Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.53% |
5.49% |
16.20% |
42.59% |
2.78% |
16.16% |
11.22% |
10.66% |
28.57% |
19.86% |
EBITDA Growth |
|
18.81% |
1.19% |
18.25% |
24.53% |
10.46% |
9.61% |
0.36% |
16.94% |
44.87% |
17.35% |
EBIT Growth |
|
41.57% |
2.73% |
18.48% |
3.54% |
8.77% |
3.85% |
-4.64% |
20.49% |
25.12% |
14.77% |
NOPAT Growth |
|
39.77% |
-2.49% |
2.19% |
-4.63% |
34.27% |
-0.64% |
-14.56% |
46.35% |
78.49% |
9.26% |
Net Income Growth |
|
58.53% |
1.02% |
1.72% |
-17.12% |
32.96% |
-0.63% |
-13.04% |
49.14% |
75.28% |
10.06% |
EPS Growth |
|
55.93% |
0.26% |
1.31% |
-18.55% |
28.49% |
-0.82% |
-14.81% |
47.95% |
64.97% |
6.63% |
Operating Cash Flow Growth |
|
64.19% |
-0.27% |
2.61% |
4.69% |
39.40% |
1.81% |
27.81% |
2.03% |
42.83% |
-5.96% |
Free Cash Flow Firm Growth |
|
326.04% |
32.17% |
74.03% |
-464.05% |
346.43% |
-1,572.60% |
-109.05% |
-30.74% |
118.50% |
-771.48% |
Invested Capital Growth |
|
-5.69% |
12.64% |
18.93% |
106.81% |
-8.72% |
25.01% |
16.42% |
10.23% |
-0.54% |
548.06% |
Revenue Q/Q Growth |
|
2.90% |
1.49% |
1.02% |
10.42% |
31.82% |
-17.36% |
2.67% |
2.51% |
5.29% |
5.63% |
EBITDA Q/Q Growth |
|
4.87% |
1.33% |
2.84% |
8.69% |
2.30% |
6.09% |
-1.23% |
2.47% |
16.58% |
-0.09% |
EBIT Q/Q Growth |
|
10.41% |
3.10% |
-2.98% |
-0.45% |
-0.37% |
6.38% |
-3.20% |
2.37% |
19.47% |
-3.93% |
NOPAT Q/Q Growth |
|
8.18% |
2.41% |
-11.12% |
3.63% |
5.28% |
10.65% |
-19.22% |
21.60% |
29.96% |
-9.05% |
Net Income Q/Q Growth |
|
11.12% |
4.95% |
-12.61% |
0.43% |
3.90% |
11.61% |
-19.02% |
22.51% |
30.27% |
-9.36% |
EPS Q/Q Growth |
|
10.60% |
4.58% |
-12.64% |
0.00% |
2.85% |
10.94% |
-19.30% |
22.38% |
29.78% |
-10.61% |
Operating Cash Flow Q/Q Growth |
|
14.13% |
7.20% |
1.83% |
7.60% |
3.67% |
2.14% |
7.51% |
0.81% |
-6.17% |
14.20% |
Free Cash Flow Firm Q/Q Growth |
|
88.84% |
11.27% |
-44.47% |
-11.81% |
173.96% |
-255.04% |
79.75% |
-22.14% |
119.82% |
-1,139.56% |
Invested Capital Q/Q Growth |
|
-3.51% |
2.26% |
3.29% |
1.17% |
-7.27% |
7.24% |
-1.22% |
5.80% |
-0.35% |
472.34% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
43.77% |
44.12% |
42.37% |
44.57% |
48.58% |
47.58% |
47.00% |
47.49% |
47.27% |
46.90% |
EBITDA Margin |
|
21.82% |
20.12% |
20.97% |
20.61% |
23.60% |
21.96% |
23.27% |
25.79% |
24.40% |
21.66% |
Operating Margin |
|
14.01% |
11.20% |
11.58% |
11.35% |
15.49% |
14.39% |
16.30% |
19.36% |
18.12% |
18.28% |
EBIT Margin |
|
14.69% |
11.37% |
11.67% |
11.45% |
15.77% |
14.90% |
16.67% |
19.44% |
17.85% |
18.35% |
Profit (Net Income) Margin |
|
12.30% |
8.50% |
8.88% |
10.14% |
17.45% |
13.49% |
15.77% |
20.17% |
14.96% |
10.98% |
Tax Burden Percent |
|
85.35% |
83.70% |
87.55% |
101.56% |
111.30% |
91.67% |
94.61% |
103.74% |
83.81% |
59.83% |
Interest Burden Percent |
|
98.11% |
89.35% |
86.86% |
87.22% |
99.42% |
98.75% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
14.65% |
16.30% |
12.45% |
-1.56% |
-11.30% |
8.33% |
5.39% |
-3.74% |
16.19% |
40.17% |
Return on Invested Capital (ROIC) |
|
7.74% |
5.70% |
6.75% |
9.75% |
14.96% |
11.84% |
14.43% |
19.16% |
13.72% |
13.29% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.96% |
1.74% |
-0.90% |
17.88% |
14.51% |
10.62% |
13.19% |
18.74% |
17.32% |
13.08% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.58% |
0.27% |
-0.11% |
-2.25% |
-4.15% |
-1.88% |
-2.71% |
-3.07% |
-0.91% |
-2.44% |
Return on Equity (ROE) |
|
8.32% |
5.97% |
6.64% |
7.49% |
10.81% |
9.96% |
11.72% |
16.09% |
12.82% |
10.85% |
Cash Return on Invested Capital (CROIC) |
|
13.59% |
-6.19% |
-10.54% |
-59.88% |
24.08% |
-10.39% |
-0.75% |
9.43% |
14.27% |
-133.24% |
Operating Return on Assets (OROA) |
|
6.37% |
4.74% |
4.59% |
4.97% |
7.34% |
8.13% |
9.16% |
11.01% |
10.00% |
11.26% |
Return on Assets (ROA) |
|
5.34% |
3.54% |
3.49% |
4.40% |
8.12% |
7.36% |
8.67% |
11.42% |
8.38% |
6.73% |
Return on Common Equity (ROCE) |
|
8.32% |
5.97% |
6.64% |
7.49% |
10.81% |
9.96% |
11.72% |
16.09% |
12.82% |
10.85% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.76% |
5.65% |
6.26% |
6.95% |
9.81% |
9.06% |
11.13% |
14.23% |
12.42% |
7.55% |
Net Operating Profit after Tax (NOPAT) |
|
256 |
183 |
188 |
184 |
192 |
143 |
144 |
169 |
115 |
65 |
NOPAT Margin |
|
11.96% |
9.37% |
10.14% |
11.53% |
17.24% |
13.19% |
15.42% |
20.08% |
15.18% |
10.94% |
Net Nonoperating Expense Percent (NNEP) |
|
-5.23% |
3.96% |
7.65% |
-8.13% |
0.46% |
1.22% |
1.24% |
0.42% |
-3.60% |
0.20% |
Return On Investment Capital (ROIC_SIMPLE) |
|
6.41% |
5.10% |
5.77% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
56.23% |
55.88% |
57.63% |
55.43% |
51.42% |
52.42% |
53.00% |
52.51% |
52.73% |
53.10% |
SG&A Expenses to Revenue |
|
14.08% |
15.81% |
14.45% |
17.08% |
14.43% |
23.72% |
22.20% |
20.92% |
21.74% |
22.56% |
R&D to Revenue |
|
5.52% |
5.61% |
5.69% |
5.87% |
7.91% |
7.49% |
6.76% |
5.63% |
5.69% |
5.06% |
Operating Expenses to Revenue |
|
29.76% |
32.92% |
30.79% |
33.22% |
33.10% |
33.19% |
30.70% |
28.14% |
29.16% |
28.62% |
Earnings before Interest and Taxes (EBIT) |
|
314 |
222 |
216 |
182 |
176 |
162 |
156 |
163 |
136 |
108 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
466 |
393 |
388 |
328 |
263 |
239 |
218 |
217 |
185 |
128 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.32 |
6.02 |
5.14 |
9.57 |
8.92 |
7.31 |
5.39 |
5.54 |
5.74 |
6.93 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
21.69 |
29.70 |
24.28 |
21.70 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
11.60 |
9.06 |
7.29 |
13.97 |
15.86 |
10.88 |
7.64 |
7.85 |
6.92 |
10.07 |
Price to Earnings (P/E) |
|
94.30 |
106.54 |
82.09 |
137.77 |
90.92 |
80.66 |
48.45 |
38.92 |
46.24 |
91.74 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
1.06% |
0.94% |
1.22% |
0.73% |
1.10% |
1.24% |
2.06% |
2.57% |
2.16% |
1.09% |
Enterprise Value to Invested Capital (EV/IC) |
|
7.68 |
5.33 |
4.60 |
8.85 |
13.81 |
8.59 |
6.41 |
6.85 |
6.18 |
7.04 |
Enterprise Value to Revenue (EV/Rev) |
|
11.52 |
9.29 |
7.50 |
14.10 |
15.18 |
10.63 |
7.37 |
7.53 |
6.82 |
10.04 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
52.79 |
46.20 |
35.77 |
68.45 |
64.34 |
48.41 |
31.68 |
29.20 |
27.94 |
46.37 |
Enterprise Value to EBIT (EV/EBIT) |
|
78.39 |
81.76 |
64.26 |
123.21 |
96.30 |
71.34 |
44.24 |
38.74 |
38.19 |
54.74 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
96.31 |
99.17 |
73.99 |
122.36 |
88.09 |
80.56 |
47.79 |
37.50 |
44.90 |
91.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
39.42 |
47.68 |
36.38 |
60.41 |
47.75 |
45.33 |
27.56 |
32.34 |
27.00 |
44.18 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
54.83 |
0.00 |
0.00 |
0.00 |
54.73 |
0.00 |
0.00 |
76.22 |
43.19 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.18 |
0.22 |
0.24 |
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.08 |
Long-Term Debt to Equity |
|
0.18 |
0.20 |
0.23 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.08 |
Financial Leverage |
|
0.04 |
0.15 |
0.12 |
-0.13 |
-0.29 |
-0.18 |
-0.21 |
-0.16 |
-0.05 |
-0.19 |
Leverage Ratio |
|
1.56 |
1.68 |
1.90 |
1.70 |
1.33 |
1.35 |
1.35 |
1.41 |
1.53 |
1.61 |
Compound Leverage Factor |
|
1.53 |
1.50 |
1.65 |
1.49 |
1.32 |
1.34 |
1.35 |
1.41 |
1.53 |
1.61 |
Debt to Total Capital |
|
15.00% |
18.02% |
19.22% |
21.13% |
0.00% |
0.00% |
0.00% |
0.00% |
1.08% |
7.14% |
Short-Term Debt to Total Capital |
|
0.00% |
1.39% |
0.92% |
1.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
15.00% |
16.64% |
18.30% |
20.12% |
0.00% |
0.00% |
0.00% |
0.00% |
1.08% |
7.14% |
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 |
|
85.00% |
81.98% |
80.78% |
78.87% |
100.00% |
100.00% |
100.00% |
100.00% |
98.92% |
92.86% |
Debt to EBITDA |
|
1.28 |
1.65 |
1.61 |
1.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.52 |
Net Debt to EBITDA |
|
-0.39 |
1.18 |
1.02 |
0.66 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.42 |
-0.12 |
Long-Term Debt to EBITDA |
|
1.28 |
1.52 |
1.53 |
1.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.52 |
Debt to NOPAT |
|
2.34 |
3.53 |
3.33 |
3.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
1.02 |
Net Debt to NOPAT |
|
-0.71 |
2.53 |
2.11 |
1.17 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.67 |
-0.25 |
Long-Term Debt to NOPAT |
|
2.34 |
3.26 |
3.17 |
3.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
1.02 |
Altman Z-Score |
|
9.51 |
7.12 |
4.89 |
6.42 |
18.61 |
13.76 |
12.68 |
10.95 |
8.40 |
8.15 |
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 |
|
1.35 |
0.86 |
0.95 |
1.16 |
1.97 |
1.34 |
1.22 |
1.40 |
0.78 |
0.79 |
Quick Ratio |
|
1.27 |
0.79 |
0.89 |
1.06 |
1.88 |
1.27 |
1.13 |
1.28 |
0.71 |
0.66 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
449 |
-199 |
-293 |
-1,128 |
310 |
-126 |
-7.52 |
83 |
120 |
-648 |
Operating Cash Flow to CapEx |
|
1,250.87% |
717.69% |
760.61% |
668.48% |
1,247.41% |
605.90% |
912.35% |
454.64% |
508.56% |
1,074.53% |
Free Cash Flow to Firm to Interest Expense |
|
75.72 |
-8.41 |
-10.32 |
-48.41 |
305.81 |
-62.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
105.32 |
16.10 |
13.44 |
15.96 |
350.53 |
125.66 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
96.90 |
13.86 |
11.67 |
13.57 |
322.43 |
104.92 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.43 |
0.42 |
0.39 |
0.43 |
0.47 |
0.55 |
0.55 |
0.57 |
0.56 |
0.61 |
Accounts Receivable Turnover |
|
3.54 |
3.26 |
3.37 |
3.53 |
2.95 |
3.23 |
3.43 |
3.77 |
4.03 |
4.09 |
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 |
|
12.82 |
11.40 |
10.45 |
9.12 |
6.57 |
6.64 |
6.08 |
6.08 |
6.74 |
7.08 |
Accounts Payable Turnover |
|
7.93 |
8.69 |
9.49 |
13.17 |
39.61 |
52.04 |
65.73 |
57.08 |
56.90 |
57.54 |
Days Sales Outstanding (DSO) |
|
103.07 |
111.92 |
108.34 |
103.54 |
123.62 |
113.05 |
106.36 |
96.91 |
90.47 |
89.25 |
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) |
|
46.03 |
42.03 |
38.47 |
27.71 |
9.21 |
7.01 |
5.55 |
6.39 |
6.41 |
6.34 |
Cash Conversion Cycle (CCC) |
|
57.04 |
69.90 |
69.86 |
75.83 |
114.41 |
106.04 |
100.81 |
90.51 |
84.06 |
82.90 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,208 |
3,401 |
3,019 |
2,539 |
1,228 |
1,345 |
1,076 |
924 |
838 |
843 |
Invested Capital Turnover |
|
0.65 |
0.61 |
0.67 |
0.85 |
0.87 |
0.90 |
0.94 |
0.95 |
0.90 |
1.21 |
Increase / (Decrease) in Invested Capital |
|
-193 |
382 |
481 |
1,311 |
-117 |
269 |
152 |
86 |
-4.57 |
713 |
Enterprise Value (EV) |
|
24,623 |
18,140 |
13,878 |
22,459 |
16,954 |
11,548 |
6,895 |
6,332 |
5,181 |
5,935 |
Market Capitalization |
|
24,803 |
17,676 |
13,483 |
22,244 |
17,713 |
11,820 |
7,144 |
6,599 |
5,258 |
5,951 |
Book Value per Share |
|
$79.17 |
$69.75 |
$63.03 |
$56.72 |
$49.25 |
$41.48 |
$34.13 |
$31.72 |
$25.00 |
$25.31 |
Tangible Book Value per Share |
|
($1.20) |
($14.01) |
($21.98) |
($27.25) |
$20.25 |
$10.21 |
$7.58 |
$8.10 |
($0.05) |
($2.66) |
Total Capital |
|
3,986 |
3,584 |
3,249 |
2,947 |
1,986 |
1,617 |
1,325 |
1,192 |
926 |
925 |
Total Debt |
|
598 |
646 |
624 |
623 |
0.00 |
0.00 |
0.00 |
0.00 |
10 |
66 |
Total Long-Term Debt |
|
598 |
596 |
594 |
593 |
0.00 |
0.00 |
0.00 |
0.00 |
10 |
66 |
Net Debt |
|
-181 |
463 |
395 |
215 |
-758 |
-272 |
-249 |
-268 |
-77 |
-16 |
Capital Expenditures (CapEx) |
|
50 |
53 |
50 |
56 |
28 |
42 |
27 |
43 |
38 |
13 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-393 |
-267 |
-223 |
-197 |
-127 |
-101 |
-84 |
-80 |
-135 |
-116 |
Debt-free Net Working Capital (DFNWC) |
|
375 |
-91 |
-12 |
165 |
549 |
171 |
95 |
149 |
-79 |
-69 |
Net Working Capital (NWC) |
|
375 |
-141 |
-42 |
135 |
549 |
171 |
95 |
149 |
-79 |
-69 |
Net Nonoperating Expense (NNE) |
|
-7.38 |
17 |
23 |
22 |
-2.36 |
-3.18 |
-3.20 |
-0.72 |
1.67 |
-0.23 |
Net Nonoperating Obligations (NNO) |
|
-181 |
463 |
395 |
215 |
-758 |
-272 |
-249 |
-268 |
-77 |
-16 |
Total Depreciation and Amortization (D&A) |
|
152 |
171 |
172 |
146 |
87 |
77 |
62 |
53 |
50 |
20 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-18.37% |
-13.66% |
-12.07% |
-12.35% |
-11.37% |
-9.34% |
-8.94% |
-9.48% |
-17.76% |
-19.60% |
Debt-free Net Working Capital to Revenue |
|
17.55% |
-4.65% |
-0.67% |
10.35% |
49.15% |
15.70% |
10.15% |
17.76% |
-10.34% |
-11.74% |
Net Working Capital to Revenue |
|
17.55% |
-7.20% |
-2.29% |
8.47% |
49.15% |
15.70% |
10.15% |
17.76% |
-10.34% |
-11.74% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$6.17 |
$3.95 |
$3.95 |
$3.95 |
$4.87 |
$3.79 |
$3.84 |
$4.40 |
$3.01 |
$1.90 |
Adjusted Weighted Average Basic Shares Outstanding |
|
43.01M |
42.28M |
41.82M |
41.35M |
40.58M |
39.40M |
38.29M |
37.90M |
36.83M |
36.57M |
Adjusted Diluted Earnings per Share |
|
$6.05 |
$3.88 |
$3.87 |
$3.82 |
$4.69 |
$3.65 |
$3.68 |
$4.18 |
$2.82 |
$1.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
43.01M |
42.28M |
41.82M |
41.35M |
40.58M |
39.40M |
38.29M |
37.90M |
36.83M |
36.57M |
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 |
|
43.01M |
42.28M |
41.82M |
41.35M |
40.58M |
39.40M |
38.29M |
37.90M |
36.83M |
36.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
256 |
183 |
188 |
127 |
121 |
143 |
144 |
114 |
115 |
65 |
Normalized NOPAT Margin |
|
11.96% |
9.37% |
10.14% |
7.95% |
10.84% |
13.19% |
15.42% |
13.55% |
15.18% |
10.94% |
Pre Tax Income Margin |
|
14.42% |
10.16% |
10.14% |
9.98% |
15.68% |
14.71% |
16.67% |
19.44% |
17.85% |
18.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
52.96 |
9.39 |
7.61 |
7.82 |
173.80 |
79.85 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
43.10 |
7.74 |
6.61 |
7.88 |
190.00 |
70.72 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
44.54 |
7.15 |
5.84 |
5.44 |
145.70 |
59.11 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
34.68 |
5.50 |
4.84 |
5.49 |
161.89 |
49.98 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
8.04% |
7.95% |
12.14% |
99.38% |
4.41% |
98.36% |
0.99% |