Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.76% |
8.59% |
17.97% |
13.89% |
-6.69% |
-11.94% |
22.16% |
4.67% |
3.39% |
0.92% |
EBITDA Growth |
|
10.39% |
35.68% |
26.80% |
6.79% |
-5.56% |
-1.96% |
15.50% |
5.53% |
5.60% |
-10.17% |
EBIT Growth |
|
5.79% |
42.94% |
34.44% |
7.84% |
-8.22% |
-0.56% |
8.47% |
5.05% |
5.39% |
-12.90% |
NOPAT Growth |
|
5.16% |
45.04% |
29.69% |
10.31% |
-5.62% |
-5.38% |
49.21% |
-13.66% |
5.96% |
-8.28% |
Net Income Growth |
|
2.37% |
36.07% |
37.67% |
13.96% |
-12.64% |
11.28% |
46.50% |
-16.08% |
5.57% |
-13.78% |
EPS Growth |
|
2.28% |
39.52% |
38.32% |
13.22% |
-12.04% |
11.77% |
48.97% |
-16.22% |
9.85% |
-12.96% |
Operating Cash Flow Growth |
|
12.53% |
38.45% |
23.85% |
-14.80% |
16.66% |
-0.06% |
36.44% |
-7.79% |
21.10% |
-13.31% |
Free Cash Flow Firm Growth |
|
338.52% |
-212.83% |
-22.25% |
-62.93% |
213.81% |
149.30% |
-941.59% |
-41.21% |
-17.92% |
13.03% |
Invested Capital Growth |
|
-1.43% |
36.22% |
7.08% |
-0.23% |
-20.40% |
0.97% |
45.50% |
8.30% |
8.22% |
6.24% |
Revenue Q/Q Growth |
|
-0.20% |
2.41% |
2.47% |
15.59% |
2.09% |
-14.79% |
5.32% |
1.76% |
0.70% |
-0.56% |
EBITDA Q/Q Growth |
|
4.25% |
4.34% |
4.46% |
9.38% |
-1.00% |
-6.43% |
3.46% |
2.39% |
1.99% |
-4.69% |
EBIT Q/Q Growth |
|
3.74% |
5.14% |
4.76% |
10.24% |
-1.42% |
-6.54% |
2.06% |
2.62% |
2.22% |
-5.81% |
NOPAT Q/Q Growth |
|
2.90% |
6.54% |
4.91% |
10.57% |
4.15% |
-11.37% |
23.83% |
-16.38% |
0.98% |
-2.72% |
Net Income Q/Q Growth |
|
3.50% |
7.59% |
-1.34% |
10.25% |
-5.47% |
3.53% |
22.32% |
-14.77% |
1.02% |
-5.97% |
EPS Q/Q Growth |
|
3.53% |
9.59% |
-2.04% |
9.97% |
-5.58% |
3.54% |
23.63% |
-15.25% |
1.75% |
-6.29% |
Operating Cash Flow Q/Q Growth |
|
9.61% |
13.26% |
2.73% |
17.96% |
2.66% |
-8.21% |
5.62% |
2.32% |
-1.08% |
-1.99% |
Free Cash Flow Firm Q/Q Growth |
|
450.27% |
-170.56% |
-71.70% |
171.00% |
141.05% |
-20.36% |
14.92% |
-54.43% |
-16.75% |
4.89% |
Invested Capital Q/Q Growth |
|
-4.50% |
26.65% |
-0.99% |
-23.04% |
-18.20% |
-0.29% |
-1.39% |
-0.17% |
-2.23% |
-3.84% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
33.83% |
35.14% |
29.74% |
27.46% |
29.49% |
29.69% |
29.02% |
31.48% |
31.53% |
32.20% |
EBITDA Margin |
|
22.94% |
21.77% |
17.42% |
16.21% |
17.29% |
17.08% |
15.34% |
16.23% |
16.10% |
15.76% |
Operating Margin |
|
19.39% |
19.33% |
14.33% |
12.69% |
13.43% |
13.35% |
12.43% |
14.14% |
13.97% |
14.00% |
EBIT Margin |
|
19.17% |
18.98% |
14.42% |
12.66% |
13.37% |
13.59% |
12.03% |
13.55% |
13.50% |
13.25% |
Profit (Net Income) Margin |
|
13.82% |
14.14% |
11.29% |
9.67% |
9.66% |
10.32% |
8.17% |
6.81% |
8.50% |
8.32% |
Tax Burden Percent |
|
77.37% |
77.27% |
84.99% |
88.31% |
83.84% |
86.83% |
78.39% |
56.40% |
69.19% |
67.39% |
Interest Burden Percent |
|
93.16% |
96.40% |
92.07% |
86.53% |
86.25% |
87.49% |
86.59% |
89.12% |
90.94% |
93.21% |
Effective Tax Rate |
|
22.06% |
22.10% |
21.34% |
19.20% |
21.15% |
21.57% |
21.61% |
43.60% |
30.81% |
32.61% |
Return on Invested Capital (ROIC) |
|
19.11% |
20.80% |
17.52% |
13.97% |
11.21% |
10.72% |
13.50% |
11.54% |
14.48% |
14.65% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.77% |
16.89% |
17.59% |
11.30% |
8.88% |
10.43% |
8.83% |
6.85% |
8.30% |
3.56% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.10% |
8.09% |
6.70% |
4.78% |
6.38% |
10.95% |
7.75% |
3.83% |
3.29% |
0.66% |
Return on Equity (ROE) |
|
25.20% |
28.89% |
24.22% |
18.75% |
17.59% |
21.67% |
21.24% |
15.37% |
17.77% |
15.31% |
Cash Return on Invested Capital (CROIC) |
|
20.55% |
-9.86% |
10.68% |
14.21% |
33.93% |
9.76% |
-23.57% |
3.57% |
6.58% |
8.60% |
Operating Return on Assets (OROA) |
|
15.88% |
16.56% |
13.36% |
10.24% |
9.86% |
10.97% |
12.55% |
13.72% |
14.06% |
13.76% |
Return on Assets (ROA) |
|
11.44% |
12.34% |
10.45% |
7.83% |
7.13% |
8.34% |
8.52% |
6.90% |
8.85% |
8.64% |
Return on Common Equity (ROCE) |
|
25.10% |
28.77% |
24.11% |
18.64% |
17.47% |
21.49% |
21.05% |
15.26% |
17.67% |
15.24% |
Return on Equity Simple (ROE_SIMPLE) |
|
23.80% |
26.41% |
23.65% |
18.19% |
17.19% |
20.92% |
20.56% |
15.29% |
18.70% |
16.21% |
Net Operating Profit after Tax (NOPAT) |
|
851 |
809 |
558 |
430 |
390 |
413 |
437 |
293 |
339 |
320 |
NOPAT Margin |
|
15.12% |
15.06% |
11.27% |
10.25% |
10.59% |
10.47% |
9.74% |
7.98% |
9.67% |
9.43% |
Net Nonoperating Expense Percent (NNEP) |
|
5.34% |
3.91% |
-0.07% |
2.67% |
2.34% |
0.29% |
4.66% |
4.70% |
6.18% |
11.09% |
Return On Investment Capital (ROIC_SIMPLE) |
|
17.54% |
16.08% |
14.63% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
66.17% |
64.86% |
70.26% |
72.54% |
70.51% |
70.31% |
70.98% |
68.52% |
68.47% |
67.80% |
SG&A Expenses to Revenue |
|
14.44% |
15.81% |
15.41% |
14.76% |
16.06% |
16.34% |
16.59% |
17.34% |
17.55% |
18.20% |
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 |
|
14.44% |
15.81% |
15.41% |
14.76% |
16.26% |
16.34% |
16.59% |
17.34% |
17.55% |
18.20% |
Earnings before Interest and Taxes (EBIT) |
|
1,079 |
1,020 |
714 |
531 |
492 |
536 |
539 |
497 |
473 |
449 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,291 |
1,170 |
862 |
680 |
637 |
674 |
688 |
595 |
564 |
534 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
6.88 |
6.06 |
5.19 |
4.87 |
3.85 |
3.77 |
2.71 |
3.92 |
3.43 |
2.77 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
75.60 |
32.05 |
10.96 |
Price to Revenue (P/Rev) |
|
3.99 |
3.24 |
2.48 |
2.59 |
2.17 |
1.86 |
1.08 |
1.75 |
1.56 |
1.42 |
Price to Earnings (P/E) |
|
29.12 |
23.12 |
22.44 |
27.16 |
22.71 |
18.32 |
13.42 |
26.37 |
18.63 |
17.39 |
Dividend Yield |
|
1.19% |
1.41% |
1.87% |
2.00% |
2.52% |
2.54% |
3.57% |
2.45% |
2.63% |
2.77% |
Earnings Yield |
|
3.43% |
4.33% |
4.46% |
3.68% |
4.40% |
5.46% |
7.45% |
3.79% |
5.37% |
5.75% |
Enterprise Value to Invested Capital (EV/IC) |
|
5.35 |
4.27 |
4.00 |
3.88 |
3.00 |
2.39 |
1.80 |
2.81 |
2.59 |
2.37 |
Enterprise Value to Revenue (EV/Rev) |
|
4.20 |
3.56 |
2.66 |
2.85 |
2.51 |
2.35 |
1.54 |
2.02 |
1.80 |
1.57 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.30 |
16.37 |
15.29 |
17.56 |
14.52 |
13.75 |
10.01 |
12.45 |
11.17 |
9.98 |
Enterprise Value to EBIT (EV/EBIT) |
|
21.90 |
18.77 |
18.48 |
22.50 |
18.78 |
17.29 |
12.77 |
14.91 |
13.31 |
11.87 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
27.78 |
23.67 |
23.64 |
27.77 |
23.71 |
22.44 |
15.78 |
25.33 |
18.59 |
16.67 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.84 |
21.74 |
20.72 |
23.25 |
15.33 |
17.94 |
13.32 |
19.56 |
15.33 |
15.70 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.83 |
0.00 |
38.78 |
27.31 |
7.84 |
24.66 |
0.00 |
81.81 |
40.88 |
28.39 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.48 |
0.74 |
0.61 |
0.65 |
0.76 |
1.10 |
1.27 |
0.87 |
0.83 |
0.52 |
Long-Term Debt to Equity |
|
0.44 |
0.70 |
0.61 |
0.64 |
0.69 |
1.07 |
1.24 |
0.83 |
0.83 |
0.49 |
Financial Leverage |
|
0.44 |
0.48 |
0.38 |
0.42 |
0.72 |
1.05 |
0.88 |
0.56 |
0.40 |
0.18 |
Leverage Ratio |
|
2.20 |
2.34 |
2.32 |
2.40 |
2.47 |
2.60 |
2.49 |
2.23 |
2.01 |
1.77 |
Compound Leverage Factor |
|
2.05 |
2.26 |
2.13 |
2.07 |
2.13 |
2.27 |
2.16 |
1.99 |
1.83 |
1.65 |
Debt to Total Capital |
|
32.33% |
42.56% |
37.83% |
39.21% |
43.26% |
52.46% |
56.01% |
46.54% |
45.44% |
34.09% |
Short-Term Debt to Total Capital |
|
2.59% |
2.33% |
0.12% |
0.26% |
4.17% |
1.59% |
1.37% |
2.21% |
0.11% |
1.82% |
Long-Term Debt to Total Capital |
|
29.74% |
40.22% |
37.71% |
38.95% |
39.10% |
50.87% |
54.63% |
44.33% |
45.33% |
32.28% |
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 |
|
0.30% |
0.24% |
0.25% |
0.30% |
0.42% |
0.33% |
0.45% |
0.44% |
0.35% |
0.32% |
Common Equity to Total Capital |
|
67.38% |
57.20% |
61.91% |
60.50% |
56.32% |
47.22% |
43.55% |
53.01% |
54.20% |
65.59% |
Debt to EBITDA |
|
1.21 |
1.83 |
1.67 |
2.13 |
2.50 |
3.21 |
3.33 |
2.41 |
2.37 |
1.69 |
Net Debt to EBITDA |
|
0.88 |
1.47 |
1.07 |
1.59 |
1.96 |
2.83 |
2.96 |
1.66 |
1.47 |
0.94 |
Long-Term Debt to EBITDA |
|
1.12 |
1.73 |
1.67 |
2.11 |
2.26 |
3.11 |
3.25 |
2.30 |
2.36 |
1.60 |
Debt to NOPAT |
|
1.84 |
2.65 |
2.59 |
3.36 |
4.08 |
5.24 |
5.25 |
4.90 |
3.94 |
2.83 |
Net Debt to NOPAT |
|
1.34 |
2.12 |
1.65 |
2.51 |
3.21 |
4.63 |
4.66 |
3.38 |
2.45 |
1.56 |
Long-Term Debt to NOPAT |
|
1.70 |
2.50 |
2.58 |
3.34 |
3.69 |
5.08 |
5.12 |
4.67 |
3.93 |
2.68 |
Altman Z-Score |
|
6.26 |
4.65 |
4.68 |
4.13 |
3.45 |
3.49 |
3.02 |
4.28 |
4.22 |
4.62 |
Noncontrolling Interest Sharing Ratio |
|
0.43% |
0.42% |
0.45% |
0.61% |
0.71% |
0.84% |
0.93% |
0.74% |
0.56% |
0.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.64 |
1.64 |
1.86 |
1.76 |
1.67 |
1.86 |
1.96 |
2.27 |
2.63 |
2.30 |
Quick Ratio |
|
0.86 |
0.86 |
1.10 |
0.91 |
0.87 |
1.04 |
1.10 |
1.32 |
1.66 |
1.36 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
915 |
-384 |
340 |
437 |
1,180 |
376 |
-762 |
91 |
154 |
188 |
Operating Cash Flow to CapEx |
|
549.45% |
531.56% |
492.03% |
569.51% |
728.14% |
596.08% |
578.41% |
618.27% |
728.72% |
444.24% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
6.12 |
19.63 |
5.48 |
-10.53 |
1.65 |
3.55 |
6.06 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
7.18 |
10.03 |
7.53 |
7.14 |
6.89 |
9.47 |
10.95 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
5.92 |
8.65 |
6.27 |
5.91 |
5.78 |
8.17 |
8.48 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.83 |
0.87 |
0.93 |
0.81 |
0.74 |
0.81 |
1.04 |
1.01 |
1.04 |
1.04 |
Accounts Receivable Turnover |
|
7.30 |
7.04 |
6.98 |
6.83 |
5.96 |
5.60 |
7.08 |
6.86 |
7.03 |
7.24 |
Inventory Turnover |
|
4.45 |
4.43 |
4.96 |
5.12 |
4.48 |
4.32 |
4.95 |
4.31 |
4.48 |
4.68 |
Fixed Asset Turnover |
|
8.16 |
9.10 |
10.02 |
9.34 |
7.80 |
7.84 |
9.33 |
8.17 |
8.16 |
8.26 |
Accounts Payable Turnover |
|
6.74 |
6.37 |
6.54 |
6.98 |
7.56 |
7.49 |
8.83 |
8.13 |
8.26 |
8.62 |
Days Sales Outstanding (DSO) |
|
49.98 |
51.87 |
52.26 |
53.46 |
61.27 |
65.13 |
51.54 |
53.24 |
51.89 |
50.41 |
Days Inventory Outstanding (DIO) |
|
82.06 |
82.41 |
73.64 |
71.31 |
81.51 |
84.44 |
73.76 |
84.73 |
81.54 |
77.95 |
Days Payable Outstanding (DPO) |
|
54.16 |
57.26 |
55.79 |
52.30 |
48.28 |
48.76 |
41.32 |
44.88 |
44.19 |
42.36 |
Cash Conversion Cycle (CCC) |
|
77.88 |
77.02 |
70.12 |
72.46 |
94.50 |
100.81 |
83.98 |
93.10 |
89.25 |
86.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,421 |
4,485 |
3,293 |
3,075 |
3,082 |
3,872 |
3,834 |
2,635 |
2,433 |
2,249 |
Invested Capital Turnover |
|
1.26 |
1.38 |
1.55 |
1.36 |
1.06 |
1.02 |
1.39 |
1.45 |
1.50 |
1.55 |
Increase / (Decrease) in Invested Capital |
|
-64 |
1,193 |
218 |
-7.20 |
-790 |
37 |
1,199 |
202 |
185 |
132 |
Enterprise Value (EV) |
|
23,635 |
19,149 |
13,184 |
11,942 |
9,243 |
9,270 |
6,887 |
7,412 |
6,300 |
5,330 |
Market Capitalization |
|
22,482 |
17,420 |
12,252 |
10,851 |
7,977 |
7,346 |
4,833 |
6,410 |
5,459 |
4,822 |
Book Value per Share |
|
$60.90 |
$53.65 |
$43.96 |
$40.98 |
$38.17 |
$35.80 |
$32.55 |
$29.87 |
$28.77 |
$30.07 |
Tangible Book Value per Share |
|
($5.82) |
($15.90) |
($5.20) |
($5.94) |
($10.58) |
($11.88) |
($15.05) |
$1.55 |
$3.08 |
$7.60 |
Total Capital |
|
4,851 |
5,030 |
3,813 |
3,686 |
3,675 |
4,124 |
4,089 |
3,083 |
2,939 |
2,654 |
Total Debt |
|
1,568 |
2,141 |
1,443 |
1,445 |
1,590 |
2,163 |
2,290 |
1,435 |
1,335 |
905 |
Total Long-Term Debt |
|
1,443 |
2,023 |
1,438 |
1,436 |
1,437 |
2,098 |
2,234 |
1,367 |
1,332 |
857 |
Net Debt |
|
1,138 |
1,716 |
922 |
1,081 |
1,251 |
1,911 |
2,036 |
988 |
830 |
500 |
Capital Expenditures (CapEx) |
|
180 |
166 |
129 |
90 |
83 |
87 |
89 |
61 |
56 |
76 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
596 |
613 |
483 |
528 |
525 |
599 |
662 |
577 |
516 |
477 |
Debt-free Net Working Capital (DFNWC) |
|
941 |
961 |
938 |
824 |
793 |
795 |
861 |
966 |
965 |
833 |
Net Working Capital (NWC) |
|
815 |
844 |
933 |
814 |
639 |
729 |
804 |
898 |
962 |
785 |
Net Nonoperating Expense (NNE) |
|
73 |
49 |
-0.62 |
24 |
34 |
5.70 |
70 |
43 |
41 |
38 |
Net Nonoperating Obligations (NNO) |
|
1,138 |
1,596 |
922 |
834 |
997 |
1,911 |
2,036 |
988 |
830 |
500 |
Total Depreciation and Amortization (D&A) |
|
212 |
150 |
149 |
149 |
145 |
138 |
148 |
98 |
91 |
85 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
10.58% |
11.40% |
9.76% |
12.59% |
14.25% |
15.17% |
14.78% |
15.72% |
14.72% |
14.08% |
Debt-free Net Working Capital to Revenue |
|
16.71% |
17.89% |
18.95% |
19.64% |
21.52% |
20.14% |
19.20% |
26.33% |
27.53% |
24.57% |
Net Working Capital to Revenue |
|
14.48% |
15.70% |
18.85% |
19.41% |
17.36% |
18.48% |
17.95% |
24.48% |
27.44% |
23.14% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$14.46 |
$14.14 |
$10.13 |
$7.33 |
$6.46 |
$7.35 |
$6.57 |
$4.42 |
$5.26 |
$4.79 |
Adjusted Weighted Average Basic Shares Outstanding |
|
53.67M |
53.63M |
53.60M |
54.41M |
54.30M |
54.43M |
54.60M |
54.82M |
55.45M |
56.74M |
Adjusted Diluted Earnings per Share |
|
$14.37 |
$14.05 |
$10.07 |
$7.28 |
$6.43 |
$7.31 |
$6.54 |
$4.39 |
$5.24 |
$4.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
53.67M |
53.63M |
53.60M |
54.41M |
54.30M |
54.43M |
54.60M |
54.82M |
55.45M |
56.74M |
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 |
|
53.67M |
53.63M |
53.60M |
54.41M |
54.30M |
54.43M |
54.60M |
54.82M |
55.45M |
56.74M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
851 |
809 |
558 |
430 |
390 |
413 |
437 |
293 |
339 |
320 |
Normalized NOPAT Margin |
|
15.12% |
15.06% |
11.27% |
10.25% |
10.59% |
10.47% |
9.74% |
7.98% |
9.67% |
9.43% |
Pre Tax Income Margin |
|
17.86% |
18.30% |
13.28% |
10.95% |
11.53% |
11.89% |
10.42% |
12.08% |
12.28% |
12.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
7.42 |
8.19 |
7.82 |
7.45 |
9.04 |
10.91 |
14.49 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
6.02 |
6.49 |
6.02 |
6.03 |
5.32 |
7.81 |
10.32 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
6.16 |
6.81 |
6.55 |
6.21 |
7.93 |
9.61 |
12.02 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
4.75 |
5.11 |
4.76 |
4.80 |
4.21 |
6.51 |
7.85 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
34.37% |
32.31% |
41.12% |
53.48% |
56.59% |
45.80% |
48.13% |
64.47% |
49.29% |
49.17% |
Augmented Payout Ratio |
|
39.51% |
36.26% |
73.71% |
56.24% |
68.19% |
54.39% |
59.05% |
101.48% |
132.17% |
77.21% |