Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.35% |
19.40% |
40.72% |
22.09% |
-63.62% |
10.76% |
8.12% |
-10.98% |
-6.17% |
0.78% |
EBITDA Growth |
|
20.18% |
66.63% |
-11.73% |
-4.88% |
-50.92% |
9.35% |
16.45% |
5.56% |
-5.15% |
-15.27% |
EBIT Growth |
|
29.59% |
69.30% |
1.21% |
2.19% |
-65.39% |
12.26% |
33.14% |
14.66% |
-9.72% |
-23.63% |
NOPAT Growth |
|
38.21% |
86.49% |
-28.22% |
25.53% |
-65.93% |
-19.34% |
69.39% |
24.36% |
-18.90% |
-62.07% |
Net Income Growth |
|
42.15% |
82.66% |
-48.97% |
-17.59% |
327.70% |
-54.87% |
2.56% |
9.78% |
-19.45% |
183.11% |
EPS Growth |
|
43.75% |
60.00% |
-58.76% |
-18.49% |
325.00% |
-54.84% |
-3.13% |
-3.03% |
-17.50% |
166.67% |
Operating Cash Flow Growth |
|
15.60% |
161.75% |
-56.62% |
-30.17% |
24.06% |
12.95% |
17.12% |
-10.91% |
-10.94% |
28.88% |
Free Cash Flow Firm Growth |
|
32.01% |
114.49% |
-1,391.16% |
-93.63% |
508.53% |
-1.85% |
4,761.33% |
-102.53% |
5.04% |
-37.06% |
Invested Capital Growth |
|
-3.93% |
-3.19% |
255.89% |
-0.99% |
-73.58% |
-1.77% |
0.57% |
8.88% |
-4.66% |
-2.52% |
Revenue Q/Q Growth |
|
0.90% |
1.09% |
9.20% |
1,501.38% |
-63.20% |
0.96% |
13.48% |
-10.21% |
-1.33% |
-0.17% |
EBITDA Q/Q Growth |
|
6.00% |
1.42% |
15.65% |
177.36% |
-49.91% |
-1.25% |
-1.74% |
22.52% |
-3.60% |
-8.78% |
EBIT Q/Q Growth |
|
7.67% |
3.25% |
6.46% |
518.29% |
-64.95% |
-0.65% |
-1.63% |
41.94% |
-6.09% |
-14.12% |
NOPAT Q/Q Growth |
|
12.63% |
5.33% |
-14.39% |
682.25% |
-65.00% |
-1.96% |
5.06% |
10.72% |
-29.47% |
8.48% |
Net Income Q/Q Growth |
|
16.34% |
-0.27% |
426.46% |
-46.07% |
-6.62% |
145.79% |
-54.02% |
60.74% |
-32.70% |
-8.42% |
EPS Q/Q Growth |
|
17.95% |
14.29% |
433.33% |
-46.11% |
-9.85% |
144.44% |
-52.31% |
45.45% |
-31.25% |
-13.04% |
Operating Cash Flow Q/Q Growth |
|
1.87% |
-9.35% |
1,110.42% |
-31.89% |
-8.64% |
2.46% |
17.24% |
2.20% |
-4.41% |
-7.00% |
Free Cash Flow Firm Q/Q Growth |
|
-0.17% |
-8.83% |
-483.06% |
197.68% |
959.70% |
-28.93% |
89.68% |
-675.42% |
-11.65% |
-9.89% |
Invested Capital Q/Q Growth |
|
-0.52% |
-1.57% |
-2.76% |
-75.88% |
-74.64% |
-0.86% |
-5.41% |
-0.35% |
-1.54% |
-0.22% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
45.13% |
42.35% |
36.32% |
40.97% |
45.33% |
38.27% |
38.16% |
36.58% |
34.58% |
36.40% |
EBITDA Margin |
|
20.87% |
17.78% |
12.74% |
20.31% |
26.07% |
19.32% |
19.57% |
18.17% |
15.32% |
15.16% |
Operating Margin |
|
15.61% |
12.51% |
8.36% |
11.75% |
14.44% |
14.90% |
14.39% |
11.87% |
9.06% |
9.94% |
EBIT Margin |
|
15.24% |
12.04% |
8.49% |
11.80% |
14.10% |
14.82% |
14.63% |
11.88% |
9.22% |
9.58% |
Profit (Net Income) Margin |
|
10.23% |
7.36% |
4.81% |
13.27% |
19.66% |
1.67% |
4.10% |
4.33% |
3.51% |
4.09% |
Tax Burden Percent |
|
77.39% |
76.77% |
73.63% |
230.73% |
385.04% |
14.36% |
40.62% |
69.06% |
78.49% |
77.16% |
Interest Burden Percent |
|
86.72% |
79.70% |
77.02% |
48.74% |
36.22% |
78.55% |
69.09% |
52.75% |
48.48% |
55.27% |
Effective Tax Rate |
|
23.24% |
29.02% |
31.98% |
5.15% |
24.93% |
22.36% |
-10.42% |
14.54% |
19.88% |
15.47% |
Return on Invested Capital (ROIC) |
|
9.76% |
6.81% |
5.61% |
17.74% |
5.88% |
10.80% |
13.31% |
8.22% |
6.74% |
8.01% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.36% |
0.80% |
3.00% |
8.52% |
168.08% |
-10.03% |
-7.12% |
0.46% |
1.94% |
2.46% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.28% |
0.19% |
1.47% |
-2.29% |
5.11% |
-8.00% |
-6.66% |
0.72% |
5.10% |
7.02% |
Return on Equity (ROE) |
|
10.05% |
7.00% |
7.09% |
15.44% |
10.99% |
2.81% |
6.66% |
8.94% |
11.83% |
15.03% |
Cash Return on Invested Capital (CROIC) |
|
13.77% |
10.06% |
-106.65% |
18.73% |
122.29% |
12.59% |
12.75% |
-0.29% |
11.51% |
10.56% |
Operating Return on Assets (OROA) |
|
8.98% |
6.66% |
5.52% |
4.80% |
3.16% |
9.10% |
7.78% |
5.90% |
5.25% |
5.79% |
Return on Assets (ROA) |
|
6.03% |
4.08% |
3.13% |
5.40% |
4.40% |
1.03% |
2.18% |
2.15% |
2.00% |
2.47% |
Return on Common Equity (ROCE) |
|
10.05% |
7.00% |
7.09% |
15.41% |
10.97% |
2.80% |
6.66% |
8.94% |
11.84% |
15.04% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.10% |
7.03% |
3.82% |
95.65% |
10.21% |
2.79% |
6.27% |
6.92% |
11.47% |
15.16% |
Net Operating Profit after Tax (NOPAT) |
|
188 |
136 |
73 |
101 |
81 |
237 |
294 |
174 |
140 |
172 |
NOPAT Margin |
|
11.99% |
8.88% |
5.68% |
11.14% |
10.84% |
11.57% |
15.89% |
10.14% |
7.26% |
8.40% |
Net Nonoperating Expense Percent (NNEP) |
|
8.40% |
6.02% |
2.61% |
9.21% |
-162.20% |
20.83% |
20.43% |
7.75% |
4.80% |
5.55% |
Return On Investment Capital (ROIC_SIMPLE) |
|
9.02% |
6.48% |
3.39% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
54.87% |
57.65% |
63.68% |
59.03% |
54.67% |
61.73% |
61.84% |
63.42% |
65.42% |
63.60% |
SG&A Expenses to Revenue |
|
24.88% |
24.26% |
24.11% |
26.24% |
27.62% |
21.12% |
21.27% |
20.79% |
20.05% |
20.25% |
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 |
|
29.52% |
29.84% |
27.96% |
29.22% |
30.89% |
23.37% |
23.77% |
24.71% |
25.52% |
26.46% |
Earnings before Interest and Taxes (EBIT) |
|
239 |
184 |
109 |
108 |
105 |
304 |
271 |
203 |
177 |
197 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
327 |
272 |
163 |
185 |
195 |
396 |
362 |
311 |
295 |
311 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.99 |
3.13 |
2.27 |
33.87 |
3.19 |
2.05 |
2.43 |
2.13 |
3.32 |
4.68 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
4.04 |
3.28 |
2.86 |
4.70 |
6.13 |
1.23 |
1.59 |
1.33 |
1.02 |
1.26 |
Price to Earnings (P/E) |
|
39.52 |
44.54 |
59.36 |
35.42 |
31.20 |
226.39 |
55.87 |
34.09 |
28.80 |
30.91 |
Dividend Yield |
|
1.10% |
1.27% |
0.97% |
0.85% |
0.84% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
2.53% |
2.25% |
1.68% |
2.82% |
3.21% |
0.44% |
1.79% |
2.93% |
3.47% |
3.24% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.52 |
2.74 |
2.01 |
8.30 |
9.80 |
1.59 |
1.85 |
1.55 |
1.68 |
1.96 |
Enterprise Value to Revenue (EV/Rev) |
|
4.23 |
3.51 |
3.18 |
5.19 |
7.55 |
1.69 |
2.22 |
1.99 |
1.76 |
2.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
20.27 |
19.77 |
24.95 |
25.54 |
28.97 |
8.73 |
11.33 |
10.96 |
11.50 |
13.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
27.77 |
29.20 |
37.44 |
43.95 |
53.57 |
11.38 |
15.17 |
16.77 |
19.11 |
21.17 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
35.30 |
39.59 |
55.92 |
46.55 |
69.71 |
14.59 |
13.96 |
19.64 |
24.28 |
24.16 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.58 |
21.18 |
42.00 |
21.13 |
17.60 |
13.41 |
17.97 |
17.48 |
15.48 |
16.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.03 |
26.82 |
0.00 |
44.08 |
3.35 |
12.52 |
14.58 |
0.00 |
14.21 |
18.32 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.31 |
0.31 |
0.33 |
4.27 |
0.78 |
1.01 |
1.12 |
1.52 |
3.27 |
3.51 |
Long-Term Debt to Equity |
|
0.31 |
0.31 |
0.33 |
4.22 |
0.78 |
1.00 |
1.11 |
1.50 |
3.23 |
3.47 |
Financial Leverage |
|
0.21 |
0.24 |
0.49 |
-0.27 |
0.03 |
0.80 |
0.94 |
1.55 |
2.63 |
2.86 |
Leverage Ratio |
|
1.67 |
1.72 |
2.26 |
2.86 |
2.49 |
2.73 |
3.05 |
4.16 |
5.93 |
6.09 |
Compound Leverage Factor |
|
1.45 |
1.37 |
1.74 |
1.39 |
0.90 |
2.15 |
2.11 |
2.19 |
2.87 |
3.37 |
Debt to Total Capital |
|
23.80% |
23.61% |
24.92% |
81.02% |
43.72% |
50.14% |
52.79% |
60.25% |
76.56% |
77.83% |
Short-Term Debt to Total Capital |
|
0.04% |
0.04% |
0.27% |
0.84% |
0.01% |
0.05% |
0.15% |
0.61% |
0.81% |
0.97% |
Long-Term Debt to Total Capital |
|
23.76% |
23.56% |
24.65% |
80.18% |
43.71% |
50.09% |
52.64% |
59.64% |
75.75% |
76.85% |
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% |
0.12% |
0.10% |
0.00% |
0.00% |
-0.02% |
-0.01% |
Common Equity to Total Capital |
|
76.20% |
76.39% |
75.08% |
18.98% |
56.16% |
49.76% |
47.21% |
39.75% |
23.47% |
22.18% |
Debt to EBITDA |
|
1.52 |
1.82 |
3.28 |
2.92 |
5.75 |
3.12 |
3.74 |
5.21 |
6.51 |
6.24 |
Net Debt to EBITDA |
|
0.91 |
1.32 |
2.52 |
2.39 |
5.43 |
2.39 |
3.21 |
3.64 |
4.87 |
5.05 |
Long-Term Debt to EBITDA |
|
1.51 |
1.82 |
3.25 |
2.89 |
5.75 |
3.12 |
3.73 |
5.16 |
6.44 |
6.16 |
Debt to NOPAT |
|
2.64 |
3.65 |
7.36 |
5.32 |
13.83 |
5.22 |
4.61 |
9.34 |
13.75 |
11.27 |
Net Debt to NOPAT |
|
1.59 |
2.64 |
5.64 |
4.36 |
13.06 |
3.99 |
3.95 |
6.52 |
10.28 |
9.12 |
Long-Term Debt to NOPAT |
|
2.64 |
3.64 |
7.28 |
5.26 |
13.83 |
5.21 |
4.60 |
9.25 |
13.61 |
11.13 |
Altman Z-Score |
|
4.06 |
3.21 |
1.96 |
2.53 |
1.98 |
1.91 |
1.79 |
1.47 |
1.39 |
1.50 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.19% |
0.20% |
0.10% |
0.00% |
-0.04% |
-0.07% |
-0.04% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.91 |
3.02 |
2.62 |
1.98 |
2.86 |
2.48 |
2.20 |
2.94 |
2.91 |
2.60 |
Quick Ratio |
|
1.62 |
1.57 |
1.19 |
1.00 |
0.52 |
1.58 |
1.12 |
2.03 |
1.98 |
1.63 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
265 |
201 |
-1,384 |
107 |
1,682 |
276 |
282 |
-6.04 |
239 |
227 |
Operating Cash Flow to CapEx |
|
1,452.97% |
1,866.91% |
1,539.68% |
2,484.44% |
909.66% |
642.04% |
649.15% |
387.87% |
473.00% |
509.11% |
Free Cash Flow to Firm to Interest Expense |
|
8.00 |
5.09 |
-51.45 |
1.95 |
36.65 |
4.21 |
3.24 |
-0.06 |
2.61 |
2.58 |
Operating Cash Flow to Interest Expense |
|
8.87 |
6.44 |
3.61 |
4.06 |
6.98 |
3.93 |
2.63 |
2.03 |
2.40 |
2.80 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.26 |
6.10 |
3.37 |
3.89 |
6.21 |
3.32 |
2.22 |
1.51 |
1.89 |
2.25 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.59 |
0.55 |
0.65 |
0.41 |
0.22 |
0.61 |
0.53 |
0.50 |
0.57 |
0.60 |
Accounts Receivable Turnover |
|
7.60 |
7.12 |
7.05 |
7.35 |
3.41 |
6.32 |
5.81 |
5.35 |
5.89 |
5.82 |
Inventory Turnover |
|
3.12 |
2.74 |
2.96 |
3.35 |
1.80 |
4.08 |
3.70 |
3.38 |
3.62 |
3.59 |
Fixed Asset Turnover |
|
9.10 |
8.41 |
10.33 |
13.60 |
3.30 |
5.26 |
4.64 |
4.29 |
4.72 |
4.88 |
Accounts Payable Turnover |
|
13.42 |
10.18 |
7.35 |
7.35 |
3.50 |
6.64 |
5.91 |
5.45 |
5.79 |
5.49 |
Days Sales Outstanding (DSO) |
|
48.05 |
51.26 |
51.80 |
49.63 |
107.11 |
57.75 |
62.84 |
68.26 |
62.00 |
62.69 |
Days Inventory Outstanding (DIO) |
|
116.83 |
133.26 |
123.23 |
108.81 |
202.50 |
89.46 |
98.65 |
107.89 |
100.76 |
101.80 |
Days Payable Outstanding (DPO) |
|
27.20 |
35.84 |
49.63 |
49.69 |
104.25 |
55.01 |
61.79 |
66.98 |
63.06 |
66.51 |
Cash Conversion Cycle (CCC) |
|
137.67 |
148.68 |
125.40 |
108.75 |
205.36 |
92.20 |
99.71 |
109.17 |
99.70 |
97.99 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,884 |
1,961 |
2,026 |
569 |
575 |
2,177 |
2,216 |
2,203 |
2,024 |
2,122 |
Invested Capital Turnover |
|
0.81 |
0.77 |
0.99 |
1.59 |
0.54 |
0.93 |
0.84 |
0.81 |
0.93 |
0.95 |
Increase / (Decrease) in Invested Capital |
|
-77 |
-65 |
1,457 |
-5.70 |
-1,602 |
-39 |
13 |
180 |
-99 |
-55 |
Enterprise Value (EV) |
|
6,628 |
5,379 |
4,074 |
4,725 |
5,636 |
3,461 |
4,107 |
3,410 |
3,390 |
4,159 |
Market Capitalization |
|
6,330 |
5,020 |
3,663 |
4,282 |
4,577 |
2,513 |
2,944 |
2,277 |
1,956 |
2,590 |
Book Value per Share |
|
$9.35 |
$9.27 |
$9.08 |
$1.04 |
$11.94 |
$11.73 |
$11.66 |
$10.35 |
$5.81 |
$5.44 |
Tangible Book Value per Share |
|
($0.58) |
($0.84) |
($0.97) |
($2.53) |
$8.24 |
($5.56) |
($5.72) |
($7.79) |
($11.11) |
($12.16) |
Total Capital |
|
2,082 |
2,098 |
2,151 |
666 |
2,558 |
2,469 |
2,569 |
2,693 |
2,508 |
2,493 |
Total Debt |
|
496 |
495 |
536 |
540 |
1,118 |
1,238 |
1,356 |
1,623 |
1,920 |
1,940 |
Total Long-Term Debt |
|
495 |
494 |
530 |
534 |
1,118 |
1,237 |
1,352 |
1,606 |
1,900 |
1,916 |
Net Debt |
|
298 |
359 |
411 |
443 |
1,056 |
946 |
1,163 |
1,133 |
1,436 |
1,570 |
Capital Expenditures (CapEx) |
|
20 |
14 |
6.30 |
9.00 |
35 |
40 |
35 |
50 |
46 |
48 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
277 |
311 |
349 |
143 |
528 |
295 |
354 |
304 |
307 |
349 |
Debt-free Net Working Capital (DFNWC) |
|
475 |
448 |
474 |
240 |
591 |
587 |
547 |
794 |
792 |
719 |
Net Working Capital (NWC) |
|
474 |
447 |
468 |
234 |
590 |
586 |
544 |
778 |
772 |
695 |
Net Nonoperating Expense (NNE) |
|
28 |
23 |
11 |
-19 |
-66 |
203 |
218 |
100 |
72 |
88 |
Net Nonoperating Obligations (NNO) |
|
298 |
359 |
411 |
443 |
-864 |
946 |
1,003 |
1,133 |
1,436 |
1,570 |
Total Depreciation and Amortization (D&A) |
|
88 |
88 |
55 |
78 |
89 |
92 |
92 |
108 |
117 |
114 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
17.69% |
20.33% |
27.24% |
15.74% |
70.79% |
14.36% |
19.13% |
17.76% |
15.97% |
17.00% |
Debt-free Net Working Capital to Revenue |
|
30.33% |
29.26% |
36.97% |
26.35% |
79.14% |
28.63% |
29.56% |
46.38% |
41.16% |
35.06% |
Net Working Capital to Revenue |
|
30.28% |
29.20% |
36.53% |
25.73% |
79.10% |
28.57% |
29.35% |
45.42% |
40.11% |
33.88% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.93 |
$0.65 |
$0.41 |
$1.00 |
$0.00 |
$0.00 |
$0.51 |
$0.65 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
171.69M |
174.25M |
151.58M |
121.49M |
0.00 |
0.00 |
103.89M |
102.75M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.92 |
$0.64 |
$0.40 |
$0.97 |
$0.00 |
$0.00 |
$0.50 |
$0.64 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
174.66M |
177.26M |
153.84M |
125.11M |
0.00 |
0.00 |
106.00M |
104.78M |
0.00 |
0.00 |
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 |
|
170.06M |
172.00M |
176.07M |
125.78M |
0.00 |
0.00 |
104.20M |
103.66M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
198 |
147 |
83 |
105 |
82 |
247 |
196 |
196 |
168 |
183 |
Normalized NOPAT Margin |
|
12.65% |
9.59% |
6.50% |
11.53% |
11.04% |
12.03% |
10.60% |
11.44% |
8.71% |
8.93% |
Pre Tax Income Margin |
|
13.21% |
9.59% |
6.54% |
5.75% |
5.11% |
11.64% |
10.10% |
6.27% |
4.47% |
5.30% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.21 |
4.68 |
4.04 |
1.95 |
2.29 |
4.63 |
3.11 |
2.12 |
1.94 |
2.24 |
NOPAT to Interest Expense |
|
5.67 |
3.45 |
2.71 |
1.84 |
1.76 |
3.62 |
3.38 |
1.81 |
1.53 |
1.96 |
EBIT Less CapEx to Interest Expense |
|
6.60 |
4.33 |
3.81 |
1.79 |
1.53 |
4.02 |
2.71 |
1.59 |
1.43 |
1.69 |
NOPAT Less CapEx to Interest Expense |
|
5.06 |
3.10 |
2.47 |
1.68 |
0.99 |
3.00 |
2.98 |
1.28 |
1.02 |
1.41 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
35.33% |
44.72% |
52.67% |
30.11% |
26.31% |
67.64% |
30.53% |
5.94% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
129.09% |
155.72% |
92.71% |
30.85% |
121.75% |
67.64% |
30.53% |
5.94% |
59.26% |
0.00% |