Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
19.50% |
16.27% |
-18.07% |
29.15% |
20.74% |
-12.81% |
-0.42% |
0.45% |
43.45% |
-5.75% |
EBITDA Growth |
|
41.77% |
23.29% |
-25.87% |
76.85% |
0.17% |
-24.55% |
-7.51% |
-7.23% |
93.39% |
-24.64% |
EBIT Growth |
|
78.03% |
37.75% |
-37.65% |
257.40% |
-32.74% |
-35.67% |
-19.65% |
-14.80% |
241.10% |
-16.06% |
NOPAT Growth |
|
92.28% |
33.33% |
-38.92% |
318.83% |
-32.98% |
-35.81% |
-26.33% |
-23.99% |
215.07% |
-33.52% |
Net Income Growth |
|
106.72% |
45.36% |
-41.66% |
606.71% |
-55.99% |
-42.32% |
-27.39% |
-25.80% |
395.60% |
-55.09% |
EPS Growth |
|
104.27% |
60.27% |
-32.41% |
300.00% |
-70.65% |
-41.77% |
36.21% |
-32.95% |
367.57% |
-51.32% |
Operating Cash Flow Growth |
|
-12.33% |
10.84% |
-17.20% |
59.23% |
-4.70% |
-30.91% |
21.00% |
25.75% |
15.04% |
-44.71% |
Free Cash Flow Firm Growth |
|
152.77% |
112.62% |
-189.07% |
82.25% |
172.18% |
-1,340.75% |
374.92% |
236.36% |
-125.62% |
-88.04% |
Invested Capital Growth |
|
-18.84% |
-5.59% |
3,072.77% |
-96.83% |
-35.67% |
111.54% |
-2.95% |
6.01% |
13.34% |
-2.32% |
Revenue Q/Q Growth |
|
25.78% |
26.59% |
-1.79% |
5.36% |
32.66% |
-19.48% |
-8.27% |
-1.01% |
11.95% |
2.46% |
EBITDA Q/Q Growth |
|
53.74% |
38.90% |
3.45% |
0.10% |
17.43% |
-4.69% |
-17.39% |
5.42% |
14.62% |
1.28% |
EBIT Q/Q Growth |
|
97.38% |
73.73% |
7.69% |
4.40% |
54.02% |
-14.93% |
-27.05% |
9.20% |
21.40% |
6.92% |
NOPAT Q/Q Growth |
|
99.65% |
93.27% |
7.93% |
3.68% |
89.42% |
-13.93% |
-31.44% |
9.53% |
20.86% |
-9.64% |
Net Income Q/Q Growth |
|
123.62% |
112.70% |
11.97% |
4.53% |
114.35% |
-10.72% |
-34.67% |
11.30% |
23.24% |
2.58% |
EPS Q/Q Growth |
|
125.47% |
112.73% |
942.86% |
-21.74% |
-68.24% |
-28.13% |
24.41% |
9.43% |
21.83% |
2.78% |
Operating Cash Flow Q/Q Growth |
|
-0.62% |
11.24% |
4.52% |
-5.39% |
8.58% |
0.48% |
-6.16% |
13.02% |
3.10% |
-1.44% |
Free Cash Flow Firm Q/Q Growth |
|
102.91% |
206.39% |
-201.41% |
256.52% |
340.31% |
-3,962.54% |
-27.06% |
902.76% |
64.79% |
-14.07% |
Invested Capital Q/Q Growth |
|
-15.84% |
-5.32% |
16.77% |
-98.17% |
0.29% |
107.40% |
-0.57% |
-1.16% |
-0.23% |
0.59% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
37.86% |
27.85% |
24.29% |
28.25% |
17.08% |
21.53% |
25.84% |
30.67% |
35.48% |
22.34% |
EBITDA Margin |
|
43.80% |
36.92% |
34.81% |
38.48% |
28.10% |
33.87% |
39.14% |
42.14% |
45.63% |
33.84% |
Operating Margin |
|
31.87% |
19.99% |
18.24% |
24.31% |
8.66% |
15.04% |
20.84% |
26.29% |
31.35% |
13.68% |
EBIT Margin |
|
32.70% |
21.95% |
18.52% |
24.34% |
8.79% |
15.79% |
21.40% |
26.52% |
31.26% |
13.15% |
Profit (Net Income) Margin |
|
29.21% |
16.89% |
13.51% |
18.97% |
3.47% |
9.51% |
14.38% |
19.71% |
26.69% |
7.73% |
Tax Burden Percent |
|
98.13% |
97.21% |
92.90% |
93.49% |
80.95% |
83.95% |
82.30% |
88.17% |
97.73% |
101.99% |
Interest Burden Percent |
|
91.06% |
79.16% |
78.50% |
83.37% |
48.69% |
71.77% |
81.64% |
84.32% |
87.36% |
57.61% |
Effective Tax Rate |
|
1.87% |
2.79% |
7.10% |
6.51% |
19.05% |
16.05% |
17.70% |
11.83% |
2.27% |
-1.99% |
Return on Invested Capital (ROIC) |
|
13.62% |
6.23% |
8.81% |
14.51% |
1.40% |
2.33% |
5.57% |
7.67% |
11.04% |
3.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.04% |
4.20% |
29.36% |
39.60% |
0.20% |
1.35% |
2.87% |
4.45% |
7.18% |
-1.51% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.84% |
2.82% |
-2.35% |
-3.46% |
0.29% |
1.91% |
1.44% |
2.47% |
4.20% |
-0.70% |
Return on Equity (ROE) |
|
19.46% |
9.05% |
6.46% |
11.05% |
1.69% |
4.24% |
7.01% |
10.13% |
15.24% |
2.99% |
Cash Return on Invested Capital (CROIC) |
|
34.42% |
11.98% |
-178.97% |
202.21% |
44.81% |
-69.27% |
8.57% |
1.83% |
-1.47% |
6.04% |
Operating Return on Assets (OROA) |
|
11.60% |
6.24% |
8.63% |
14.06% |
1.60% |
2.64% |
6.19% |
7.84% |
10.20% |
3.14% |
Return on Assets (ROA) |
|
10.36% |
4.80% |
6.29% |
10.96% |
0.63% |
1.59% |
4.16% |
5.83% |
8.71% |
1.84% |
Return on Common Equity (ROCE) |
|
18.63% |
8.54% |
6.21% |
9.48% |
1.39% |
3.98% |
6.60% |
9.54% |
14.39% |
2.83% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.85% |
9.59% |
6.58% |
11.88% |
2.02% |
4.70% |
7.54% |
10.14% |
15.43% |
3.41% |
Net Operating Profit after Tax (NOPAT) |
|
395 |
205 |
154 |
252 |
60 |
90 |
140 |
190 |
250 |
79 |
NOPAT Margin |
|
31.27% |
19.43% |
16.95% |
22.73% |
7.01% |
12.63% |
17.15% |
23.18% |
30.64% |
13.95% |
Net Nonoperating Expense Percent (NNEP) |
|
2.58% |
2.03% |
-20.55% |
-25.09% |
1.20% |
0.98% |
2.70% |
3.22% |
3.85% |
5.21% |
Return On Investment Capital (ROIC_SIMPLE) |
|
13.67% |
6.17% |
4.54% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
62.14% |
72.15% |
75.71% |
71.75% |
82.92% |
78.47% |
74.16% |
69.33% |
64.52% |
77.66% |
SG&A Expenses to Revenue |
|
5.89% |
7.07% |
7.11% |
5.21% |
5.89% |
5.85% |
5.14% |
4.91% |
5.24% |
8.04% |
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 |
|
5.99% |
7.86% |
6.05% |
3.94% |
8.42% |
6.49% |
5.00% |
4.37% |
4.13% |
8.67% |
Earnings before Interest and Taxes (EBIT) |
|
413 |
232 |
168 |
270 |
76 |
112 |
175 |
217 |
255 |
75 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
553 |
390 |
316 |
427 |
241 |
241 |
319 |
345 |
372 |
192 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.23 |
2.46 |
2.30 |
3.02 |
2.49 |
2.50 |
1.89 |
2.03 |
1.78 |
1.57 |
Price to Tangible Book Value (P/TBV) |
|
2.23 |
2.46 |
2.30 |
3.02 |
2.49 |
2.50 |
1.89 |
2.03 |
1.78 |
1.57 |
Price to Revenue (P/Rev) |
|
3.12 |
4.33 |
4.72 |
4.88 |
4.27 |
5.06 |
3.60 |
3.95 |
3.08 |
3.57 |
Price to Earnings (P/E) |
|
10.97 |
26.36 |
40.08 |
35.52 |
98.98 |
60.91 |
28.75 |
21.78 |
11.84 |
43.93 |
Dividend Yield |
|
12.03% |
4.42% |
3.92% |
2.93% |
4.15% |
3.88% |
4.67% |
3.98% |
4.90% |
6.10% |
Earnings Yield |
|
9.11% |
3.79% |
2.49% |
2.82% |
1.01% |
1.64% |
3.48% |
4.59% |
8.45% |
2.28% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.84 |
1.85 |
1.71 |
51.05 |
1.65 |
1.30 |
1.56 |
1.64 |
1.45 |
1.35 |
Enterprise Value to Revenue (EV/Rev) |
|
3.78 |
5.60 |
6.39 |
4.92 |
6.48 |
9.59 |
4.72 |
5.12 |
4.29 |
5.02 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.62 |
15.16 |
18.37 |
12.78 |
23.05 |
28.31 |
12.06 |
12.14 |
9.40 |
14.84 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.55 |
25.51 |
34.52 |
20.20 |
73.65 |
60.73 |
22.06 |
19.30 |
13.72 |
38.20 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.08 |
28.80 |
37.73 |
21.63 |
92.42 |
75.93 |
27.53 |
22.07 |
14.00 |
36.01 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.24 |
19.83 |
21.59 |
16.78 |
27.26 |
31.84 |
12.42 |
16.36 |
17.17 |
16.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.78 |
14.98 |
0.00 |
1.55 |
2.89 |
0.00 |
17.89 |
92.51 |
0.00 |
22.02 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.61 |
0.74 |
0.76 |
0.00 |
0.73 |
2.12 |
0.59 |
0.61 |
0.71 |
0.61 |
Long-Term Debt to Equity |
|
0.59 |
0.74 |
0.76 |
0.00 |
0.73 |
2.02 |
0.59 |
0.60 |
0.69 |
0.61 |
Financial Leverage |
|
0.53 |
0.67 |
-0.08 |
-0.09 |
1.44 |
1.42 |
0.50 |
0.55 |
0.58 |
0.46 |
Leverage Ratio |
|
1.88 |
1.88 |
1.03 |
1.01 |
2.68 |
2.66 |
1.68 |
1.74 |
1.75 |
1.62 |
Compound Leverage Factor |
|
1.71 |
1.49 |
0.81 |
0.84 |
1.30 |
1.91 |
1.38 |
1.47 |
1.53 |
0.94 |
Debt to Total Capital |
|
37.71% |
42.59% |
43.26% |
0.00% |
42.30% |
67.98% |
37.02% |
37.72% |
41.50% |
37.89% |
Short-Term Debt to Total Capital |
|
0.66% |
0.00% |
0.00% |
0.00% |
0.00% |
3.42% |
0.00% |
0.12% |
1.24% |
0.00% |
Long-Term Debt to Total Capital |
|
37.05% |
42.59% |
43.26% |
0.00% |
42.30% |
64.56% |
37.02% |
37.60% |
40.26% |
37.89% |
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 |
|
2.14% |
2.89% |
3.46% |
2.41% |
15.02% |
2.03% |
3.72% |
3.68% |
3.33% |
3.36% |
Common Equity to Total Capital |
|
60.15% |
54.52% |
53.28% |
98.67% |
42.68% |
29.99% |
59.26% |
58.60% |
55.17% |
58.76% |
Debt to EBITDA |
|
2.01 |
3.72 |
4.79 |
0.00 |
6.05 |
13.54 |
3.04 |
2.97 |
2.85 |
4.31 |
Net Debt to EBITDA |
|
1.38 |
3.19 |
4.42 |
0.00 |
5.70 |
12.96 |
2.55 |
2.47 |
2.43 |
3.92 |
Long-Term Debt to EBITDA |
|
1.97 |
3.72 |
4.79 |
0.00 |
6.05 |
12.86 |
3.04 |
2.96 |
2.77 |
4.31 |
Debt to NOPAT |
|
2.81 |
7.08 |
9.83 |
0.00 |
24.26 |
36.33 |
6.95 |
5.40 |
4.25 |
10.47 |
Net Debt to NOPAT |
|
1.94 |
6.06 |
9.08 |
0.00 |
22.85 |
34.77 |
5.83 |
4.49 |
3.62 |
9.52 |
Long-Term Debt to NOPAT |
|
2.76 |
7.08 |
9.83 |
0.00 |
24.26 |
34.51 |
6.95 |
5.38 |
4.12 |
10.47 |
Altman Z-Score |
|
2.32 |
2.31 |
1.98 |
0.00 |
1.76 |
0.92 |
2.47 |
2.60 |
2.28 |
2.02 |
Noncontrolling Interest Sharing Ratio |
|
4.27% |
5.57% |
3.82% |
14.26% |
17.46% |
6.12% |
5.90% |
5.80% |
5.56% |
5.46% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.12 |
2.26 |
2.12 |
0.00 |
1.87 |
0.83 |
3.27 |
2.68 |
1.79 |
1.78 |
Quick Ratio |
|
0.93 |
1.77 |
1.64 |
0.00 |
1.47 |
0.63 |
2.75 |
2.05 |
1.16 |
1.21 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
998 |
395 |
-3,130 |
3,514 |
1,928 |
-2,671 |
215 |
45 |
-33 |
130 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
594.04% |
0.00% |
0.00% |
334.79% |
497.55% |
0.00% |
0.00% |
304.44% |
Free Cash Flow to Firm to Interest Expense |
|
27.04 |
8.17 |
-86.45 |
78.26 |
49.74 |
-84.23 |
6.71 |
1.33 |
-1.03 |
4.09 |
Operating Cash Flow to Interest Expense |
|
7.09 |
6.17 |
7.43 |
7.24 |
5.27 |
6.76 |
9.67 |
7.52 |
6.32 |
5.59 |
Operating Cash Flow Less CapEx to Interest Expense |
|
18.06 |
9.45 |
6.18 |
10.90 |
6.53 |
4.74 |
7.73 |
8.22 |
10.63 |
3.75 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.35 |
0.28 |
0.47 |
0.58 |
0.18 |
0.17 |
0.29 |
0.30 |
0.33 |
0.24 |
Accounts Receivable Turnover |
|
31.43 |
25.56 |
0.00 |
0.00 |
16.63 |
17.70 |
30.31 |
33.90 |
39.91 |
25.71 |
Inventory Turnover |
|
24.77 |
27.86 |
0.00 |
0.00 |
35.95 |
24.96 |
30.38 |
24.97 |
28.67 |
37.22 |
Fixed Asset Turnover |
|
55.66 |
39.00 |
0.00 |
0.00 |
7.21 |
4.50 |
7.68 |
8.69 |
0.73 |
0.26 |
Accounts Payable Turnover |
|
29.83 |
31.34 |
0.00 |
0.00 |
23.32 |
20.55 |
28.04 |
23.93 |
24.03 |
21.19 |
Days Sales Outstanding (DSO) |
|
11.61 |
14.28 |
0.00 |
0.00 |
21.95 |
20.62 |
12.04 |
10.77 |
9.15 |
14.19 |
Days Inventory Outstanding (DIO) |
|
14.73 |
13.10 |
0.00 |
0.00 |
10.15 |
14.62 |
12.01 |
14.62 |
12.73 |
9.81 |
Days Payable Outstanding (DPO) |
|
12.24 |
11.65 |
0.00 |
0.00 |
15.65 |
17.76 |
13.02 |
15.25 |
15.19 |
17.22 |
Cash Conversion Cycle (CCC) |
|
14.11 |
15.74 |
0.00 |
0.00 |
16.45 |
17.48 |
11.04 |
10.14 |
6.69 |
6.78 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,598 |
3,201 |
3,391 |
107 |
3,369 |
5,237 |
2,476 |
2,551 |
2,406 |
2,123 |
Invested Capital Turnover |
|
0.44 |
0.32 |
0.52 |
0.64 |
0.20 |
0.18 |
0.32 |
0.33 |
0.36 |
0.26 |
Increase / (Decrease) in Invested Capital |
|
-603 |
-189 |
3,284 |
-3,262 |
-1,868 |
2,761 |
-75 |
145 |
283 |
-50 |
Enterprise Value (EV) |
|
4,770 |
5,916 |
5,812 |
5,456 |
5,565 |
6,822 |
3,853 |
4,194 |
3,499 |
2,857 |
Market Capitalization |
|
3,941 |
4,572 |
4,292 |
5,418 |
3,670 |
3,600 |
2,939 |
3,241 |
2,510 |
2,028 |
Book Value per Share |
|
$11.72 |
$12.34 |
$12.47 |
$12.19 |
$10.46 |
$11.14 |
$12.03 |
$12.36 |
$11.49 |
$10.41 |
Tangible Book Value per Share |
|
$11.72 |
$12.34 |
$12.47 |
$12.19 |
$10.46 |
$11.14 |
$12.03 |
$12.36 |
$11.49 |
$10.41 |
Total Capital |
|
2,942 |
3,413 |
3,501 |
1,816 |
3,454 |
4,802 |
2,627 |
2,718 |
2,559 |
2,192 |
Total Debt |
|
1,109 |
1,453 |
1,515 |
0.00 |
1,461 |
3,264 |
973 |
1,025 |
1,062 |
831 |
Total Long-Term Debt |
|
1,090 |
1,453 |
1,515 |
0.00 |
1,461 |
3,100 |
973 |
1,022 |
1,030 |
831 |
Net Debt |
|
766 |
1,245 |
1,399 |
-6.34 |
1,376 |
3,124 |
816 |
853 |
904 |
755 |
Capital Expenditures (CapEx) |
|
-405 |
-158 |
45 |
-164 |
-49 |
64 |
62 |
-24 |
-139 |
58 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-275 |
-31 |
-7.20 |
0.00 |
-5.08 |
-24 |
-4.06 |
5.70 |
19 |
-5.55 |
Debt-free Net Working Capital (DFNWC) |
|
68 |
177 |
107 |
6.34 |
79 |
114 |
144 |
118 |
105 |
46 |
Net Working Capital (NWC) |
|
48 |
177 |
107 |
6.34 |
79 |
-50 |
144 |
115 |
73 |
46 |
Net Nonoperating Expense (NNE) |
|
26 |
27 |
31 |
42 |
30 |
22 |
23 |
28 |
32 |
35 |
Net Nonoperating Obligations (NNO) |
|
766 |
1,242 |
1,405 |
-1,709 |
1,376 |
3,699 |
821 |
858 |
910 |
761 |
Total Depreciation and Amortization (D&A) |
|
140 |
158 |
148 |
157 |
166 |
129 |
145 |
128 |
117 |
118 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-21.77% |
-2.93% |
-0.79% |
0.00% |
-0.59% |
-3.36% |
-0.50% |
0.70% |
2.28% |
-0.98% |
Debt-free Net Working Capital to Revenue |
|
5.35% |
16.72% |
11.78% |
0.57% |
9.25% |
15.96% |
17.68% |
14.44% |
12.81% |
8.13% |
Net Working Capital to Revenue |
|
3.82% |
16.72% |
11.78% |
0.57% |
9.25% |
-7.09% |
17.68% |
14.03% |
8.93% |
8.13% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.41 |
$1.17 |
$0.73 |
$2.16 |
$0.56 |
$0.46 |
$0.79 |
$1.17 |
$1.73 |
$0.37 |
Adjusted Weighted Average Basic Shares Outstanding |
|
158.19M |
150.74M |
150.49M |
148.68M |
142.11M |
129.33M |
129.49M |
129.08M |
122.95M |
122.74M |
Adjusted Diluted Earnings per Share |
|
$2.39 |
$1.17 |
$0.73 |
$2.16 |
$0.54 |
$0.46 |
$0.79 |
$1.16 |
$1.73 |
$0.37 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
158.19M |
150.74M |
150.49M |
148.68M |
142.11M |
129.33M |
129.49M |
129.08M |
122.95M |
122.74M |
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 |
|
158.19M |
150.74M |
150.49M |
148.68M |
142.11M |
129.33M |
129.49M |
129.08M |
122.95M |
122.74M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
395 |
205 |
154 |
252 |
60 |
90 |
140 |
190 |
250 |
54 |
Normalized NOPAT Margin |
|
31.27% |
19.43% |
16.95% |
22.73% |
7.01% |
12.63% |
17.15% |
23.18% |
30.64% |
9.57% |
Pre Tax Income Margin |
|
29.77% |
17.37% |
14.54% |
20.29% |
4.28% |
11.33% |
17.47% |
22.36% |
27.31% |
7.57% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
11.19 |
4.80 |
4.65 |
6.01 |
1.95 |
3.54 |
5.45 |
6.38 |
7.91 |
2.36 |
NOPAT to Interest Expense |
|
10.70 |
4.25 |
4.25 |
5.62 |
1.55 |
2.83 |
4.36 |
5.58 |
7.75 |
2.50 |
EBIT Less CapEx to Interest Expense |
|
22.16 |
8.08 |
3.40 |
9.68 |
3.22 |
1.52 |
3.50 |
7.08 |
12.22 |
0.52 |
NOPAT Less CapEx to Interest Expense |
|
21.67 |
7.53 |
3.00 |
9.28 |
2.82 |
0.82 |
2.42 |
6.28 |
12.06 |
0.67 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
54.36% |
95.24% |
134.95% |
72.93% |
491.36% |
208.44% |
242.66% |
78.64% |
56.41% |
284.33% |
Augmented Payout Ratio |
|
55.49% |
97.60% |
138.39% |
73.70% |
496.75% |
214.72% |
245.21% |
78.75% |
56.73% |
511.90% |