Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
14.24% |
23.27% |
15.15% |
9.36% |
17.98% |
16.07% |
9.78% |
-3.42% |
23.33% |
30.60% |
EBITDA Growth |
|
34.54% |
-5.97% |
10.78% |
13.92% |
53.49% |
40.49% |
51.40% |
-34.15% |
7.86% |
21.73% |
EBIT Growth |
|
39.75% |
-10.70% |
10.62% |
16.69% |
72.17% |
55.25% |
96.62% |
-52.98% |
-1.33% |
27.64% |
NOPAT Growth |
|
40.98% |
-14.83% |
15.56% |
13.59% |
71.38% |
46.70% |
197.33% |
-58.43% |
-1.01% |
40.58% |
Net Income Growth |
|
42.22% |
-6.59% |
13.62% |
15.38% |
53.43% |
20.71% |
126.60% |
-22.73% |
-5.50% |
65.72% |
EPS Growth |
|
40.27% |
-7.59% |
15.50% |
11.76% |
55.33% |
15.88% |
120.78% |
-19.79% |
-9.43% |
35.90% |
Operating Cash Flow Growth |
|
-7.83% |
38.22% |
-1.15% |
-26.16% |
94.23% |
-8.60% |
164.39% |
7.65% |
121.43% |
-60.69% |
Free Cash Flow Firm Growth |
|
-142.48% |
133.70% |
220.30% |
-112.86% |
964.95% |
-151.26% |
235.94% |
49.04% |
16.58% |
-149.79% |
Invested Capital Growth |
|
30.30% |
4.64% |
18.60% |
38.71% |
-26.15% |
20.44% |
-2.88% |
13.73% |
39.87% |
83.64% |
Revenue Q/Q Growth |
|
3.70% |
4.80% |
4.00% |
2.50% |
2.95% |
17.85% |
0.86% |
-10.94% |
3.76% |
7.73% |
EBITDA Q/Q Growth |
|
19.76% |
-12.82% |
2.57% |
4.98% |
7.67% |
42.67% |
2.35% |
-35.58% |
11.20% |
6.60% |
EBIT Q/Q Growth |
|
24.13% |
-16.48% |
2.30% |
5.64% |
9.65% |
64.05% |
3.45% |
-52.45% |
14.10% |
5.31% |
NOPAT Q/Q Growth |
|
27.99% |
-18.08% |
4.63% |
1.04% |
10.52% |
48.63% |
10.38% |
-59.11% |
15.00% |
7.12% |
Net Income Q/Q Growth |
|
24.08% |
-15.57% |
5.42% |
1.44% |
12.35% |
0.69% |
19.87% |
-19.33% |
14.20% |
6.97% |
EPS Q/Q Growth |
|
24.27% |
-15.90% |
5.33% |
0.89% |
12.50% |
0.51% |
14.86% |
-18.09% |
6.67% |
1.92% |
Operating Cash Flow Q/Q Growth |
|
4.57% |
10.27% |
-7.16% |
-6.76% |
9.16% |
3.68% |
21.16% |
20.61% |
-19.03% |
5.96% |
Free Cash Flow Firm Q/Q Growth |
|
-391.87% |
641.28% |
-46.57% |
-156.11% |
0.34% |
33.00% |
196.36% |
50.17% |
-115.95% |
15.41% |
Invested Capital Q/Q Growth |
|
10.00% |
-1.03% |
23.79% |
18.47% |
-1.01% |
-2.43% |
-4.24% |
2.97% |
22.94% |
10.55% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
20.74% |
21.13% |
22.18% |
23.12% |
22.37% |
20.42% |
19.17% |
17.82% |
18.92% |
20.43% |
EBITDA Margin |
|
10.58% |
8.99% |
11.78% |
12.24% |
11.75% |
9.03% |
7.46% |
5.41% |
7.94% |
9.08% |
Operating Margin |
|
8.41% |
6.85% |
9.81% |
9.91% |
9.29% |
6.34% |
4.84% |
2.70% |
5.55% |
6.94% |
EBIT Margin |
|
8.58% |
7.02% |
9.68% |
10.08% |
9.45% |
6.47% |
4.84% |
2.70% |
5.55% |
6.94% |
Profit (Net Income) Margin |
|
7.01% |
5.63% |
7.43% |
7.53% |
7.13% |
5.48% |
5.27% |
2.55% |
3.19% |
4.17% |
Tax Burden Percent |
|
77.30% |
76.94% |
77.71% |
76.64% |
78.75% |
96.14% |
128.96% |
130.96% |
61.58% |
61.38% |
Interest Burden Percent |
|
105.60% |
104.25% |
98.67% |
97.41% |
95.88% |
88.12% |
84.49% |
72.20% |
93.44% |
97.87% |
Effective Tax Rate |
|
22.70% |
23.06% |
22.29% |
23.36% |
21.25% |
20.62% |
17.68% |
45.56% |
38.42% |
38.62% |
Return on Invested Capital (ROIC) |
|
21.48% |
17.94% |
23.39% |
25.71% |
22.95% |
12.72% |
9.42% |
3.32% |
9.96% |
15.63% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.81% |
13.13% |
27.42% |
27.02% |
7.65% |
17.89% |
21.26% |
10.94% |
6.97% |
10.39% |
Return on Net Nonoperating Assets (RNNOA) |
|
-3.59% |
-2.66% |
-3.60% |
-4.21% |
0.30% |
5.03% |
7.37% |
5.18% |
1.95% |
0.71% |
Return on Equity (ROE) |
|
17.88% |
15.28% |
19.79% |
21.49% |
23.25% |
17.75% |
16.79% |
8.50% |
11.91% |
16.33% |
Cash Return on Invested Capital (CROIC) |
|
-4.84% |
13.41% |
6.37% |
-6.72% |
53.03% |
-5.82% |
12.34% |
-9.52% |
-23.29% |
-43.35% |
Operating Return on Assets (OROA) |
|
8.27% |
6.86% |
9.30% |
9.82% |
9.25% |
7.44% |
7.43% |
4.11% |
10.50% |
14.99% |
Return on Assets (ROA) |
|
6.75% |
5.50% |
7.13% |
7.33% |
6.98% |
6.30% |
8.10% |
3.88% |
6.04% |
9.01% |
Return on Common Equity (ROCE) |
|
17.84% |
15.24% |
19.77% |
21.48% |
23.21% |
17.56% |
16.50% |
8.40% |
11.86% |
16.36% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.25% |
14.07% |
18.01% |
19.37% |
20.95% |
17.07% |
15.66% |
8.29% |
11.58% |
13.09% |
Net Operating Profit after Tax (NOPAT) |
|
277 |
196 |
231 |
200 |
176 |
103 |
70 |
24 |
57 |
57 |
NOPAT Margin |
|
6.50% |
5.27% |
7.62% |
7.60% |
7.31% |
5.04% |
3.98% |
1.47% |
3.42% |
4.26% |
Net Nonoperating Expense Percent (NNEP) |
|
5.66% |
4.81% |
-4.04% |
-1.31% |
15.30% |
-5.17% |
-11.84% |
-7.62% |
2.99% |
5.24% |
Return On Investment Capital (ROIC_SIMPLE) |
|
13.95% |
11.93% |
16.45% |
16.94% |
18.82% |
10.42% |
8.16% |
2.85% |
7.60% |
10.85% |
Cost of Revenue to Revenue |
|
79.26% |
78.87% |
77.82% |
76.88% |
77.63% |
79.58% |
80.83% |
82.18% |
81.08% |
79.57% |
SG&A Expenses to Revenue |
|
5.28% |
7.05% |
5.25% |
5.78% |
5.40% |
5.44% |
5.16% |
4.64% |
4.18% |
4.78% |
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 |
|
12.33% |
14.29% |
12.37% |
13.21% |
13.08% |
14.08% |
14.33% |
15.12% |
13.37% |
13.49% |
Earnings before Interest and Taxes (EBIT) |
|
366 |
262 |
293 |
265 |
227 |
132 |
85 |
43 |
92 |
93 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
451 |
335 |
356 |
322 |
282 |
184 |
131 |
86 |
131 |
122 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.14 |
4.24 |
4.19 |
4.51 |
4.79 |
3.65 |
3.15 |
2.11 |
2.23 |
2.44 |
Price to Tangible Book Value (P/TBV) |
|
4.40 |
4.49 |
4.49 |
4.83 |
5.17 |
4.02 |
3.67 |
2.94 |
3.05 |
3.24 |
Price to Revenue (P/Rev) |
|
1.79 |
1.70 |
1.73 |
1.75 |
1.63 |
1.17 |
1.06 |
0.65 |
0.62 |
0.78 |
Price to Earnings (P/E) |
|
25.55 |
30.19 |
23.26 |
23.66 |
22.97 |
21.59 |
20.18 |
25.64 |
20.40 |
18.83 |
Dividend Yield |
|
0.18% |
0.21% |
0.24% |
0.26% |
0.28% |
0.43% |
0.51% |
0.85% |
0.81% |
0.75% |
Earnings Yield |
|
3.91% |
3.31% |
4.30% |
4.23% |
4.35% |
4.63% |
4.96% |
3.90% |
4.90% |
5.31% |
Enterprise Value to Invested Capital (EV/IC) |
|
4.96 |
5.31 |
4.72 |
4.97 |
5.81 |
3.00 |
2.86 |
1.75 |
1.87 |
2.32 |
Enterprise Value to Revenue (EV/Rev) |
|
1.70 |
1.60 |
1.67 |
1.71 |
1.57 |
1.30 |
1.19 |
0.82 |
0.75 |
0.82 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.05 |
17.76 |
14.17 |
13.95 |
13.39 |
14.35 |
15.96 |
15.20 |
9.43 |
9.03 |
Enterprise Value to EBIT (EV/EBIT) |
|
19.79 |
22.74 |
17.24 |
16.94 |
16.66 |
20.02 |
24.61 |
30.45 |
13.48 |
11.81 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.12 |
30.29 |
21.89 |
22.48 |
21.52 |
25.74 |
29.90 |
55.93 |
21.89 |
19.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.84 |
15.80 |
18.53 |
16.27 |
10.13 |
13.73 |
9.94 |
16.53 |
16.76 |
32.95 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
40.54 |
80.39 |
0.00 |
9.31 |
0.00 |
22.82 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.08 |
0.10 |
0.12 |
0.15 |
0.14 |
0.50 |
0.42 |
0.65 |
0.62 |
0.23 |
Long-Term Debt to Equity |
|
0.08 |
0.10 |
0.12 |
0.15 |
0.14 |
0.50 |
0.41 |
0.63 |
0.60 |
0.23 |
Financial Leverage |
|
-0.23 |
-0.20 |
-0.13 |
-0.16 |
0.04 |
0.28 |
0.35 |
0.47 |
0.28 |
0.07 |
Leverage Ratio |
|
2.65 |
2.78 |
2.78 |
2.93 |
3.33 |
2.82 |
2.07 |
2.19 |
1.97 |
1.81 |
Compound Leverage Factor |
|
2.80 |
2.90 |
2.74 |
2.86 |
3.19 |
2.48 |
1.75 |
1.58 |
1.84 |
1.77 |
Debt to Total Capital |
|
7.33% |
9.08% |
10.92% |
13.29% |
12.37% |
33.32% |
29.72% |
39.39% |
38.11% |
18.93% |
Short-Term Debt to Total Capital |
|
0.21% |
0.24% |
0.28% |
0.32% |
0.32% |
0.27% |
1.18% |
1.20% |
1.09% |
0.12% |
Long-Term Debt to Total Capital |
|
7.13% |
8.84% |
10.65% |
12.97% |
12.05% |
33.05% |
28.54% |
38.19% |
37.02% |
18.81% |
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 |
|
0.17% |
0.33% |
0.10% |
0.08% |
0.02% |
0.20% |
1.33% |
0.93% |
0.54% |
-0.06% |
Common Equity to Total Capital |
|
92.50% |
90.59% |
88.97% |
86.63% |
87.61% |
66.48% |
68.95% |
59.68% |
61.34% |
81.14% |
Debt to EBITDA |
|
0.32 |
0.45 |
0.43 |
0.49 |
0.41 |
1.78 |
1.94 |
3.76 |
2.16 |
0.82 |
Net Debt to EBITDA |
|
-0.85 |
-1.13 |
-0.50 |
-0.37 |
-0.48 |
1.36 |
1.64 |
3.12 |
1.63 |
0.46 |
Long-Term Debt to EBITDA |
|
0.31 |
0.43 |
0.42 |
0.48 |
0.40 |
1.77 |
1.87 |
3.64 |
2.10 |
0.81 |
Debt to NOPAT |
|
0.53 |
0.76 |
0.66 |
0.78 |
0.66 |
3.20 |
3.64 |
13.82 |
5.01 |
1.74 |
Net Debt to NOPAT |
|
-1.38 |
-1.92 |
-0.77 |
-0.60 |
-0.77 |
2.45 |
3.07 |
11.47 |
3.79 |
0.98 |
Long-Term Debt to NOPAT |
|
0.51 |
0.74 |
0.65 |
0.77 |
0.64 |
3.17 |
3.50 |
13.40 |
4.87 |
1.73 |
Altman Z-Score |
|
3.32 |
2.99 |
3.03 |
3.15 |
2.91 |
2.15 |
4.14 |
3.10 |
3.56 |
4.68 |
Noncontrolling Interest Sharing Ratio |
|
0.26% |
0.25% |
0.11% |
0.06% |
0.14% |
1.06% |
1.73% |
1.22% |
0.42% |
-0.20% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.56 |
1.42 |
1.34 |
1.22 |
1.04 |
1.20 |
1.29 |
1.63 |
1.58 |
1.55 |
Quick Ratio |
|
1.48 |
1.38 |
1.27 |
1.16 |
0.99 |
1.12 |
1.08 |
1.42 |
1.48 |
1.40 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-62 |
147 |
63 |
-52 |
406 |
-47 |
92 |
-67 |
-132 |
-159 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
154.66% |
113.14% |
55.61% |
Free Cash Flow to Firm to Interest Expense |
|
-7.53 |
18.15 |
7.03 |
-7.62 |
43.38 |
-3.00 |
6.03 |
-4.95 |
-18.53 |
-56.05 |
Operating Cash Flow to Interest Expense |
|
41.90 |
46.58 |
30.51 |
40.25 |
39.88 |
12.27 |
13.85 |
5.84 |
10.35 |
11.80 |
Operating Cash Flow Less CapEx to Interest Expense |
|
42.24 |
46.61 |
31.48 |
40.52 |
39.92 |
12.75 |
14.17 |
2.06 |
1.20 |
-9.42 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.96 |
0.98 |
0.96 |
0.97 |
0.98 |
1.15 |
1.54 |
1.52 |
1.89 |
2.16 |
Accounts Receivable Turnover |
|
8.08 |
8.35 |
8.21 |
8.29 |
7.83 |
7.26 |
6.79 |
6.27 |
7.30 |
7.91 |
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 |
|
3.58 |
3.58 |
3.22 |
3.15 |
3.11 |
2.96 |
3.06 |
3.13 |
4.22 |
5.97 |
Accounts Payable Turnover |
|
35.22 |
34.62 |
34.83 |
37.06 |
38.91 |
38.21 |
35.96 |
33.66 |
35.77 |
30.85 |
Days Sales Outstanding (DSO) |
|
45.19 |
43.72 |
44.47 |
44.02 |
46.64 |
50.26 |
53.77 |
58.18 |
50.01 |
46.12 |
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) |
|
10.36 |
10.54 |
10.48 |
9.85 |
9.38 |
9.55 |
10.15 |
10.84 |
10.20 |
11.83 |
Cash Conversion Cycle (CCC) |
|
34.83 |
33.18 |
33.99 |
34.17 |
37.26 |
40.71 |
43.62 |
47.33 |
39.80 |
34.29 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,459 |
1,120 |
1,070 |
902 |
651 |
881 |
731 |
753 |
662 |
473 |
Invested Capital Turnover |
|
3.30 |
3.41 |
3.07 |
3.38 |
3.14 |
2.53 |
2.36 |
2.26 |
2.91 |
3.67 |
Increase / (Decrease) in Invested Capital |
|
339 |
50 |
168 |
252 |
-230 |
149 |
-22 |
91 |
189 |
216 |
Enterprise Value (EV) |
|
7,234 |
5,951 |
5,050 |
4,487 |
3,782 |
2,639 |
2,090 |
1,315 |
1,238 |
1,100 |
Market Capitalization |
|
7,612 |
6,323 |
5,227 |
4,605 |
3,916 |
2,386 |
1,864 |
1,038 |
1,020 |
1,044 |
Book Value per Share |
|
$32.06 |
$26.43 |
$22.48 |
$18.47 |
$15.08 |
$12.26 |
$11.29 |
$9.62 |
$9.01 |
$16.66 |
Tangible Book Value per Share |
|
$30.23 |
$24.95 |
$20.98 |
$17.26 |
$13.96 |
$11.12 |
$9.71 |
$6.90 |
$6.60 |
$12.57 |
Total Capital |
|
1,986 |
1,647 |
1,402 |
1,178 |
934 |
984 |
857 |
825 |
744 |
527 |
Total Debt |
|
146 |
149 |
153 |
157 |
116 |
328 |
255 |
325 |
284 |
100 |
Total Long-Term Debt |
|
142 |
145 |
149 |
153 |
113 |
325 |
245 |
315 |
275 |
99 |
Net Debt |
|
-381 |
-377 |
-179 |
-119 |
-135 |
251 |
215 |
270 |
214 |
56 |
Capital Expenditures (CapEx) |
|
-2.82 |
-0.25 |
-8.63 |
-1.85 |
-0.41 |
-7.41 |
-4.77 |
51 |
65 |
60 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-109 |
-211 |
-129 |
-156 |
-226 |
-6.32 |
49 |
97 |
61 |
57 |
Debt-free Net Working Capital (DFNWC) |
|
418 |
316 |
203 |
120 |
24 |
71 |
89 |
152 |
130 |
100 |
Net Working Capital (NWC) |
|
414 |
312 |
199 |
117 |
21 |
68 |
79 |
142 |
122 |
100 |
Net Nonoperating Expense (NNE) |
|
-21 |
-13 |
6.01 |
1.89 |
4.37 |
-9.14 |
-23 |
-17 |
3.71 |
1.22 |
Net Nonoperating Obligations (NNO) |
|
-381 |
-377 |
-179 |
-119 |
-168 |
225 |
129 |
253 |
202 |
46 |
Total Depreciation and Amortization (D&A) |
|
85 |
73 |
63 |
57 |
55 |
52 |
46 |
43 |
40 |
29 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.55% |
-5.65% |
-4.26% |
-5.92% |
-9.43% |
-0.31% |
2.81% |
6.05% |
3.67% |
4.23% |
Debt-free Net Working Capital to Revenue |
|
9.82% |
8.48% |
6.71% |
4.58% |
0.98% |
3.47% |
5.07% |
9.52% |
7.86% |
7.48% |
Net Working Capital to Revenue |
|
9.72% |
8.37% |
6.58% |
4.44% |
0.86% |
3.33% |
4.49% |
8.90% |
7.37% |
7.43% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.26 |
$3.76 |
$4.09 |
$3.57 |
$3.19 |
$2.07 |
$1.78 |
$0.79 |
$0.99 |
$1.10 |
Adjusted Weighted Average Basic Shares Outstanding |
|
56.66M |
55.71M |
54.89M |
54.49M |
53.43M |
53.45M |
52.02M |
50.93M |
50.56M |
50.32M |
Adjusted Diluted Earnings per Share |
|
$5.12 |
$3.65 |
$3.95 |
$3.42 |
$3.06 |
$1.97 |
$1.70 |
$0.77 |
$0.96 |
$1.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
58.24M |
57.32M |
56.87M |
56.93M |
55.79M |
55.98M |
54.40M |
52.83M |
52.13M |
52.21M |
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 |
|
57.46M |
56.67M |
55.73M |
55.09M |
54.70M |
53.53M |
52.70M |
51.48M |
50.90M |
50.72M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
277 |
196 |
231 |
200 |
176 |
103 |
69 |
31 |
50 |
57 |
Normalized NOPAT Margin |
|
6.50% |
5.27% |
7.62% |
7.60% |
7.31% |
5.04% |
3.91% |
1.92% |
3.00% |
4.26% |
Pre Tax Income Margin |
|
9.06% |
7.31% |
9.56% |
9.82% |
9.06% |
5.70% |
4.09% |
1.95% |
5.19% |
6.79% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
44.13 |
32.35 |
32.81 |
38.67 |
24.24 |
8.42 |
5.59 |
3.17 |
12.87 |
32.91 |
NOPAT to Interest Expense |
|
33.43 |
24.29 |
25.83 |
29.14 |
18.77 |
6.55 |
4.60 |
1.73 |
7.93 |
20.20 |
EBIT Less CapEx to Interest Expense |
|
44.47 |
32.38 |
33.77 |
38.94 |
24.29 |
8.89 |
5.91 |
-0.61 |
3.72 |
11.70 |
NOPAT Less CapEx to Interest Expense |
|
33.77 |
24.32 |
26.79 |
29.42 |
18.82 |
7.02 |
4.92 |
-2.05 |
-1.23 |
-1.02 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
4.76% |
6.14% |
5.54% |
7.31% |
7.89% |
9.62% |
10.54% |
21.55% |
15.47% |
13.40% |
Augmented Payout Ratio |
|
4.76% |
6.14% |
18.84% |
12.43% |
22.47% |
15.35% |
10.54% |
39.40% |
72.24% |
13.40% |