Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
13.94% |
19.19% |
19.80% |
8.10% |
0.40% |
-25.72% |
6.09% |
-3.16% |
-5.56% |
-7.99% |
EBITDA Growth |
|
42.04% |
234.55% |
-34.24% |
-2.87% |
-3.38% |
0.30% |
70.26% |
-3.94% |
185.29% |
-127.57% |
EBIT Growth |
|
41.17% |
491.62% |
-56.71% |
-14.57% |
-11.03% |
3.72% |
98.67% |
-3.47% |
141.38% |
-143.39% |
NOPAT Growth |
|
41.34% |
362.54% |
-40.10% |
-31.63% |
-7.12% |
-10.17% |
-21.77% |
251.24% |
146.39% |
-1.55% |
Net Income Growth |
|
123.03% |
44,850.00% |
-99.95% |
329.70% |
-24.20% |
60.84% |
-9.07% |
232.10% |
42.22% |
-130.48% |
EPS Growth |
|
120.73% |
0.00% |
-100.00% |
323.61% |
36.71% |
-13.19% |
-10.34% |
200.50% |
0.49% |
-122.21% |
Operating Cash Flow Growth |
|
37.12% |
252.41% |
-178.35% |
38.24% |
-15.01% |
34.36% |
135.82% |
4,008.33% |
96.88% |
-150.39% |
Free Cash Flow Firm Growth |
|
116.60% |
-68.08% |
-69.57% |
-176.10% |
1,028.29% |
79.00% |
-277.47% |
-73.48% |
517.90% |
-101.53% |
Invested Capital Growth |
|
11.69% |
40.34% |
22.64% |
21.27% |
-5.79% |
15.52% |
33.02% |
22.09% |
-20.08% |
-8.05% |
Revenue Q/Q Growth |
|
3.35% |
2.36% |
5.74% |
10.47% |
20.46% |
-25.08% |
2.16% |
-0.58% |
3.23% |
994.80% |
EBITDA Q/Q Growth |
|
12.76% |
39.81% |
-24.38% |
-9.02% |
-9.43% |
-7.44% |
48.05% |
4.70% |
-34.30% |
77.50% |
EBIT Q/Q Growth |
|
14.25% |
50.43% |
-41.69% |
-13.13% |
-19.87% |
-3.37% |
68.92% |
7.10% |
-43.95% |
71.37% |
NOPAT Q/Q Growth |
|
7.34% |
78.72% |
-55.54% |
-23.69% |
-17.91% |
-6.01% |
-22.30% |
226.57% |
-39.14% |
73.19% |
Net Income Q/Q Growth |
|
14.64% |
189.07% |
-99.41% |
-4.58% |
-39.23% |
65.11% |
-19.28% |
261.19% |
-1,285.96% |
22.87% |
EPS Q/Q Growth |
|
14.21% |
196.92% |
-100.00% |
-4.29% |
-5.26% |
-10.73% |
-19.82% |
256.15% |
-861.90% |
26.71% |
Operating Cash Flow Q/Q Growth |
|
16.27% |
274.33% |
-52.51% |
-21.95% |
-6.58% |
-11.07% |
58.91% |
34.00% |
-104.01% |
-251.57% |
Free Cash Flow Firm Q/Q Growth |
|
270.13% |
36.92% |
11.47% |
-152.61% |
297.96% |
-118.78% |
24.30% |
-33.67% |
-10.32% |
-101.83% |
Invested Capital Q/Q Growth |
|
-6.56% |
-3.86% |
3.06% |
12.26% |
-18.86% |
5.79% |
-5.57% |
2.13% |
-19.10% |
-14.85% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
40.29% |
38.48% |
35.86% |
35.41% |
35.06% |
35.78% |
27.11% |
23.16% |
25.52% |
17.70% |
EBITDA Margin |
|
19.69% |
15.79% |
5.63% |
10.25% |
11.41% |
11.85% |
8.78% |
5.47% |
5.52% |
-6.11% |
Operating Margin |
|
15.54% |
12.74% |
3.49% |
6.04% |
8.59% |
10.15% |
7.44% |
4.20% |
3.50% |
-7.84% |
EBIT Margin |
|
15.07% |
12.16% |
2.45% |
6.78% |
8.58% |
9.68% |
6.94% |
3.70% |
3.72% |
-8.48% |
Profit (Net Income) Margin |
|
10.11% |
5.16% |
0.01% |
34.88% |
8.78% |
11.62% |
5.37% |
6.26% |
-4.59% |
-7.50% |
Tax Burden Percent |
|
78.50% |
48.26% |
0.74% |
608.58% |
125.95% |
147.07% |
96.09% |
247.37% |
-171.57% |
75.83% |
Interest Burden Percent |
|
85.42% |
87.96% |
75.70% |
84.52% |
81.20% |
81.62% |
80.55% |
68.37% |
72.03% |
116.72% |
Effective Tax Rate |
|
20.99% |
22.33% |
26.94% |
15.59% |
6.11% |
14.08% |
3.08% |
-132.69% |
23.10% |
0.00% |
Return on Invested Capital (ROIC) |
|
13.92% |
12.17% |
3.48% |
7.10% |
11.14% |
12.49% |
17.10% |
28.00% |
7.87% |
-14.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.56% |
-17.38% |
175.07% |
7,344.32% |
14.41% |
22.51% |
6.90% |
7.53% |
-34.28% |
-7.99% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.63% |
-4.27% |
-3.47% |
41.71% |
6.19% |
15.99% |
5.16% |
7.27% |
-34.91% |
3.58% |
Return on Equity (ROE) |
|
15.55% |
7.91% |
0.02% |
48.81% |
17.33% |
28.47% |
22.26% |
35.28% |
-27.05% |
-11.04% |
Cash Return on Invested Capital (CROIC) |
|
2.87% |
-21.40% |
-16.85% |
-12.13% |
17.11% |
-1.92% |
-11.24% |
8.11% |
30.18% |
-6.23% |
Operating Return on Assets (OROA) |
|
11.60% |
9.69% |
1.57% |
3.33% |
4.33% |
5.19% |
5.12% |
2.67% |
2.67% |
-3.27% |
Return on Assets (ROA) |
|
7.78% |
4.11% |
0.01% |
17.15% |
4.43% |
6.23% |
3.96% |
4.52% |
-3.30% |
-2.90% |
Return on Common Equity (ROCE) |
|
15.55% |
7.91% |
0.02% |
48.81% |
17.33% |
28.47% |
22.26% |
35.28% |
-29.05% |
-11.21% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.48% |
7.53% |
0.02% |
38.57% |
15.47% |
26.00% |
19.57% |
28.38% |
-35.28% |
-33.87% |
Net Operating Profit after Tax (NOPAT) |
|
244 |
172 |
37 |
62 |
91 |
98 |
109 |
139 |
40 |
-86 |
NOPAT Margin |
|
12.28% |
9.90% |
2.55% |
5.10% |
8.07% |
8.72% |
7.21% |
9.78% |
2.70% |
-5.49% |
Net Nonoperating Expense Percent (NNEP) |
|
9.36% |
29.56% |
-171.58% |
-7,337.22% |
-3.27% |
-10.02% |
10.21% |
20.48% |
42.15% |
-6.63% |
Return On Investment Capital (ROIC_SIMPLE) |
|
12.19% |
9.83% |
2.81% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
59.71% |
61.52% |
64.14% |
64.59% |
64.94% |
64.22% |
72.89% |
76.84% |
74.48% |
82.30% |
SG&A Expenses to Revenue |
|
20.90% |
22.65% |
24.35% |
25.39% |
24.16% |
24.55% |
19.11% |
19.44% |
19.43% |
24.87% |
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 |
|
24.75% |
25.74% |
32.37% |
29.36% |
26.47% |
25.63% |
19.67% |
18.96% |
22.02% |
25.54% |
Earnings before Interest and Taxes (EBIT) |
|
299 |
212 |
36 |
83 |
97 |
109 |
105 |
53 |
55 |
-132 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
391 |
275 |
82 |
125 |
129 |
133 |
133 |
78 |
81 |
-95 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.87 |
3.86 |
2.75 |
2.46 |
3.82 |
4.47 |
2.93 |
4.25 |
5.19 |
1.10 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
13.34 |
11.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
3.40 |
2.65 |
2.03 |
2.22 |
2.17 |
2.00 |
0.80 |
0.94 |
0.67 |
0.24 |
Price to Earnings (P/E) |
|
33.65 |
51.29 |
14,832.64 |
6.37 |
24.67 |
31.68 |
14.97 |
14.98 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
2.97% |
1.95% |
0.01% |
15.70% |
4.05% |
3.16% |
6.68% |
6.68% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.90 |
3.07 |
2.60 |
2.67 |
3.52 |
3.07 |
2.10 |
2.87 |
2.79 |
1.10 |
Enterprise Value to Revenue (EV/Rev) |
|
3.63 |
2.91 |
2.10 |
2.11 |
2.47 |
2.30 |
1.01 |
1.10 |
0.85 |
0.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.44 |
18.44 |
37.29 |
20.54 |
21.69 |
19.41 |
11.51 |
20.13 |
15.40 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
24.09 |
23.94 |
85.63 |
31.05 |
28.83 |
23.76 |
14.57 |
29.73 |
22.85 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
29.57 |
29.42 |
82.27 |
41.28 |
30.67 |
26.39 |
14.02 |
11.26 |
31.50 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.20 |
24.32 |
0.00 |
14.71 |
22.10 |
17.40 |
13.82 |
33.48 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
143.22 |
0.00 |
0.00 |
0.00 |
19.98 |
0.00 |
0.00 |
38.88 |
8.21 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.44 |
0.47 |
0.23 |
0.22 |
0.64 |
0.78 |
0.92 |
1.13 |
1.86 |
1.21 |
Long-Term Debt to Equity |
|
0.42 |
0.44 |
0.23 |
0.21 |
0.47 |
0.50 |
0.80 |
1.11 |
1.69 |
1.10 |
Financial Leverage |
|
0.36 |
0.25 |
-0.02 |
0.01 |
0.43 |
0.71 |
0.75 |
0.97 |
1.02 |
-0.45 |
Leverage Ratio |
|
2.00 |
1.92 |
2.09 |
2.85 |
3.91 |
4.57 |
5.62 |
7.81 |
8.19 |
3.81 |
Compound Leverage Factor |
|
1.71 |
1.69 |
1.58 |
2.41 |
3.18 |
3.73 |
4.52 |
5.34 |
5.90 |
4.44 |
Debt to Total Capital |
|
30.75% |
31.85% |
18.61% |
18.24% |
39.18% |
43.92% |
47.92% |
53.13% |
65.02% |
54.67% |
Short-Term Debt to Total Capital |
|
1.89% |
2.01% |
0.29% |
1.13% |
10.30% |
16.03% |
6.26% |
1.12% |
5.97% |
4.59% |
Long-Term Debt to Total Capital |
|
28.86% |
29.84% |
18.33% |
17.11% |
28.88% |
27.89% |
41.66% |
52.02% |
59.05% |
50.08% |
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% |
-5.46% |
Common Equity to Total Capital |
|
69.25% |
68.15% |
81.39% |
81.76% |
60.82% |
56.08% |
52.08% |
46.87% |
34.98% |
50.79% |
Debt to EBITDA |
|
1.57 |
2.03 |
3.00 |
1.97 |
3.20 |
2.95 |
2.88 |
4.57 |
4.39 |
-3.91 |
Net Debt to EBITDA |
|
1.17 |
1.67 |
1.20 |
-1.14 |
2.71 |
2.54 |
2.36 |
2.98 |
3.16 |
-2.88 |
Long-Term Debt to EBITDA |
|
1.48 |
1.90 |
2.96 |
1.85 |
2.36 |
1.88 |
2.50 |
4.48 |
3.98 |
-3.58 |
Debt to NOPAT |
|
2.52 |
3.24 |
6.62 |
3.95 |
4.53 |
4.02 |
3.50 |
2.56 |
8.98 |
-4.35 |
Net Debt to NOPAT |
|
1.88 |
2.66 |
2.66 |
-2.29 |
3.83 |
3.46 |
2.87 |
1.67 |
6.47 |
-3.21 |
Long-Term Debt to NOPAT |
|
2.37 |
3.04 |
6.52 |
3.71 |
3.34 |
2.55 |
3.04 |
2.51 |
8.15 |
-3.98 |
Altman Z-Score |
|
4.45 |
3.40 |
3.11 |
1.82 |
1.25 |
1.15 |
0.98 |
0.84 |
0.63 |
1.28 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.42% |
-1.60% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.88 |
1.77 |
2.16 |
2.06 |
1.18 |
1.04 |
1.27 |
1.37 |
1.11 |
1.19 |
Quick Ratio |
|
1.12 |
0.95 |
1.23 |
1.39 |
0.48 |
0.52 |
0.72 |
0.85 |
0.74 |
0.61 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
50 |
-303 |
-180 |
-106 |
140 |
-15 |
-72 |
40 |
152 |
-36 |
Operating Cash Flow to CapEx |
|
831.10% |
872.38% |
-860.38% |
1,818.75% |
825.49% |
1,100.74% |
1,494.59% |
426.36% |
0.00% |
-275.00% |
Free Cash Flow to Firm to Interest Expense |
|
1.10 |
-11.14 |
-17.33 |
-7.99 |
7.59 |
-0.70 |
-3.27 |
2.24 |
9.46 |
-1.56 |
Operating Cash Flow to Interest Expense |
|
6.26 |
7.67 |
-13.15 |
13.13 |
6.86 |
6.88 |
5.05 |
2.61 |
-0.07 |
-1.65 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.50 |
6.79 |
-14.68 |
12.41 |
6.03 |
6.25 |
4.71 |
1.99 |
2.19 |
-2.24 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.77 |
0.80 |
0.64 |
0.49 |
0.50 |
0.54 |
0.74 |
0.72 |
0.72 |
0.39 |
Accounts Receivable Turnover |
|
6.69 |
6.41 |
6.00 |
5.62 |
4.74 |
4.21 |
5.64 |
5.49 |
5.29 |
4.00 |
Inventory Turnover |
|
4.33 |
4.11 |
4.32 |
4.57 |
4.73 |
5.09 |
8.11 |
7.59 |
7.14 |
7.81 |
Fixed Asset Turnover |
|
11.07 |
13.91 |
13.09 |
11.08 |
7.89 |
6.19 |
8.16 |
7.46 |
7.35 |
7.04 |
Accounts Payable Turnover |
|
9.60 |
8.81 |
7.68 |
7.11 |
6.02 |
4.90 |
7.04 |
7.37 |
7.44 |
6.99 |
Days Sales Outstanding (DSO) |
|
54.59 |
56.94 |
60.83 |
64.98 |
76.94 |
86.72 |
64.74 |
66.46 |
69.02 |
91.14 |
Days Inventory Outstanding (DIO) |
|
84.39 |
88.71 |
84.49 |
79.89 |
77.20 |
71.75 |
44.99 |
48.09 |
51.10 |
46.75 |
Days Payable Outstanding (DPO) |
|
38.03 |
41.43 |
47.54 |
51.37 |
60.61 |
74.56 |
51.86 |
49.52 |
49.03 |
52.20 |
Cash Conversion Cycle (CCC) |
|
100.95 |
104.22 |
97.77 |
93.50 |
93.53 |
83.91 |
57.87 |
65.02 |
71.08 |
85.70 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,847 |
1,654 |
1,178 |
961 |
792 |
841 |
728 |
547 |
448 |
561 |
Invested Capital Turnover |
|
1.13 |
1.23 |
1.37 |
1.39 |
1.38 |
1.43 |
2.37 |
2.86 |
2.92 |
2.66 |
Increase / (Decrease) in Invested Capital |
|
193 |
475 |
218 |
169 |
-49 |
113 |
181 |
99 |
-113 |
-49 |
Enterprise Value (EV) |
|
7,204 |
5,070 |
3,066 |
2,568 |
2,791 |
2,585 |
1,528 |
1,570 |
1,250 |
618 |
Market Capitalization |
|
6,746 |
4,611 |
2,967 |
2,710 |
2,442 |
2,246 |
1,215 |
1,338 |
994 |
381 |
Book Value per Share |
|
$29.86 |
$26.17 |
$23.88 |
$24.29 |
$14.29 |
$11.38 |
$9.56 |
$7.39 |
$4.57 |
$8.46 |
Tangible Book Value per Share |
|
($3.30) |
($4.18) |
$4.92 |
$5.07 |
($0.75) |
($4.50) |
($4.10) |
($3.49) |
($6.37) |
($3.72) |
Total Capital |
|
1,999 |
1,753 |
1,326 |
1,349 |
1,053 |
896 |
797 |
672 |
548 |
680 |
Total Debt |
|
615 |
558 |
247 |
246 |
412 |
394 |
382 |
357 |
356 |
372 |
Total Long-Term Debt |
|
577 |
523 |
243 |
231 |
304 |
250 |
332 |
349 |
324 |
341 |
Net Debt |
|
458 |
459 |
99 |
-142 |
348 |
339 |
313 |
233 |
257 |
275 |
Capital Expenditures (CapEx) |
|
34 |
24 |
16 |
9.60 |
15 |
14 |
7.40 |
11 |
-36 |
14 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
247 |
244 |
243 |
91 |
147 |
113 |
109 |
55 |
-16 |
62 |
Debt-free Net Working Capital (DFNWC) |
|
404 |
344 |
391 |
479 |
211 |
167 |
178 |
179 |
84 |
159 |
Net Working Capital (NWC) |
|
366 |
308 |
387 |
464 |
103 |
24 |
128 |
172 |
51 |
128 |
Net Nonoperating Expense (NNE) |
|
43 |
82 |
37 |
-363 |
-8.02 |
-33 |
28 |
50 |
107 |
31 |
Net Nonoperating Obligations (NNO) |
|
462 |
459 |
99 |
-142 |
152 |
339 |
313 |
233 |
257 |
253 |
Total Depreciation and Amortization (D&A) |
|
92 |
63 |
46 |
42 |
32 |
24 |
28 |
25 |
27 |
37 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
12.44% |
14.02% |
16.65% |
7.45% |
13.07% |
10.01% |
7.23% |
3.84% |
-1.06% |
3.94% |
Debt-free Net Working Capital to Revenue |
|
20.35% |
19.73% |
26.77% |
39.29% |
18.74% |
14.87% |
11.77% |
12.55% |
5.71% |
10.18% |
Net Working Capital to Revenue |
|
18.45% |
17.71% |
26.51% |
38.04% |
9.13% |
2.09% |
8.48% |
12.03% |
3.48% |
8.18% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.34 |
$1.97 |
$0.00 |
$9.39 |
$2.18 |
$1.61 |
$1.89 |
$2.11 |
($2.05) |
($2.03) |
Adjusted Weighted Average Basic Shares Outstanding |
|
46.19M |
45.55M |
45.35M |
45.29M |
44.63M |
43.94M |
43.05M |
42.41M |
41.61M |
40.73M |
Adjusted Diluted Earnings per Share |
|
$4.26 |
$1.93 |
$0.00 |
$9.15 |
$2.12 |
$1.58 |
$1.82 |
$2.03 |
($2.02) |
($2.03) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
47.08M |
46.61M |
46.22M |
46.50M |
45.77M |
44.96M |
44.66M |
43.91M |
42.16M |
40.73M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.61 |
$1.89 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
46.38M |
45.69M |
45.34M |
45.49M |
45.08M |
44.23M |
43.50M |
42.78M |
42.23M |
41.86M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
246 |
173 |
47 |
88 |
94 |
99 |
113 |
37 |
67 |
-82 |
Normalized NOPAT Margin |
|
12.42% |
9.93% |
3.24% |
7.25% |
8.32% |
8.83% |
7.45% |
2.57% |
4.54% |
-5.26% |
Pre Tax Income Margin |
|
12.87% |
10.70% |
1.86% |
5.73% |
6.97% |
7.90% |
5.59% |
2.53% |
2.68% |
-9.90% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.54 |
7.79 |
3.44 |
6.22 |
5.26 |
5.04 |
4.79 |
2.93 |
3.40 |
-5.65 |
NOPAT to Interest Expense |
|
5.33 |
6.34 |
3.58 |
4.68 |
4.94 |
4.53 |
4.98 |
7.74 |
2.46 |
-3.66 |
EBIT Less CapEx to Interest Expense |
|
5.79 |
6.91 |
1.91 |
5.50 |
4.43 |
4.41 |
4.45 |
2.32 |
5.66 |
-6.25 |
NOPAT Less CapEx to Interest Expense |
|
4.58 |
5.46 |
2.05 |
3.96 |
4.11 |
3.91 |
4.64 |
7.13 |
4.73 |
-4.25 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-39.23% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
16,850.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-39.23% |