Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.67% |
2.98% |
7.32% |
14.32% |
-100.00% |
0.00% |
51.54% |
13.31% |
36.02% |
11.07% |
EBITDA Growth |
|
58.32% |
18.76% |
-12.65% |
17.74% |
-3.12% |
-46.98% |
148.80% |
83.54% |
18.92% |
7.41% |
EBIT Growth |
|
45.93% |
30.80% |
-15.37% |
66.26% |
-19.23% |
-69.45% |
372.80% |
111.65% |
13.34% |
5.00% |
NOPAT Growth |
|
41.32% |
46.05% |
53.74% |
-15.29% |
4.02% |
-34.72% |
106.01% |
12.65% |
80.37% |
26.69% |
Net Income Growth |
|
40.52% |
65.80% |
29.97% |
151.10% |
-61.11% |
-159.84% |
403.41% |
76.40% |
-5.03% |
2.83% |
EPS Growth |
|
40.53% |
65.80% |
29.97% |
151.10% |
-60.14% |
-161.54% |
403.41% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
86.79% |
-12.51% |
-7.04% |
-8.04% |
46.41% |
-50.55% |
134.29% |
60.00% |
12.85% |
27.55% |
Free Cash Flow Firm Growth |
|
-350.72% |
328.60% |
-123.58% |
253.02% |
-212.65% |
229.62% |
-146.14% |
-1,142.10% |
91.76% |
226.82% |
Invested Capital Growth |
|
57.60% |
-61.08% |
76.91% |
-20.02% |
73.10% |
-30.47% |
49.70% |
230.66% |
15.18% |
5.04% |
Revenue Q/Q Growth |
|
-27.92% |
-7.49% |
78.02% |
4.14% |
-100.00% |
485.66% |
5.73% |
6.80% |
3.41% |
2.36% |
EBITDA Q/Q Growth |
|
19.53% |
2.96% |
-13.43% |
6.35% |
-2.58% |
9.41% |
2.82% |
-1.46% |
13.85% |
3.07% |
EBIT Q/Q Growth |
|
28.78% |
4.45% |
-19.54% |
11.09% |
-11.95% |
47.07% |
4.47% |
-3.33% |
15.60% |
3.04% |
NOPAT Q/Q Growth |
|
53.68% |
3.16% |
51.48% |
-21.19% |
-6.55% |
248.72% |
4.44% |
-6.92% |
20.42% |
3.09% |
Net Income Q/Q Growth |
|
48.40% |
21.73% |
8.83% |
-7.06% |
-5.31% |
14.03% |
11.75% |
-8.78% |
15.69% |
3.55% |
EPS Q/Q Growth |
|
47.22% |
21.73% |
8.83% |
-7.06% |
-6.63% |
13.69% |
11.75% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
5.57% |
0.48% |
2.62% |
7.91% |
-10.23% |
99.17% |
-8.76% |
8.88% |
-0.95% |
3.22% |
Free Cash Flow Firm Q/Q Growth |
|
14.03% |
626.76% |
-814.75% |
-43.92% |
-405.39% |
405.26% |
-177.99% |
-3,654.72% |
92.45% |
37.89% |
Invested Capital Q/Q Growth |
|
-10.57% |
-64.84% |
-41.29% |
-36.58% |
5.63% |
-36.59% |
1.21% |
194.46% |
2.57% |
1.18% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
69.81% |
100.00% |
100.00% |
28.71% |
0.00% |
18.36% |
27.93% |
31.30% |
32.32% |
34.32% |
EBITDA Margin |
|
31.58% |
36.42% |
29.64% |
30.53% |
0.00% |
15.01% |
24.64% |
39.92% |
34.90% |
33.75% |
Operating Margin |
|
15.82% |
20.98% |
16.51% |
18.71% |
0.00% |
5.71% |
17.81% |
17.78% |
22.91% |
25.93% |
EBIT Margin |
|
16.63% |
21.12% |
16.66% |
24.22% |
0.00% |
5.72% |
17.85% |
33.34% |
27.78% |
26.26% |
Profit (Net Income) Margin |
|
8.16% |
13.14% |
15.92% |
34.97% |
0.00% |
-7.79% |
15.60% |
24.28% |
16.95% |
15.69% |
Tax Burden Percent |
|
56.50% |
73.34% |
137.07% |
150.83% |
69.86% |
-1,026.25% |
72.50% |
72.17% |
74.28% |
74.86% |
Interest Burden Percent |
|
86.90% |
84.86% |
69.73% |
95.70% |
99.49% |
13.27% |
120.52% |
100.89% |
82.15% |
79.82% |
Effective Tax Rate |
|
38.65% |
34.40% |
-19.41% |
21.93% |
28.92% |
-66.25% |
27.50% |
27.83% |
25.72% |
25.14% |
Return on Invested Capital (ROIC) |
|
7.34% |
12.61% |
24.99% |
18.41% |
0.00% |
9.59% |
19.29% |
8.42% |
9.19% |
10.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.25% |
10.55% |
-74.97% |
102.72% |
0.00% |
-20.54% |
25.15% |
17.30% |
9.15% |
8.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.56% |
3.99% |
-3.79% |
44.95% |
0.00% |
-28.29% |
54.64% |
93.97% |
48.57% |
32.37% |
Return on Equity (ROE) |
|
9.90% |
16.60% |
21.20% |
63.36% |
27.88% |
-18.70% |
73.93% |
102.39% |
57.75% |
42.98% |
Cash Return on Invested Capital (CROIC) |
|
-37.38% |
100.54% |
-30.56% |
40.66% |
-37.75% |
45.53% |
-20.52% |
-98.70% |
-4.92% |
5.69% |
Operating Return on Assets (OROA) |
|
5.73% |
7.67% |
6.37% |
11.97% |
0.00% |
2.30% |
10.06% |
13.13% |
10.39% |
10.09% |
Return on Assets (ROA) |
|
2.81% |
4.77% |
6.09% |
17.27% |
0.00% |
-3.14% |
8.79% |
9.56% |
6.34% |
6.03% |
Return on Common Equity (ROCE) |
|
9.90% |
16.60% |
21.20% |
63.36% |
27.80% |
-18.64% |
73.93% |
102.39% |
57.75% |
42.55% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.56% |
15.78% |
21.94% |
74.54% |
26.99% |
-22.36% |
81.19% |
79.67% |
46.70% |
39.60% |
Net Operating Profit after Tax (NOPAT) |
|
77 |
113 |
174 |
147 |
153 |
100 |
206 |
232 |
419 |
531 |
NOPAT Margin |
|
9.70% |
13.76% |
19.71% |
14.61% |
0.00% |
9.50% |
12.91% |
12.83% |
17.02% |
19.41% |
Net Nonoperating Expense Percent (NNEP) |
|
3.09% |
2.06% |
99.96% |
-84.30% |
3.36% |
30.13% |
-5.86% |
-8.89% |
0.04% |
2.54% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
4.50% |
7.31% |
8.86% |
Cost of Revenue to Revenue |
|
30.19% |
0.00% |
0.00% |
71.29% |
0.00% |
81.64% |
72.07% |
68.70% |
67.68% |
65.68% |
SG&A Expenses to Revenue |
|
11.51% |
11.66% |
18.06% |
8.98% |
0.00% |
10.89% |
8.67% |
9.07% |
8.22% |
8.69% |
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 |
|
53.99% |
79.02% |
83.49% |
10.00% |
0.00% |
12.65% |
10.12% |
13.52% |
9.41% |
8.39% |
Earnings before Interest and Taxes (EBIT) |
|
133 |
174 |
147 |
244 |
197 |
60 |
285 |
603 |
684 |
718 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
252 |
300 |
262 |
308 |
298 |
158 |
394 |
722 |
859 |
923 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.87 |
3.54 |
5.48 |
6.87 |
10.61 |
20.74 |
29.84 |
14.25 |
11.23 |
9.06 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
11.57 |
22.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.99 |
2.95 |
3.97 |
3.22 |
0.00 |
7.22 |
5.73 |
4.34 |
4.08 |
3.59 |
Price to Earnings (P/E) |
|
36.68 |
22.42 |
24.95 |
9.22 |
39.23 |
0.00 |
36.75 |
17.89 |
24.05 |
23.00 |
Dividend Yield |
|
0.85% |
0.90% |
0.67% |
0.68% |
0.43% |
0.32% |
0.28% |
0.34% |
0.28% |
0.31% |
Earnings Yield |
|
2.73% |
4.46% |
4.01% |
10.85% |
2.55% |
0.00% |
2.72% |
5.59% |
4.16% |
4.35% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.36 |
5.60 |
4.96 |
4.88 |
4.95 |
9.29 |
7.88 |
2.74 |
2.87 |
2.70 |
Enterprise Value to Revenue (EV/Rev) |
|
3.82 |
3.42 |
5.00 |
3.44 |
0.00 |
7.54 |
6.33 |
6.41 |
5.68 |
5.06 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.08 |
9.40 |
16.87 |
11.26 |
20.42 |
50.27 |
25.67 |
16.06 |
16.29 |
14.98 |
Enterprise Value to EBIT (EV/EBIT) |
|
22.94 |
16.20 |
30.01 |
14.19 |
30.87 |
131.88 |
35.44 |
19.23 |
20.46 |
19.26 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
39.32 |
24.86 |
25.36 |
23.53 |
39.74 |
79.46 |
49.00 |
49.95 |
33.41 |
26.05 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.52 |
12.16 |
20.51 |
17.54 |
21.04 |
55.53 |
30.11 |
21.61 |
23.10 |
17.90 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
3.12 |
0.00 |
10.66 |
0.00 |
16.73 |
0.00 |
0.00 |
0.00 |
48.58 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.44 |
0.89 |
1.76 |
1.05 |
2.88 |
2.97 |
6.41 |
8.35 |
5.41 |
4.45 |
Long-Term Debt to Equity |
|
0.96 |
0.87 |
1.76 |
1.04 |
2.88 |
2.96 |
6.39 |
8.27 |
5.34 |
4.39 |
Financial Leverage |
|
0.60 |
0.38 |
0.05 |
0.44 |
0.97 |
1.38 |
2.17 |
5.43 |
5.31 |
4.01 |
Leverage Ratio |
|
3.52 |
3.48 |
3.48 |
3.67 |
4.34 |
5.96 |
8.41 |
10.71 |
9.11 |
7.13 |
Compound Leverage Factor |
|
3.06 |
2.95 |
2.43 |
3.51 |
4.32 |
0.79 |
10.14 |
10.80 |
7.48 |
5.69 |
Debt to Total Capital |
|
59.03% |
47.06% |
63.81% |
51.22% |
74.26% |
74.84% |
86.51% |
89.31% |
84.40% |
81.64% |
Short-Term Debt to Total Capital |
|
19.63% |
1.10% |
0.23% |
0.41% |
0.20% |
0.27% |
0.31% |
0.91% |
1.19% |
1.05% |
Long-Term Debt to Total Capital |
|
39.41% |
45.96% |
63.59% |
50.81% |
74.05% |
74.56% |
86.21% |
88.39% |
83.22% |
80.59% |
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% |
0.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.33% |
Common Equity to Total Capital |
|
40.97% |
52.94% |
36.19% |
48.78% |
25.61% |
25.16% |
13.49% |
10.69% |
15.60% |
18.03% |
Debt to EBITDA |
|
3.53 |
2.03 |
4.32 |
1.61 |
4.94 |
6.90 |
5.00 |
6.38 |
5.63 |
5.32 |
Net Debt to EBITDA |
|
2.60 |
1.30 |
3.46 |
0.70 |
2.34 |
2.15 |
2.41 |
5.18 |
4.61 |
4.33 |
Long-Term Debt to EBITDA |
|
2.35 |
1.99 |
4.30 |
1.60 |
4.93 |
6.88 |
4.98 |
6.31 |
5.55 |
5.25 |
Debt to NOPAT |
|
11.48 |
5.38 |
6.49 |
3.37 |
9.61 |
10.91 |
9.55 |
19.83 |
11.54 |
9.25 |
Net Debt to NOPAT |
|
8.46 |
3.45 |
5.21 |
1.46 |
4.55 |
3.40 |
4.60 |
16.11 |
9.45 |
7.52 |
Long-Term Debt to NOPAT |
|
7.66 |
5.26 |
6.47 |
3.34 |
9.59 |
10.87 |
9.51 |
19.63 |
11.38 |
9.13 |
Altman Z-Score |
|
1.48 |
1.78 |
2.08 |
2.99 |
2.08 |
2.53 |
3.09 |
1.52 |
1.79 |
1.81 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.27% |
0.31% |
0.00% |
0.00% |
0.00% |
0.99% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.34 |
0.53 |
0.57 |
0.94 |
0.73 |
0.55 |
1.27 |
0.55 |
0.53 |
0.57 |
Quick Ratio |
|
0.22 |
0.22 |
0.22 |
0.63 |
0.44 |
0.24 |
0.84 |
0.34 |
0.33 |
0.38 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-395 |
902 |
-213 |
325 |
-367 |
475 |
-219 |
-2,724 |
-224 |
285 |
Operating Cash Flow to CapEx |
|
610.85% |
795.19% |
184.00% |
132.40% |
220.73% |
61.14% |
365.47% |
371.49% |
126.00% |
141.26% |
Free Cash Flow to Firm to Interest Expense |
|
-13.80 |
20.64 |
-3.04 |
8.12 |
-5.17 |
5.94 |
-2.59 |
-18.49 |
-0.84 |
0.98 |
Operating Cash Flow to Interest Expense |
|
9.25 |
5.30 |
3.07 |
4.93 |
4.08 |
1.79 |
3.96 |
3.64 |
2.26 |
2.67 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.73 |
4.63 |
1.40 |
1.21 |
2.23 |
-1.14 |
2.88 |
2.66 |
0.47 |
0.78 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.36 |
0.38 |
0.49 |
0.00 |
0.40 |
0.56 |
0.39 |
0.37 |
0.38 |
Accounts Receivable Turnover |
|
11.12 |
13.22 |
16.62 |
25.74 |
0.00 |
28.56 |
40.54 |
29.24 |
26.13 |
26.60 |
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 |
|
1.37 |
1.45 |
1.51 |
1.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
4.48 |
0.00 |
0.00 |
12.66 |
18.83 |
13.39 |
15.12 |
10.95 |
10.96 |
10.60 |
Days Sales Outstanding (DSO) |
|
32.84 |
27.61 |
21.96 |
14.18 |
0.00 |
12.78 |
9.00 |
12.48 |
13.97 |
13.72 |
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) |
|
81.41 |
0.00 |
0.00 |
28.82 |
19.38 |
27.25 |
24.15 |
33.33 |
33.30 |
34.43 |
Cash Conversion Cycle (CCC) |
|
-48.57 |
27.61 |
21.96 |
-14.64 |
0.00 |
-14.47 |
-15.14 |
-20.85 |
-19.33 |
-20.71 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,292 |
503 |
890 |
711 |
1,231 |
856 |
1,282 |
4,238 |
4,882 |
5,128 |
Invested Capital Turnover |
|
0.76 |
0.92 |
1.27 |
1.26 |
0.00 |
1.01 |
1.49 |
0.66 |
0.54 |
0.55 |
Increase / (Decrease) in Invested Capital |
|
472 |
-789 |
387 |
-178 |
520 |
-375 |
426 |
2,956 |
643 |
246 |
Enterprise Value (EV) |
|
3,047 |
2,814 |
4,412 |
3,469 |
6,094 |
7,952 |
10,103 |
11,601 |
13,994 |
13,828 |
Market Capitalization |
|
2,391 |
2,424 |
3,506 |
3,253 |
5,394 |
7,612 |
9,154 |
7,859 |
10,036 |
9,815 |
Book Value per Share |
|
$35.12 |
$41.25 |
$41.51 |
$34.87 |
$12.76 |
$9.30 |
$8.02 |
$14.74 |
$11.98 |
$14.74 |
Tangible Book Value per Share |
|
($41.19) |
$12.61 |
$9.94 |
($9.48) |
($5.74) |
($8.88) |
($10.67) |
($68.55) |
($32.50) |
($30.28) |
Total Capital |
|
1,507 |
1,294 |
1,770 |
970 |
1,985 |
1,459 |
2,275 |
5,157 |
5,730 |
6,011 |
Total Debt |
|
889 |
609 |
1,129 |
497 |
1,474 |
1,092 |
1,968 |
4,606 |
4,836 |
4,907 |
Total Long-Term Debt |
|
594 |
595 |
1,125 |
493 |
1,470 |
1,088 |
1,961 |
4,559 |
4,768 |
4,844 |
Net Debt |
|
656 |
390 |
906 |
216 |
697 |
340 |
949 |
3,742 |
3,959 |
3,993 |
Capital Expenditures (CapEx) |
|
43 |
29 |
117 |
149 |
131 |
234 |
92 |
145 |
481 |
547 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-229 |
-288 |
-245 |
-184 |
-219 |
-306 |
-242 |
-435 |
-509 |
-507 |
Debt-free Net Working Capital (DFNWC) |
|
-125 |
-208 |
-193 |
-11 |
-76 |
-185 |
114 |
-230 |
-287 |
-254 |
Net Working Capital (NWC) |
|
-421 |
-222 |
-197 |
-15 |
-80 |
-189 |
107 |
-277 |
-355 |
-317 |
Net Nonoperating Expense (NNE) |
|
12 |
5.07 |
33 |
-205 |
16 |
182 |
-43 |
-207 |
1.63 |
102 |
Net Nonoperating Obligations (NNO) |
|
675 |
-182 |
249 |
238 |
720 |
489 |
975 |
3,687 |
3,988 |
4,024 |
Total Depreciation and Amortization (D&A) |
|
119 |
126 |
115 |
64 |
101 |
98 |
109 |
119 |
175 |
205 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-28.68% |
-34.96% |
-27.74% |
-18.28% |
0.00% |
-29.04% |
-15.16% |
-24.02% |
-20.67% |
-18.53% |
Debt-free Net Working Capital to Revenue |
|
-15.63% |
-25.28% |
-21.88% |
-1.10% |
0.00% |
-17.56% |
7.11% |
-12.71% |
-11.66% |
-9.29% |
Net Working Capital to Revenue |
|
-52.65% |
-27.01% |
-22.33% |
-1.50% |
0.00% |
-17.94% |
6.67% |
-15.31% |
-14.42% |
-11.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.62 |
$1.09 |
$1.48 |
$4.27 |
$1.72 |
($1.04) |
$3.23 |
$5.79 |
$5.55 |
$5.73 |
Adjusted Weighted Average Basic Shares Outstanding |
|
103.35M |
98.40M |
94.20M |
82.60M |
80.20M |
79.20M |
77.20M |
75.80M |
75.20M |
74M |
Adjusted Diluted Earnings per Share |
|
$0.62 |
$1.07 |
$1.46 |
$4.24 |
$1.69 |
($1.04) |
$3.18 |
$5.71 |
$5.49 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
105.46M |
100.80M |
96M |
83.20M |
81.20M |
80.20M |
77.20M |
77M |
76.10M |
74.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$4.27 |
$1.72 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
99.57M |
98.59M |
81.05M |
80.57M |
79.24M |
153.90M |
77.20M |
74.76M |
73.68M |
73.55M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
86 |
98 |
117 |
147 |
153 |
54 |
217 |
260 |
437 |
534 |
Normalized NOPAT Margin |
|
10.77% |
11.87% |
13.28% |
14.61% |
0.00% |
5.16% |
13.60% |
14.36% |
17.76% |
19.52% |
Pre Tax Income Margin |
|
14.45% |
17.92% |
11.61% |
23.18% |
0.00% |
0.76% |
21.51% |
33.64% |
22.82% |
20.96% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.64 |
3.97 |
2.10 |
6.09 |
2.78 |
0.75 |
3.37 |
4.10 |
2.55 |
2.48 |
NOPAT to Interest Expense |
|
2.71 |
2.59 |
2.49 |
3.68 |
2.16 |
1.25 |
2.43 |
1.58 |
1.56 |
1.83 |
EBIT Less CapEx to Interest Expense |
|
3.13 |
3.31 |
0.43 |
2.37 |
0.93 |
-2.17 |
2.28 |
3.12 |
0.76 |
0.59 |
NOPAT Less CapEx to Interest Expense |
|
1.20 |
1.92 |
0.82 |
-0.05 |
0.31 |
-1.68 |
1.35 |
0.60 |
-0.23 |
-0.06 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
26.69% |
17.67% |
15.30% |
6.72% |
16.18% |
-28.50% |
9.96% |
5.92% |
6.49% |
6.80% |
Augmented Payout Ratio |
|
253.07% |
53.75% |
144.06% |
157.34% |
85.42% |
-63.09% |
129.39% |
45.72% |
19.89% |
50.15% |