Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.75% |
31.47% |
66.28% |
3.88% |
9.63% |
8.15% |
7.09% |
5.54% |
7.07% |
0.65% |
EBITDA Growth |
|
-0.84% |
69.01% |
63.00% |
-21.79% |
42.15% |
22.98% |
-18.36% |
-3.87% |
11.78% |
3.71% |
EBIT Growth |
|
-8.11% |
79.30% |
83.46% |
-31.97% |
52.15% |
21.09% |
-25.59% |
-6.74% |
11.97% |
4.72% |
NOPAT Growth |
|
-5.77% |
77.23% |
73.71% |
-25.45% |
46.94% |
27.19% |
-21.17% |
0.83% |
16.21% |
3.87% |
Net Income Growth |
|
-5.10% |
76.96% |
70.83% |
-25.63% |
47.10% |
26.89% |
-21.37% |
0.85% |
16.73% |
3.56% |
EPS Growth |
|
-5.16% |
71.77% |
70.83% |
-25.63% |
46.08% |
27.50% |
-20.79% |
1.00% |
19.05% |
5.00% |
Operating Cash Flow Growth |
|
21.17% |
159.13% |
0.22% |
-52.50% |
31.54% |
78.51% |
-5.41% |
-9.28% |
15.48% |
3.43% |
Free Cash Flow Firm Growth |
|
-189.35% |
302.34% |
88.07% |
-380.86% |
27.22% |
3,008.10% |
-82.24% |
-74.17% |
6.60% |
4.56% |
Invested Capital Growth |
|
27.26% |
22.17% |
24.49% |
87.17% |
6.54% |
1.87% |
19.65% |
27.54% |
13.04% |
10.33% |
Revenue Q/Q Growth |
|
-0.74% |
4.66% |
15.36% |
3.80% |
-1.13% |
2.23% |
1.92% |
3.18% |
-1.43% |
3.61% |
EBITDA Q/Q Growth |
|
-9.95% |
8.23% |
35.90% |
-16.04% |
3.31% |
9.13% |
-0.89% |
0.11% |
-1.66% |
3.73% |
EBIT Q/Q Growth |
|
-14.15% |
8.22% |
47.99% |
-22.64% |
2.57% |
11.96% |
-2.57% |
-0.49% |
-2.25% |
4.03% |
NOPAT Q/Q Growth |
|
-11.41% |
4.60% |
48.36% |
-17.64% |
2.05% |
10.19% |
-6.03% |
7.30% |
-2.80% |
5.61% |
Net Income Q/Q Growth |
|
-11.71% |
4.81% |
48.34% |
-17.78% |
2.09% |
10.22% |
-6.22% |
7.35% |
-2.79% |
5.58% |
EPS Q/Q Growth |
|
-14.04% |
2.40% |
48.34% |
-17.78% |
0.68% |
12.09% |
-5.88% |
6.32% |
-3.85% |
5.00% |
Operating Cash Flow Q/Q Growth |
|
-20.91% |
27.07% |
105.12% |
-42.56% |
3.60% |
20.53% |
-9.06% |
-1.34% |
-0.06% |
4.88% |
Free Cash Flow Firm Q/Q Growth |
|
-154.78% |
79.14% |
90.31% |
-539.74% |
11.72% |
34.44% |
143.52% |
-61.31% |
16.45% |
-10.30% |
Invested Capital Q/Q Growth |
|
12.88% |
3.54% |
6.26% |
65.25% |
-1.49% |
0.36% |
3.56% |
8.62% |
-0.80% |
3.67% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
33.07% |
34.15% |
26.73% |
25.79% |
30.29% |
25.45% |
23.86% |
30.51% |
30.75% |
30.30% |
EBITDA Margin |
|
22.70% |
23.52% |
18.30% |
18.67% |
24.79% |
19.12% |
16.82% |
22.06% |
24.22% |
23.20% |
Operating Margin |
|
17.42% |
19.47% |
14.26% |
12.96% |
19.79% |
14.28% |
12.76% |
18.32% |
20.73% |
19.88% |
EBIT Margin |
|
17.45% |
19.51% |
14.31% |
12.97% |
19.80% |
14.27% |
12.74% |
18.34% |
20.76% |
19.85% |
Profit (Net Income) Margin |
|
14.04% |
15.20% |
11.29% |
10.99% |
15.35% |
11.44% |
9.75% |
13.28% |
13.90% |
12.75% |
Tax Burden Percent |
|
81.59% |
79.60% |
80.60% |
84.93% |
77.48% |
80.13% |
76.27% |
72.14% |
66.73% |
64.10% |
Interest Burden Percent |
|
98.61% |
97.88% |
97.93% |
99.81% |
100.09% |
100.10% |
100.35% |
100.40% |
100.37% |
100.23% |
Effective Tax Rate |
|
18.41% |
20.40% |
19.40% |
15.07% |
22.52% |
19.87% |
23.73% |
27.87% |
33.27% |
35.90% |
Return on Invested Capital (ROIC) |
|
19.64% |
26.05% |
18.11% |
15.25% |
30.31% |
21.50% |
18.59% |
29.03% |
34.76% |
33.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.32% |
18.73% |
14.57% |
15.52% |
30.13% |
21.42% |
17.89% |
28.27% |
34.09% |
33.37% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.97% |
1.36% |
1.44% |
-0.87% |
-5.66% |
-1.59% |
-1.19% |
-4.73% |
-7.02% |
-7.52% |
Return on Equity (ROE) |
|
21.61% |
27.41% |
19.55% |
14.38% |
24.65% |
19.91% |
17.40% |
24.30% |
27.74% |
25.91% |
Cash Return on Invested Capital (CROIC) |
|
-4.35% |
6.09% |
-3.71% |
-45.45% |
23.97% |
19.64% |
0.69% |
4.82% |
22.52% |
23.61% |
Operating Return on Assets (OROA) |
|
19.79% |
25.98% |
17.37% |
12.61% |
24.84% |
19.71% |
18.29% |
26.87% |
32.57% |
30.96% |
Return on Assets (ROA) |
|
15.93% |
20.24% |
13.71% |
10.69% |
19.26% |
15.81% |
14.00% |
19.46% |
21.81% |
19.89% |
Return on Common Equity (ROCE) |
|
21.61% |
27.41% |
19.55% |
14.38% |
24.65% |
19.91% |
17.40% |
24.30% |
27.74% |
25.91% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.44% |
24.16% |
17.90% |
12.60% |
22.52% |
18.51% |
16.97% |
22.69% |
25.92% |
25.56% |
Net Operating Profit after Tax (NOPAT) |
|
171 |
181 |
102 |
59 |
79 |
54 |
42 |
54 |
53 |
46 |
NOPAT Margin |
|
14.21% |
15.50% |
11.50% |
11.00% |
15.33% |
11.44% |
9.73% |
13.21% |
13.83% |
12.74% |
Net Nonoperating Expense Percent (NNEP) |
|
2.32% |
7.32% |
3.54% |
-0.26% |
0.18% |
0.08% |
0.70% |
0.76% |
0.67% |
0.06% |
Return On Investment Capital (ROIC_SIMPLE) |
|
17.42% |
23.41% |
16.17% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
66.93% |
65.85% |
73.27% |
74.21% |
69.71% |
74.55% |
76.14% |
69.49% |
69.25% |
69.70% |
SG&A Expenses to Revenue |
|
15.66% |
14.68% |
12.47% |
12.83% |
11.76% |
11.10% |
11.11% |
12.18% |
10.03% |
10.44% |
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 |
|
15.66% |
14.68% |
12.47% |
12.83% |
10.50% |
11.17% |
11.10% |
12.19% |
10.02% |
10.42% |
Earnings before Interest and Taxes (EBIT) |
|
209 |
228 |
127 |
69 |
102 |
67 |
55 |
74 |
80 |
71 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
273 |
275 |
163 |
100 |
128 |
90 |
73 |
89 |
93 |
83 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
11.60 |
8.13 |
7.08 |
8.81 |
9.73 |
8.65 |
7.09 |
7.79 |
8.07 |
6.64 |
Price to Tangible Book Value (P/TBV) |
|
14.40 |
10.22 |
9.59 |
13.24 |
9.83 |
8.76 |
7.20 |
7.79 |
8.07 |
6.64 |
Price to Revenue (P/Rev) |
|
7.97 |
5.12 |
4.47 |
7.68 |
6.64 |
5.35 |
4.08 |
4.56 |
4.33 |
3.31 |
Price to Earnings (P/E) |
|
56.75 |
33.67 |
39.58 |
69.91 |
43.23 |
46.73 |
41.79 |
34.33 |
31.12 |
25.96 |
Dividend Yield |
|
0.27% |
0.43% |
0.58% |
0.49% |
0.58% |
0.66% |
0.94% |
0.74% |
0.76% |
1.00% |
Earnings Yield |
|
1.76% |
2.97% |
2.53% |
1.43% |
2.31% |
2.14% |
2.39% |
2.91% |
3.21% |
3.85% |
Enterprise Value to Invested Capital (EV/IC) |
|
9.98 |
7.86 |
6.45 |
8.24 |
12.41 |
9.80 |
7.14 |
8.79 |
9.98 |
8.03 |
Enterprise Value to Revenue (EV/Rev) |
|
8.09 |
5.14 |
4.54 |
7.75 |
6.48 |
5.27 |
4.07 |
4.48 |
4.21 |
3.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
35.64 |
21.86 |
24.83 |
41.54 |
26.13 |
27.54 |
24.21 |
20.33 |
17.40 |
13.85 |
Enterprise Value to EBIT (EV/EBIT) |
|
46.37 |
26.36 |
31.75 |
59.79 |
32.71 |
36.91 |
31.95 |
24.45 |
20.29 |
16.18 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
56.93 |
33.19 |
39.52 |
70.46 |
42.24 |
46.03 |
41.85 |
33.94 |
30.45 |
25.20 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
50.45 |
37.82 |
65.85 |
67.74 |
25.88 |
25.24 |
32.21 |
31.34 |
25.30 |
20.81 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
142.01 |
0.00 |
0.00 |
53.41 |
50.38 |
1,119.44 |
204.50 |
47.01 |
35.68 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.19 |
0.05 |
0.13 |
0.09 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.17 |
0.05 |
0.13 |
0.09 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.11 |
0.07 |
0.10 |
-0.06 |
-0.19 |
-0.07 |
-0.07 |
-0.17 |
-0.21 |
-0.23 |
Leverage Ratio |
|
1.36 |
1.35 |
1.43 |
1.35 |
1.28 |
1.26 |
1.24 |
1.25 |
1.27 |
1.30 |
Compound Leverage Factor |
|
1.34 |
1.33 |
1.40 |
1.34 |
1.28 |
1.26 |
1.25 |
1.25 |
1.28 |
1.31 |
Debt to Total Capital |
|
15.81% |
4.95% |
11.24% |
7.90% |
0.00% |
2.13% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
1.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
14.18% |
4.95% |
11.24% |
7.90% |
0.00% |
2.13% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
84.19% |
95.05% |
88.76% |
92.10% |
100.00% |
97.87% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.57 |
0.14 |
0.44 |
0.40 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.54 |
0.11 |
0.40 |
0.37 |
0.00 |
-0.42 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.51 |
0.14 |
0.44 |
0.40 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.91 |
0.21 |
0.69 |
0.68 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.87 |
0.16 |
0.64 |
0.62 |
0.00 |
-0.71 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.81 |
0.21 |
0.69 |
0.68 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
19.20 |
20.71 |
12.12 |
15.64 |
24.28 |
21.89 |
21.62 |
22.35 |
23.81 |
17.25 |
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 |
|
2.79 |
3.23 |
2.40 |
2.51 |
3.73 |
3.35 |
2.96 |
3.07 |
3.61 |
2.86 |
Quick Ratio |
|
0.84 |
1.09 |
0.91 |
0.85 |
2.14 |
1.68 |
1.18 |
1.61 |
2.22 |
1.85 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-38 |
42 |
-21 |
-175 |
62 |
49 |
1.58 |
8.89 |
34 |
32 |
Operating Cash Flow to CapEx |
|
98.41% |
152.54% |
80.67% |
110.55% |
190.15% |
263.97% |
147.24% |
139.06% |
240.53% |
264.81% |
Free Cash Flow to Firm to Interest Expense |
|
-13.02 |
8.74 |
-7.96 |
-1,327.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
66.28 |
32.81 |
23.34 |
463.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1.07 |
11.30 |
-5.59 |
44.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.13 |
1.33 |
1.21 |
0.97 |
1.25 |
1.38 |
1.44 |
1.46 |
1.57 |
1.56 |
Accounts Receivable Turnover |
|
8.41 |
8.81 |
8.98 |
9.05 |
8.97 |
7.73 |
8.31 |
8.68 |
8.26 |
7.62 |
Inventory Turnover |
|
4.01 |
3.73 |
3.96 |
3.73 |
4.60 |
4.63 |
4.45 |
4.77 |
6.19 |
6.57 |
Fixed Asset Turnover |
|
2.73 |
3.46 |
3.16 |
2.22 |
2.56 |
2.75 |
2.84 |
3.15 |
3.56 |
3.72 |
Accounts Payable Turnover |
|
22.28 |
21.08 |
17.47 |
19.13 |
29.64 |
31.28 |
30.62 |
31.17 |
40.04 |
28.49 |
Days Sales Outstanding (DSO) |
|
43.40 |
41.43 |
40.64 |
40.35 |
40.71 |
47.24 |
43.91 |
42.04 |
44.21 |
47.89 |
Days Inventory Outstanding (DIO) |
|
91.07 |
97.82 |
92.26 |
97.76 |
79.28 |
78.87 |
81.97 |
76.57 |
58.92 |
55.58 |
Days Payable Outstanding (DPO) |
|
16.38 |
17.31 |
20.89 |
19.08 |
12.32 |
11.67 |
11.92 |
11.71 |
9.11 |
12.81 |
Cash Conversion Cycle (CCC) |
|
118.09 |
121.94 |
112.02 |
119.03 |
107.67 |
114.43 |
113.96 |
106.89 |
94.02 |
90.66 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
973 |
765 |
626 |
503 |
269 |
252 |
247 |
207 |
162 |
143 |
Invested Capital Turnover |
|
1.38 |
1.68 |
1.58 |
1.39 |
1.98 |
1.88 |
1.91 |
2.20 |
2.51 |
2.62 |
Increase / (Decrease) in Invested Capital |
|
208 |
139 |
123 |
234 |
16 |
4.64 |
41 |
45 |
19 |
13 |
Enterprise Value (EV) |
|
9,713 |
6,009 |
4,038 |
4,144 |
3,333 |
2,472 |
1,767 |
1,817 |
1,617 |
1,152 |
Market Capitalization |
|
9,565 |
5,980 |
3,973 |
4,108 |
3,415 |
2,510 |
1,769 |
1,848 |
1,661 |
1,187 |
Book Value per Share |
|
$10.15 |
$9.05 |
$10.54 |
$8.89 |
$6.72 |
$5.57 |
$4.79 |
$4.52 |
$3.90 |
$3.31 |
Tangible Book Value per Share |
|
$8.17 |
$7.20 |
$7.79 |
$5.92 |
$6.65 |
$5.50 |
$4.72 |
$4.52 |
$3.90 |
$3.31 |
Total Capital |
|
979 |
774 |
632 |
506 |
351 |
296 |
249 |
237 |
206 |
179 |
Total Debt |
|
155 |
38 |
71 |
40 |
0.00 |
6.32 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
139 |
38 |
71 |
40 |
0.00 |
6.32 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
148 |
29 |
65 |
37 |
-82 |
-38 |
-1.99 |
-30 |
-44 |
-35 |
Capital Expenditures (CapEx) |
|
196 |
104 |
76 |
55 |
68 |
37 |
37 |
42 |
27 |
21 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
323 |
273 |
198 |
128 |
79 |
87 |
91 |
73 |
58 |
50 |
Debt-free Net Working Capital (DFNWC) |
|
329 |
282 |
204 |
131 |
161 |
132 |
93 |
104 |
102 |
81 |
Net Working Capital (NWC) |
|
313 |
282 |
204 |
131 |
161 |
132 |
93 |
104 |
102 |
81 |
Net Nonoperating Expense (NNE) |
|
2.06 |
3.45 |
1.80 |
0.06 |
-0.11 |
-0.02 |
-0.11 |
-0.28 |
-0.26 |
-0.02 |
Net Nonoperating Obligations (NNO) |
|
148 |
29 |
65 |
37 |
-82 |
-38 |
-1.99 |
-30 |
-44 |
-35 |
Total Depreciation and Amortization (D&A) |
|
63 |
47 |
35 |
30 |
26 |
23 |
18 |
15 |
13 |
12 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
26.89% |
23.38% |
22.23% |
23.91% |
15.34% |
18.57% |
21.01% |
18.08% |
15.15% |
14.04% |
Debt-free Net Working Capital to Revenue |
|
27.43% |
24.15% |
22.90% |
24.57% |
31.33% |
28.02% |
21.47% |
25.58% |
26.55% |
22.53% |
Net Working Capital to Revenue |
|
26.10% |
24.15% |
22.90% |
24.57% |
31.33% |
28.02% |
21.47% |
25.58% |
26.55% |
22.53% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.07 |
$2.19 |
$1.26 |
$0.75 |
$1.01 |
$0.00 |
$0.54 |
$0.69 |
$0.67 |
$0.57 |
Adjusted Weighted Average Basic Shares Outstanding |
|
81.47M |
81.16M |
79.58M |
78.61M |
78.25M |
0.00 |
78.43M |
78.86M |
79.39M |
81.07M |
Adjusted Diluted Earnings per Share |
|
$2.02 |
$2.13 |
$1.24 |
$0.73 |
$0.99 |
$0.00 |
$0.54 |
$0.69 |
$0.67 |
$0.56 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
83.63M |
83.30M |
81.15M |
80.59M |
79.59M |
0.00 |
79.00M |
79.62M |
80.17M |
81.72M |
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 |
|
81.60M |
81.58M |
80.22M |
78.79M |
78.43M |
0.00 |
77.96M |
78.65M |
78.96M |
79.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
171 |
181 |
102 |
59 |
74 |
54 |
42 |
54 |
53 |
46 |
Normalized NOPAT Margin |
|
14.21% |
15.50% |
11.49% |
11.00% |
14.36% |
11.50% |
9.73% |
13.22% |
13.83% |
12.73% |
Pre Tax Income Margin |
|
17.21% |
19.10% |
14.01% |
12.94% |
19.82% |
14.28% |
12.79% |
18.42% |
20.83% |
19.89% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
72.12 |
47.08 |
48.41 |
525.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
58.73 |
37.39 |
38.89 |
445.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
4.77 |
25.57 |
19.47 |
105.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-8.61 |
15.88 |
9.96 |
26.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
15.47% |
14.89% |
22.83% |
33.95% |
25.08% |
30.99% |
39.52% |
25.38% |
23.75% |
25.93% |
Augmented Payout Ratio |
|
74.82% |
28.97% |
35.52% |
69.48% |
63.13% |
67.46% |
102.94% |
56.26% |
59.94% |
105.88% |