Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.03% |
2.65% |
12.94% |
26.92% |
-6.57% |
5.05% |
0.86% |
1.39% |
1.12% |
4.64% |
EBITDA Growth |
|
7.72% |
27.95% |
-30.11% |
397.99% |
-68.36% |
43.39% |
-5.10% |
-7.95% |
8.51% |
-1.97% |
EBIT Growth |
|
8.80% |
34.85% |
-39.91% |
1,437.94% |
-88.71% |
69.38% |
-9.78% |
-15.44% |
7.20% |
-6.98% |
NOPAT Growth |
|
24.73% |
113.36% |
-64.32% |
1,627.64% |
-89.35% |
80.24% |
-32.92% |
29.89% |
7.55% |
-7.37% |
Net Income Growth |
|
21.21% |
101.36% |
-74.63% |
778.79% |
-135.67% |
178.99% |
-44.45% |
-0.23% |
7.97% |
-11.22% |
EPS Growth |
|
24.35% |
122.87% |
-72.33% |
766.12% |
-136.67% |
175.00% |
-42.58% |
2.96% |
19.41% |
-7.61% |
Operating Cash Flow Growth |
|
795.54% |
-103.87% |
32.58% |
8.96% |
64.58% |
18.88% |
-11.79% |
-24.72% |
210.36% |
-56.71% |
Free Cash Flow Firm Growth |
|
69.62% |
184.41% |
111.86% |
-292.69% |
-19.87% |
120.93% |
1,185.97% |
-119.90% |
502.22% |
-84.23% |
Invested Capital Growth |
|
2.63% |
5.04% |
3.40% |
71.37% |
-16.46% |
-8.02% |
-2.29% |
12.33% |
4.21% |
8.31% |
Revenue Q/Q Growth |
|
2.24% |
23.48% |
-14.28% |
3.21% |
0.52% |
1.69% |
-0.93% |
1.14% |
0.89% |
1.25% |
EBITDA Q/Q Growth |
|
6.09% |
-87.24% |
113.11% |
7.10% |
19.53% |
7.21% |
-6.51% |
-0.95% |
5.06% |
3.80% |
EBIT Q/Q Growth |
|
7.53% |
-89.95% |
109.19% |
7.93% |
147.65% |
9.78% |
-9.41% |
-2.71% |
5.91% |
3.51% |
NOPAT Q/Q Growth |
|
5.65% |
-92.49% |
106.11% |
16.38% |
66.85% |
14.79% |
-33.30% |
41.10% |
5.99% |
4.12% |
Net Income Q/Q Growth |
|
10.15% |
-95.52% |
102.42% |
12.61% |
17.70% |
20.43% |
-43.72% |
35.41% |
7.59% |
6.06% |
EPS Q/Q Growth |
|
9.96% |
713.58% |
-75.58% |
11.17% |
23.42% |
19.57% |
-42.31% |
37.50% |
10.93% |
7.59% |
Operating Cash Flow Q/Q Growth |
|
210.98% |
88.38% |
-40.74% |
11.58% |
-40.12% |
556.15% |
10.33% |
-0.05% |
20.48% |
-49.18% |
Free Cash Flow Firm Q/Q Growth |
|
132.15% |
-95.35% |
101.84% |
-316.58% |
-36.33% |
128.80% |
-9.54% |
81.97% |
-7.77% |
-63.97% |
Invested Capital Q/Q Growth |
|
-13.47% |
-8.73% |
-11.09% |
57.97% |
-1.72% |
-10.92% |
-1.30% |
1.16% |
2.30% |
1.43% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
15.42% |
15.63% |
16.55% |
15.44% |
14.58% |
14.55% |
14.53% |
14.77% |
14.69% |
14.70% |
EBITDA Margin |
|
4.20% |
3.86% |
3.09% |
5.00% |
1.27% |
3.76% |
2.76% |
2.93% |
3.23% |
3.01% |
Operating Margin |
|
3.24% |
2.95% |
2.24% |
4.34% |
0.35% |
2.94% |
1.79% |
2.14% |
2.39% |
2.26% |
EBIT Margin |
|
3.24% |
2.95% |
2.24% |
4.22% |
0.35% |
2.88% |
1.79% |
2.00% |
2.39% |
2.26% |
Profit (Net Income) Margin |
|
1.52% |
1.24% |
0.63% |
2.81% |
-0.53% |
1.38% |
0.52% |
0.94% |
0.96% |
0.90% |
Tax Burden Percent |
|
84.34% |
73.67% |
46.58% |
76.15% |
147.70% |
72.19% |
68.58% |
86.00% |
60.04% |
59.46% |
Interest Burden Percent |
|
55.55% |
57.09% |
60.47% |
87.63% |
-102.35% |
66.29% |
42.37% |
54.87% |
66.60% |
66.77% |
Effective Tax Rate |
|
15.66% |
26.33% |
53.42% |
23.85% |
0.00% |
27.61% |
30.44% |
12.92% |
39.11% |
39.31% |
Return on Invested Capital (ROIC) |
|
15.13% |
12.59% |
6.15% |
22.14% |
1.58% |
13.07% |
6.88% |
10.73% |
8.95% |
8.83% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.27% |
4.15% |
2.00% |
15.40% |
-10.55% |
3.48% |
-0.38% |
1.24% |
3.28% |
3.10% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.98% |
7.35% |
2.83% |
14.75% |
-7.43% |
3.23% |
-0.46% |
1.57% |
3.87% |
3.54% |
Return on Equity (ROE) |
|
22.11% |
19.94% |
8.98% |
36.90% |
-5.84% |
16.30% |
6.42% |
12.30% |
12.82% |
12.37% |
Cash Return on Invested Capital (CROIC) |
|
12.54% |
7.67% |
2.81% |
-30.45% |
19.52% |
21.42% |
9.20% |
-0.89% |
4.82% |
0.85% |
Operating Return on Assets (OROA) |
|
8.19% |
8.19% |
6.31% |
11.99% |
0.87% |
7.65% |
4.67% |
5.28% |
6.47% |
6.46% |
Return on Assets (ROA) |
|
3.84% |
3.45% |
1.78% |
8.00% |
-1.32% |
3.66% |
1.36% |
2.49% |
2.59% |
2.56% |
Return on Common Equity (ROCE) |
|
22.11% |
19.94% |
8.98% |
36.90% |
-5.84% |
16.30% |
6.42% |
12.30% |
12.82% |
12.37% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.33% |
19.98% |
9.89% |
32.41% |
-6.31% |
15.25% |
6.27% |
11.82% |
12.85% |
11.84% |
Net Operating Profit after Tax (NOPAT) |
|
389 |
312 |
146 |
410 |
24 |
223 |
124 |
184 |
142 |
132 |
NOPAT Margin |
|
2.74% |
2.17% |
1.04% |
3.31% |
0.24% |
2.13% |
1.24% |
1.87% |
1.46% |
1.37% |
Net Nonoperating Expense Percent (NNEP) |
|
10.86% |
8.44% |
4.15% |
6.74% |
12.13% |
9.59% |
7.25% |
9.49% |
5.67% |
5.73% |
Return On Investment Capital (ROIC_SIMPLE) |
|
14.69% |
12.15% |
5.53% |
- |
- |
- |
- |
10.17% |
- |
- |
Cost of Revenue to Revenue |
|
84.58% |
84.37% |
83.45% |
84.56% |
85.42% |
85.45% |
85.47% |
85.23% |
85.31% |
85.30% |
SG&A Expenses to Revenue |
|
11.09% |
11.14% |
11.11% |
10.28% |
10.53% |
10.52% |
11.51% |
11.63% |
11.41% |
11.54% |
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 |
|
12.17% |
12.68% |
14.31% |
11.10% |
14.23% |
11.61% |
12.75% |
12.63% |
12.29% |
12.44% |
Earnings before Interest and Taxes (EBIT) |
|
461 |
424 |
314 |
523 |
34 |
301 |
178 |
197 |
233 |
217 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
597 |
554 |
433 |
620 |
125 |
394 |
274 |
289 |
314 |
290 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.04 |
2.09 |
1.93 |
1.79 |
1.86 |
1.31 |
0.65 |
0.89 |
1.26 |
1.37 |
Price to Tangible Book Value (P/TBV) |
|
7.92 |
8.44 |
6.44 |
10.72 |
2.83 |
3.05 |
2.19 |
3.77 |
5.29 |
5.63 |
Price to Revenue (P/Rev) |
|
0.15 |
0.13 |
0.12 |
0.16 |
0.16 |
0.12 |
0.05 |
0.07 |
0.09 |
0.10 |
Price to Earnings (P/E) |
|
10.03 |
10.46 |
19.48 |
5.53 |
0.00 |
8.57 |
10.34 |
7.56 |
9.79 |
11.53 |
Dividend Yield |
|
1.97% |
2.11% |
2.19% |
0.98% |
1.11% |
1.40% |
1.92% |
1.23% |
0.98% |
0.56% |
Earnings Yield |
|
9.97% |
9.56% |
5.13% |
18.10% |
0.00% |
11.66% |
9.67% |
13.23% |
10.22% |
8.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.42 |
1.38 |
1.34 |
1.36 |
1.52 |
1.17 |
0.83 |
0.95 |
1.11 |
1.16 |
Enterprise Value to Revenue (EV/Rev) |
|
0.26 |
0.24 |
0.23 |
0.26 |
0.21 |
0.18 |
0.15 |
0.17 |
0.18 |
0.19 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.21 |
6.33 |
7.49 |
5.14 |
16.61 |
4.86 |
5.37 |
5.95 |
5.70 |
6.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.05 |
8.29 |
10.33 |
6.10 |
60.83 |
6.35 |
8.29 |
8.73 |
7.69 |
8.31 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.53 |
11.25 |
22.19 |
7.78 |
87.15 |
8.59 |
11.92 |
9.34 |
12.63 |
13.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
33.97 |
0.00 |
7.99 |
10.41 |
7.36 |
11.20 |
10.26 |
10.57 |
8.28 |
25.91 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.50 |
18.47 |
48.55 |
0.00 |
7.07 |
5.24 |
8.91 |
0.00 |
23.43 |
142.25 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.49 |
1.88 |
1.96 |
1.45 |
0.88 |
0.75 |
1.15 |
1.30 |
1.22 |
1.12 |
Long-Term Debt to Equity |
|
1.42 |
1.81 |
1.87 |
1.40 |
0.80 |
0.67 |
1.12 |
1.22 |
1.16 |
1.07 |
Financial Leverage |
|
1.63 |
1.77 |
1.41 |
0.96 |
0.70 |
0.93 |
1.23 |
1.27 |
1.18 |
1.14 |
Leverage Ratio |
|
5.76 |
5.79 |
5.05 |
4.61 |
4.44 |
4.45 |
4.73 |
4.93 |
4.95 |
4.82 |
Compound Leverage Factor |
|
3.20 |
3.30 |
3.05 |
4.04 |
-4.55 |
2.95 |
2.00 |
2.71 |
3.30 |
3.22 |
Debt to Total Capital |
|
59.92% |
65.28% |
66.18% |
59.19% |
46.91% |
42.80% |
53.45% |
56.57% |
54.90% |
52.77% |
Short-Term Debt to Total Capital |
|
2.87% |
2.34% |
3.00% |
1.92% |
4.44% |
4.23% |
1.49% |
3.38% |
2.67% |
2.17% |
Long-Term Debt to Total Capital |
|
57.05% |
62.94% |
63.18% |
57.27% |
42.47% |
38.57% |
51.96% |
53.18% |
52.22% |
50.60% |
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 |
|
40.08% |
34.72% |
33.82% |
40.81% |
53.09% |
57.20% |
46.55% |
43.43% |
45.10% |
47.23% |
Debt to EBITDA |
|
2.66 |
3.02 |
4.04 |
2.52 |
5.78 |
1.80 |
3.44 |
3.54 |
2.81 |
2.81 |
Net Debt to EBITDA |
|
2.59 |
2.97 |
3.51 |
2.04 |
4.42 |
1.72 |
3.42 |
3.52 |
2.80 |
2.80 |
Long-Term Debt to EBITDA |
|
2.53 |
2.92 |
3.86 |
2.44 |
5.24 |
1.62 |
3.35 |
3.33 |
2.67 |
2.70 |
Debt to NOPAT |
|
4.08 |
5.37 |
11.98 |
3.81 |
30.34 |
3.17 |
7.65 |
5.56 |
6.22 |
6.18 |
Net Debt to NOPAT |
|
3.97 |
5.28 |
10.41 |
3.08 |
23.16 |
3.04 |
7.60 |
5.53 |
6.20 |
6.15 |
Long-Term Debt to NOPAT |
|
3.88 |
5.18 |
11.43 |
3.68 |
27.47 |
2.86 |
7.43 |
5.23 |
5.92 |
5.92 |
Altman Z-Score |
|
3.33 |
3.56 |
3.67 |
3.48 |
3.23 |
3.31 |
3.15 |
3.14 |
3.31 |
3.35 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.09 |
1.10 |
1.20 |
1.10 |
1.03 |
0.98 |
1.02 |
1.03 |
1.05 |
1.09 |
Quick Ratio |
|
0.20 |
0.24 |
0.37 |
0.37 |
0.30 |
0.22 |
0.23 |
0.25 |
0.22 |
0.20 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
323 |
190 |
67 |
-564 |
293 |
365 |
165 |
-15 |
76 |
13 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
311.99% |
148.91% |
99.73% |
69.71% |
105.59% |
40.57% |
Free Cash Flow to Firm to Interest Expense |
|
1.57 |
1.05 |
0.54 |
-8.71 |
4.25 |
3.60 |
1.61 |
-0.17 |
0.98 |
0.18 |
Operating Cash Flow to Interest Expense |
|
0.53 |
-0.09 |
3.27 |
4.73 |
4.09 |
1.68 |
1.40 |
1.83 |
2.78 |
0.97 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.72 |
1.08 |
5.34 |
9.55 |
2.78 |
0.55 |
0.00 |
-0.80 |
0.15 |
-1.41 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
2.53 |
2.78 |
2.81 |
2.84 |
2.50 |
2.66 |
2.61 |
2.65 |
2.70 |
2.86 |
Accounts Receivable Turnover |
|
27.78 |
29.02 |
32.43 |
32.08 |
24.28 |
24.01 |
21.63 |
21.63 |
24.07 |
25.65 |
Inventory Turnover |
|
6.81 |
8.68 |
9.43 |
8.36 |
6.03 |
5.86 |
5.59 |
5.45 |
5.24 |
5.64 |
Fixed Asset Turnover |
|
8.87 |
9.09 |
9.27 |
9.61 |
8.81 |
9.19 |
8.56 |
9.15 |
10.26 |
11.42 |
Accounts Payable Turnover |
|
74.78 |
84.15 |
86.01 |
87.94 |
69.44 |
71.62 |
69.67 |
67.92 |
66.70 |
62.29 |
Days Sales Outstanding (DSO) |
|
13.14 |
12.58 |
11.26 |
11.38 |
15.03 |
15.20 |
16.88 |
16.87 |
15.17 |
14.23 |
Days Inventory Outstanding (DIO) |
|
53.64 |
42.06 |
38.71 |
43.67 |
60.48 |
62.23 |
65.25 |
66.92 |
69.69 |
64.72 |
Days Payable Outstanding (DPO) |
|
4.88 |
4.34 |
4.24 |
4.15 |
5.26 |
5.10 |
5.24 |
5.37 |
5.47 |
5.86 |
Cash Conversion Cycle (CCC) |
|
61.89 |
50.30 |
45.72 |
50.90 |
70.26 |
72.34 |
76.89 |
78.42 |
79.38 |
73.09 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,606 |
2,540 |
2,418 |
2,338 |
1,365 |
1,633 |
1,776 |
1,817 |
1,618 |
1,553 |
Invested Capital Turnover |
|
5.53 |
5.80 |
5.89 |
6.70 |
6.52 |
6.13 |
5.54 |
5.74 |
6.14 |
6.45 |
Increase / (Decrease) in Invested Capital |
|
67 |
122 |
79 |
974 |
-269 |
-142 |
-42 |
199 |
65 |
119 |
Enterprise Value (EV) |
|
3,710 |
3,511 |
3,246 |
3,190 |
2,068 |
1,913 |
1,473 |
1,721 |
1,791 |
1,806 |
Market Capitalization |
|
2,166 |
1,864 |
1,724 |
1,928 |
1,518 |
1,235 |
534 |
703 |
912 |
995 |
Book Value per Share |
|
$31.07 |
$26.32 |
$24.47 |
$26.09 |
$19.38 |
$21.90 |
$19.25 |
$18.21 |
$16.16 |
$14.64 |
Tangible Book Value per Share |
|
$8.00 |
$6.51 |
$7.31 |
$4.36 |
$12.76 |
$9.38 |
$5.70 |
$4.32 |
$3.84 |
$3.55 |
Total Capital |
|
2,650 |
2,569 |
2,647 |
2,638 |
1,535 |
1,652 |
1,768 |
1,811 |
1,608 |
1,544 |
Total Debt |
|
1,588 |
1,677 |
1,752 |
1,561 |
720 |
707 |
945 |
1,025 |
883 |
815 |
Total Long-Term Debt |
|
1,512 |
1,617 |
1,672 |
1,511 |
652 |
637 |
919 |
963 |
840 |
781 |
Net Debt |
|
1,544 |
1,648 |
1,523 |
1,262 |
550 |
678 |
939 |
1,018 |
880 |
811 |
Capital Expenditures (CapEx) |
|
-243 |
-211 |
-257 |
-311 |
90 |
115 |
144 |
234 |
205 |
172 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
280 |
259 |
211 |
-56 |
-51 |
-7.74 |
68 |
120 |
134 |
198 |
Debt-free Net Working Capital (DFNWC) |
|
324 |
288 |
440 |
243 |
119 |
21 |
74 |
126 |
137 |
202 |
Net Working Capital (NWC) |
|
248 |
228 |
361 |
192 |
51 |
-49 |
48 |
65 |
94 |
168 |
Net Nonoperating Expense (NNE) |
|
173 |
134 |
58 |
61 |
75 |
79 |
72 |
91 |
49 |
46 |
Net Nonoperating Obligations (NNO) |
|
1,544 |
1,648 |
1,523 |
1,262 |
550 |
689 |
953 |
1,031 |
893 |
824 |
Total Depreciation and Amortization (D&A) |
|
136 |
131 |
119 |
97 |
91 |
92 |
97 |
92 |
81 |
72 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
1.97% |
1.80% |
1.51% |
-0.46% |
-0.52% |
-0.07% |
0.68% |
1.22% |
1.38% |
2.06% |
Debt-free Net Working Capital to Revenue |
|
2.28% |
2.00% |
3.15% |
1.96% |
1.22% |
0.20% |
0.74% |
1.28% |
1.41% |
2.10% |
Net Working Capital to Revenue |
|
1.74% |
1.58% |
2.58% |
1.55% |
0.52% |
-0.46% |
0.48% |
0.66% |
0.97% |
1.75% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$6.34 |
$5.09 |
$2.29 |
$8.43 |
($1.21) |
$0.00 |
$1.21 |
$2.11 |
$2.04 |
$1.71 |
Adjusted Weighted Average Basic Shares Outstanding |
|
34.10M |
35M |
38.70M |
41.40M |
42.48M |
0.00 |
42.71M |
44.00M |
45.64M |
50.49M |
Adjusted Diluted Earnings per Share |
|
$6.18 |
$4.97 |
$2.23 |
$8.06 |
($1.21) |
$0.00 |
$1.20 |
$2.09 |
$2.03 |
$1.70 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
35M |
35.90M |
39.70M |
43.28M |
42.48M |
0.00 |
42.95M |
44.36M |
45.95M |
50.88M |
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 |
|
33.72M |
33.98M |
36.04M |
40.22M |
41.83M |
0.00 |
42.95M |
42.41M |
44.89M |
46.04M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
393 |
370 |
444 |
410 |
213 |
238 |
144 |
192 |
147 |
143 |
Normalized NOPAT Margin |
|
2.76% |
2.58% |
3.17% |
3.31% |
2.18% |
2.27% |
1.45% |
1.95% |
1.51% |
1.48% |
Pre Tax Income Margin |
|
1.80% |
1.68% |
1.36% |
3.70% |
-0.36% |
1.91% |
0.76% |
1.10% |
1.59% |
1.51% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.25 |
2.33 |
2.53 |
8.08 |
0.49 |
2.97 |
1.74 |
2.22 |
2.99 |
3.01 |
NOPAT to Interest Expense |
|
1.90 |
1.72 |
1.18 |
6.34 |
0.34 |
2.19 |
1.21 |
2.07 |
1.82 |
1.83 |
EBIT Less CapEx to Interest Expense |
|
3.44 |
3.49 |
4.60 |
12.89 |
-0.82 |
1.84 |
0.33 |
-0.41 |
0.36 |
0.63 |
NOPAT Less CapEx to Interest Expense |
|
3.09 |
2.88 |
3.25 |
11.15 |
-0.96 |
1.06 |
-0.20 |
-0.56 |
-0.81 |
-0.55 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-18.89% |
-22.45% |
-38.98% |
-5.25% |
-33.27% |
10.76% |
19.03% |
9.52% |
9.34% |
5.88% |
Augmented Payout Ratio |
|
-34.81% |
-122.11% |
-334.92% |
-31.99% |
-172.76% |
12.42% |
65.71% |
49.68% |
116.61% |
45.84% |