Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
41.03% |
-100.00% |
0.00% |
0.00% |
25.75% |
23.55% |
36.99% |
39.57% |
26.40% |
17.37% |
EBITDA Growth |
|
51.84% |
-363.10% |
-24.99% |
185.84% |
23.91% |
19.03% |
45.90% |
24.81% |
34.07% |
21.02% |
EBIT Growth |
|
88.46% |
-2,015.05% |
-24.18% |
130.76% |
25.36% |
23.08% |
59.31% |
28.03% |
37.12% |
23.64% |
NOPAT Growth |
|
169.23% |
-1,440.54% |
-24.18% |
144.13% |
2.43% |
31.71% |
81.40% |
28.03% |
37.12% |
23.64% |
Net Income Growth |
|
99.80% |
0.00% |
0.00% |
0.00% |
35.96% |
26.40% |
68.42% |
30.03% |
40.89% |
14.56% |
EPS Growth |
|
50.00% |
0.00% |
0.00% |
0.00% |
14.63% |
8.51% |
56.86% |
15.00% |
21.74% |
7.14% |
Operating Cash Flow Growth |
|
65.31% |
39.31% |
35.83% |
34.08% |
35.75% |
31.17% |
26.49% |
41.58% |
30.47% |
12.01% |
Free Cash Flow Firm Growth |
|
0.00% |
-135.06% |
-56.40% |
44.09% |
-101.67% |
-26.26% |
-61.98% |
-27.16% |
44.95% |
-6.90% |
Invested Capital Growth |
|
24.05% |
31.55% |
40.43% |
24.12% |
36.36% |
33.78% |
41.31% |
37.20% |
17.00% |
16.03% |
Revenue Q/Q Growth |
|
7.20% |
-100.00% |
-100.00% |
1,490.12% |
-12.42% |
4.51% |
10.80% |
7.84% |
4.16% |
3.59% |
EBITDA Q/Q Growth |
|
8.76% |
-304.51% |
-63.55% |
147.24% |
8.07% |
-0.65% |
16.82% |
4.59% |
10.18% |
1.42% |
EBIT Q/Q Growth |
|
22.75% |
-1,120.33% |
-42.87% |
123.15% |
-46.41% |
-4.13% |
26.91% |
4.21% |
12.50% |
-0.12% |
NOPAT Q/Q Growth |
|
22.75% |
-814.23% |
-42.87% |
133.22% |
-56.02% |
-2.04% |
26.91% |
4.21% |
12.50% |
-0.12% |
Net Income Q/Q Growth |
|
87.68% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.15% |
18.45% |
3.70% |
9.48% |
-0.84% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.07% |
17.65% |
-1.08% |
6.67% |
-2.44% |
Operating Cash Flow Q/Q Growth |
|
6.14% |
6.56% |
8.64% |
0.00% |
0.00% |
2.51% |
7.02% |
4.87% |
13.01% |
0.06% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-37.57% |
-16.16% |
39.78% |
-134.08% |
70.31% |
14.44% |
8.82% |
5.13% |
6.12% |
Invested Capital Q/Q Growth |
|
7.61% |
4.24% |
5.94% |
5.26% |
3,753.40% |
21.90% |
9.66% |
4.32% |
3.35% |
2.14% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
76.18% |
76.16% |
76.88% |
77.55% |
EBITDA Margin |
|
55.80% |
0.00% |
0.00% |
69.60% |
68.58% |
66.07% |
70.37% |
62.92% |
66.75% |
68.82% |
Operating Margin |
|
10.55% |
0.00% |
0.00% |
34.26% |
27.91% |
29.75% |
39.40% |
36.14% |
39.21% |
41.30% |
EBIT Margin |
|
10.55% |
0.00% |
0.00% |
34.11% |
34.01% |
33.88% |
39.40% |
36.14% |
39.21% |
41.30% |
Profit (Net Income) Margin |
|
2.08% |
0.00% |
0.00% |
22.15% |
23.95% |
24.50% |
30.13% |
28.07% |
31.28% |
30.53% |
Tax Burden Percent |
|
152.82% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
98.69% |
98.62% |
99.28% |
99.22% |
Interest Burden Percent |
|
12.87% |
100.00% |
100.00% |
64.94% |
70.43% |
72.33% |
77.47% |
78.74% |
80.37% |
74.51% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.99% |
0.00% |
0.00% |
3.16% |
2.47% |
2.41% |
3.17% |
2.92% |
3.19% |
3.39% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.08% |
0.00% |
0.00% |
-0.69% |
1.07% |
0.67% |
0.00% |
0.11% |
0.40% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.67% |
0.00% |
0.00% |
-0.28% |
0.35% |
0.22% |
0.00% |
0.03% |
0.12% |
0.00% |
Return on Equity (ROE) |
|
0.31% |
0.00% |
0.00% |
2.88% |
2.83% |
2.63% |
3.17% |
2.95% |
3.31% |
3.39% |
Cash Return on Invested Capital (CROIC) |
|
-20.48% |
-37.55% |
-43.00% |
-18.36% |
-28.29% |
-26.49% |
-31.07% |
-28.44% |
-12.47% |
-11.45% |
Operating Return on Assets (OROA) |
|
0.95% |
0.00% |
0.00% |
2.96% |
2.83% |
2.60% |
3.04% |
2.84% |
3.10% |
3.28% |
Return on Assets (ROA) |
|
0.19% |
0.00% |
0.00% |
1.92% |
1.99% |
1.88% |
2.32% |
2.21% |
2.47% |
2.43% |
Return on Common Equity (ROCE) |
|
0.30% |
0.00% |
0.00% |
2.55% |
2.51% |
2.27% |
2.81% |
2.72% |
3.08% |
3.17% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.29% |
2.75% |
3.11% |
2.51% |
2.50% |
2.49% |
2.85% |
2.70% |
3.21% |
3.43% |
Net Operating Profit after Tax (NOPAT) |
|
9.91 |
-133 |
-165 |
73 |
75 |
98 |
178 |
228 |
313 |
387 |
NOPAT Margin |
|
10.55% |
0.00% |
0.00% |
34.26% |
27.91% |
29.75% |
39.40% |
36.14% |
39.21% |
41.30% |
Net Nonoperating Expense Percent (NNEP) |
|
2.06% |
-28.78% |
-27.60% |
3.85% |
1.41% |
1.74% |
3.17% |
2.81% |
2.79% |
3.38% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
2.53% |
2.97% |
3.17% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.82% |
23.84% |
23.12% |
22.45% |
SG&A Expenses to Revenue |
|
15.99% |
0.00% |
0.00% |
11.86% |
11.40% |
11.18% |
10.83% |
10.18% |
9.40% |
8.77% |
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 |
|
89.45% |
0.00% |
0.00% |
65.74% |
72.09% |
70.25% |
36.78% |
40.01% |
37.67% |
36.24% |
Earnings before Interest and Taxes (EBIT) |
|
9.91 |
-190 |
-236 |
72 |
91 |
112 |
178 |
228 |
313 |
387 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
52 |
-138 |
-172 |
148 |
183 |
218 |
318 |
397 |
533 |
644 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.12 |
1.52 |
1.67 |
1.41 |
1.97 |
1.86 |
2.48 |
1.47 |
1.50 |
1.05 |
Price to Tangible Book Value (P/TBV) |
|
1.18 |
1.60 |
1.75 |
1.46 |
2.04 |
1.92 |
2.56 |
1.51 |
1.53 |
1.08 |
Price to Revenue (P/Rev) |
|
8.00 |
0.00 |
0.00 |
11.39 |
17.09 |
16.93 |
25.38 |
14.88 |
14.30 |
9.18 |
Price to Earnings (P/E) |
|
454.97 |
0.00 |
0.00 |
66.98 |
90.46 |
91.11 |
102.72 |
59.62 |
50.17 |
32.71 |
Dividend Yield |
|
3.77% |
2.75% |
2.30% |
2.45% |
1.80% |
1.90% |
1.27% |
2.46% |
2.81% |
4.32% |
Earnings Yield |
|
0.22% |
0.00% |
0.00% |
1.49% |
1.11% |
1.10% |
0.97% |
1.68% |
1.99% |
3.06% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.06 |
1.30 |
1.38 |
1.27 |
1.64 |
1.55 |
2.04 |
1.32 |
1.35 |
1.03 |
Enterprise Value to Revenue (EV/Rev) |
|
12.62 |
0.00 |
0.00 |
15.26 |
21.38 |
21.88 |
29.63 |
18.95 |
17.90 |
13.45 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
22.62 |
0.00 |
0.00 |
21.92 |
31.18 |
33.12 |
42.11 |
30.11 |
26.82 |
19.54 |
Enterprise Value to EBIT (EV/EBIT) |
|
119.57 |
0.00 |
0.00 |
44.72 |
62.87 |
64.59 |
75.21 |
52.42 |
45.66 |
32.56 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
119.57 |
0.00 |
0.00 |
44.52 |
76.60 |
73.55 |
75.21 |
52.42 |
45.66 |
32.56 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.25 |
33.70 |
36.97 |
31.54 |
40.95 |
39.48 |
57.90 |
36.49 |
33.41 |
26.29 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.61 |
0.53 |
0.50 |
0.42 |
0.35 |
0.36 |
0.30 |
0.30 |
0.29 |
0.40 |
Long-Term Debt to Equity |
|
0.61 |
0.53 |
0.50 |
0.42 |
0.35 |
0.36 |
0.30 |
0.30 |
0.29 |
0.40 |
Financial Leverage |
|
0.62 |
0.56 |
0.51 |
0.41 |
0.33 |
0.32 |
0.31 |
0.30 |
0.30 |
0.35 |
Leverage Ratio |
|
1.68 |
1.61 |
1.56 |
1.50 |
1.42 |
1.40 |
1.36 |
1.34 |
1.34 |
1.40 |
Compound Leverage Factor |
|
0.22 |
1.61 |
1.56 |
0.97 |
1.00 |
1.01 |
1.06 |
1.05 |
1.08 |
1.04 |
Debt to Total Capital |
|
37.80% |
34.61% |
33.48% |
29.80% |
25.91% |
26.66% |
23.15% |
23.13% |
22.57% |
28.59% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
37.80% |
34.61% |
33.48% |
29.80% |
25.91% |
26.66% |
23.15% |
23.13% |
22.57% |
28.59% |
Preferred Equity to Total Capital |
|
0.00% |
5.89% |
7.78% |
5.85% |
6.85% |
5.03% |
2.36% |
1.73% |
1.48% |
1.27% |
Noncontrolling Interests to Total Capital |
|
1.94% |
1.55% |
1.23% |
1.19% |
1.87% |
5.93% |
4.29% |
4.07% |
3.58% |
3.29% |
Common Equity to Total Capital |
|
60.27% |
57.95% |
57.51% |
63.16% |
65.37% |
62.38% |
70.20% |
71.07% |
72.37% |
66.85% |
Debt to EBITDA |
|
8.05 |
-3.69 |
-3.99 |
5.48 |
5.01 |
5.88 |
4.80 |
5.25 |
4.46 |
5.42 |
Net Debt to EBITDA |
|
7.87 |
-3.58 |
-3.95 |
4.26 |
4.57 |
5.08 |
4.66 |
5.15 |
4.39 |
5.33 |
Long-Term Debt to EBITDA |
|
8.05 |
-3.69 |
-3.99 |
5.48 |
5.01 |
5.88 |
4.80 |
5.25 |
4.46 |
5.42 |
Debt to NOPAT |
|
42.53 |
-3.83 |
-4.16 |
11.13 |
12.30 |
13.07 |
8.57 |
9.13 |
7.59 |
9.03 |
Net Debt to NOPAT |
|
41.60 |
-3.72 |
-4.12 |
8.65 |
11.24 |
11.27 |
8.32 |
8.97 |
7.48 |
8.89 |
Long-Term Debt to NOPAT |
|
42.53 |
-3.83 |
-4.16 |
11.13 |
12.30 |
13.07 |
8.57 |
9.13 |
7.59 |
9.03 |
Altman Z-Score |
|
1.08 |
0.99 |
1.20 |
1.88 |
2.86 |
2.53 |
4.17 |
2.55 |
2.61 |
1.47 |
Noncontrolling Interest Sharing Ratio |
|
3.85% |
7.92% |
12.65% |
11.50% |
11.04% |
13.59% |
11.24% |
8.01% |
7.00% |
6.46% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.40 |
0.80 |
0.31 |
5.01 |
1.61 |
2.60 |
0.59 |
0.33 |
0.24 |
0.29 |
Quick Ratio |
|
0.40 |
0.80 |
0.31 |
5.01 |
1.61 |
2.48 |
0.52 |
0.33 |
0.24 |
0.29 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-206 |
-484 |
-757 |
-423 |
-854 |
-1,078 |
-1,746 |
-2,221 |
-1,223 |
-1,307 |
Operating Cash Flow to CapEx |
|
16.03% |
15.63% |
12.55% |
791.43% |
940.50% |
334.12% |
504.18% |
273.58% |
178.49% |
144.21% |
Free Cash Flow to Firm to Interest Expense |
|
-23.86 |
0.00 |
0.00 |
-16.66 |
-31.78 |
-34.83 |
-43.51 |
-45.79 |
-19.91 |
-13.25 |
Operating Cash Flow to Interest Expense |
|
4.69 |
0.00 |
0.00 |
4.04 |
5.19 |
5.91 |
5.77 |
6.76 |
6.96 |
4.86 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-24.58 |
0.00 |
0.00 |
3.53 |
4.64 |
4.14 |
4.62 |
4.29 |
3.06 |
1.49 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.09 |
0.00 |
0.00 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
Accounts Receivable Turnover |
|
38.71 |
0.00 |
0.00 |
49.37 |
49.33 |
41.02 |
42.59 |
48.08 |
48.77 |
56.30 |
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 |
|
0.10 |
0.00 |
0.00 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.94 |
1.84 |
1.63 |
1.51 |
Days Sales Outstanding (DSO) |
|
9.43 |
0.00 |
0.00 |
7.39 |
7.40 |
8.90 |
8.57 |
7.59 |
7.48 |
6.48 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
188.42 |
198.05 |
223.91 |
241.77 |
Cash Conversion Cycle (CCC) |
|
9.43 |
0.00 |
0.00 |
7.39 |
7.40 |
8.90 |
-179.85 |
-190.46 |
-216.43 |
-235.29 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,114 |
1,465 |
2,058 |
2,554 |
3,482 |
4,659 |
6,583 |
9,032 |
10,568 |
12,261 |
Invested Capital Turnover |
|
0.09 |
0.00 |
0.00 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
Increase / (Decrease) in Invested Capital |
|
216 |
351 |
592 |
496 |
929 |
1,176 |
1,925 |
2,449 |
1,535 |
1,694 |
Enterprise Value (EV) |
|
1,185 |
1,902 |
2,834 |
3,242 |
5,713 |
7,224 |
13,401 |
11,958 |
14,283 |
12,593 |
Market Capitalization |
|
751 |
1,298 |
1,968 |
2,421 |
4,566 |
5,590 |
11,480 |
9,389 |
11,411 |
8,598 |
Book Value per Share |
|
$12.09 |
$12.91 |
$15.15 |
$18.50 |
$20.86 |
$24.26 |
$30.56 |
$34.89 |
$36.06 |
$36.73 |
Tangible Book Value per Share |
|
$11.45 |
$12.28 |
$14.45 |
$17.85 |
$20.16 |
$23.47 |
$29.65 |
$33.93 |
$35.30 |
$35.80 |
Total Capital |
|
1,115 |
1,471 |
2,052 |
2,719 |
3,540 |
4,814 |
6,594 |
9,007 |
10,517 |
12,219 |
Total Debt |
|
422 |
509 |
687 |
810 |
917 |
1,283 |
1,527 |
2,084 |
2,373 |
3,493 |
Total Long-Term Debt |
|
422 |
509 |
687 |
810 |
917 |
1,283 |
1,527 |
2,084 |
2,373 |
3,493 |
Net Debt |
|
412 |
494 |
680 |
629 |
838 |
1,107 |
1,483 |
2,047 |
2,340 |
3,437 |
Capital Expenditures (CapEx) |
|
253 |
361 |
611 |
13 |
15 |
55 |
46 |
120 |
240 |
332 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-17 |
-20 |
-29 |
-32 |
-47 |
-56 |
-88 |
-144 |
-195 |
-232 |
Debt-free Net Working Capital (DFNWC) |
|
-12 |
-4.59 |
-23 |
149 |
32 |
120 |
-44 |
-108 |
-162 |
-176 |
Net Working Capital (NWC) |
|
-12 |
-4.59 |
-23 |
149 |
32 |
120 |
-44 |
-108 |
-162 |
-176 |
Net Nonoperating Expense (NNE) |
|
7.96 |
-133 |
-165 |
26 |
11 |
17 |
42 |
51 |
63 |
101 |
Net Nonoperating Obligations (NNO) |
|
420 |
503 |
692 |
645 |
860 |
1,128 |
1,516 |
2,109 |
2,424 |
3,535 |
Total Depreciation and Amortization (D&A) |
|
42 |
52 |
63 |
75 |
92 |
106 |
140 |
169 |
220 |
258 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-18.53% |
0.00% |
0.00% |
-15.09% |
-17.53% |
-16.99% |
-19.40% |
-22.86% |
-24.45% |
-24.75% |
Debt-free Net Working Capital to Revenue |
|
-12.99% |
0.00% |
0.00% |
69.90% |
11.98% |
36.41% |
-9.67% |
-17.03% |
-20.26% |
-18.77% |
Net Working Capital to Revenue |
|
-12.99% |
0.00% |
0.00% |
69.90% |
11.98% |
36.41% |
-9.67% |
-17.03% |
-20.26% |
-18.77% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.03 |
$0.36 |
$0.48 |
$0.00 |
$0.00 |
$0.51 |
$0.80 |
$0.92 |
$1.12 |
$1.20 |
Adjusted Weighted Average Basic Shares Outstanding |
|
55.59M |
62.72M |
71.20M |
86.82M |
106.41M |
120.87M |
139.29M |
170.47M |
202.88M |
218.28M |
Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.36 |
$0.48 |
$0.00 |
$0.00 |
$0.51 |
$0.80 |
$0.92 |
$1.12 |
$1.20 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
55.59M |
62.97M |
71.60M |
86.82M |
106.41M |
121.18M |
140.08M |
170.98M |
203.11M |
218.47M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.03 |
$0.36 |
$0.48 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
54.02M |
66.62M |
78.49M |
86.82M |
106.41M |
131.43M |
160.54M |
196.73M |
215.09M |
227.96M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
8.43 |
-133 |
-165 |
39 |
52 |
69 |
101 |
154 |
206 |
258 |
Normalized NOPAT Margin |
|
8.98% |
0.00% |
0.00% |
18.31% |
19.54% |
20.83% |
22.33% |
24.36% |
25.78% |
27.57% |
Pre Tax Income Margin |
|
1.36% |
0.00% |
0.00% |
22.15% |
23.95% |
24.50% |
30.53% |
28.46% |
31.51% |
30.77% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.15 |
0.00 |
0.00 |
2.85 |
3.38 |
3.61 |
4.44 |
4.70 |
5.09 |
3.92 |
NOPAT to Interest Expense |
|
1.15 |
0.00 |
0.00 |
2.86 |
2.78 |
3.17 |
4.44 |
4.70 |
5.09 |
3.92 |
EBIT Less CapEx to Interest Expense |
|
-28.13 |
0.00 |
0.00 |
2.34 |
2.83 |
1.84 |
3.30 |
2.23 |
1.19 |
0.55 |
NOPAT Less CapEx to Interest Expense |
|
-28.13 |
0.00 |
0.00 |
2.35 |
2.22 |
1.40 |
3.30 |
2.23 |
1.19 |
0.55 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1,391.64% |
0.00% |
0.00% |
139.07% |
139.83% |
147.98% |
111.27% |
125.80% |
126.07% |
132.75% |
Augmented Payout Ratio |
|
1,398.62% |
0.00% |
0.00% |
139.07% |
139.83% |
147.98% |
111.27% |
125.80% |
126.07% |
132.79% |