| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
290,187,242.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
290,187,242.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-0.68 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.14% |
2.93% |
23.13% |
-24.80% |
0.99% |
7.80% |
0.00% |
-20.55% |
5.49% |
1.82% |
| EBITDA Growth |
|
-12.57% |
14.92% |
35.42% |
-144.73% |
-23.55% |
-8.07% |
0.00% |
-48.08% |
26.37% |
-5.09% |
| EBIT Growth |
|
7.77% |
8.80% |
32.17% |
-160.64% |
-11.25% |
-5.13% |
0.00% |
-128.55% |
11.24% |
358.33% |
| NOPAT Growth |
|
9.12% |
8.68% |
30.29% |
-0.94% |
2.66% |
10.12% |
0.00% |
95.59% |
-24.83% |
636.46% |
| Net Income Growth |
|
9.12% |
8.68% |
30.29% |
-0.94% |
2.66% |
10.12% |
0.00% |
-12,442.70% |
66.53% |
48.61% |
| EPS Growth |
|
-8.33% |
5.79% |
28.13% |
-8.54% |
-0.67% |
8.05% |
0.00% |
0.00% |
68.78% |
51.05% |
| Operating Cash Flow Growth |
|
212.58% |
-200.97% |
102.08% |
-1,098.58% |
625.96% |
7.24% |
0.00% |
14.65% |
-141.83% |
114.94% |
| Free Cash Flow Firm Growth |
|
452.93% |
-420.71% |
104.32% |
-663.72% |
266.35% |
666.86% |
0.00% |
0.00% |
-87.64% |
-96.14% |
| Invested Capital Growth |
|
-11.45% |
76.20% |
4.84% |
15.03% |
-7.39% |
-100.00% |
0.00% |
0.00% |
-13.15% |
3.73% |
| Revenue Q/Q Growth |
|
-4.15% |
5.52% |
3.79% |
-30.30% |
44.36% |
72.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-25.54% |
19.18% |
9.16% |
-136.97% |
21.04% |
28.44% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
-6.01% |
12.95% |
-1.03% |
-177.65% |
-6.35% |
21.99% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
-5.40% |
12.56% |
-1.10% |
27.19% |
-26.11% |
18.66% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
-5.40% |
12.56% |
-1.10% |
27.19% |
15.40% |
47.22% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
-10.37% |
16.36% |
-2.38% |
27.12% |
-7.45% |
-5.29% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
97.43% |
-76.77% |
-79.94% |
52.22% |
-0.34% |
1,802.30% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
8.02% |
-1,764.97% |
107.54% |
76.35% |
-73.40% |
27.90% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
-7.13% |
58.11% |
14.25% |
-11.49% |
28.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
- |
- |
- |
- |
- |
- |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
24.07% |
26.88% |
29.56% |
-17.58% |
-21.51% |
-21.57% |
58.61% |
38.30% |
45.88% |
42.77% |
| Operating Margin |
|
- |
- |
- |
- |
- |
- |
4.53% |
-0.59% |
-0.70% |
3.69% |
| EBIT Margin |
|
23.67% |
25.02% |
26.86% |
-21.66% |
-23.86% |
-23.27% |
3.84% |
-1.38% |
-1.16% |
2.94% |
| Profit (Net Income) Margin |
|
15.31% |
16.17% |
17.11% |
22.54% |
22.91% |
23.40% |
-0.29% |
-45.56% |
-14.45% |
-7.30% |
| Tax Burden Percent |
|
64.70% |
64.63% |
63.71% |
63.65% |
72.28% |
76.10% |
-164.81% |
466.10% |
134.73% |
120.53% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
-163.51% |
-132.84% |
-132.16% |
4.56% |
708.58% |
924.33% |
-205.55% |
| Effective Tax Rate |
|
35.30% |
35.37% |
36.29% |
36.35% |
27.72% |
23.90% |
264.81% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
7.59% |
6.36% |
6.34% |
5.71% |
5.69% |
13.03% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.59% |
6.36% |
6.34% |
5.71% |
5.69% |
13.03% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.29% |
5.62% |
7.48% |
5.97% |
4.73% |
8.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
12.88% |
11.99% |
13.82% |
11.67% |
10.41% |
21.82% |
0.00% |
108.71% |
58.11% |
29.35% |
| Cash Return on Invested Capital (CROIC) |
|
19.74% |
-48.81% |
1.62% |
-8.27% |
13.36% |
213.03% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
1.69% |
1.65% |
1.77% |
-0.90% |
-0.92% |
-1.90% |
0.00% |
-0.66% |
-0.50% |
1.28% |
| Return on Assets (ROA) |
|
1.10% |
1.06% |
1.13% |
0.94% |
0.89% |
1.92% |
0.00% |
-21.88% |
-6.27% |
-3.16% |
| Return on Common Equity (ROCE) |
|
11.46% |
11.99% |
13.82% |
11.67% |
10.41% |
21.82% |
0.00% |
121.99% |
64.04% |
32.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.70% |
11.34% |
12.98% |
10.69% |
9.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
28 |
30 |
39 |
39 |
40 |
44 |
-230 |
-10 |
-13 |
68 |
| NOPAT Margin |
|
15.31% |
16.17% |
17.11% |
22.54% |
22.91% |
23.40% |
-7.46% |
-0.41% |
-0.49% |
2.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-523.37% |
-40.02% |
-27.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-1.60% |
-0.78% |
8.75% |
| Cost of Revenue to Revenue |
|
- |
- |
- |
- |
- |
- |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
51.34% |
53.82% |
52.50% |
86.33% |
89.87% |
89.97% |
12.55% |
15.70% |
13.84% |
15.12% |
| R&D to Revenue |
|
- |
- |
- |
- |
- |
- |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
73.32% |
74.69% |
71.24% |
116.87% |
121.40% |
120.32% |
95.47% |
100.59% |
100.70% |
96.31% |
| Earnings before Interest and Taxes (EBIT) |
|
43 |
46 |
61 |
-37 |
-41 |
-44 |
118 |
-34 |
-30 |
78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
43 |
50 |
68 |
-30 |
-37 |
-40 |
1,807 |
938 |
1,186 |
1,126 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.16 |
1.17 |
1.51 |
1.58 |
1.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
1.16 |
1.17 |
1.51 |
1.58 |
1.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.51 |
1.67 |
1.99 |
3.32 |
3.28 |
3.79 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
10.85 |
10.30 |
11.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.34% |
2.07% |
1.90% |
2.14% |
2.27% |
1.87% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
9.22% |
9.71% |
8.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
0.95 |
1.11 |
1.08 |
0.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.45 |
3.10 |
3.05 |
4.57 |
3.77 |
3.79 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.03 |
11.52 |
10.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.14 |
12.37 |
11.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.49 |
19.15 |
17.85 |
20.27 |
16.47 |
16.19 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.86 |
0.00 |
236.42 |
0.00 |
4.22 |
4.26 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.65 |
0.00 |
70.11 |
0.00 |
7.01 |
0.99 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.45 |
1.27 |
1.09 |
1.00 |
0.68 |
0.00 |
0.00 |
-1.74 |
-7.62 |
-1.85 |
| Long-Term Debt to Equity |
|
0.20 |
1.27 |
0.40 |
0.33 |
0.68 |
0.00 |
0.00 |
-0.90 |
-7.10 |
-1.69 |
| Financial Leverage |
|
0.70 |
0.88 |
1.18 |
1.04 |
0.83 |
0.68 |
0.00 |
0.41 |
1.40 |
1.46 |
| Leverage Ratio |
|
11.75 |
11.27 |
12.24 |
12.41 |
11.73 |
11.40 |
0.00 |
-4.97 |
-9.27 |
-9.29 |
| Compound Leverage Factor |
|
11.75 |
11.27 |
12.24 |
-20.28 |
-15.59 |
-15.06 |
0.00 |
-35.21 |
-85.72 |
19.09 |
| Debt to Total Capital |
|
30.90% |
56.01% |
52.26% |
50.08% |
40.30% |
0.00% |
0.00% |
235.76% |
115.11% |
217.80% |
| Short-Term Debt to Total Capital |
|
17.33% |
0.00% |
33.21% |
33.50% |
0.00% |
0.00% |
0.00% |
113.74% |
7.82% |
18.20% |
| Long-Term Debt to Total Capital |
|
13.57% |
56.01% |
19.05% |
16.58% |
40.30% |
0.00% |
0.00% |
122.03% |
107.29% |
199.61% |
| 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% |
16.59% |
0.33% |
16.11% |
| Common Equity to Total Capital |
|
69.10% |
43.99% |
47.74% |
49.92% |
59.70% |
0.00% |
0.00% |
-152.35% |
-15.44% |
-133.91% |
| Debt to EBITDA |
|
2.43 |
6.76 |
4.88 |
-12.03 |
-7.26 |
0.00 |
0.00 |
1.90 |
1.66 |
1.72 |
| Net Debt to EBITDA |
|
-0.25 |
5.32 |
3.61 |
-7.08 |
-2.27 |
0.00 |
0.00 |
-0.45 |
-0.20 |
-0.47 |
| Long-Term Debt to EBITDA |
|
1.07 |
6.76 |
1.78 |
-3.98 |
-7.26 |
0.00 |
0.00 |
0.98 |
1.55 |
1.58 |
| Debt to NOPAT |
|
3.82 |
11.23 |
8.43 |
9.38 |
6.81 |
0.00 |
0.00 |
-175.69 |
-155.71 |
28.54 |
| Net Debt to NOPAT |
|
-0.40 |
8.85 |
6.23 |
5.52 |
2.13 |
0.00 |
0.00 |
41.65 |
18.45 |
-7.79 |
| Long-Term Debt to NOPAT |
|
1.68 |
11.23 |
3.07 |
3.11 |
6.81 |
0.00 |
0.00 |
-90.94 |
-145.14 |
26.16 |
| Altman Z-Score |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
11.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.22% |
-10.20% |
-11.40% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.38 |
0.36 |
0.49 |
| Quick Ratio |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.27 |
0.23 |
0.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
72 |
-230 |
9.97 |
-56 |
93 |
717 |
0.00 |
1,439 |
178 |
6.87 |
| Operating Cash Flow to CapEx |
|
1,358.63% |
-1,058.77% |
24.30% |
-451.95% |
2,925.56% |
1,726.29% |
5,324.62% |
4,008.08% |
-342.27% |
185.07% |
| Free Cash Flow to Firm to Interest Expense |
|
5.15 |
-20.53 |
0.63 |
-2.75 |
4.11 |
22.46 |
0.00 |
6.09 |
0.67 |
0.03 |
| Operating Cash Flow to Interest Expense |
|
10.07 |
-12.64 |
0.19 |
-1.44 |
6.83 |
5.22 |
2.11 |
1.68 |
-0.62 |
0.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.33 |
-13.84 |
-0.58 |
-1.76 |
6.59 |
4.92 |
2.07 |
1.64 |
-0.80 |
0.04 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.07 |
0.07 |
0.07 |
0.04 |
0.04 |
0.08 |
0.00 |
0.48 |
0.43 |
0.43 |
| Accounts Receivable Turnover |
|
- |
- |
- |
- |
- |
- |
0.00 |
3.39 |
3.95 |
3.84 |
| Inventory Turnover |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
4.39 |
3.52 |
3.26 |
2.05 |
1.97 |
0.00 |
0.00 |
0.00 |
0.00 |
76.28 |
| Accounts Payable Turnover |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
- |
- |
- |
- |
- |
- |
0.00 |
107.55 |
92.33 |
95.03 |
| Days Inventory Outstanding (DIO) |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
- |
- |
- |
- |
- |
- |
0.00 |
107.55 |
92.33 |
95.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
342 |
602 |
632 |
726 |
673 |
0.00 |
0.00 |
-1,450 |
-1,640 |
-1,579 |
| Invested Capital Turnover |
|
0.50 |
0.39 |
0.37 |
0.25 |
0.25 |
0.56 |
0.00 |
-3.38 |
-1.67 |
-1.64 |
| Increase / (Decrease) in Invested Capital |
|
-44 |
260 |
29 |
95 |
-54 |
-673 |
0.00 |
-1,450 |
-191 |
61 |
| Enterprise Value (EV) |
|
262 |
575 |
699 |
786 |
655 |
709 |
0.00 |
0.00 |
0.00 |
0.00 |
| Market Capitalization |
|
273 |
309 |
455 |
572 |
570 |
709 |
0.00 |
0.00 |
0.00 |
0.00 |
| Book Value per Share |
|
$11.12 |
$12.42 |
$13.07 |
$13.87 |
$14.97 |
$0.00 |
$0.00 |
($4.73) |
($1.06) |
($4.11) |
| Tangible Book Value per Share |
|
$11.12 |
$12.42 |
$13.07 |
$13.87 |
$14.97 |
$0.00 |
$0.00 |
($8.17) |
($4.40) |
($7.12) |
| Total Capital |
|
342 |
602 |
632 |
726 |
673 |
0.00 |
0.00 |
756 |
1,714 |
891 |
| Total Debt |
|
106 |
337 |
330 |
364 |
271 |
0.00 |
0.00 |
1,783 |
1,973 |
1,940 |
| Total Long-Term Debt |
|
46 |
337 |
120 |
120 |
271 |
0.00 |
0.00 |
923 |
1,839 |
1,778 |
| Net Debt |
|
-11 |
266 |
244 |
214 |
85 |
0.00 |
0.00 |
-423 |
-234 |
-530 |
| Capital Expenditures (CapEx) |
|
10 |
13 |
12 |
6.53 |
5.31 |
9.64 |
6.50 |
9.90 |
49 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
- |
- |
- |
- |
- |
- |
0.00 |
-1,687 |
-2,310 |
-1,738 |
| Debt-free Net Working Capital (DFNWC) |
|
- |
- |
- |
- |
- |
- |
0.00 |
-1,410 |
-2,097 |
-1,396 |
| Net Working Capital (NWC) |
|
- |
- |
- |
- |
- |
- |
0.00 |
-2,270 |
-2,231 |
-1,558 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-221 |
1,106 |
361 |
260 |
| Net Nonoperating Obligations (NNO) |
|
106 |
337 |
330 |
364 |
271 |
0.00 |
0.00 |
-423 |
-1,381 |
-530 |
| Total Depreciation and Amortization (D&A) |
|
0.73 |
3.45 |
6.18 |
7.01 |
4.08 |
3.19 |
1,689 |
972 |
1,216 |
1,048 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
- |
- |
- |
- |
- |
- |
0.00% |
-68.85% |
-89.36% |
-66.02% |
| Debt-free Net Working Capital to Revenue |
|
- |
- |
- |
- |
- |
- |
0.00% |
-57.54% |
-81.14% |
-53.05% |
| Net Working Capital to Revenue |
|
- |
- |
- |
- |
- |
- |
0.00% |
-92.65% |
-86.33% |
-59.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.35 |
$1.41 |
$1.77 |
$1.52 |
$1.50 |
$1.61 |
$0.00 |
$0.00 |
($0.43) |
($0.70) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
18.64M |
21.38M |
25.43M |
26.35M |
27.03M |
27.59M |
0.00 |
0.00 |
284.60M |
285.40M |
| Adjusted Diluted Earnings per Share |
|
$1.21 |
$1.28 |
$1.64 |
$1.50 |
$1.49 |
$1.61 |
$0.00 |
$0.00 |
($0.43) |
($0.70) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.73M |
21.38M |
25.43M |
26.35M |
27.03M |
27.59M |
0.00 |
0.00 |
284.60M |
285.40M |
| 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 |
|
21.34M |
21.38M |
25.43M |
26.35M |
27.03M |
27.59M |
0.00 |
0.00 |
285.72M |
290.63M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
28 |
30 |
39 |
39 |
40 |
44 |
117 |
81 |
49 |
104 |
| Normalized NOPAT Margin |
|
15.31% |
16.17% |
17.11% |
22.54% |
22.91% |
23.40% |
3.79% |
3.30% |
1.90% |
3.94% |
| Pre Tax Income Margin |
|
23.67% |
25.02% |
26.86% |
35.41% |
31.70% |
30.75% |
0.18% |
-9.77% |
-10.73% |
-6.05% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.06 |
4.14 |
3.89 |
-1.82 |
-1.82 |
-1.37 |
0.72 |
-0.14 |
-0.11 |
0.30 |
| NOPAT to Interest Expense |
|
1.98 |
2.68 |
2.48 |
1.90 |
1.75 |
1.37 |
-1.40 |
-0.04 |
-0.05 |
0.26 |
| EBIT Less CapEx to Interest Expense |
|
2.32 |
2.95 |
3.12 |
-2.14 |
-2.06 |
-1.67 |
0.68 |
-0.18 |
-0.29 |
0.24 |
| NOPAT Less CapEx to Interest Expense |
|
1.24 |
1.48 |
1.71 |
1.58 |
1.52 |
1.07 |
-1.44 |
-0.08 |
-0.23 |
0.21 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
9.70% |
21.27% |
22.05% |
31.44% |
32.03% |
29.72% |
-85.39% |
-0.15% |
-2.76% |
-3.75% |
| Augmented Payout Ratio |
|
9.70% |
21.27% |
24.09% |
33.56% |
36.24% |
39.91% |
-495.51% |
-17.58% |
-4.74% |
-3.75% |