Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
122.21% |
78.63% |
10.47% |
9.82% |
-5.75% |
17.56% |
132.44% |
14.24% |
-24.77% |
-4.08% |
EBITDA Growth |
|
172.84% |
110.54% |
8.64% |
22.73% |
5.24% |
33.80% |
342.62% |
45.38% |
-35.88% |
-21.05% |
EBIT Growth |
|
82.94% |
160.41% |
20.63% |
29.42% |
6.33% |
38.63% |
338.98% |
57.92% |
-42.28% |
-26.70% |
NOPAT Growth |
|
35.89% |
2,378.06% |
-92.36% |
141.40% |
5.99% |
35.75% |
337.93% |
58.62% |
-41.78% |
-26.66% |
Net Income Growth |
|
-225.79% |
732.22% |
-73.13% |
429.10% |
8.10% |
41.35% |
450.31% |
59.35% |
-43.97% |
-30.03% |
EPS Growth |
|
-222.22% |
677.27% |
-73.23% |
417.65% |
7.95% |
40.00% |
218.80% |
98.35% |
-29.01% |
-24.12% |
Operating Cash Flow Growth |
|
543.92% |
-10.62% |
12.83% |
58.42% |
78.22% |
-48.40% |
570.42% |
106.43% |
-35.91% |
-18.82% |
Free Cash Flow Firm Growth |
|
-99.46% |
74,659.33% |
-223.80% |
114.57% |
43.58% |
-52.80% |
-2,203.97% |
177.72% |
-37.30% |
-27.46% |
Invested Capital Growth |
|
275.14% |
250.84% |
612.50% |
2.11% |
-2.11% |
11.94% |
226.77% |
2.30% |
-0.24% |
0.00% |
Revenue Q/Q Growth |
|
42.28% |
1.45% |
3.41% |
0.48% |
-0.71% |
9.85% |
11.83% |
-1.21% |
-1.19% |
-1.98% |
EBITDA Q/Q Growth |
|
43.08% |
2.85% |
3.39% |
6.54% |
-2.48% |
27.52% |
21.92% |
-2.18% |
-1.10% |
-7.93% |
EBIT Q/Q Growth |
|
37.17% |
6.80% |
5.13% |
7.48% |
-3.76% |
34.25% |
20.61% |
-2.48% |
-1.61% |
-10.46% |
NOPAT Q/Q Growth |
|
37.17% |
-55.54% |
-37.87% |
29.40% |
-1.87% |
29.91% |
20.49% |
-1.88% |
-1.77% |
-11.24% |
Net Income Q/Q Growth |
|
-132.26% |
13.34% |
-55.88% |
85.75% |
-4.58% |
45.84% |
21.26% |
-2.06% |
-2.15% |
-12.96% |
EPS Q/Q Growth |
|
-214.29% |
14.41% |
-55.26% |
83.33% |
-4.52% |
46.15% |
14.75% |
3.13% |
-0.08% |
-11.09% |
Operating Cash Flow Q/Q Growth |
|
52.92% |
190.07% |
15.67% |
44.55% |
-20.44% |
-13.00% |
72.95% |
3.78% |
-13.49% |
-11.29% |
Free Cash Flow Firm Q/Q Growth |
|
-99.47% |
-58.70% |
-2,076.71% |
114.31% |
-36.77% |
10.00% |
10.84% |
15.15% |
-20.20% |
-15.43% |
Invested Capital Q/Q Growth |
|
54.85% |
0.24% |
422.29% |
-8.44% |
0.07% |
3.64% |
-0.42% |
-5.37% |
-0.56% |
0.31% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
25.29% |
25.08% |
24.56% |
24.89% |
27.15% |
25.97% |
29.41% |
34.08% |
35.17% |
32.82% |
EBITDA Margin |
|
4.71% |
5.55% |
5.46% |
6.10% |
6.82% |
7.76% |
14.77% |
18.80% |
16.02% |
13.19% |
Operating Margin |
|
2.55% |
3.71% |
4.05% |
4.78% |
5.39% |
6.35% |
12.00% |
16.59% |
12.73% |
9.73% |
EBIT Margin |
|
2.55% |
3.71% |
4.05% |
4.78% |
5.39% |
6.35% |
12.00% |
16.59% |
12.73% |
9.73% |
Profit (Net Income) Margin |
|
-0.64% |
2.27% |
0.55% |
2.66% |
3.05% |
3.66% |
8.67% |
12.10% |
9.01% |
6.57% |
Tax Burden Percent |
|
123.79% |
666.12% |
42.19% |
78.69% |
78.45% |
76.82% |
76.63% |
76.97% |
77.64% |
77.68% |
Interest Burden Percent |
|
-20.32% |
9.17% |
32.24% |
70.67% |
72.08% |
75.05% |
94.31% |
94.74% |
91.17% |
86.98% |
Effective Tax Rate |
|
0.00% |
-566.12% |
57.81% |
21.31% |
21.55% |
23.18% |
23.37% |
23.03% |
22.36% |
22.32% |
Return on Invested Capital (ROIC) |
|
119.24% |
830.09% |
10.03% |
13.66% |
14.48% |
18.75% |
36.43% |
37.31% |
21.51% |
15.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
327.74% |
4,426.87% |
0.51% |
8.47% |
8.41% |
10.34% |
31.34% |
32.04% |
16.55% |
10.95% |
Return on Net Nonoperating Assets (RNNOA) |
|
-143.35% |
-767.17% |
1.28% |
28.54% |
16.73% |
12.95% |
21.51% |
19.00% |
10.27% |
8.08% |
Return on Equity (ROE) |
|
-24.11% |
62.92% |
11.31% |
42.20% |
31.21% |
31.71% |
57.95% |
56.31% |
31.78% |
23.88% |
Cash Return on Invested Capital (CROIC) |
|
3.42% |
718.81% |
-140.74% |
11.57% |
16.62% |
7.48% |
-69.84% |
35.04% |
21.75% |
15.80% |
Operating Return on Assets (OROA) |
|
5.25% |
8.16% |
9.64% |
12.43% |
12.69% |
14.65% |
32.07% |
35.39% |
20.63% |
15.13% |
Return on Assets (ROA) |
|
-1.32% |
4.98% |
1.31% |
6.91% |
7.18% |
8.45% |
23.18% |
25.80% |
14.61% |
10.23% |
Return on Common Equity (ROCE) |
|
-24.11% |
62.92% |
11.31% |
42.20% |
31.21% |
31.71% |
57.95% |
56.31% |
31.78% |
23.88% |
Return on Equity Simple (ROE_SIMPLE) |
|
-15.30% |
46.62% |
10.31% |
34.41% |
26.89% |
27.20% |
35.93% |
55.40% |
32.55% |
25.09% |
Net Operating Profit after Tax (NOPAT) |
|
64 |
1,574 |
120 |
290 |
308 |
418 |
1,830 |
2,902 |
1,690 |
1,239 |
NOPAT Margin |
|
1.78% |
24.72% |
1.71% |
3.76% |
4.23% |
4.88% |
9.20% |
12.77% |
9.88% |
7.56% |
Net Nonoperating Expense Percent (NNEP) |
|
-208.51% |
-3,596.78% |
9.52% |
5.20% |
6.08% |
8.41% |
5.09% |
5.27% |
4.96% |
4.84% |
Return On Investment Capital (ROIC_SIMPLE) |
|
42.58% |
508.45% |
5.57% |
13.46% |
14.54% |
15.04% |
23.66% |
36.52% |
21.35% |
15.49% |
Cost of Revenue to Revenue |
|
74.71% |
74.92% |
75.44% |
75.11% |
72.85% |
74.03% |
70.59% |
65.92% |
64.83% |
67.18% |
SG&A Expenses to Revenue |
|
22.74% |
21.37% |
20.50% |
20.12% |
21.76% |
19.61% |
17.41% |
17.49% |
22.44% |
23.10% |
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 |
|
22.74% |
21.37% |
20.50% |
20.12% |
21.76% |
19.61% |
17.41% |
17.49% |
22.44% |
23.10% |
Earnings before Interest and Taxes (EBIT) |
|
91 |
236 |
285 |
369 |
392 |
544 |
2,387 |
3,770 |
2,176 |
1,595 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
168 |
354 |
384 |
472 |
496 |
664 |
2,939 |
4,272 |
2,739 |
2,163 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
8.11 |
3.95 |
6.54 |
2.10 |
3.57 |
4.14 |
3.42 |
1.92 |
4.35 |
3.83 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.25 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.34 |
0.19 |
0.35 |
0.16 |
0.40 |
0.56 |
0.83 |
0.42 |
1.20 |
1.00 |
Price to Earnings (P/E) |
|
0.00 |
8.48 |
63.46 |
6.10 |
13.26 |
15.20 |
9.51 |
3.47 |
13.37 |
15.26 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
11.80% |
1.58% |
16.39% |
7.54% |
6.58% |
10.51% |
28.79% |
7.48% |
6.55% |
Enterprise Value to Invested Capital (EV/IC) |
|
13.62 |
4.10 |
1.99 |
1.31 |
2.01 |
2.54 |
2.51 |
1.58 |
3.02 |
2.55 |
Enterprise Value to Revenue (EV/Rev) |
|
0.32 |
0.19 |
0.60 |
0.36 |
0.58 |
0.70 |
0.97 |
0.55 |
1.39 |
1.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.82 |
3.42 |
10.90 |
5.94 |
8.50 |
8.99 |
6.57 |
2.91 |
8.65 |
9.25 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.62 |
5.12 |
14.69 |
7.60 |
10.76 |
10.97 |
8.08 |
3.30 |
10.89 |
12.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
18.03 |
0.77 |
34.82 |
9.65 |
13.71 |
14.28 |
10.55 |
4.29 |
14.03 |
16.14 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.47 |
7.64 |
23.46 |
9.91 |
8.37 |
22.95 |
11.07 |
3.46 |
10.28 |
10.68 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
628.25 |
0.89 |
0.00 |
11.40 |
11.95 |
35.80 |
0.00 |
4.57 |
13.87 |
16.13 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
4.74 |
2.62 |
1.57 |
1.41 |
0.61 |
0.60 |
0.67 |
0.86 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
4.71 |
2.59 |
1.55 |
1.39 |
0.61 |
0.60 |
0.67 |
0.86 |
Financial Leverage |
|
-0.44 |
-0.17 |
2.50 |
3.37 |
1.99 |
1.25 |
0.69 |
0.59 |
0.62 |
0.74 |
Leverage Ratio |
|
18.25 |
12.62 |
8.63 |
6.11 |
4.35 |
3.75 |
2.50 |
2.18 |
2.18 |
2.34 |
Compound Leverage Factor |
|
-3.71 |
1.16 |
2.78 |
4.32 |
3.13 |
2.82 |
2.36 |
2.07 |
1.98 |
2.03 |
Debt to Total Capital |
|
0.00% |
0.00% |
82.59% |
72.36% |
61.02% |
58.49% |
37.89% |
37.55% |
40.20% |
46.30% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.58% |
0.72% |
0.66% |
0.98% |
0.05% |
0.08% |
0.05% |
0.04% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
82.01% |
71.64% |
60.36% |
57.50% |
37.84% |
37.47% |
40.15% |
46.25% |
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 |
|
100.00% |
100.00% |
17.41% |
27.64% |
38.98% |
41.51% |
62.11% |
62.45% |
59.80% |
53.70% |
Debt to EBITDA |
|
0.00 |
0.00 |
4.64 |
3.31 |
2.60 |
2.45 |
1.00 |
0.70 |
1.16 |
1.71 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
4.49 |
3.29 |
2.57 |
1.81 |
0.98 |
0.68 |
1.14 |
1.64 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
4.61 |
3.28 |
2.57 |
2.41 |
1.00 |
0.70 |
1.16 |
1.71 |
Debt to NOPAT |
|
0.00 |
0.00 |
14.84 |
5.38 |
4.20 |
3.89 |
1.60 |
1.03 |
1.88 |
2.99 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
14.36 |
5.34 |
4.15 |
2.87 |
1.58 |
1.00 |
1.84 |
2.87 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
14.73 |
5.32 |
4.15 |
3.82 |
1.60 |
1.03 |
1.88 |
2.99 |
Altman Z-Score |
|
1.62 |
2.82 |
3.37 |
3.65 |
3.65 |
3.95 |
4.53 |
4.62 |
4.68 |
3.77 |
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 |
|
1.62 |
1.61 |
1.75 |
1.88 |
1.59 |
2.07 |
1.86 |
1.90 |
1.77 |
1.77 |
Quick Ratio |
|
0.89 |
0.85 |
0.95 |
1.00 |
0.86 |
1.23 |
0.94 |
0.96 |
0.96 |
0.93 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1.82 |
1,363 |
-1,688 |
246 |
353 |
167 |
-3,507 |
2,725 |
1,709 |
1,240 |
Operating Cash Flow to CapEx |
|
447.78% |
460.54% |
300.42% |
292.61% |
474.06% |
251.07% |
813.48% |
1,092.45% |
536.96% |
510.86% |
Free Cash Flow to Firm to Interest Expense |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
1.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
2.06 |
2.20 |
2.38 |
2.60 |
2.36 |
2.31 |
2.67 |
2.13 |
1.62 |
1.56 |
Accounts Receivable Turnover |
|
9.50 |
10.51 |
10.59 |
10.83 |
10.29 |
10.76 |
13.90 |
12.46 |
10.03 |
10.14 |
Inventory Turnover |
|
8.18 |
9.05 |
9.28 |
9.68 |
9.16 |
9.42 |
11.65 |
9.82 |
8.35 |
9.03 |
Fixed Asset Turnover |
|
8.80 |
9.16 |
10.86 |
11.80 |
10.46 |
11.64 |
18.64 |
15.39 |
10.14 |
8.71 |
Accounts Payable Turnover |
|
12.11 |
12.31 |
11.49 |
12.38 |
12.33 |
12.22 |
16.58 |
15.80 |
13.16 |
12.60 |
Days Sales Outstanding (DSO) |
|
38.42 |
34.72 |
34.46 |
33.69 |
35.48 |
33.94 |
26.26 |
29.29 |
36.40 |
36.00 |
Days Inventory Outstanding (DIO) |
|
44.63 |
40.35 |
39.32 |
37.70 |
39.85 |
38.76 |
31.33 |
37.18 |
43.70 |
40.43 |
Days Payable Outstanding (DPO) |
|
30.14 |
29.65 |
31.78 |
29.49 |
29.59 |
29.87 |
22.01 |
23.11 |
27.74 |
28.98 |
Cash Conversion Cycle (CCC) |
|
52.91 |
45.42 |
42.00 |
41.90 |
45.74 |
42.83 |
35.58 |
43.36 |
52.37 |
47.44 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
84 |
295 |
2,103 |
2,148 |
2,102 |
2,353 |
7,690 |
7,866 |
7,847 |
7,847 |
Invested Capital Turnover |
|
66.90 |
33.57 |
5.87 |
3.63 |
3.43 |
3.84 |
3.96 |
2.92 |
2.18 |
2.09 |
Increase / (Decrease) in Invested Capital |
|
62 |
211 |
1,808 |
44 |
-45 |
251 |
5,336 |
177 |
-19 |
-0.30 |
Enterprise Value (EV) |
|
1,146 |
1,209 |
4,188 |
2,803 |
4,219 |
5,967 |
19,301 |
12,453 |
23,706 |
20,000 |
Market Capitalization |
|
1,211 |
1,224 |
2,461 |
1,252 |
2,942 |
4,767 |
16,414 |
9,549 |
20,592 |
16,449 |
Book Value per Share |
|
$1.37 |
$2.78 |
$3.33 |
$5.20 |
$7.12 |
$9.87 |
$25.08 |
$33.72 |
$38.37 |
$37.33 |
Tangible Book Value per Share |
|
($7.14) |
($5.29) |
($4.40) |
($2.16) |
($0.63) |
$2.12 |
($0.37) |
($0.31) |
($0.99) |
($4.22) |
Total Capital |
|
149 |
310 |
2,161 |
2,158 |
2,116 |
2,777 |
7,732 |
7,947 |
7,913 |
8,001 |
Total Debt |
|
0.00 |
0.00 |
1,784 |
1,561 |
1,291 |
1,624 |
2,930 |
2,984 |
3,181 |
3,704 |
Total Long-Term Debt |
|
0.00 |
0.00 |
1,772 |
1,546 |
1,277 |
1,597 |
2,926 |
2,978 |
3,177 |
3,701 |
Net Debt |
|
-65 |
-14 |
1,727 |
1,551 |
1,277 |
1,200 |
2,887 |
2,904 |
3,115 |
3,550 |
Capital Expenditures (CapEx) |
|
40 |
34 |
59 |
97 |
106 |
104 |
214 |
329 |
430 |
367 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
394 |
447 |
552 |
648 |
485 |
752 |
1,801 |
1,581 |
1,375 |
1,214 |
Debt-free Net Working Capital (DFNWC) |
|
459 |
461 |
610 |
658 |
499 |
1,176 |
1,843 |
1,661 |
1,441 |
1,367 |
Net Working Capital (NWC) |
|
459 |
461 |
598 |
642 |
486 |
1,149 |
1,840 |
1,655 |
1,437 |
1,364 |
Net Nonoperating Expense (NNE) |
|
86 |
1,430 |
81 |
85 |
86 |
104 |
104 |
153 |
149 |
161 |
Net Nonoperating Obligations (NNO) |
|
-65 |
-14 |
1,727 |
1,551 |
1,277 |
1,200 |
2,887 |
2,904 |
3,115 |
3,550 |
Total Depreciation and Amortization (D&A) |
|
77 |
117 |
99 |
103 |
104 |
120 |
551 |
502 |
563 |
568 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
11.05% |
7.02% |
7.85% |
8.39% |
6.67% |
8.79% |
9.05% |
6.96% |
8.04% |
7.40% |
Debt-free Net Working Capital to Revenue |
|
12.88% |
7.24% |
8.67% |
8.52% |
6.86% |
13.74% |
9.27% |
7.31% |
8.43% |
8.34% |
Net Working Capital to Revenue |
|
12.88% |
7.24% |
8.49% |
8.32% |
6.67% |
13.42% |
9.25% |
7.28% |
8.41% |
8.32% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.22) |
$1.30 |
$0.34 |
$1.79 |
$1.92 |
$2.69 |
$8.55 |
$16.98 |
$12.06 |
$9.13 |
Adjusted Weighted Average Basic Shares Outstanding |
|
103.19M |
110.75M |
112.59M |
114.59M |
115.71M |
116.61M |
201.84M |
161.96M |
127.78M |
118.04M |
Adjusted Diluted Earnings per Share |
|
($0.22) |
$1.27 |
$0.34 |
$1.76 |
$1.90 |
$2.66 |
$8.48 |
$16.82 |
$11.94 |
$9.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
103.19M |
113.59M |
115.60M |
116.55M |
117.03M |
117.92M |
203.47M |
163.48M |
129.00M |
118.98M |
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 |
|
110.07M |
112.04M |
114.12M |
115.36M |
116.13M |
206.43M |
176.77M |
138.01M |
121.94M |
113.62M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
165 |
200 |
290 |
308 |
418 |
1,830 |
2,902 |
1,690 |
1,239 |
Normalized NOPAT Margin |
|
1.78% |
2.60% |
2.84% |
3.76% |
4.23% |
4.88% |
9.20% |
12.77% |
9.88% |
7.56% |
Pre Tax Income Margin |
|
-0.52% |
0.34% |
1.31% |
3.38% |
3.88% |
4.77% |
11.32% |
15.72% |
11.61% |
8.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
-4.32% |
0.76% |
6.82% |
2.39% |
4.69% |
1.32% |
99.38% |
94.33% |
117.59% |
140.75% |