Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.20% |
3.27% |
25.33% |
16.98% |
2.74% |
6.30% |
19.83% |
13.43% |
13.15% |
15.49% |
EBITDA Growth |
|
83.66% |
-43.50% |
13.84% |
15.53% |
-2.09% |
12.12% |
12.58% |
25.45% |
26.07% |
4.53% |
EBIT Growth |
|
485.63% |
-82.26% |
-1.06% |
20.25% |
-4.99% |
13.29% |
4.51% |
60.42% |
87.38% |
-14.04% |
NOPAT Growth |
|
458.62% |
-79.17% |
-10.37% |
22.67% |
-10.67% |
1.98% |
-23.46% |
193.06% |
69.57% |
26.13% |
Net Income Growth |
|
258.44% |
-167.78% |
-79.97% |
97.64% |
1.01% |
144.87% |
-34.84% |
235.77% |
758.82% |
447.73% |
EPS Growth |
|
235.51% |
-177.54% |
-80.83% |
302.23% |
-1.11% |
24.83% |
-37.50% |
256.92% |
1,525.00% |
144.44% |
Operating Cash Flow Growth |
|
28.99% |
117.16% |
-63.23% |
2.63% |
1.38% |
39.81% |
19.30% |
19.47% |
26.14% |
100.32% |
Free Cash Flow Firm Growth |
|
44.52% |
220.84% |
86.26% |
-408.97% |
77.07% |
143.52% |
-2,229.02% |
271.56% |
-110.77% |
650.65% |
Invested Capital Growth |
|
-2.04% |
-4.11% |
9.67% |
64.34% |
-9.30% |
-1.42% |
39.09% |
13.83% |
6.54% |
-5.28% |
Revenue Q/Q Growth |
|
2.01% |
1.38% |
3.12% |
10.32% |
0.80% |
-4.66% |
4.85% |
3.76% |
3.01% |
3.47% |
EBITDA Q/Q Growth |
|
9.34% |
-10.16% |
6.72% |
3.25% |
1.95% |
-8.00% |
4.77% |
5.70% |
5.17% |
6.98% |
EBIT Q/Q Growth |
|
18.09% |
-41.35% |
7.89% |
0.13% |
2.04% |
-9.35% |
2.56% |
7.82% |
17.17% |
21.67% |
NOPAT Q/Q Growth |
|
10.18% |
-37.80% |
-1.76% |
3.25% |
-0.66% |
-15.33% |
-29.35% |
72.50% |
23.18% |
-3.94% |
Net Income Q/Q Growth |
|
25.38% |
6.93% |
-76.13% |
76.60% |
-17.88% |
89.71% |
-31.48% |
72.14% |
31.53% |
192.73% |
EPS Q/Q Growth |
|
26.09% |
-22.99% |
-78.57% |
195.08% |
5.92% |
-5.73% |
-34.09% |
78.46% |
30.00% |
128.57% |
Operating Cash Flow Q/Q Growth |
|
6.69% |
-3.01% |
32.98% |
-9.14% |
4.36% |
6.91% |
5.15% |
1.15% |
2.88% |
23.44% |
Free Cash Flow Firm Q/Q Growth |
|
8.14% |
17.72% |
88.01% |
-968.94% |
63.79% |
-24.71% |
20.49% |
-82.38% |
27.36% |
39.46% |
Invested Capital Q/Q Growth |
|
-1.05% |
-0.97% |
0.41% |
52.26% |
-5.01% |
1.58% |
-0.05% |
13.16% |
-0.40% |
-1.11% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
66.61% |
66.03% |
64.72% |
EBITDA Margin |
|
27.66% |
16.45% |
30.06% |
33.10% |
33.51% |
35.16% |
33.34% |
35.48% |
32.08% |
28.80% |
Operating Margin |
|
15.94% |
3.35% |
16.88% |
22.02% |
19.77% |
21.99% |
22.12% |
24.03% |
17.63% |
13.08% |
EBIT Margin |
|
14.81% |
2.76% |
16.07% |
20.36% |
19.81% |
21.42% |
20.09% |
23.04% |
16.29% |
9.84% |
Profit (Net Income) Margin |
|
7.23% |
-4.98% |
7.59% |
47.48% |
28.10% |
28.58% |
12.41% |
22.82% |
7.71% |
1.02% |
Tax Burden Percent |
|
75.37% |
131.31% |
73.50% |
277.97% |
182.57% |
187.98% |
83.70% |
118.44% |
63.97% |
57.52% |
Interest Burden Percent |
|
64.74% |
-137.33% |
64.23% |
83.89% |
77.71% |
71.00% |
73.78% |
83.61% |
73.96% |
17.95% |
Effective Tax Rate |
|
24.63% |
0.00% |
31.04% |
26.09% |
21.49% |
18.83% |
15.87% |
-21.23% |
36.03% |
42.48% |
Return on Invested Capital (ROIC) |
|
5.66% |
0.98% |
4.83% |
7.02% |
7.20% |
7.63% |
8.64% |
14.37% |
5.41% |
3.21% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.37% |
-4.66% |
1.70% |
33.12% |
17.92% |
14.96% |
3.99% |
8.99% |
2.56% |
-0.77% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.52% |
-5.54% |
1.97% |
35.29% |
21.39% |
24.95% |
6.46% |
12.39% |
3.83% |
-1.78% |
Return on Equity (ROE) |
|
7.18% |
-4.56% |
6.80% |
42.32% |
28.58% |
32.58% |
15.10% |
26.76% |
9.24% |
1.43% |
Cash Return on Invested Capital (CROIC) |
|
7.72% |
5.18% |
-4.39% |
-41.66% |
16.95% |
9.06% |
-24.06% |
1.44% |
-0.92% |
8.63% |
Operating Return on Assets (OROA) |
|
5.61% |
0.93% |
4.91% |
6.04% |
6.95% |
7.45% |
7.66% |
9.00% |
6.02% |
3.25% |
Return on Assets (ROA) |
|
2.74% |
-1.68% |
2.32% |
14.09% |
9.86% |
9.95% |
4.73% |
8.91% |
2.85% |
0.34% |
Return on Common Equity (ROCE) |
|
7.01% |
-4.45% |
6.64% |
41.08% |
27.49% |
31.17% |
14.36% |
25.09% |
8.44% |
1.21% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.17% |
-4.76% |
6.75% |
35.96% |
27.99% |
31.35% |
15.21% |
25.52% |
9.64% |
1.24% |
Net Operating Profit after Tax (NOPAT) |
|
502 |
90 |
432 |
482 |
393 |
440 |
431 |
563 |
192 |
113 |
NOPAT Margin |
|
12.01% |
2.35% |
11.64% |
16.28% |
15.52% |
17.85% |
18.61% |
29.13% |
11.28% |
7.52% |
Net Nonoperating Expense Percent (NNEP) |
|
4.29% |
5.64% |
3.13% |
-26.10% |
-10.72% |
-7.34% |
4.66% |
5.38% |
2.85% |
3.98% |
Return On Investment Capital (ROIC_SIMPLE) |
|
5.31% |
0.95% |
4.35% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
33.39% |
33.97% |
35.28% |
SG&A Expenses to Revenue |
|
69.62% |
70.18% |
69.13% |
65.24% |
66.53% |
64.26% |
64.64% |
30.27% |
32.85% |
33.16% |
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 |
|
84.07% |
96.64% |
83.12% |
77.98% |
80.23% |
78.01% |
77.88% |
42.58% |
48.41% |
51.64% |
Earnings before Interest and Taxes (EBIT) |
|
620 |
106 |
596 |
603 |
501 |
528 |
466 |
446 |
278 |
148 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,157 |
630 |
1,115 |
980 |
848 |
866 |
773 |
686 |
547 |
434 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.28 |
3.30 |
2.59 |
5.73 |
7.30 |
7.02 |
5.43 |
5.63 |
4.03 |
3.96 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
4.32 |
3.46 |
2.91 |
7.56 |
7.32 |
6.40 |
4.42 |
5.03 |
3.22 |
3.24 |
Price to Earnings (P/E) |
|
63.53 |
0.00 |
40.61 |
16.09 |
26.53 |
22.56 |
38.59 |
7.30 |
50.04 |
826.93 |
Dividend Yield |
|
0.45% |
0.61% |
0.71% |
0.31% |
0.31% |
0.36% |
0.41% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
1.57% |
0.00% |
2.46% |
6.21% |
3.77% |
4.43% |
2.59% |
13.71% |
2.00% |
0.12% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.58 |
2.03 |
1.71 |
3.17 |
4.16 |
3.36 |
2.45 |
2.92 |
2.13 |
2.06 |
Enterprise Value to Revenue (EV/Rev) |
|
5.41 |
4.75 |
4.31 |
9.12 |
8.53 |
7.81 |
6.13 |
6.30 |
4.57 |
4.70 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.56 |
28.89 |
14.34 |
27.56 |
25.46 |
22.22 |
18.39 |
17.75 |
14.26 |
16.34 |
Enterprise Value to EBIT (EV/EBIT) |
|
36.54 |
172.08 |
26.83 |
44.79 |
43.08 |
36.48 |
30.51 |
27.34 |
28.08 |
47.83 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
45.05 |
202.40 |
37.04 |
56.03 |
54.97 |
43.77 |
32.95 |
21.62 |
40.56 |
62.53 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
27.19 |
28.21 |
53.83 |
33.40 |
27.41 |
24.77 |
25.56 |
26.14 |
20.00 |
22.93 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
33.02 |
38.37 |
0.00 |
0.00 |
23.34 |
36.84 |
0.00 |
216.00 |
0.00 |
23.23 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.19 |
1.30 |
1.33 |
1.59 |
1.31 |
1.56 |
2.04 |
1.35 |
1.61 |
1.61 |
Long-Term Debt to Equity |
|
1.18 |
1.28 |
1.30 |
1.56 |
1.29 |
1.54 |
2.01 |
1.29 |
1.58 |
1.58 |
Financial Leverage |
|
1.11 |
1.19 |
1.16 |
1.07 |
1.19 |
1.67 |
1.62 |
1.38 |
1.50 |
2.30 |
Leverage Ratio |
|
2.62 |
2.72 |
2.94 |
3.00 |
2.90 |
3.27 |
3.19 |
3.00 |
3.24 |
4.25 |
Compound Leverage Factor |
|
1.70 |
-3.73 |
1.89 |
2.52 |
2.25 |
2.33 |
2.36 |
2.51 |
2.40 |
0.76 |
Debt to Total Capital |
|
54.38% |
56.54% |
57.05% |
61.38% |
56.72% |
60.99% |
67.13% |
57.46% |
61.73% |
61.68% |
Short-Term Debt to Total Capital |
|
0.75% |
0.95% |
1.15% |
1.10% |
0.91% |
0.98% |
1.19% |
2.78% |
1.31% |
1.23% |
Long-Term Debt to Total Capital |
|
53.63% |
55.59% |
55.89% |
60.27% |
55.81% |
60.01% |
65.94% |
54.68% |
60.42% |
60.45% |
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 |
|
1.08% |
1.03% |
1.00% |
0.95% |
1.57% |
1.57% |
1.53% |
2.24% |
2.86% |
3.87% |
Common Equity to Total Capital |
|
44.55% |
42.43% |
41.95% |
37.68% |
41.71% |
37.45% |
31.34% |
40.30% |
35.41% |
34.45% |
Debt to EBITDA |
|
4.45 |
8.47 |
5.08 |
6.50 |
4.07 |
4.22 |
5.24 |
3.59 |
4.34 |
5.08 |
Net Debt to EBITDA |
|
3.86 |
7.72 |
4.56 |
4.62 |
3.49 |
3.91 |
5.00 |
3.42 |
4.01 |
4.77 |
Long-Term Debt to EBITDA |
|
4.39 |
8.33 |
4.98 |
6.38 |
4.01 |
4.15 |
5.15 |
3.42 |
4.25 |
4.98 |
Debt to NOPAT |
|
10.24 |
59.37 |
13.13 |
13.21 |
8.79 |
8.32 |
9.39 |
4.37 |
12.36 |
19.45 |
Net Debt to NOPAT |
|
8.89 |
54.08 |
11.77 |
9.39 |
7.54 |
7.69 |
8.95 |
4.17 |
11.41 |
18.27 |
Long-Term Debt to NOPAT |
|
10.10 |
58.37 |
12.86 |
12.97 |
8.65 |
8.18 |
9.22 |
4.16 |
12.10 |
19.06 |
Altman Z-Score |
|
2.58 |
1.83 |
1.71 |
2.32 |
3.26 |
2.75 |
1.89 |
2.51 |
1.50 |
1.30 |
Noncontrolling Interest Sharing Ratio |
|
2.36% |
2.35% |
2.39% |
2.92% |
3.82% |
4.32% |
4.95% |
6.25% |
8.75% |
15.06% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.70 |
1.47 |
1.60 |
1.94 |
2.19 |
1.55 |
1.53 |
1.28 |
1.47 |
1.44 |
Quick Ratio |
|
1.40 |
1.20 |
1.31 |
1.77 |
1.32 |
1.26 |
1.17 |
0.97 |
1.23 |
1.22 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
686 |
474 |
-393 |
-2,858 |
925 |
522 |
-1,200 |
56 |
-33 |
305 |
Operating Cash Flow to CapEx |
|
263.62% |
207.72% |
99.66% |
360.53% |
383.07% |
412.37% |
308.55% |
344.27% |
314.44% |
233.81% |
Free Cash Flow to Firm to Interest Expense |
|
2.59 |
1.65 |
-1.70 |
-25.38 |
7.33 |
3.01 |
-8.73 |
0.64 |
-0.38 |
2.27 |
Operating Cash Flow to Interest Expense |
|
3.14 |
2.24 |
1.29 |
7.18 |
6.24 |
4.47 |
4.04 |
5.32 |
4.56 |
2.30 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.95 |
1.16 |
0.00 |
5.19 |
4.61 |
3.39 |
2.73 |
3.77 |
3.11 |
1.32 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.38 |
0.34 |
0.31 |
0.30 |
0.35 |
0.35 |
0.38 |
0.39 |
0.37 |
0.33 |
Accounts Receivable Turnover |
|
5.50 |
5.78 |
6.40 |
6.23 |
6.05 |
5.47 |
5.92 |
6.40 |
6.74 |
7.03 |
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 |
|
20.77 |
18.35 |
15.93 |
12.67 |
11.54 |
11.21 |
11.06 |
9.76 |
8.96 |
8.27 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.26 |
5.27 |
5.02 |
Days Sales Outstanding (DSO) |
|
66.39 |
63.13 |
57.07 |
58.62 |
60.34 |
66.73 |
61.71 |
57.06 |
54.19 |
51.92 |
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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
69.39 |
69.21 |
72.75 |
Cash Conversion Cycle (CCC) |
|
66.39 |
63.13 |
57.07 |
58.62 |
60.34 |
66.73 |
61.71 |
-12.33 |
-15.02 |
-20.82 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,787 |
8,970 |
9,354 |
8,530 |
5,190 |
5,722 |
5,805 |
4,173 |
3,666 |
3,441 |
Invested Capital Turnover |
|
0.47 |
0.42 |
0.41 |
0.43 |
0.46 |
0.43 |
0.46 |
0.49 |
0.48 |
0.43 |
Increase / (Decrease) in Invested Capital |
|
-183 |
-385 |
825 |
3,340 |
-532 |
-83 |
1,632 |
507 |
225 |
-192 |
Enterprise Value (EV) |
|
22,639 |
18,206 |
15,998 |
26,997 |
21,590 |
19,245 |
14,206 |
12,178 |
7,798 |
7,089 |
Market Capitalization |
|
18,069 |
13,245 |
10,814 |
22,375 |
18,533 |
15,768 |
10,253 |
9,733 |
5,494 |
4,879 |
Book Value per Share |
|
$21.64 |
$20.69 |
$21.64 |
$20.40 |
$13.35 |
$11.92 |
$10.20 |
$9.48 |
$7.45 |
$6.76 |
Tangible Book Value per Share |
|
($21.47) |
($24.18) |
($26.24) |
($28.12) |
($15.03) |
($18.72) |
($21.33) |
($13.52) |
($14.07) |
($13.84) |
Total Capital |
|
9,466 |
9,446 |
9,940 |
10,372 |
6,090 |
5,996 |
6,030 |
4,289 |
3,849 |
3,575 |
Total Debt |
|
5,147 |
5,340 |
5,670 |
6,366 |
3,454 |
3,657 |
4,048 |
2,465 |
2,376 |
2,205 |
Total Long-Term Debt |
|
5,077 |
5,251 |
5,556 |
6,251 |
3,399 |
3,598 |
3,976 |
2,345 |
2,325 |
2,161 |
Net Debt |
|
4,468 |
4,864 |
5,085 |
4,524 |
2,962 |
3,383 |
3,861 |
2,349 |
2,193 |
2,071 |
Capital Expenditures (CapEx) |
|
316 |
311 |
298 |
224 |
206 |
188 |
180 |
135 |
124 |
132 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
133 |
86 |
74 |
-453 |
363 |
101 |
177 |
134 |
45 |
42 |
Debt-free Net Working Capital (DFNWC) |
|
813 |
562 |
659 |
1,390 |
855 |
376 |
365 |
250 |
227 |
175 |
Net Working Capital (NWC) |
|
742 |
472 |
545 |
1,275 |
800 |
317 |
293 |
130 |
177 |
131 |
Net Nonoperating Expense (NNE) |
|
200 |
281 |
150 |
-924 |
-318 |
-264 |
144 |
122 |
61 |
98 |
Net Nonoperating Obligations (NNO) |
|
4,468 |
4,864 |
5,085 |
4,524 |
2,554 |
3,383 |
3,823 |
2,349 |
2,193 |
2,071 |
Total Depreciation and Amortization (D&A) |
|
538 |
524 |
519 |
377 |
347 |
339 |
307 |
241 |
269 |
286 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
3.19% |
2.24% |
1.99% |
-15.30% |
14.33% |
4.12% |
7.65% |
6.92% |
2.63% |
2.75% |
Debt-free Net Working Capital to Revenue |
|
19.43% |
14.67% |
17.77% |
46.94% |
33.80% |
15.24% |
15.74% |
12.91% |
13.32% |
11.59% |
Net Working Capital to Revenue |
|
17.74% |
12.33% |
14.68% |
43.07% |
31.61% |
12.86% |
12.64% |
6.74% |
10.36% |
8.68% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.46 |
($1.07) |
$1.40 |
$7.25 |
$1.81 |
$1.85 |
$1.50 |
$2.42 |
$0.66 |
$0.04 |
Adjusted Weighted Average Basic Shares Outstanding |
|
194.40M |
193.40M |
192.50M |
191.40M |
189.90M |
187.80M |
184.60M |
182.40M |
182.60M |
165.30M |
Adjusted Diluted Earnings per Share |
|
$1.45 |
($1.07) |
$1.40 |
$7.19 |
$1.79 |
$1.81 |
$1.45 |
$2.32 |
$0.65 |
$0.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
196.70M |
193.40M |
193.10M |
193M |
192.20M |
191.80M |
190.90M |
189.90M |
184.60M |
166.80M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
195.10M |
194M |
192.90M |
191.90M |
190.70M |
188.80M |
186M |
183.60M |
183.30M |
182.38M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
553 |
432 |
432 |
482 |
393 |
440 |
431 |
325 |
192 |
113 |
Normalized NOPAT Margin |
|
13.21% |
11.29% |
11.64% |
16.28% |
15.52% |
17.85% |
18.61% |
16.82% |
11.28% |
7.52% |
Pre Tax Income Margin |
|
9.59% |
-3.79% |
10.32% |
17.08% |
15.39% |
15.20% |
14.82% |
19.26% |
12.05% |
1.77% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.34 |
0.37 |
2.58 |
5.35 |
3.97 |
3.04 |
3.39 |
5.09 |
3.25 |
1.10 |
NOPAT to Interest Expense |
|
1.89 |
0.31 |
1.87 |
4.28 |
3.11 |
2.53 |
3.14 |
6.43 |
2.25 |
0.84 |
EBIT Less CapEx to Interest Expense |
|
1.15 |
-0.71 |
1.29 |
3.36 |
2.34 |
1.95 |
2.08 |
3.54 |
1.80 |
0.12 |
NOPAT Less CapEx to Interest Expense |
|
0.70 |
-0.77 |
0.58 |
2.29 |
1.48 |
1.45 |
1.83 |
4.89 |
0.80 |
-0.14 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.93% |
-51.52% |
31.72% |
5.75% |
9.63% |
8.62% |
17.98% |
2.33% |
7.08% |
70.59% |
Augmented Payout Ratio |
|
30.93% |
-51.52% |
31.72% |
5.75% |
9.63% |
8.62% |
17.98% |
32.59% |
7.61% |
398.04% |