Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-10.13% |
-24.92% |
72.54% |
45.50% |
-35.67% |
-1.77% |
96.18% |
65.52% |
-9.33% |
0.00% |
EBITDA Growth |
|
11.02% |
-31.25% |
94.94% |
5,098.70% |
-101.78% |
-6.73% |
122.74% |
159.91% |
136.07% |
0.00% |
EBIT Growth |
|
12.44% |
-43.39% |
135.15% |
254.33% |
-159.39% |
-15.07% |
219.22% |
621.02% |
94.46% |
0.00% |
NOPAT Growth |
|
-22.39% |
-42.48% |
175.67% |
214.19% |
-207.92% |
-43.06% |
326.40% |
-177.98% |
87.69% |
0.00% |
Net Income Growth |
|
-13.23% |
-50.51% |
267.16% |
126.24% |
-503.33% |
-43.74% |
675.58% |
70.59% |
78.69% |
0.00% |
EPS Growth |
|
-6.70% |
-48.27% |
278.79% |
125.78% |
-517.39% |
-17.12% |
377.50% |
51.22% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
74.31% |
-36.92% |
97.61% |
0.00% |
0.00% |
0.00% |
280.23% |
-71.51% |
-220.08% |
0.00% |
Free Cash Flow Firm Growth |
|
90.66% |
-53.22% |
212.83% |
178.74% |
-311.78% |
-46.99% |
399.14% |
93.62% |
0.00% |
0.00% |
Invested Capital Growth |
|
-18.74% |
6.04% |
1.86% |
2.79% |
3.83% |
6.12% |
10.38% |
-6.44% |
0.00% |
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 |
|
75.18% |
68.40% |
63.26% |
62.51% |
67.94% |
72.14% |
71.77% |
68.54% |
64.63% |
58.63% |
EBITDA Margin |
|
63.01% |
51.00% |
55.70% |
49.30% |
-1.44% |
51.74% |
54.49% |
48.00% |
30.57% |
-76.83% |
Operating Margin |
|
41.39% |
36.84% |
43.81% |
32.74% |
-28.37% |
34.74% |
41.55% |
25.10% |
-15.05% |
-110.87% |
EBIT Margin |
|
43.23% |
34.56% |
45.83% |
33.62% |
-31.70% |
34.34% |
39.71% |
24.41% |
-7.75% |
-126.84% |
Profit (Net Income) Margin |
|
14.58% |
15.11% |
22.92% |
10.77% |
-59.71% |
9.52% |
16.63% |
-5.67% |
-31.90% |
-135.71% |
Tax Burden Percent |
|
39.80% |
51.78% |
56.83% |
47.61% |
125.86% |
34.07% |
49.14% |
-70.48% |
124.17% |
94.35% |
Interest Burden Percent |
|
84.76% |
84.42% |
87.99% |
67.27% |
149.66% |
81.41% |
85.21% |
32.95% |
331.33% |
113.41% |
Effective Tax Rate |
|
60.20% |
48.22% |
43.17% |
52.39% |
0.00% |
65.93% |
50.86% |
170.48% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
22.42% |
26.94% |
48.70% |
18.07% |
-16.35% |
15.90% |
30.19% |
-13.56% |
-9.44% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.20% |
19.15% |
44.60% |
13.32% |
-50.01% |
11.43% |
21.92% |
0.13% |
-38.18% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
28.40% |
49.23% |
788.12% |
-89.51% |
-1,949.89% |
25.97% |
45.90% |
0.27% |
-76.22% |
0.00% |
Return on Equity (ROE) |
|
50.82% |
76.18% |
836.82% |
-71.44% |
-1,966.24% |
41.87% |
76.09% |
-13.29% |
-85.66% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
43.09% |
21.08% |
46.86% |
15.33% |
-20.11% |
9.96% |
20.32% |
-6.91% |
-209.44% |
0.00% |
Operating Return on Assets (OROA) |
|
25.78% |
25.53% |
48.01% |
20.57% |
-13.65% |
24.29% |
29.74% |
10.77% |
-2.30% |
0.00% |
Return on Assets (ROA) |
|
8.70% |
11.16% |
24.01% |
6.59% |
-25.71% |
6.74% |
12.45% |
-2.50% |
-9.47% |
0.00% |
Return on Common Equity (ROCE) |
|
26.03% |
11.89% |
-3,906.06% |
-216.96% |
27,335.64% |
-20.58% |
-70.23% |
14.09% |
78.82% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
47.41% |
63.10% |
194.17% |
-98.68% |
213.34% |
43.46% |
71.78% |
-21.00% |
-57.34% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
109 |
140 |
244 |
88 |
-77 |
72 |
126 |
-56 |
-20 |
-163 |
NOPAT Margin |
|
16.47% |
19.08% |
24.90% |
15.58% |
-19.86% |
11.84% |
20.42% |
-17.69% |
-10.54% |
-77.61% |
Net Nonoperating Expense Percent (NNEP) |
|
4.22% |
7.79% |
4.10% |
4.75% |
33.66% |
4.47% |
8.28% |
-13.69% |
28.74% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
14.81% |
20.03% |
38.39% |
14.16% |
-11.28% |
12.46% |
21.36% |
-10.07% |
-4.00% |
- |
Cost of Revenue to Revenue |
|
24.82% |
31.60% |
36.74% |
37.49% |
32.06% |
27.86% |
28.23% |
31.46% |
35.37% |
41.37% |
SG&A Expenses to Revenue |
|
9.75% |
7.76% |
5.92% |
9.79% |
14.40% |
12.36% |
9.09% |
13.73% |
20.19% |
20.35% |
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 |
|
33.67% |
31.56% |
19.51% |
29.78% |
96.31% |
37.39% |
30.22% |
43.44% |
79.69% |
169.51% |
Earnings before Interest and Taxes (EBIT) |
|
286 |
254 |
449 |
191 |
-124 |
208 |
245 |
77 |
-15 |
-266 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
416 |
375 |
545 |
280 |
-5.60 |
314 |
336 |
151 |
58 |
-161 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.89 |
7.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
3.89 |
7.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.76 |
0.62 |
0.83 |
1.04 |
1.66 |
1.82 |
1.12 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
5.22 |
4.10 |
3.62 |
9.70 |
0.00 |
19.16 |
5.20 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
6.34% |
6.66% |
3.10% |
1.27% |
0.57% |
0.23% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
19.14% |
24.39% |
27.60% |
10.31% |
0.00% |
5.22% |
19.22% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.91 |
1.79 |
2.65 |
2.72 |
2.94 |
3.47 |
2.85 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1.26 |
1.30 |
1.37 |
2.38 |
3.64 |
2.66 |
2.02 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
2.00 |
2.55 |
2.45 |
4.82 |
0.00 |
5.14 |
3.71 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
2.91 |
3.77 |
2.98 |
7.06 |
0.00 |
7.74 |
5.09 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.64 |
6.83 |
5.49 |
15.24 |
0.00 |
22.46 |
9.91 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.77 |
3.55 |
3.13 |
6.22 |
0.00 |
0.00 |
4.87 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.98 |
8.73 |
5.71 |
17.97 |
0.00 |
35.84 |
14.72 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.62 |
2.98 |
4.50 |
-11.08 |
-7.29 |
3.34 |
3.13 |
3.36 |
2.53 |
0.00 |
Long-Term Debt to Equity |
|
2.51 |
2.91 |
4.39 |
-10.79 |
-7.13 |
3.21 |
3.00 |
3.30 |
2.26 |
0.00 |
Financial Leverage |
|
1.56 |
2.57 |
17.67 |
-6.72 |
38.99 |
2.27 |
2.09 |
2.06 |
2.00 |
0.00 |
Leverage Ratio |
|
5.84 |
6.83 |
34.86 |
-10.85 |
76.49 |
6.22 |
6.11 |
5.31 |
4.52 |
0.00 |
Compound Leverage Factor |
|
4.95 |
5.76 |
30.67 |
-7.30 |
114.47 |
5.06 |
5.21 |
1.75 |
14.99 |
0.00 |
Debt to Total Capital |
|
72.34% |
74.87% |
81.81% |
109.92% |
115.90% |
76.93% |
75.76% |
77.07% |
71.70% |
0.00% |
Short-Term Debt to Total Capital |
|
3.04% |
1.79% |
1.97% |
2.87% |
2.58% |
3.00% |
3.05% |
1.39% |
7.85% |
0.00% |
Long-Term Debt to Total Capital |
|
69.30% |
73.08% |
79.83% |
107.05% |
113.32% |
73.93% |
72.71% |
75.68% |
63.84% |
0.00% |
Preferred Equity to Total Capital |
|
10.03% |
15.89% |
21.22% |
27.09% |
26.12% |
30.15% |
40.31% |
43.25% |
47.18% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.58% |
7.16% |
0.00% |
Common Equity to Total Capital |
|
17.63% |
9.24% |
-3.02% |
-37.01% |
-42.02% |
-7.09% |
-16.07% |
-27.89% |
-26.04% |
0.00% |
Debt to EBITDA |
|
1.28 |
1.40 |
0.95 |
2.45 |
-142.20 |
1.41 |
1.33 |
2.82 |
6.17 |
0.00 |
Net Debt to EBITDA |
|
0.61 |
1.04 |
0.72 |
2.09 |
-106.13 |
1.06 |
0.95 |
1.93 |
4.91 |
0.00 |
Long-Term Debt to EBITDA |
|
1.22 |
1.36 |
0.93 |
2.39 |
-139.04 |
1.36 |
1.28 |
2.77 |
5.50 |
0.00 |
Debt to NOPAT |
|
4.88 |
3.74 |
2.13 |
7.76 |
-10.28 |
6.17 |
3.55 |
-7.66 |
-17.91 |
0.00 |
Net Debt to NOPAT |
|
2.34 |
2.79 |
1.60 |
6.62 |
-7.67 |
4.63 |
2.53 |
-5.23 |
-14.23 |
0.00 |
Long-Term Debt to NOPAT |
|
4.68 |
3.65 |
2.08 |
7.56 |
-10.05 |
5.93 |
3.40 |
-7.52 |
-15.95 |
0.00 |
Altman Z-Score |
|
1.85 |
1.96 |
2.99 |
1.26 |
-0.09 |
2.20 |
1.95 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
48.78% |
84.39% |
566.77% |
-203.71% |
1,490.25% |
149.17% |
192.30% |
206.00% |
192.01% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.17 |
1.17 |
1.04 |
1.14 |
1.48 |
1.05 |
1.19 |
1.29 |
1.22 |
0.00 |
Quick Ratio |
|
1.08 |
0.97 |
0.97 |
0.95 |
1.40 |
0.96 |
0.91 |
0.97 |
1.00 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
209 |
110 |
235 |
75 |
-95 |
45 |
85 |
-28 |
-444 |
0.00 |
Operating Cash Flow to CapEx |
|
246.21% |
135.76% |
253.77% |
167.71% |
0.00% |
0.00% |
205.39% |
-134.61% |
-210.87% |
-53.02% |
Free Cash Flow to Firm to Interest Expense |
|
4.06 |
2.40 |
4.11 |
1.17 |
-1.48 |
1.10 |
2.16 |
-0.53 |
-12.26 |
0.00 |
Operating Cash Flow to Interest Expense |
|
9.14 |
5.90 |
7.51 |
3.38 |
0.00 |
0.00 |
6.52 |
-2.66 |
-2.29 |
-0.70 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.43 |
1.55 |
4.55 |
1.37 |
0.00 |
0.00 |
3.34 |
-4.63 |
-3.37 |
-2.02 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.60 |
0.74 |
1.05 |
0.61 |
0.43 |
0.71 |
0.75 |
0.44 |
0.30 |
0.00 |
Accounts Receivable Turnover |
|
6.27 |
7.96 |
10.47 |
6.78 |
4.61 |
7.30 |
12.61 |
11.90 |
7.36 |
0.00 |
Inventory Turnover |
|
13.60 |
16.60 |
28.39 |
17.56 |
10.10 |
16.28 |
23.16 |
21.40 |
19.13 |
0.00 |
Fixed Asset Turnover |
|
0.93 |
1.09 |
1.53 |
0.92 |
0.66 |
1.08 |
1.15 |
0.64 |
0.40 |
0.00 |
Accounts Payable Turnover |
|
0.79 |
1.66 |
2.67 |
1.87 |
1.08 |
1.29 |
1.53 |
1.33 |
1.29 |
0.00 |
Days Sales Outstanding (DSO) |
|
58.24 |
45.88 |
34.86 |
53.81 |
79.24 |
49.98 |
28.95 |
30.66 |
49.59 |
0.00 |
Days Inventory Outstanding (DIO) |
|
26.83 |
21.98 |
12.86 |
20.79 |
36.15 |
22.42 |
15.76 |
17.06 |
19.08 |
0.00 |
Days Payable Outstanding (DPO) |
|
464.80 |
219.50 |
136.51 |
195.26 |
337.80 |
283.82 |
238.59 |
273.61 |
282.34 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-379.72 |
-151.64 |
-88.79 |
-120.66 |
-222.41 |
-211.42 |
-193.89 |
-225.89 |
-213.67 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
435 |
536 |
505 |
496 |
483 |
465 |
438 |
397 |
424 |
0.00 |
Invested Capital Turnover |
|
1.36 |
1.41 |
1.96 |
1.16 |
0.82 |
1.34 |
1.48 |
0.77 |
0.90 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-100 |
31 |
9.21 |
13 |
18 |
27 |
41 |
-27 |
424 |
0.00 |
Enterprise Value (EV) |
|
832 |
958 |
1,339 |
1,348 |
1,419 |
1,612 |
1,249 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
503 |
455 |
813 |
593 |
646 |
1,106 |
692 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$2.34 |
$1.12 |
($0.32) |
($3.79) |
($4.88) |
($0.68) |
($1.56) |
($2.55) |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
$2.34 |
$1.12 |
($0.32) |
($3.79) |
($4.88) |
($0.68) |
($1.56) |
($2.55) |
$0.00 |
$0.00 |
Total Capital |
|
735 |
700 |
635 |
625 |
687 |
576 |
590 |
553 |
500 |
0.00 |
Total Debt |
|
532 |
524 |
520 |
687 |
796 |
443 |
447 |
426 |
359 |
0.00 |
Total Long-Term Debt |
|
509 |
512 |
507 |
669 |
778 |
426 |
429 |
419 |
319 |
0.00 |
Net Debt |
|
255 |
391 |
391 |
586 |
594 |
332 |
319 |
291 |
285 |
0.00 |
Capital Expenditures (CapEx) |
|
191 |
199 |
169 |
129 |
0.00 |
0.00 |
125 |
106 |
39 |
49 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-193 |
-81 |
-107 |
-54 |
-89 |
-83 |
-69 |
-78 |
-13 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
84 |
52 |
22 |
47 |
113 |
28 |
59 |
56 |
61 |
0.00 |
Net Working Capital (NWC) |
|
61 |
39 |
8.99 |
29 |
95 |
11 |
41 |
49 |
22 |
0.00 |
Net Nonoperating Expense (NNE) |
|
12 |
29 |
19 |
27 |
155 |
14 |
23 |
-38 |
41 |
122 |
Net Nonoperating Obligations (NNO) |
|
232 |
360 |
390 |
558 |
592 |
332 |
295 |
270 |
283 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
131 |
121 |
97 |
89 |
118 |
106 |
91 |
74 |
73 |
105 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-29.20% |
-11.06% |
-10.96% |
-9.47% |
-22.88% |
-13.67% |
-11.11% |
-24.92% |
-6.62% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
12.68% |
7.03% |
2.20% |
8.25% |
28.87% |
4.67% |
9.58% |
17.90% |
32.07% |
0.00% |
Net Working Capital to Revenue |
|
9.30% |
5.33% |
0.92% |
5.09% |
24.34% |
1.82% |
6.67% |
15.46% |
11.41% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.84 |
$0.00 |
$3.78 |
$1.00 |
($3.84) |
$0.96 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
51.25M |
2.00 |
57.62M |
60.24M |
61.03M |
59.17M |
60.48M |
60.60M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$1.81 |
$1.94 |
$3.75 |
$0.99 |
($3.84) |
$0.92 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
51.25M |
55.33M |
57.62M |
60.24M |
61.03M |
59.17M |
60.48M |
60.60M |
0.00 |
0.00 |
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 |
|
51.25M |
55.33M |
57.62M |
60.24M |
61.03M |
59.17M |
60.48M |
60.60M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
191 |
147 |
244 |
133 |
16 |
153 |
176 |
55 |
-24 |
-58 |
Normalized NOPAT Margin |
|
28.98% |
20.02% |
24.90% |
23.45% |
4.16% |
25.19% |
28.52% |
17.57% |
-12.62% |
-27.68% |
Pre Tax Income Margin |
|
36.65% |
29.17% |
40.32% |
22.62% |
-47.45% |
27.96% |
33.84% |
8.04% |
-25.69% |
-143.84% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.54 |
5.55 |
7.86 |
2.98 |
-1.91 |
5.07 |
6.24 |
1.44 |
-0.41 |
-7.20 |
NOPAT to Interest Expense |
|
2.11 |
3.06 |
4.27 |
1.38 |
-1.20 |
1.75 |
3.21 |
-1.04 |
-0.55 |
-4.41 |
EBIT Less CapEx to Interest Expense |
|
1.83 |
1.20 |
4.91 |
0.96 |
0.00 |
0.00 |
3.06 |
-0.54 |
-1.49 |
-8.53 |
NOPAT Less CapEx to Interest Expense |
|
-1.60 |
-1.28 |
1.31 |
-0.64 |
0.00 |
0.00 |
0.03 |
-3.01 |
-1.64 |
-5.73 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
31.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.88% |
-2.69% |
-10.56% |
0.00% |
Augmented Payout Ratio |
|
76.50% |
0.00% |
0.00% |
19.37% |
0.00% |
0.00% |
7.88% |
-2.69% |
-13.85% |
-0.57% |