Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
73.99% |
48.63% |
34.71% |
23.41% |
17.23% |
11.43% |
35.50% |
36.86% |
7.05% |
-10.22% |
EBITDA Growth |
|
93.70% |
55.11% |
50.37% |
20.25% |
22.90% |
11.58% |
43.31% |
32.98% |
25.04% |
-11.58% |
EBIT Growth |
|
246.62% |
91.04% |
63.97% |
21.21% |
27.16% |
11.40% |
50.12% |
22.42% |
50.91% |
-10.11% |
NOPAT Growth |
|
154.27% |
86.86% |
34.77% |
30.86% |
24.06% |
15.91% |
49.74% |
18.37% |
30.95% |
-12.94% |
Net Income Growth |
|
129.32% |
418.47% |
84.98% |
22.45% |
17.20% |
20.40% |
84.88% |
25.07% |
28.96% |
-22.67% |
EPS Growth |
|
0.00% |
82.35% |
-96.77% |
600.00% |
-314.29% |
453.33% |
84.91% |
1.02% |
49.49% |
-20.27% |
Operating Cash Flow Growth |
|
206.48% |
88.04% |
31.32% |
30.18% |
21.54% |
12.21% |
50.17% |
33.95% |
-0.51% |
-17.78% |
Free Cash Flow Firm Growth |
|
0.00% |
-160.31% |
51.51% |
34.32% |
-16.86% |
-0.94% |
-697.93% |
87.48% |
324.31% |
66.79% |
Invested Capital Growth |
|
33.07% |
62.62% |
21.48% |
13.96% |
14.62% |
13.54% |
65.51% |
9.34% |
-3.23% |
-10.41% |
Revenue Q/Q Growth |
|
9.46% |
11.71% |
5.59% |
5.06% |
0.00% |
3.23% |
11.30% |
4.58% |
0.79% |
-3.18% |
EBITDA Q/Q Growth |
|
10.04% |
11.09% |
7.19% |
5.30% |
0.00% |
3.79% |
12.41% |
0.37% |
11.24% |
-13.17% |
EBIT Q/Q Growth |
|
24.47% |
9.46% |
9.26% |
7.13% |
0.00% |
5.04% |
10.46% |
-1.90% |
19.98% |
-17.89% |
NOPAT Q/Q Growth |
|
59.86% |
9.73% |
6.86% |
7.48% |
0.00% |
6.35% |
9.99% |
-2.99% |
2.70% |
-5.86% |
Net Income Q/Q Growth |
|
263.13% |
2.94% |
14.83% |
4.58% |
0.00% |
7.71% |
14.30% |
4.24% |
32.17% |
-30.89% |
EPS Q/Q Growth |
|
466.67% |
6.90% |
-96.00% |
-36.36% |
0.00% |
12.77% |
6.52% |
2.06% |
37.04% |
-30.18% |
Operating Cash Flow Q/Q Growth |
|
17.63% |
16.72% |
2.54% |
5.69% |
0.00% |
3.01% |
13.61% |
0.27% |
0.02% |
-3.68% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-38.14% |
13.24% |
47.55% |
33.39% |
-103.92% |
-86.42% |
81.10% |
123.21% |
-23.97% |
Invested Capital Q/Q Growth |
|
6.15% |
15.72% |
10.21% |
1.08% |
1.29% |
5.42% |
24.86% |
0.66% |
-4.18% |
0.29% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
67.45% |
68.50% |
68.61% |
71.55% |
71.43% |
73.49% |
70.23% |
73.31% |
72.50% |
EBITDA Margin |
|
51.00% |
53.22% |
59.41% |
57.88% |
60.69% |
60.77% |
64.27% |
62.45% |
72.94% |
71.84% |
Operating Margin |
|
23.59% |
28.97% |
29.28% |
30.72% |
32.70% |
34.04% |
37.26% |
32.68% |
39.24% |
38.57% |
EBIT Margin |
|
19.92% |
25.60% |
31.17% |
30.61% |
33.20% |
33.20% |
36.78% |
32.90% |
46.38% |
46.43% |
Profit (Net Income) Margin |
|
3.58% |
12.49% |
17.16% |
17.02% |
17.02% |
18.39% |
25.09% |
22.93% |
27.62% |
23.79% |
Tax Burden Percent |
|
96.25% |
98.54% |
97.54% |
98.57% |
97.99% |
97.94% |
98.86% |
97.51% |
99.33% |
97.99% |
Interest Burden Percent |
|
18.68% |
49.51% |
56.43% |
56.42% |
52.30% |
56.56% |
69.00% |
71.47% |
59.95% |
52.29% |
Effective Tax Rate |
|
3.75% |
1.46% |
2.46% |
1.43% |
2.01% |
2.06% |
1.14% |
2.49% |
0.67% |
2.01% |
Return on Invested Capital (ROIC) |
|
3.23% |
4.03% |
3.96% |
4.41% |
4.79% |
4.87% |
5.16% |
4.68% |
5.97% |
5.57% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.22% |
-0.79% |
0.18% |
-0.29% |
-0.20% |
0.61% |
2.07% |
2.31% |
3.06% |
2.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.92% |
-0.70% |
0.13% |
-0.20% |
-0.16% |
0.65% |
2.35% |
2.86% |
4.53% |
3.85% |
Return on Equity (ROE) |
|
1.31% |
3.33% |
4.09% |
4.21% |
4.63% |
5.51% |
7.51% |
7.54% |
10.50% |
9.42% |
Cash Return on Invested Capital (CROIC) |
|
-25.15% |
-43.66% |
-15.44% |
-8.64% |
-8.83% |
-7.82% |
-44.18% |
-4.24% |
9.25% |
16.55% |
Operating Return on Assets (OROA) |
|
2.76% |
3.41% |
4.02% |
4.05% |
4.43% |
4.35% |
4.75% |
4.53% |
6.63% |
6.34% |
Return on Assets (ROA) |
|
0.50% |
1.66% |
2.21% |
2.25% |
2.27% |
2.41% |
3.24% |
3.16% |
3.95% |
3.25% |
Return on Common Equity (ROCE) |
|
0.43% |
1.81% |
2.26% |
2.23% |
2.34% |
2.78% |
4.43% |
4.61% |
5.82% |
4.40% |
Return on Equity Simple (ROE_SIMPLE) |
|
2.03% |
4.31% |
5.47% |
6.14% |
7.18% |
8.20% |
8.28% |
11.15% |
16.66% |
17.03% |
Net Operating Profit after Tax (NOPAT) |
|
30 |
57 |
77 |
100 |
124 |
144 |
216 |
255 |
334 |
291 |
NOPAT Margin |
|
22.70% |
28.54% |
28.56% |
30.28% |
32.05% |
33.34% |
36.84% |
31.86% |
38.98% |
37.80% |
Net Nonoperating Expense Percent (NNEP) |
|
4.45% |
4.82% |
3.78% |
4.70% |
4.99% |
4.25% |
3.10% |
2.37% |
2.91% |
3.29% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
4.28% |
5.75% |
5.56% |
Cost of Revenue to Revenue |
|
0.00% |
32.55% |
31.50% |
31.39% |
28.45% |
28.57% |
26.51% |
26.33% |
26.69% |
27.50% |
SG&A Expenses to Revenue |
|
12.15% |
10.82% |
11.21% |
10.95% |
11.75% |
10.28% |
9.20% |
8.46% |
8.20% |
9.28% |
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 |
|
76.41% |
38.48% |
39.23% |
37.89% |
38.85% |
37.39% |
36.23% |
37.55% |
34.07% |
33.92% |
Earnings before Interest and Taxes (EBIT) |
|
27 |
51 |
84 |
101 |
129 |
143 |
215 |
264 |
398 |
358 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
68 |
106 |
159 |
192 |
235 |
263 |
376 |
501 |
626 |
553 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.14 |
1.03 |
1.36 |
1.57 |
2.31 |
2.82 |
3.46 |
2.06 |
3.02 |
3.93 |
Price to Tangible Book Value (P/TBV) |
|
1.14 |
1.03 |
1.36 |
1.57 |
2.31 |
2.82 |
3.46 |
2.06 |
3.02 |
3.93 |
Price to Revenue (P/Rev) |
|
2.02 |
2.98 |
3.39 |
3.53 |
4.18 |
4.89 |
9.20 |
3.65 |
3.80 |
3.75 |
Price to Earnings (P/E) |
|
21.76 |
33.02 |
1,373.72 |
310.99 |
0.00 |
59.54 |
58.49 |
32.42 |
23.72 |
31.74 |
Dividend Yield |
|
4.59% |
5.56% |
5.09% |
5.61% |
4.64% |
4.42% |
2.63% |
6.67% |
5.67% |
5.94% |
Earnings Yield |
|
4.59% |
3.03% |
0.07% |
0.32% |
0.00% |
1.68% |
1.71% |
3.08% |
4.22% |
3.15% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.03 |
1.02 |
1.11 |
1.18 |
1.33 |
1.43 |
1.74 |
1.26 |
1.40 |
1.44 |
Enterprise Value to Revenue (EV/Rev) |
|
8.28 |
8.93 |
8.82 |
8.59 |
9.52 |
10.44 |
15.44 |
8.99 |
8.97 |
9.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.23 |
16.78 |
14.84 |
14.85 |
15.69 |
17.18 |
24.02 |
14.39 |
12.30 |
12.82 |
Enterprise Value to EBIT (EV/EBIT) |
|
41.56 |
34.87 |
28.28 |
28.07 |
28.68 |
31.44 |
41.98 |
27.31 |
19.34 |
19.83 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
36.46 |
31.28 |
30.87 |
28.38 |
29.71 |
31.31 |
41.91 |
28.20 |
23.01 |
24.36 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.02 |
18.78 |
19.02 |
17.58 |
18.78 |
20.45 |
27.29 |
16.23 |
17.43 |
19.54 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.84 |
8.20 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.10 |
0.90 |
0.75 |
0.91 |
1.07 |
1.36 |
1.18 |
1.50 |
1.73 |
1.97 |
Long-Term Debt to Equity |
|
1.10 |
0.90 |
0.75 |
0.91 |
1.07 |
1.36 |
1.18 |
1.50 |
1.73 |
1.97 |
Financial Leverage |
|
1.58 |
0.89 |
0.72 |
0.70 |
0.82 |
1.05 |
1.14 |
1.24 |
1.48 |
1.69 |
Leverage Ratio |
|
2.65 |
2.00 |
1.85 |
1.87 |
2.04 |
2.29 |
2.32 |
2.39 |
2.66 |
2.90 |
Compound Leverage Factor |
|
0.49 |
0.99 |
1.04 |
1.05 |
1.07 |
1.29 |
1.60 |
1.71 |
1.59 |
1.52 |
Debt to Total Capital |
|
52.39% |
47.31% |
42.97% |
47.68% |
51.77% |
57.58% |
54.23% |
59.96% |
63.42% |
66.32% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.06% |
0.01% |
Long-Term Debt to Total Capital |
|
52.39% |
47.31% |
42.97% |
47.68% |
51.77% |
57.58% |
54.23% |
59.95% |
63.36% |
66.31% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
7.74% |
6.44% |
7.25% |
6.47% |
4.03% |
3.78% |
5.86% |
6.51% |
Noncontrolling Interests to Total Capital |
|
25.78% |
21.63% |
19.31% |
18.11% |
17.69% |
13.69% |
13.04% |
12.42% |
12.11% |
13.13% |
Common Equity to Total Capital |
|
21.83% |
31.06% |
29.98% |
27.77% |
23.30% |
22.26% |
28.71% |
23.85% |
18.61% |
14.04% |
Debt to EBITDA |
|
8.31 |
8.30 |
6.02 |
6.67 |
6.62 |
7.39 |
7.81 |
7.15 |
5.89 |
6.27 |
Net Debt to EBITDA |
|
8.18 |
7.38 |
5.35 |
5.31 |
5.61 |
6.54 |
7.25 |
6.61 |
5.41 |
5.74 |
Long-Term Debt to EBITDA |
|
8.31 |
8.30 |
6.02 |
6.67 |
6.62 |
7.39 |
7.81 |
7.15 |
5.88 |
6.27 |
Debt to NOPAT |
|
18.67 |
15.47 |
12.51 |
12.76 |
12.54 |
13.48 |
13.63 |
14.01 |
11.02 |
11.93 |
Net Debt to NOPAT |
|
18.37 |
13.77 |
11.13 |
10.15 |
10.62 |
11.92 |
12.64 |
12.95 |
10.13 |
10.91 |
Long-Term Debt to NOPAT |
|
18.67 |
15.47 |
12.51 |
12.76 |
12.54 |
13.48 |
13.63 |
14.01 |
11.01 |
11.92 |
Altman Z-Score |
|
0.48 |
0.57 |
0.75 |
0.71 |
0.77 |
0.76 |
1.20 |
0.65 |
0.77 |
0.70 |
Noncontrolling Interest Sharing Ratio |
|
67.59% |
45.57% |
44.65% |
47.16% |
49.35% |
49.63% |
41.03% |
38.84% |
44.53% |
53.29% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.97 |
0.71 |
0.67 |
0.49 |
0.64 |
0.46 |
0.42 |
0.52 |
0.91 |
0.51 |
Quick Ratio |
|
0.69 |
0.58 |
0.55 |
0.40 |
0.54 |
0.40 |
0.42 |
0.44 |
0.68 |
0.51 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-237 |
-616 |
-299 |
-196 |
-229 |
-231 |
-1,846 |
-231 |
519 |
865 |
Operating Cash Flow to CapEx |
|
1,121.02% |
1,328.92% |
0.00% |
1,142.79% |
1,300.52% |
1,316.63% |
1,183.26% |
1,354.72% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-10.91 |
-25.55 |
-8.77 |
-4.59 |
-4.06 |
-3.70 |
-25.62 |
-2.09 |
3.11 |
5.60 |
Operating Cash Flow to Interest Expense |
|
2.32 |
3.93 |
3.65 |
3.79 |
3.48 |
3.53 |
4.60 |
4.01 |
2.65 |
2.35 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.11 |
3.63 |
3.72 |
3.46 |
3.22 |
3.26 |
4.21 |
3.72 |
4.00 |
6.21 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.15 |
0.14 |
0.15 |
0.16 |
0.16 |
Accounts Payable Turnover |
|
0.00 |
4.14 |
3.67 |
3.61 |
3.10 |
2.91 |
2.92 |
3.02 |
2.65 |
2.21 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
88.18 |
99.56 |
101.18 |
117.58 |
125.63 |
124.95 |
120.76 |
137.99 |
164.90 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-88.18 |
-99.56 |
-101.18 |
-117.58 |
-125.63 |
-124.95 |
-120.76 |
-137.99 |
-164.90 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,074 |
1,747 |
2,123 |
2,419 |
2,772 |
3,148 |
5,210 |
5,697 |
5,513 |
4,939 |
Invested Capital Turnover |
|
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.15 |
0.14 |
0.15 |
0.15 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
267 |
673 |
375 |
296 |
354 |
375 |
2,062 |
487 |
-184 |
-574 |
Enterprise Value (EV) |
|
1,109 |
1,777 |
2,364 |
2,844 |
3,693 |
4,512 |
9,043 |
7,202 |
7,696 |
7,094 |
Market Capitalization |
|
271 |
593 |
908 |
1,169 |
1,622 |
2,114 |
5,389 |
2,928 |
3,265 |
2,890 |
Book Value per Share |
|
$10.28 |
$15.40 |
$15.03 |
$13.16 |
$12.05 |
$10.85 |
$17.48 |
$15.66 |
$13.02 |
$9.64 |
Tangible Book Value per Share |
|
$10.28 |
$15.40 |
$15.03 |
$13.16 |
$12.05 |
$10.85 |
$17.48 |
$15.66 |
$13.02 |
$9.64 |
Total Capital |
|
1,084 |
1,858 |
2,230 |
2,680 |
3,011 |
3,372 |
5,423 |
5,966 |
5,812 |
5,236 |
Total Debt |
|
568 |
879 |
958 |
1,278 |
1,559 |
1,942 |
2,941 |
3,577 |
3,686 |
3,472 |
Total Long-Term Debt |
|
568 |
879 |
958 |
1,278 |
1,559 |
1,942 |
2,941 |
3,577 |
3,682 |
3,472 |
Net Debt |
|
558 |
782 |
853 |
1,017 |
1,320 |
1,717 |
2,728 |
3,308 |
3,387 |
3,176 |
Capital Expenditures (CapEx) |
|
4.49 |
7.12 |
-2.29 |
14 |
15 |
17 |
28 |
33 |
-227 |
-596 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-9.69 |
-22 |
-24 |
-33 |
-38 |
-47 |
-59 |
-80 |
-93 |
-99 |
Debt-free Net Working Capital (DFNWC) |
|
-0.32 |
-6.28 |
-8.05 |
-17 |
-14 |
-25 |
-34 |
-38 |
-5.07 |
-48 |
Net Working Capital (NWC) |
|
-0.32 |
-6.28 |
-8.05 |
-17 |
-14 |
-25 |
-34 |
-39 |
-8.52 |
-48 |
Net Nonoperating Expense (NNE) |
|
26 |
32 |
31 |
44 |
58 |
65 |
69 |
72 |
97 |
108 |
Net Nonoperating Obligations (NNO) |
|
558 |
768 |
851 |
1,017 |
1,320 |
1,717 |
2,728 |
3,308 |
3,387 |
3,176 |
Total Depreciation and Amortization (D&A) |
|
42 |
55 |
76 |
90 |
107 |
119 |
161 |
237 |
228 |
196 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-7.24% |
-10.86% |
-9.12% |
-10.01% |
-9.79% |
-10.88% |
-10.12% |
-10.03% |
-10.81% |
-12.81% |
Debt-free Net Working Capital to Revenue |
|
-0.24% |
-3.15% |
-3.00% |
-5.07% |
-3.53% |
-5.86% |
-5.85% |
-4.76% |
-0.59% |
-6.22% |
Net Working Capital to Revenue |
|
-0.24% |
-3.15% |
-3.00% |
-5.07% |
-3.53% |
-5.86% |
-5.85% |
-4.82% |
-0.99% |
-6.28% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.80 |
$0.60 |
$0.01 |
$0.07 |
($0.15) |
$0.53 |
$1.13 |
$0.99 |
$1.58 |
$1.18 |
Adjusted Weighted Average Basic Shares Outstanding |
|
15.46M |
29.89M |
44.42M |
53.29M |
59.68M |
66.55M |
81.20M |
91.24M |
86.85M |
76.84M |
Adjusted Diluted Earnings per Share |
|
$0.17 |
$0.31 |
$0.01 |
$0.07 |
($0.15) |
$0.53 |
$0.98 |
$0.99 |
$1.48 |
$1.18 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
45.41M |
78.75M |
44.42M |
53.29M |
59.68M |
66.61M |
134.54M |
91.24M |
146.02M |
76.84M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.15) |
$0.53 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
23.02M |
43.26M |
50.33M |
56.70M |
58.21M |
71.36M |
91.39M |
89.91M |
79.98M |
76.40M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
30 |
57 |
77 |
100 |
124 |
144 |
216 |
255 |
334 |
291 |
Normalized NOPAT Margin |
|
22.70% |
28.54% |
28.56% |
30.28% |
32.05% |
33.34% |
36.84% |
31.86% |
38.98% |
37.80% |
Pre Tax Income Margin |
|
3.72% |
12.68% |
17.59% |
17.27% |
17.37% |
18.77% |
25.38% |
23.51% |
27.80% |
24.28% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.23 |
2.11 |
2.45 |
2.37 |
2.28 |
2.29 |
2.99 |
2.38 |
2.38 |
2.31 |
NOPAT to Interest Expense |
|
1.40 |
2.36 |
2.25 |
2.35 |
2.20 |
2.30 |
2.99 |
2.31 |
2.00 |
1.88 |
EBIT Less CapEx to Interest Expense |
|
1.02 |
1.82 |
2.52 |
2.04 |
2.01 |
2.02 |
2.60 |
2.09 |
3.74 |
6.17 |
NOPAT Less CapEx to Interest Expense |
|
1.19 |
2.06 |
2.31 |
2.01 |
1.93 |
2.03 |
2.61 |
2.01 |
3.36 |
5.74 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1,051.31% |
296.39% |
233.24% |
241.19% |
246.84% |
222.75% |
168.13% |
190.53% |
148.28% |
178.36% |
Augmented Payout Ratio |
|
1,164.70% |
302.01% |
235.49% |
242.48% |
247.11% |
223.97% |
169.64% |
239.98% |
279.15% |
328.90% |