Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.79% |
-16.74% |
17.75% |
23.19% |
-4.09% |
-4.62% |
13.54% |
8.35% |
2.18% |
0.00% |
EBITDA Growth |
|
-16.90% |
-27.57% |
13.21% |
45.38% |
16.95% |
-25.33% |
19.40% |
1.23% |
12.01% |
0.00% |
EBIT Growth |
|
-47.49% |
-48.70% |
10.55% |
88.40% |
42.19% |
-45.32% |
34.29% |
-2.16% |
11.50% |
0.00% |
NOPAT Growth |
|
-45.01% |
-49.25% |
14.00% |
86.07% |
39.14% |
-44.37% |
-33.20% |
141.86% |
11.69% |
0.00% |
Net Income Growth |
|
-50.94% |
-47.90% |
12.93% |
91.50% |
44.01% |
-45.33% |
-31.03% |
148.50% |
11.36% |
0.00% |
EPS Growth |
|
-50.75% |
-47.66% |
12.28% |
91.60% |
43.37% |
-45.39% |
-33.33% |
128.00% |
9.89% |
0.00% |
Operating Cash Flow Growth |
|
0.90% |
-20.60% |
51.28% |
-8.43% |
-2.84% |
12.32% |
22.81% |
1.32% |
-6.24% |
0.00% |
Free Cash Flow Firm Growth |
|
53.36% |
-208.10% |
404.85% |
-126.09% |
11.01% |
29.42% |
266.55% |
103.77% |
0.00% |
0.00% |
Invested Capital Growth |
|
8.03% |
18.88% |
8.91% |
24.98% |
-4.46% |
-5.63% |
3.19% |
20.99% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
-0.61% |
-3.34% |
-0.20% |
5.84% |
2.45% |
-3.37% |
2.69% |
2.85% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
3.43% |
-12.72% |
-2.50% |
9.79% |
6.13% |
-8.29% |
4.27% |
2.06% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
8.87% |
-26.06% |
-6.23% |
15.52% |
11.40% |
-16.65% |
7.10% |
2.78% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
2.09% |
-26.27% |
-4.34% |
15.54% |
11.42% |
-15.80% |
-42.90% |
149.41% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
4.65% |
-25.75% |
-4.98% |
16.43% |
11.01% |
-16.43% |
-42.54% |
153.52% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
4.76% |
-25.14% |
-5.19% |
16.33% |
10.19% |
-16.16% |
-43.70% |
147.83% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.82% |
-11.02% |
14.43% |
3.85% |
-2.66% |
1.53% |
1.94% |
1.72% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-147.57% |
4.12% |
1,445.61% |
-158.06% |
-35.94% |
95.39% |
-7.26% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
11.63% |
-1.02% |
2.42% |
16.67% |
3.93% |
-5.65% |
2.04% |
12.84% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
28.19% |
27.60% |
27.32% |
27.10% |
28.64% |
28.54% |
28.27% |
28.50% |
29.60% |
29.35% |
EBITDA Margin |
|
10.93% |
12.65% |
14.55% |
15.13% |
12.82% |
10.51% |
13.43% |
12.77% |
13.67% |
12.47% |
Operating Margin |
|
3.12% |
5.39% |
9.09% |
9.52% |
6.30% |
4.38% |
7.55% |
6.39% |
7.18% |
6.57% |
EBIT Margin |
|
3.11% |
5.70% |
9.25% |
9.85% |
6.44% |
4.34% |
7.58% |
6.41% |
7.09% |
6.50% |
Profit (Net Income) Margin |
|
2.21% |
4.34% |
6.93% |
7.23% |
4.65% |
3.10% |
5.40% |
8.89% |
3.88% |
3.56% |
Tax Burden Percent |
|
76.87% |
77.92% |
75.79% |
74.80% |
74.83% |
74.20% |
73.75% |
148.03% |
59.07% |
59.03% |
Interest Burden Percent |
|
92.52% |
97.70% |
98.90% |
98.12% |
96.49% |
96.07% |
96.69% |
93.80% |
92.54% |
92.74% |
Effective Tax Rate |
|
23.13% |
22.08% |
24.21% |
25.20% |
25.17% |
25.80% |
26.25% |
-48.03% |
40.93% |
40.97% |
Return on Invested Capital (ROIC) |
|
3.94% |
8.09% |
18.20% |
18.53% |
10.95% |
7.47% |
13.25% |
22.07% |
20.17% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.03% |
-9.14% |
16.10% |
11.24% |
12.48% |
13.47% |
2.95% |
14.75% |
14.48% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.14% |
-0.80% |
-0.43% |
-1.08% |
-0.74% |
0.12% |
3.28% |
6.28% |
0.00% |
Return on Equity (ROE) |
|
3.94% |
8.23% |
17.40% |
18.10% |
9.87% |
6.73% |
13.37% |
25.35% |
26.45% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-3.78% |
-9.16% |
9.67% |
-3.68% |
15.51% |
13.26% |
10.12% |
3.07% |
-179.83% |
0.00% |
Operating Return on Assets (OROA) |
|
3.47% |
7.06% |
14.80% |
14.82% |
8.17% |
5.66% |
10.84% |
8.80% |
9.40% |
0.00% |
Return on Assets (ROA) |
|
2.47% |
5.37% |
11.09% |
10.88% |
5.90% |
4.04% |
7.73% |
12.21% |
5.14% |
0.00% |
Return on Common Equity (ROCE) |
|
3.94% |
8.23% |
17.40% |
18.10% |
9.87% |
6.73% |
13.37% |
15.57% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.92% |
8.07% |
16.14% |
16.73% |
10.30% |
6.57% |
12.61% |
20.63% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
127 |
231 |
455 |
399 |
215 |
154 |
277 |
415 |
172 |
154 |
NOPAT Margin |
|
2.40% |
4.20% |
6.89% |
7.12% |
4.71% |
3.25% |
5.57% |
9.47% |
4.24% |
3.88% |
Net Nonoperating Expense Percent (NNEP) |
|
3.97% |
17.24% |
2.10% |
7.29% |
-1.53% |
-6.00% |
10.31% |
7.32% |
5.69% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
3.61% |
7.09% |
14.91% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
71.81% |
72.40% |
72.68% |
72.90% |
71.36% |
71.46% |
71.73% |
71.50% |
70.40% |
70.65% |
SG&A Expenses to Revenue |
|
14.38% |
13.18% |
11.37% |
10.65% |
14.05% |
13.61% |
12.77% |
2.41% |
2.52% |
3.16% |
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 |
|
25.07% |
22.21% |
18.23% |
17.59% |
22.35% |
24.16% |
20.72% |
22.11% |
22.42% |
22.78% |
Earnings before Interest and Taxes (EBIT) |
|
165 |
313 |
611 |
552 |
293 |
206 |
377 |
281 |
287 |
257 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
578 |
696 |
961 |
849 |
584 |
499 |
668 |
560 |
553 |
494 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.72 |
1.50 |
1.43 |
1.90 |
1.70 |
1.49 |
1.32 |
2.26 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
1.97 |
1.69 |
1.55 |
2.11 |
1.82 |
1.58 |
1.43 |
2.48 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.97 |
0.80 |
0.61 |
0.82 |
0.77 |
0.70 |
0.57 |
0.97 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
43.84 |
18.55 |
8.84 |
11.38 |
16.55 |
22.69 |
10.49 |
10.95 |
0.00 |
0.00 |
Dividend Yield |
|
1.30% |
1.44% |
1.41% |
1.08% |
11.44% |
1.27% |
1.51% |
0.62% |
0.00% |
0.00% |
Earnings Yield |
|
2.28% |
5.39% |
11.31% |
8.78% |
6.04% |
4.41% |
9.53% |
9.13% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.64 |
1.47 |
1.47 |
1.92 |
1.76 |
1.55 |
1.32 |
2.15 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1.04 |
0.83 |
0.58 |
0.82 |
0.74 |
0.65 |
0.56 |
1.01 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.50 |
6.56 |
3.99 |
5.41 |
5.77 |
6.21 |
4.19 |
7.91 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
33.38 |
14.58 |
6.28 |
8.31 |
11.48 |
15.02 |
7.43 |
15.78 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
43.24 |
19.77 |
8.42 |
11.50 |
15.69 |
20.09 |
10.11 |
10.68 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.00 |
6.72 |
4.47 |
8.11 |
5.45 |
4.87 |
4.95 |
9.60 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
15.85 |
0.00 |
11.08 |
11.31 |
13.24 |
76.77 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.18 |
0.10 |
0.08 |
0.11 |
0.15 |
0.16 |
0.19 |
0.23 |
0.59 |
0.00 |
Long-Term Debt to Equity |
|
0.14 |
0.07 |
0.05 |
0.09 |
0.13 |
0.14 |
0.17 |
0.22 |
0.37 |
0.00 |
Financial Leverage |
|
0.08 |
-0.02 |
-0.05 |
-0.04 |
-0.09 |
-0.05 |
0.04 |
0.22 |
0.43 |
0.00 |
Leverage Ratio |
|
1.60 |
1.53 |
1.57 |
1.66 |
1.67 |
1.67 |
1.73 |
2.08 |
2.57 |
0.00 |
Compound Leverage Factor |
|
1.48 |
1.50 |
1.55 |
1.63 |
1.61 |
1.60 |
1.67 |
1.95 |
2.38 |
0.00 |
Debt to Total Capital |
|
14.99% |
9.27% |
7.05% |
10.03% |
12.99% |
13.91% |
16.17% |
18.87% |
37.05% |
0.00% |
Short-Term Debt to Total Capital |
|
3.02% |
3.21% |
2.40% |
2.28% |
1.71% |
2.14% |
2.03% |
0.82% |
13.73% |
0.00% |
Long-Term Debt to Total Capital |
|
11.98% |
6.06% |
4.65% |
7.75% |
11.28% |
11.77% |
14.14% |
18.05% |
23.32% |
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% |
62.95% |
0.00% |
Common Equity to Total Capital |
|
85.01% |
90.73% |
92.95% |
89.97% |
87.01% |
86.09% |
83.83% |
81.13% |
0.00% |
0.00% |
Debt to EBITDA |
|
0.91 |
0.43 |
0.22 |
0.32 |
0.53 |
0.72 |
0.62 |
0.79 |
1.26 |
0.00 |
Net Debt to EBITDA |
|
0.62 |
0.20 |
-0.23 |
-0.03 |
-0.23 |
-0.48 |
-0.03 |
0.29 |
0.93 |
0.00 |
Long-Term Debt to EBITDA |
|
0.73 |
0.28 |
0.15 |
0.25 |
0.46 |
0.61 |
0.54 |
0.75 |
0.79 |
0.00 |
Debt to NOPAT |
|
4.15 |
1.31 |
0.47 |
0.68 |
1.43 |
2.34 |
1.48 |
1.06 |
4.07 |
0.00 |
Net Debt to NOPAT |
|
2.85 |
0.62 |
-0.48 |
-0.06 |
-0.63 |
-1.55 |
-0.07 |
0.38 |
3.00 |
0.00 |
Long-Term Debt to NOPAT |
|
3.31 |
0.86 |
0.31 |
0.52 |
1.24 |
1.98 |
1.30 |
1.01 |
2.56 |
0.00 |
Altman Z-Score |
|
3.28 |
3.66 |
4.24 |
4.19 |
3.44 |
3.46 |
3.34 |
3.75 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
38.56% |
100.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.58 |
1.83 |
2.12 |
1.81 |
2.28 |
3.02 |
2.53 |
2.37 |
1.36 |
0.00 |
Quick Ratio |
|
1.16 |
1.32 |
1.70 |
1.49 |
1.87 |
2.61 |
2.27 |
2.02 |
1.14 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-122 |
-261 |
242 |
-79 |
304 |
274 |
212 |
58 |
-1,530 |
0.00 |
Operating Cash Flow to CapEx |
|
155.75% |
100.15% |
150.96% |
156.04% |
186.43% |
169.41% |
134.24% |
99.85% |
91.89% |
90.45% |
Free Cash Flow to Firm to Interest Expense |
|
-7.34 |
-18.41 |
25.18 |
-6.34 |
22.35 |
16.49 |
12.37 |
2.98 |
-71.49 |
0.00 |
Operating Cash Flow to Interest Expense |
|
41.33 |
47.89 |
89.21 |
45.29 |
45.46 |
38.33 |
33.13 |
23.78 |
21.28 |
25.97 |
Operating Cash Flow Less CapEx to Interest Expense |
|
14.80 |
0.07 |
30.11 |
16.26 |
21.07 |
15.70 |
8.45 |
-0.04 |
-1.88 |
-2.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.11 |
1.24 |
1.60 |
1.51 |
1.27 |
1.30 |
1.43 |
1.37 |
1.32 |
0.00 |
Accounts Receivable Turnover |
|
8.19 |
8.53 |
9.52 |
8.69 |
8.70 |
8.51 |
8.47 |
8.46 |
8.33 |
0.00 |
Inventory Turnover |
|
36.58 |
46.59 |
119.40 |
113.10 |
55.63 |
51.12 |
49.62 |
39.88 |
38.44 |
0.00 |
Fixed Asset Turnover |
|
1.94 |
2.26 |
3.05 |
2.89 |
2.47 |
2.52 |
2.63 |
2.42 |
2.30 |
0.00 |
Accounts Payable Turnover |
|
15.37 |
15.37 |
15.78 |
14.16 |
14.33 |
15.64 |
15.64 |
13.70 |
12.53 |
0.00 |
Days Sales Outstanding (DSO) |
|
44.56 |
42.78 |
38.34 |
42.00 |
41.93 |
42.91 |
43.09 |
43.14 |
43.83 |
0.00 |
Days Inventory Outstanding (DIO) |
|
9.98 |
7.83 |
3.06 |
3.23 |
6.56 |
7.14 |
7.36 |
9.15 |
9.50 |
0.00 |
Days Payable Outstanding (DPO) |
|
23.75 |
23.75 |
23.13 |
25.77 |
25.47 |
23.33 |
23.33 |
26.65 |
29.13 |
0.00 |
Cash Conversion Cycle (CCC) |
|
30.79 |
26.86 |
18.26 |
19.46 |
23.02 |
26.72 |
27.12 |
25.64 |
24.20 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,348 |
3,099 |
2,607 |
2,394 |
1,915 |
2,005 |
2,124 |
2,059 |
1,701 |
0.00 |
Invested Capital Turnover |
|
1.64 |
1.93 |
2.64 |
2.60 |
2.32 |
2.30 |
2.38 |
2.33 |
4.76 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
249 |
492 |
213 |
479 |
-89 |
-120 |
66 |
357 |
1,701 |
0.00 |
Enterprise Value (EV) |
|
5,491 |
4,567 |
3,832 |
4,591 |
3,367 |
3,097 |
2,802 |
4,431 |
0.00 |
0.00 |
Market Capitalization |
|
5,129 |
4,424 |
4,049 |
4,615 |
3,503 |
3,336 |
2,820 |
4,271 |
0.00 |
0.00 |
Book Value per Share |
|
$17.05 |
$16.76 |
$15.94 |
$13.64 |
$11.59 |
$12.63 |
$12.05 |
$10.69 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
$14.89 |
$14.88 |
$14.66 |
$12.29 |
$10.87 |
$11.91 |
$11.13 |
$9.75 |
($1.05) |
$0.00 |
Total Capital |
|
3,514 |
3,259 |
3,052 |
2,694 |
2,362 |
2,598 |
2,544 |
2,330 |
1,885 |
0.00 |
Total Debt |
|
527 |
302 |
215 |
270 |
307 |
361 |
411 |
440 |
698 |
0.00 |
Total Long-Term Debt |
|
421 |
198 |
142 |
209 |
266 |
306 |
360 |
421 |
440 |
0.00 |
Net Debt |
|
361 |
143 |
-217 |
-24 |
-136 |
-239 |
-19 |
160 |
515 |
0.00 |
Capital Expenditures (CapEx) |
|
441 |
679 |
567 |
363 |
332 |
376 |
422 |
462 |
496 |
537 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
351 |
450 |
355 |
326 |
284 |
396 |
423 |
371 |
322 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
517 |
609 |
787 |
620 |
727 |
996 |
853 |
651 |
505 |
0.00 |
Net Working Capital (NWC) |
|
411 |
505 |
713 |
558 |
686 |
941 |
802 |
632 |
246 |
0.00 |
Net Nonoperating Expense (NNE) |
|
9.99 |
-7.56 |
-2.73 |
-6.21 |
2.84 |
7.20 |
8.26 |
25 |
15 |
13 |
Net Nonoperating Obligations (NNO) |
|
361 |
143 |
-230 |
-30 |
-140 |
-232 |
-8.10 |
168 |
515 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
414 |
383 |
350 |
296 |
291 |
293 |
291 |
279 |
266 |
236 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
6.64% |
8.18% |
5.38% |
5.81% |
6.24% |
8.34% |
8.51% |
8.46% |
7.95% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
9.77% |
11.08% |
11.91% |
11.05% |
15.96% |
20.98% |
17.15% |
14.85% |
12.48% |
0.00% |
Net Working Capital to Revenue |
|
7.76% |
9.18% |
10.80% |
9.95% |
15.07% |
19.81% |
16.11% |
14.42% |
6.09% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.67 |
$1.35 |
$2.57 |
$2.28 |
$1.19 |
$0.83 |
$1.52 |
$2.28 |
$1.00 |
$0.91 |
Adjusted Weighted Average Basic Shares Outstanding |
|
175.50M |
177.30M |
177.90M |
177.60M |
177.30M |
177.10M |
177M |
171.10M |
156.60M |
155.30M |
Adjusted Diluted Earnings per Share |
|
$0.66 |
$1.34 |
$2.56 |
$2.28 |
$1.19 |
$0.83 |
$1.52 |
$2.28 |
$1.00 |
$0.91 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
176.10M |
178.20M |
178.80M |
178.10M |
177.60M |
177.30M |
177.20M |
171.30M |
156.80M |
155.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.91 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
175.49M |
175.99M |
178.03M |
177.66M |
177.35M |
177.12M |
177.02M |
176.92M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
127 |
231 |
455 |
407 |
215 |
227 |
279 |
196 |
172 |
157 |
Normalized NOPAT Margin |
|
2.40% |
4.20% |
6.89% |
7.26% |
4.73% |
4.78% |
5.60% |
4.48% |
4.24% |
3.97% |
Pre Tax Income Margin |
|
2.88% |
5.57% |
9.15% |
9.66% |
6.21% |
4.17% |
7.33% |
6.01% |
6.57% |
6.03% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
9.91 |
22.06 |
63.61 |
44.19 |
21.56 |
12.42 |
22.05 |
14.47 |
13.41 |
13.76 |
NOPAT to Interest Expense |
|
7.65 |
16.26 |
47.40 |
31.94 |
15.78 |
9.29 |
16.21 |
21.39 |
8.02 |
8.21 |
EBIT Less CapEx to Interest Expense |
|
-16.63 |
-25.75 |
4.52 |
15.17 |
-2.82 |
-10.20 |
-2.63 |
-9.34 |
-9.74 |
-14.95 |
NOPAT Less CapEx to Interest Expense |
|
-18.89 |
-31.55 |
-11.69 |
2.91 |
-8.61 |
-13.34 |
-8.47 |
-2.43 |
-15.14 |
-20.50 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
56.92% |
26.67% |
12.17% |
12.23% |
188.95% |
28.91% |
15.14% |
6.54% |
19.95% |
17.89% |
Augmented Payout Ratio |
|
82.14% |
54.72% |
12.17% |
12.23% |
188.95% |
28.91% |
15.14% |
6.57% |
19.95% |
17.89% |