |
Operating Cash Flow to CapEx |
|
451.05% |
311.09% |
241.02% |
485.56% |
312.28% |
243.07% |
332.09% |
310.04% |
361.35% |
244.30% |
Free Cash Flow to Firm to Interest Expense |
|
71.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
124.29 |
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 |
|
96.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.49 |
0.44 |
0.51 |
0.53 |
0.49 |
0.55 |
0.60 |
0.63 |
0.64 |
0.71 |
Accounts Receivable Turnover |
|
4.75 |
4.38 |
5.42 |
6.26 |
5.33 |
5.39 |
5.62 |
6.10 |
6.65 |
7.12 |
Inventory Turnover |
|
1.37 |
0.96 |
0.98 |
1.03 |
1.02 |
1.10 |
1.33 |
1.36 |
1.24 |
1.35 |
Fixed Asset Turnover |
|
4.39 |
3.78 |
4.40 |
4.38 |
3.79 |
4.23 |
4.53 |
4.76 |
4.72 |
5.91 |
Accounts Payable Turnover |
|
15.71 |
11.82 |
9.09 |
11.91 |
10.16 |
7.13 |
6.26 |
7.08 |
8.06 |
7.11 |
Days Sales Outstanding (DSO) |
|
76.85 |
83.37 |
67.39 |
58.31 |
68.46 |
67.71 |
64.95 |
59.88 |
54.90 |
51.29 |
Days Inventory Outstanding (DIO) |
|
265.67 |
381.90 |
370.90 |
355.62 |
357.06 |
332.16 |
274.38 |
268.20 |
295.28 |
270.59 |
Days Payable Outstanding (DPO) |
|
23.23 |
30.89 |
40.18 |
30.64 |
35.93 |
51.22 |
58.31 |
51.57 |
45.31 |
51.35 |
Cash Conversion Cycle (CCC) |
|
319.29 |
434.38 |
398.12 |
383.29 |
389.59 |
348.66 |
281.02 |
276.51 |
304.88 |
270.53 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,664 |
3,822 |
904 |
735 |
721 |
681 |
583 |
538 |
481 |
359 |
Invested Capital Turnover |
|
0.67 |
0.66 |
1.25 |
1.32 |
1.13 |
1.24 |
1.27 |
1.25 |
1.34 |
1.76 |
Increase / (Decrease) in Invested Capital |
|
-158 |
2,918 |
169 |
14 |
40 |
99 |
45 |
57 |
121 |
101 |
Enterprise Value (EV) |
|
10,750 |
7,167 |
6,473 |
6,320 |
5,650 |
5,132 |
3,659 |
3,531 |
2,026 |
2,294 |
Market Capitalization |
|
11,262 |
7,343 |
7,415 |
7,326 |
6,436 |
5,853 |
4,262 |
3,961 |
2,377 |
2,649 |
Book Value per Share |
|
$30.68 |
$29.01 |
$18.49 |
$17.16 |
$15.26 |
$14.11 |
$12.04 |
$10.04 |
$8.68 |
$7.51 |
Tangible Book Value per Share |
|
$14.32 |
$11.89 |
$15.88 |
$14.71 |
$12.79 |
$12.02 |
$9.89 |
$7.94 |
$6.93 |
$6.20 |
Total Capital |
|
4,621 |
4,415 |
1,846 |
1,741 |
1,506 |
1,402 |
1,186 |
968 |
832 |
715 |
Total Debt |
|
443 |
417 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
417 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-513 |
-176 |
-942 |
-1,006 |
-785 |
-721 |
-603 |
-430 |
-351 |
-356 |
Capital Expenditures (CapEx) |
|
115 |
78 |
74 |
57 |
64 |
71 |
55 |
51 |
41 |
51 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
875 |
1,005 |
378 |
281 |
274 |
265 |
195 |
154 |
143 |
155 |
Debt-free Net Working Capital (DFNWC) |
|
1,765 |
1,523 |
824 |
724 |
701 |
576 |
535 |
527 |
434 |
462 |
Net Working Capital (NWC) |
|
1,321 |
1,523 |
824 |
724 |
701 |
576 |
535 |
527 |
434 |
462 |
Net Nonoperating Expense (NNE) |
|
39 |
-24 |
-12 |
-6.99 |
-12 |
-15 |
-16 |
-5.11 |
-2.08 |
-0.38 |
Net Nonoperating Obligations (NNO) |
|
-513 |
-176 |
-942 |
-1,006 |
-785 |
-721 |
-603 |
-430 |
-351 |
-356 |
Total Depreciation and Amortization (D&A) |
|
495 |
225 |
74 |
73 |
63 |
52 |
43 |
45 |
43 |
27 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
34.72% |
64.09% |
36.96% |
29.32% |
34.76% |
33.69% |
27.33% |
24.15% |
25.37% |
28.45% |
Debt-free Net Working Capital to Revenue |
|
70.05% |
97.10% |
80.57% |
75.60% |
88.84% |
73.35% |
74.98% |
82.91% |
76.93% |
84.83% |
Net Working Capital to Revenue |
|
52.45% |
97.10% |
80.57% |
75.60% |
88.84% |
73.35% |
74.98% |
82.91% |
76.93% |
84.83% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.76 |
$1.09 |
$1.89 |
$1.48 |
$1.04 |
$1.57 |
$1.60 |
$1.12 |
$1.09 |
$1.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
135.73M |
113.09M |
100.47M |
100.73M |
98.58M |
99.15M |
97.88M |
96.24M |
95.65M |
95.05M |
Adjusted Diluted Earnings per Share |
|
$0.75 |
$1.07 |
$1.85 |
$1.44 |
$1.01 |
$1.52 |
$1.54 |
$1.10 |
$1.08 |
$1.17 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
137.86M |
114.63M |
102.64M |
103.62M |
100.97M |
102.00M |
101.32M |
97.89M |
96.43M |
96.07M |
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 |
|
137.54M |
135.37M |
100.30M |
101.56M |
99.80M |
99.84M |
98.65M |
96.73M |
95.97M |
95.37M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
187 |
150 |
185 |
161 |
94 |
144 |
147 |
105 |
106 |
107 |
Normalized NOPAT Margin |
|
7.44% |
9.56% |
18.07% |
16.82% |
11.89% |
18.39% |
20.58% |
16.50% |
18.72% |
19.69% |
Pre Tax Income Margin |
|
4.79% |
10.54% |
23.76% |
18.83% |
15.96% |
24.19% |
26.45% |
26.72% |
27.89% |
31.72% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
29.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
33.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
6.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
83.30% |
183.57% |
75.98% |
0.00% |
102.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |