Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
12.94% |
19.13% |
24.78% |
17.77% |
1.53% |
9.58% |
-0.28% |
3.99% |
6.45% |
-12.68% |
EBITDA Growth |
|
37.01% |
48.81% |
16.82% |
25.00% |
10.59% |
23.69% |
-5.56% |
4.32% |
15.73% |
-18.42% |
EBIT Growth |
|
46.08% |
65.06% |
21.59% |
35.54% |
10.20% |
42.79% |
-13.39% |
5.53% |
28.88% |
-32.55% |
NOPAT Growth |
|
46.16% |
55.02% |
19.03% |
31.76% |
13.76% |
35.09% |
-30.77% |
49.40% |
25.45% |
-31.08% |
Net Income Growth |
|
46.00% |
64.10% |
22.63% |
31.26% |
8.32% |
32.36% |
-27.49% |
52.91% |
37.78% |
-33.46% |
EPS Growth |
|
45.21% |
64.10% |
22.63% |
30.80% |
7.76% |
32.19% |
-27.78% |
52.35% |
38.70% |
-33.72% |
Operating Cash Flow Growth |
|
36.59% |
43.34% |
15.58% |
-4.93% |
24.60% |
21.37% |
12.99% |
-9.42% |
16.47% |
1.63% |
Free Cash Flow Firm Growth |
|
67.66% |
74.20% |
22.76% |
-24.13% |
78.45% |
201.72% |
-256.12% |
-43.14% |
-4.76% |
24.48% |
Invested Capital Growth |
|
7.10% |
9.29% |
8.59% |
8.28% |
-1.99% |
4.57% |
29.52% |
14.61% |
-1.66% |
-5.60% |
Revenue Q/Q Growth |
|
4.74% |
2.70% |
5.44% |
2.78% |
1.92% |
2.15% |
-0.42% |
0.75% |
2.11% |
-3.04% |
EBITDA Q/Q Growth |
|
8.66% |
7.77% |
5.70% |
1.52% |
5.35% |
4.10% |
-0.64% |
0.08% |
5.21% |
-5.51% |
EBIT Q/Q Growth |
|
10.34% |
9.48% |
7.25% |
2.11% |
7.83% |
5.17% |
-4.37% |
1.23% |
9.10% |
-11.15% |
NOPAT Q/Q Growth |
|
10.51% |
8.27% |
5.43% |
0.92% |
10.13% |
3.58% |
-28.21% |
38.57% |
9.84% |
-10.48% |
Net Income Q/Q Growth |
|
10.11% |
9.08% |
7.54% |
0.98% |
8.71% |
3.01% |
-27.19% |
39.33% |
10.14% |
-10.08% |
EPS Q/Q Growth |
|
9.54% |
9.08% |
7.54% |
0.93% |
8.46% |
3.11% |
-27.33% |
39.26% |
10.38% |
-10.51% |
Operating Cash Flow Q/Q Growth |
|
9.59% |
8.38% |
16.01% |
-8.40% |
11.07% |
9.13% |
-8.13% |
-4.60% |
7.55% |
1.98% |
Free Cash Flow Firm Q/Q Growth |
|
17.66% |
0.71% |
25.84% |
-25.07% |
41.11% |
975.55% |
-1,436.43% |
-24.30% |
2.24% |
24.97% |
Invested Capital Q/Q Growth |
|
0.24% |
1.89% |
-0.55% |
1.57% |
-3.39% |
0.58% |
14.41% |
7.38% |
-2.44% |
-3.42% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
45.32% |
36.56% |
29.79% |
31.31% |
29.61% |
26.33% |
21.11% |
23.74% |
23.76% |
21.95% |
EBITDA Margin |
|
50.54% |
41.66% |
33.35% |
35.63% |
33.56% |
30.81% |
27.30% |
28.82% |
28.73% |
26.43% |
Operating Margin |
|
39.32% |
30.36% |
23.20% |
24.53% |
21.08% |
18.48% |
13.85% |
16.73% |
16.86% |
14.59% |
EBIT Margin |
|
42.93% |
33.19% |
23.95% |
24.58% |
21.36% |
19.68% |
15.10% |
17.39% |
17.13% |
14.15% |
Profit (Net Income) Margin |
|
34.26% |
26.50% |
19.24% |
19.57% |
17.56% |
16.46% |
13.63% |
18.74% |
12.75% |
9.85% |
Tax Burden Percent |
|
79.80% |
79.85% |
80.32% |
79.64% |
82.83% |
84.32% |
91.27% |
108.84% |
75.17% |
73.71% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
99.28% |
99.22% |
98.89% |
99.04% |
98.97% |
94.41% |
Effective Tax Rate |
|
20.20% |
20.15% |
19.68% |
20.36% |
17.17% |
15.68% |
8.73% |
-8.84% |
24.83% |
26.29% |
Return on Invested Capital (ROIC) |
|
46.93% |
34.73% |
24.41% |
22.24% |
17.40% |
15.48% |
13.23% |
23.42% |
16.68% |
12.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
43.01% |
30.78% |
23.21% |
22.15% |
17.15% |
13.18% |
11.35% |
22.44% |
16.53% |
15.14% |
Return on Net Nonoperating Assets (RNNOA) |
|
-22.50% |
-13.85% |
-9.25% |
-8.03% |
-5.14% |
-3.64% |
-4.03% |
-9.31% |
-6.43% |
-4.79% |
Return on Equity (ROE) |
|
24.44% |
20.88% |
15.16% |
14.21% |
12.26% |
11.84% |
9.19% |
14.11% |
10.25% |
8.02% |
Cash Return on Invested Capital (CROIC) |
|
40.07% |
25.85% |
16.17% |
14.28% |
19.41% |
11.01% |
-12.49% |
9.81% |
18.36% |
18.56% |
Operating Return on Assets (OROA) |
|
27.73% |
23.10% |
16.54% |
15.63% |
13.05% |
12.67% |
9.22% |
11.48% |
11.74% |
9.34% |
Return on Assets (ROA) |
|
22.13% |
18.44% |
13.28% |
12.45% |
10.73% |
10.60% |
8.32% |
12.38% |
8.73% |
6.50% |
Return on Common Equity (ROCE) |
|
24.44% |
20.88% |
15.16% |
14.21% |
12.26% |
11.84% |
9.19% |
14.11% |
10.25% |
8.02% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.87% |
18.96% |
14.15% |
13.32% |
11.61% |
12.00% |
8.83% |
13.23% |
9.88% |
7.73% |
Net Operating Profit after Tax (NOPAT) |
|
100 |
68 |
44 |
37 |
28 |
25 |
18 |
26 |
18 |
14 |
NOPAT Margin |
|
31.38% |
24.25% |
18.63% |
19.53% |
17.46% |
15.58% |
12.64% |
18.20% |
12.67% |
10.75% |
Net Nonoperating Expense Percent (NNEP) |
|
3.93% |
3.95% |
1.20% |
0.09% |
0.24% |
2.30% |
1.88% |
0.98% |
0.15% |
-2.33% |
Return On Investment Capital (ROIC_SIMPLE) |
|
20.03% |
17.35% |
13.70% |
13.29% |
11.54% |
11.36% |
8.19% |
12.85% |
9.83% |
8.44% |
Cost of Revenue to Revenue |
|
54.68% |
63.44% |
70.21% |
68.69% |
70.39% |
73.67% |
78.89% |
76.26% |
76.24% |
78.05% |
SG&A Expenses to Revenue |
|
6.00% |
6.20% |
6.59% |
6.79% |
7.57% |
7.27% |
7.26% |
7.01% |
6.90% |
7.36% |
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 |
|
6.00% |
6.20% |
6.59% |
6.79% |
8.54% |
7.85% |
7.26% |
7.01% |
6.90% |
7.36% |
Earnings before Interest and Taxes (EBIT) |
|
136 |
93 |
57 |
47 |
34 |
31 |
22 |
25 |
24 |
19 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
161 |
117 |
79 |
67 |
54 |
49 |
39 |
42 |
40 |
35 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.62 |
0.67 |
0.49 |
0.52 |
0.52 |
0.45 |
0.33 |
0.38 |
0.42 |
0.33 |
Price to Tangible Book Value (P/TBV) |
|
7.62 |
0.67 |
0.49 |
0.52 |
0.52 |
0.45 |
0.33 |
0.38 |
0.42 |
0.33 |
Price to Revenue (P/Rev) |
|
11.94 |
0.93 |
0.67 |
0.76 |
0.78 |
0.62 |
0.51 |
0.54 |
0.55 |
0.42 |
Price to Earnings (P/E) |
|
34.85 |
3.51 |
3.49 |
3.89 |
4.46 |
3.79 |
3.71 |
2.89 |
4.30 |
4.29 |
Dividend Yield |
|
0.45% |
1.74% |
2.86% |
2.52% |
26.77% |
33.47% |
4.14% |
3.84% |
3.65% |
5.07% |
Earnings Yield |
|
2.87% |
28.48% |
28.66% |
25.74% |
22.40% |
26.38% |
26.99% |
34.65% |
23.27% |
23.33% |
Enterprise Value to Invested Capital (EV/IC) |
|
16.00 |
0.36 |
0.13 |
0.22 |
0.27 |
0.27 |
0.04 |
0.00 |
0.02 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
11.06 |
0.26 |
0.11 |
0.20 |
0.26 |
0.28 |
0.04 |
0.00 |
0.01 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
21.89 |
0.63 |
0.32 |
0.57 |
0.79 |
0.91 |
0.15 |
0.00 |
0.04 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.78 |
0.79 |
0.44 |
0.83 |
1.24 |
1.43 |
0.26 |
0.00 |
0.07 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
35.26 |
1.08 |
0.57 |
1.04 |
1.51 |
1.80 |
0.31 |
0.00 |
0.09 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
27.90 |
0.80 |
0.39 |
0.69 |
0.72 |
0.95 |
0.15 |
0.00 |
0.04 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
41.30 |
1.45 |
0.86 |
1.63 |
1.36 |
2.54 |
0.00 |
0.00 |
0.08 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.52 |
-0.45 |
-0.40 |
-0.36 |
-0.30 |
-0.28 |
-0.36 |
-0.42 |
-0.39 |
-0.32 |
Leverage Ratio |
|
1.10 |
1.13 |
1.14 |
1.14 |
1.14 |
1.12 |
1.10 |
1.14 |
1.17 |
1.23 |
Compound Leverage Factor |
|
1.10 |
1.13 |
1.14 |
1.14 |
1.13 |
1.11 |
1.09 |
1.13 |
1.16 |
1.16 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
53.60 |
6.60 |
5.06 |
5.22 |
4.92 |
4.82 |
4.79 |
5.03 |
4.48 |
3.98 |
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 |
|
20.92 |
14.58 |
12.23 |
13.45 |
10.70 |
9.80 |
12.73 |
12.61 |
11.53 |
10.52 |
Quick Ratio |
|
18.98 |
12.92 |
10.75 |
11.80 |
9.19 |
8.16 |
10.90 |
10.84 |
10.05 |
8.67 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
85 |
51 |
29 |
24 |
31 |
18 |
-17 |
11 |
19 |
20 |
Operating Cash Flow to CapEx |
|
469.21% |
288.63% |
252.20% |
187.95% |
348.62% |
177.12% |
72.87% |
165.25% |
216.81% |
295.13% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
126.20 |
71.88 |
-70.95 |
45.82 |
78.96 |
19.69 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
236.19 |
192.67 |
159.40 |
142.25 |
153.85 |
31.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
168.44 |
83.89 |
-59.35 |
56.17 |
82.89 |
20.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.65 |
0.70 |
0.69 |
0.64 |
0.61 |
0.64 |
0.61 |
0.66 |
0.69 |
0.66 |
Accounts Receivable Turnover |
|
7.75 |
7.85 |
7.83 |
7.62 |
7.00 |
7.44 |
8.01 |
8.71 |
8.53 |
7.85 |
Inventory Turnover |
|
6.68 |
8.13 |
9.56 |
8.57 |
7.91 |
8.89 |
8.64 |
8.50 |
7.82 |
7.25 |
Fixed Asset Turnover |
|
1.75 |
1.60 |
1.41 |
1.20 |
1.06 |
1.08 |
1.14 |
1.35 |
1.33 |
1.23 |
Accounts Payable Turnover |
|
21.42 |
23.59 |
25.20 |
25.93 |
25.08 |
25.91 |
21.04 |
18.64 |
18.29 |
18.26 |
Days Sales Outstanding (DSO) |
|
47.12 |
46.48 |
46.61 |
47.92 |
52.16 |
49.06 |
45.58 |
41.90 |
42.81 |
46.50 |
Days Inventory Outstanding (DIO) |
|
54.62 |
44.88 |
38.19 |
42.57 |
46.14 |
41.06 |
42.27 |
42.92 |
46.68 |
50.33 |
Days Payable Outstanding (DPO) |
|
17.04 |
15.47 |
14.48 |
14.07 |
14.56 |
14.09 |
17.35 |
19.58 |
19.95 |
19.99 |
Cash Conversion Cycle (CCC) |
|
84.70 |
75.89 |
70.31 |
76.42 |
83.74 |
76.04 |
70.50 |
65.24 |
69.54 |
76.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
220 |
205 |
188 |
173 |
160 |
163 |
156 |
120 |
105 |
107 |
Invested Capital Turnover |
|
1.50 |
1.43 |
1.31 |
1.14 |
1.00 |
0.99 |
1.05 |
1.29 |
1.32 |
1.19 |
Increase / (Decrease) in Invested Capital |
|
15 |
17 |
15 |
13 |
-3.24 |
7.12 |
35 |
15 |
-1.77 |
-6.33 |
Enterprise Value (EV) |
|
3,515 |
74 |
25 |
39 |
42 |
45 |
5.72 |
-6.64 |
1.59 |
-4.70 |
Market Capitalization |
|
3,793 |
262 |
159 |
144 |
126 |
99 |
73 |
78 |
76 |
55 |
Book Value per Share |
|
$17.41 |
$68.97 |
$56.59 |
$49.17 |
$43.19 |
$38.69 |
$39.83 |
$36.81 |
$32.28 |
$29.76 |
Tangible Book Value per Share |
|
$17.41 |
$68.97 |
$56.59 |
$49.17 |
$43.19 |
$38.69 |
$39.83 |
$36.81 |
$32.28 |
$29.76 |
Total Capital |
|
498 |
393 |
321 |
278 |
243 |
217 |
223 |
205 |
180 |
167 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-278 |
-188 |
-133 |
-105 |
-84 |
-54 |
-67 |
-85 |
-75 |
-60 |
Capital Expenditures (CapEx) |
|
27 |
32 |
26 |
30 |
17 |
27 |
53 |
21 |
17 |
11 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
60 |
50 |
41 |
34 |
29 |
29 |
26 |
24 |
21 |
23 |
Debt-free Net Working Capital (DFNWC) |
|
338 |
237 |
174 |
139 |
112 |
83 |
93 |
109 |
96 |
83 |
Net Working Capital (NWC) |
|
338 |
237 |
174 |
139 |
112 |
83 |
93 |
109 |
96 |
83 |
Net Nonoperating Expense (NNE) |
|
-9.15 |
-6.34 |
-1.43 |
-0.08 |
-0.17 |
-1.39 |
-1.43 |
-0.78 |
-0.10 |
1.18 |
Net Nonoperating Obligations (NNO) |
|
-278 |
-188 |
-133 |
-105 |
-84 |
-54 |
-67 |
-85 |
-75 |
-60 |
Total Depreciation and Amortization (D&A) |
|
24 |
24 |
22 |
21 |
20 |
18 |
18 |
17 |
16 |
16 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
18.82% |
17.60% |
17.39% |
17.91% |
17.95% |
18.33% |
18.12% |
16.33% |
15.23% |
17.80% |
Debt-free Net Working Capital to Revenue |
|
106.33% |
84.41% |
73.87% |
73.57% |
69.95% |
52.61% |
64.66% |
75.02% |
68.87% |
63.61% |
Net Working Capital to Revenue |
|
106.33% |
84.41% |
73.87% |
73.57% |
69.95% |
52.61% |
64.66% |
75.02% |
68.87% |
63.61% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.81 |
$13.10 |
$8.01 |
$6.55 |
$5.01 |
$4.64 |
$3.52 |
$4.87 |
$3.19 |
$2.30 |
Adjusted Weighted Average Basic Shares Outstanding |
|
28.62M |
5.71M |
5.68M |
5.67M |
5.65M |
5.63M |
5.61M |
5.59M |
5.58M |
5.56M |
Adjusted Diluted Earnings per Share |
|
$3.79 |
$13.06 |
$8.00 |
$6.54 |
$5.00 |
$4.64 |
$3.51 |
$4.86 |
$3.19 |
$2.30 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
28.62M |
5.71M |
5.68M |
5.67M |
5.65M |
5.63M |
5.61M |
5.59M |
5.58M |
5.56M |
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 |
|
28.62M |
5.71M |
5.68M |
5.67M |
5.65M |
5.63M |
5.61M |
5.59M |
5.58M |
5.56M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
100 |
68 |
44 |
37 |
29 |
25 |
18 |
17 |
18 |
14 |
Normalized NOPAT Margin |
|
31.38% |
24.25% |
18.63% |
19.53% |
18.26% |
16.08% |
12.64% |
11.71% |
12.67% |
10.75% |
Pre Tax Income Margin |
|
42.93% |
33.19% |
23.95% |
24.58% |
21.20% |
19.52% |
14.93% |
17.22% |
16.96% |
13.36% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
138.39 |
127.64 |
89.76 |
104.50 |
97.01 |
17.87 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
113.12 |
101.07 |
75.13 |
109.41 |
71.75 |
13.58 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
70.64 |
18.86 |
-129.00 |
18.42 |
26.05 |
7.25 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
45.37 |
-7.71 |
-143.63 |
23.33 |
0.79 |
2.95 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
5.25% |
6.11% |
9.98% |
9.77% |
12.77% |
126.87% |
15.35% |
11.10% |
15.67% |
21.71% |
Augmented Payout Ratio |
|
8.48% |
7.82% |
11.67% |
11.75% |
14.74% |
128.58% |
17.44% |
12.24% |
32.16% |
24.84% |