Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.18% |
1.77% |
8.08% |
12.54% |
4.62% |
10.08% |
6.96% |
7.03% |
15.08% |
21.22% |
EBITDA Growth |
|
-37.67% |
4.82% |
15.37% |
23.85% |
34.57% |
9.09% |
17.86% |
54.60% |
23.48% |
-23.11% |
EBIT Growth |
|
-46.77% |
3.84% |
14.51% |
23.64% |
37.31% |
6.77% |
15.67% |
75.00% |
56.96% |
-9.48% |
NOPAT Growth |
|
-45.56% |
5.53% |
10.03% |
24.38% |
33.24% |
5.23% |
3.54% |
165.54% |
74.83% |
2.30% |
Net Income Growth |
|
-53.87% |
5.63% |
5.03% |
24.26% |
28.30% |
10.42% |
7.87% |
191.80% |
90.63% |
106.49% |
EPS Growth |
|
-47.71% |
16.93% |
10.65% |
27.07% |
33.44% |
12.83% |
6.43% |
192.94% |
93.18% |
100.00% |
Operating Cash Flow Growth |
|
-48.24% |
8.45% |
127.98% |
-60.07% |
15.92% |
552.88% |
-117.16% |
215.63% |
27.15% |
-0.59% |
Free Cash Flow Firm Growth |
|
-23.01% |
161.34% |
-6.64% |
-61.08% |
38.03% |
276.11% |
-112.68% |
1,074.78% |
4.08% |
-12.96% |
Invested Capital Growth |
|
-16.50% |
-5.26% |
23.89% |
15.73% |
-20.81% |
-16.62% |
34.03% |
-800.61% |
-25.28% |
-27.10% |
Revenue Q/Q Growth |
|
1.63% |
1.86% |
0.33% |
0.00% |
0.00% |
2.69% |
2.01% |
1.15% |
2.87% |
4.80% |
EBITDA Q/Q Growth |
|
5.44% |
26.55% |
-0.95% |
0.00% |
0.00% |
11.34% |
-1.33% |
0.82% |
8.76% |
2.54% |
EBIT Q/Q Growth |
|
-17.00% |
23.52% |
-2.43% |
0.00% |
0.00% |
8.50% |
-1.95% |
1.99% |
11.62% |
12.79% |
NOPAT Q/Q Growth |
|
-15.69% |
24.48% |
-3.74% |
0.00% |
0.00% |
9.47% |
-16.77% |
30.20% |
13.41% |
23.48% |
Net Income Q/Q Growth |
|
-34.22% |
5.63% |
-5.84% |
0.00% |
0.00% |
9.84% |
-16.16% |
32.28% |
15.44% |
30.02% |
EPS Q/Q Growth |
|
-34.67% |
9.15% |
-3.44% |
0.00% |
0.00% |
10.74% |
-16.67% |
31.75% |
16.44% |
33.33% |
Operating Cash Flow Q/Q Growth |
|
-10.58% |
21.67% |
60.32% |
-61.75% |
-14.95% |
192.55% |
-138.38% |
2,140.47% |
50.97% |
-4.44% |
Free Cash Flow Firm Q/Q Growth |
|
143.35% |
61.94% |
0.00% |
0.00% |
0.00% |
236.33% |
-123.77% |
573.84% |
42.41% |
-8.50% |
Invested Capital Q/Q Growth |
|
-452.63% |
-163.14% |
-109.48% |
0.00% |
0.00% |
0.00% |
-72.67% |
-1,023.86% |
-17.82% |
-2.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
93.98% |
93.85% |
93.83% |
94.19% |
93.51% |
93.65% |
93.46% |
93.50% |
93.79% |
93.27% |
EBITDA Margin |
|
8.05% |
13.08% |
12.70% |
11.89% |
10.81% |
8.40% |
8.48% |
7.69% |
5.33% |
4.96% |
Operating Margin |
|
5.70% |
10.83% |
10.62% |
10.02% |
9.12% |
6.95% |
7.17% |
6.63% |
4.05% |
2.93% |
EBIT Margin |
|
5.70% |
10.83% |
10.62% |
10.02% |
9.12% |
6.95% |
7.17% |
6.63% |
4.05% |
2.97% |
Profit (Net Income) Margin |
|
3.42% |
7.51% |
7.23% |
7.44% |
6.74% |
5.50% |
5.48% |
5.44% |
1.99% |
1.20% |
Tax Burden Percent |
|
76.55% |
74.85% |
73.65% |
76.64% |
76.19% |
78.52% |
79.67% |
89.00% |
58.65% |
53.33% |
Interest Burden Percent |
|
78.47% |
92.61% |
92.51% |
96.92% |
97.01% |
100.75% |
96.02% |
92.17% |
83.87% |
75.95% |
Effective Tax Rate |
|
23.45% |
25.15% |
26.35% |
23.36% |
23.81% |
21.48% |
20.33% |
11.00% |
41.35% |
46.67% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
37.93% |
15.98% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
31.04% |
12.42% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
245.26% |
-378.02% |
Return on Equity (ROE) |
|
235.37% |
87.93% |
42.87% |
45.43% |
50.28% |
49.88% |
66.09% |
147.72% |
283.19% |
-362.03% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
66.87% |
47.33% |
Operating Return on Assets (OROA) |
|
7.37% |
15.16% |
15.43% |
14.33% |
12.71% |
10.34% |
9.98% |
9.26% |
5.92% |
3.56% |
Return on Assets (ROA) |
|
4.43% |
10.51% |
10.52% |
10.64% |
9.39% |
8.18% |
7.64% |
7.59% |
2.91% |
1.44% |
Return on Common Equity (ROCE) |
|
235.37% |
87.93% |
42.87% |
45.43% |
50.28% |
49.88% |
66.09% |
147.72% |
283.19% |
-362.03% |
Return on Equity Simple (ROE_SIMPLE) |
|
250.72% |
480.77% |
45.81% |
38.37% |
44.81% |
44.63% |
51.20% |
86.41% |
174.29% |
395.99% |
Net Operating Profit after Tax (NOPAT) |
|
220 |
405 |
384 |
349 |
280 |
210 |
200 |
193 |
73 |
42 |
NOPAT Margin |
|
4.36% |
8.11% |
7.82% |
7.68% |
6.95% |
5.46% |
5.71% |
5.90% |
2.38% |
1.56% |
Net Nonoperating Expense Percent (NNEP) |
|
-5.56% |
-2.65% |
-1.77% |
-0.62% |
-0.55% |
0.13% |
-0.64% |
-2.47% |
6.89% |
3.57% |
Return On Investment Capital (ROIC_SIMPLE) |
|
20.45% |
33.72% |
29.25% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
6.02% |
6.15% |
6.17% |
5.82% |
6.49% |
6.35% |
6.54% |
6.50% |
6.21% |
6.73% |
SG&A Expenses to Revenue |
|
4.59% |
4.23% |
4.91% |
3.88% |
3.77% |
3.55% |
4.05% |
3.48% |
3.01% |
2.60% |
R&D to Revenue |
|
1.35% |
1.30% |
1.49% |
1.10% |
0.99% |
1.12% |
1.40% |
1.37% |
1.01% |
0.00% |
Operating Expenses to Revenue |
|
88.28% |
83.02% |
83.21% |
84.16% |
84.38% |
86.70% |
86.30% |
86.87% |
89.74% |
90.33% |
Earnings before Interest and Taxes (EBIT) |
|
288 |
541 |
521 |
455 |
368 |
268 |
251 |
217 |
124 |
79 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
407 |
653 |
623 |
540 |
436 |
324 |
297 |
252 |
163 |
132 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
65.04 |
76.27 |
5.39 |
7.08 |
8.81 |
8.29 |
7.85 |
14.89 |
50.16 |
166.93 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
27.86 |
11.86 |
18.13 |
23.02 |
45.26 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.89 |
1.19 |
0.85 |
1.37 |
1.33 |
1.02 |
0.84 |
0.94 |
0.57 |
0.51 |
Price to Earnings (P/E) |
|
25.94 |
15.86 |
11.77 |
18.45 |
19.66 |
18.57 |
15.32 |
17.23 |
28.78 |
42.16 |
Dividend Yield |
|
0.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
3.86% |
6.30% |
8.50% |
5.42% |
5.09% |
5.39% |
6.53% |
5.80% |
3.47% |
2.37% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.49 |
7.11 |
Enterprise Value to Revenue (EV/Rev) |
|
0.71 |
1.03 |
0.55 |
0.98 |
0.91 |
0.67 |
0.52 |
0.52 |
0.62 |
0.59 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.79 |
7.89 |
4.36 |
8.25 |
8.42 |
7.95 |
6.09 |
6.80 |
11.56 |
11.82 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.43 |
9.52 |
5.22 |
9.79 |
9.98 |
9.62 |
7.21 |
7.89 |
15.20 |
19.75 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.23 |
12.72 |
7.08 |
12.77 |
13.10 |
12.25 |
9.05 |
8.87 |
25.91 |
37.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.83 |
9.55 |
5.47 |
20.44 |
6.73 |
5.47 |
0.00 |
2.83 |
9.82 |
10.33 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.54 |
11.68 |
16.11 |
24.65 |
7.91 |
7.66 |
0.00 |
1.14 |
14.70 |
12.67 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
14.62 |
14.40 |
0.69 |
0.56 |
0.69 |
0.92 |
1.10 |
2.05 |
13.11 |
61.12 |
Long-Term Debt to Equity |
|
13.54 |
13.00 |
0.69 |
0.56 |
0.65 |
0.88 |
1.04 |
1.86 |
12.06 |
57.04 |
Financial Leverage |
|
-11.62 |
-2.65 |
-1.96 |
-2.32 |
-2.80 |
-2.93 |
-4.28 |
-5.09 |
7.90 |
-30.45 |
Leverage Ratio |
|
53.14 |
8.37 |
4.08 |
4.27 |
5.35 |
6.10 |
8.65 |
19.45 |
97.20 |
-250.77 |
Compound Leverage Factor |
|
41.70 |
7.75 |
3.77 |
4.14 |
5.19 |
6.14 |
8.31 |
17.93 |
81.52 |
-190.45 |
Debt to Total Capital |
|
93.60% |
93.51% |
40.93% |
35.97% |
40.84% |
48.03% |
52.41% |
67.25% |
92.92% |
98.39% |
Short-Term Debt to Total Capital |
|
6.96% |
9.08% |
0.00% |
0.00% |
2.14% |
2.41% |
2.79% |
6.36% |
7.49% |
6.57% |
Long-Term Debt to Total Capital |
|
86.64% |
84.43% |
40.93% |
35.97% |
38.69% |
45.62% |
49.62% |
60.89% |
85.43% |
91.82% |
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 |
|
6.40% |
6.49% |
59.07% |
64.03% |
59.16% |
51.97% |
47.59% |
32.75% |
7.09% |
1.61% |
Debt to EBITDA |
|
2.48 |
1.72 |
0.86 |
0.92 |
0.96 |
1.35 |
1.39 |
1.68 |
2.82 |
3.74 |
Net Debt to EBITDA |
|
-2.23 |
-1.22 |
-2.34 |
-3.30 |
-3.84 |
-4.19 |
-3.81 |
-5.38 |
0.79 |
1.60 |
Long-Term Debt to EBITDA |
|
2.29 |
1.55 |
0.86 |
0.92 |
0.91 |
1.29 |
1.32 |
1.52 |
2.59 |
3.49 |
Debt to NOPAT |
|
4.58 |
2.77 |
1.40 |
1.42 |
1.49 |
2.09 |
2.07 |
2.19 |
6.31 |
11.87 |
Net Debt to NOPAT |
|
-4.12 |
-1.97 |
-3.80 |
-5.11 |
-5.97 |
-6.46 |
-5.67 |
-7.02 |
1.77 |
5.08 |
Long-Term Debt to NOPAT |
|
4.24 |
2.50 |
1.40 |
1.42 |
1.42 |
1.98 |
1.96 |
1.98 |
5.80 |
11.08 |
Altman Z-Score |
|
1.85 |
2.52 |
2.93 |
3.65 |
3.09 |
2.75 |
2.59 |
2.22 |
1.92 |
1.52 |
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 |
|
1.07 |
1.05 |
1.17 |
1.40 |
1.16 |
1.14 |
1.16 |
1.13 |
1.11 |
1.08 |
Quick Ratio |
|
0.25 |
0.33 |
0.41 |
0.65 |
0.33 |
0.35 |
0.42 |
0.37 |
0.13 |
0.11 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
339 |
441 |
169 |
181 |
464 |
336 |
-191 |
1,506 |
128 |
123 |
Operating Cash Flow to CapEx |
|
357.69% |
718.67% |
887.50% |
545.00% |
1,516.67% |
1,046.67% |
-241.86% |
1,594.74% |
480.00% |
794.74% |
Free Cash Flow to Firm to Interest Expense |
|
5.48 |
11.02 |
4.33 |
9.04 |
22.11 |
16.02 |
-8.68 |
75.31 |
6.41 |
6.48 |
Operating Cash Flow to Interest Expense |
|
4.50 |
13.48 |
12.74 |
10.90 |
26.00 |
22.43 |
-4.73 |
30.30 |
9.60 |
7.95 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.24 |
11.60 |
11.31 |
8.90 |
24.29 |
20.29 |
-6.68 |
28.40 |
7.60 |
6.95 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.29 |
1.40 |
1.45 |
1.43 |
1.39 |
1.49 |
1.39 |
1.40 |
1.46 |
1.20 |
Accounts Receivable Turnover |
|
11.95 |
11.63 |
12.53 |
13.91 |
14.46 |
12.66 |
11.07 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
374.30 |
243.61 |
204.46 |
88.16 |
49.20 |
47.02 |
47.02 |
50.78 |
63.19 |
75.82 |
Accounts Payable Turnover |
|
3.45 |
3.32 |
3.29 |
3.88 |
6.47 |
6.45 |
4.40 |
5.20 |
10.58 |
14.22 |
Days Sales Outstanding (DSO) |
|
30.56 |
31.39 |
29.12 |
26.25 |
25.24 |
28.82 |
32.98 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
105.66 |
109.98 |
110.83 |
94.02 |
56.42 |
56.61 |
82.88 |
70.26 |
34.49 |
25.67 |
Cash Conversion Cycle (CCC) |
|
-75.10 |
-78.58 |
-81.70 |
-67.77 |
-31.18 |
-27.79 |
-49.90 |
-70.26 |
-34.49 |
-25.67 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-840 |
-721 |
-685 |
-900 |
-1,068 |
-884 |
-758 |
-1,149 |
164 |
219 |
Invested Capital Turnover |
|
-6.47 |
-7.10 |
-6.19 |
-4.61 |
-4.13 |
-4.70 |
-3.67 |
-6.65 |
15.96 |
10.22 |
Increase / (Decrease) in Invested Capital |
|
-119 |
-36 |
215 |
168 |
-184 |
-126 |
391 |
-1,313 |
-55 |
-82 |
Enterprise Value (EV) |
|
3,579 |
5,150 |
2,718 |
4,455 |
3,672 |
2,577 |
1,809 |
1,712 |
1,885 |
1,560 |
Market Capitalization |
|
4,488 |
5,949 |
4,178 |
6,236 |
5,347 |
3,936 |
2,942 |
3,067 |
1,756 |
1,349 |
Book Value per Share |
|
$1.39 |
$1.54 |
$12.45 |
$13.40 |
$9.11 |
$6.80 |
$5.32 |
$2.96 |
$0.51 |
$0.12 |
Tangible Book Value per Share |
|
($11.05) |
($11.01) |
$2.41 |
$8.00 |
$4.43 |
$2.45 |
$0.92 |
($1.57) |
($4.14) |
($4.68) |
Total Capital |
|
1,078 |
1,201 |
1,312 |
1,376 |
1,026 |
914 |
788 |
629 |
494 |
502 |
Total Debt |
|
1,009 |
1,123 |
537 |
495 |
419 |
439 |
413 |
423 |
459 |
494 |
Total Long-Term Debt |
|
934 |
1,014 |
537 |
495 |
397 |
417 |
391 |
383 |
422 |
461 |
Net Debt |
|
-909 |
-799 |
-1,460 |
-1,781 |
-1,675 |
-1,359 |
-1,133 |
-1,355 |
129 |
211 |
Capital Expenditures (CapEx) |
|
78 |
75 |
56 |
40 |
36 |
45 |
43 |
38 |
40 |
19 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,499 |
-1,397 |
-1,355 |
-1,242 |
-1,434 |
-1,211 |
-981 |
-1,342 |
-6.00 |
-35 |
Debt-free Net Working Capital (DFNWC) |
|
274 |
224 |
338 |
700 |
312 |
250 |
243 |
274 |
193 |
145 |
Net Working Capital (NWC) |
|
199 |
115 |
338 |
700 |
290 |
228 |
221 |
234 |
156 |
112 |
Net Nonoperating Expense (NNE) |
|
47 |
30 |
29 |
11 |
8.38 |
-1.57 |
7.97 |
15 |
12 |
9.60 |
Net Nonoperating Obligations (NNO) |
|
-909 |
-799 |
-1,460 |
-1,781 |
-1,675 |
-1,359 |
-1,133 |
-1,355 |
129 |
211 |
Total Depreciation and Amortization (D&A) |
|
119 |
112 |
102 |
85 |
68 |
56 |
46 |
35 |
39 |
53 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-29.67% |
-27.97% |
-27.61% |
-27.36% |
-35.55% |
-31.41% |
-28.00% |
-40.98% |
-0.20% |
-1.33% |
Debt-free Net Working Capital to Revenue |
|
5.42% |
4.49% |
6.89% |
15.42% |
7.73% |
6.48% |
6.94% |
8.37% |
6.31% |
5.47% |
Net Working Capital to Revenue |
|
3.94% |
2.30% |
6.89% |
15.42% |
7.19% |
5.91% |
6.31% |
7.15% |
5.10% |
4.23% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.47 |
$6.61 |
$5.66 |
$5.13 |
$4.03 |
$3.04 |
$2.72 |
$2.57 |
$0.88 |
$0.45 |
Adjusted Weighted Average Basic Shares Outstanding |
|
50M |
57M |
63M |
66M |
67M |
70M |
70.39M |
69.18M |
70.16M |
70.23M |
Adjusted Diluted Earnings per Share |
|
$3.43 |
$6.56 |
$5.61 |
$5.07 |
$3.99 |
$2.99 |
$2.65 |
$2.49 |
$0.85 |
$0.44 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
50M |
57M |
64M |
67M |
68M |
71M |
72.30M |
71.39M |
71.97M |
72.62M |
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 |
|
49.53M |
50.57M |
59.98M |
65.70M |
65.99M |
68.75M |
70.17M |
70.06M |
68.27M |
70.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
220 |
405 |
384 |
349 |
280 |
210 |
200 |
193 |
73 |
42 |
Normalized NOPAT Margin |
|
4.36% |
8.11% |
7.82% |
7.68% |
6.95% |
5.46% |
5.71% |
5.90% |
2.38% |
1.56% |
Pre Tax Income Margin |
|
4.47% |
10.03% |
9.82% |
9.71% |
8.85% |
7.00% |
6.88% |
6.11% |
3.40% |
2.26% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.65 |
13.53 |
13.36 |
22.75 |
17.52 |
12.76 |
11.41 |
10.85 |
6.20 |
4.16 |
NOPAT to Interest Expense |
|
3.56 |
10.12 |
9.84 |
17.44 |
13.35 |
10.02 |
9.09 |
9.66 |
3.64 |
2.19 |
EBIT Less CapEx to Interest Expense |
|
3.39 |
11.65 |
11.92 |
20.75 |
15.81 |
10.62 |
9.45 |
8.95 |
4.20 |
3.16 |
NOPAT Less CapEx to Interest Expense |
|
2.30 |
8.25 |
8.40 |
15.44 |
11.64 |
7.88 |
7.13 |
7.76 |
1.64 |
1.19 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
21.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
127.17% |
299.20% |
147.32% |
27.81% |
65.44% |
66.04% |
31.77% |
24.72% |
124.59% |
153.13% |