Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-6.00% |
11.99% |
20.36% |
21.17% |
-10.63% |
1.58% |
-0.07% |
-50.17% |
92.96% |
-0.63% |
EBITDA Growth |
|
3.37% |
17.09% |
13.26% |
11.77% |
-9.12% |
12.64% |
-11.62% |
-11.99% |
3.70% |
0.66% |
EBIT Growth |
|
5.82% |
22.17% |
14.48% |
12.41% |
-10.70% |
16.66% |
-13.43% |
-13.64% |
5.76% |
1.41% |
NOPAT Growth |
|
-11.88% |
-8.88% |
67.47% |
13.55% |
-14.29% |
-3.92% |
-18.58% |
7.08% |
-3.58% |
12.59% |
Net Income Growth |
|
-5.53% |
21.07% |
16.21% |
10.74% |
-9.05% |
14.14% |
-29.57% |
19.81% |
1.80% |
5.20% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
46.80% |
31.31% |
-15.53% |
14.17% |
-25.45% |
-0.70% |
134.87% |
-56.39% |
8.21% |
2.60% |
Free Cash Flow Firm Growth |
|
79.06% |
116.88% |
-41.29% |
-31.71% |
-1.20% |
19.65% |
198.81% |
-72.33% |
7.70% |
-7.87% |
Invested Capital Growth |
|
-13.06% |
2.61% |
16.07% |
-0.62% |
-8.82% |
-6.59% |
-2.74% |
12.32% |
-4.45% |
-2.30% |
Revenue Q/Q Growth |
|
-0.54% |
0.99% |
3.28% |
7.35% |
27.07% |
-15.88% |
0.38% |
-50.05% |
94.20% |
0.36% |
EBITDA Q/Q Growth |
|
4.18% |
3.66% |
4.16% |
8.82% |
-0.93% |
4.06% |
0.79% |
-9.61% |
-0.42% |
1.49% |
EBIT Q/Q Growth |
|
5.30% |
4.75% |
5.57% |
9.67% |
-1.01% |
5.27% |
1.06% |
-11.37% |
-0.06% |
1.79% |
NOPAT Q/Q Growth |
|
-1.93% |
0.90% |
8.89% |
13.59% |
-3.92% |
-8.21% |
-14.80% |
15.25% |
-2.66% |
2.62% |
Net Income Q/Q Growth |
|
-7.35% |
4.63% |
7.50% |
8.44% |
0.71% |
3.82% |
-25.80% |
21.21% |
-2.70% |
2.68% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
11.02% |
16.72% |
-13.96% |
3.05% |
-15.23% |
4.26% |
54.01% |
-38.56% |
-8.62% |
-16.63% |
Free Cash Flow Firm Q/Q Growth |
|
13.88% |
39.57% |
-26.69% |
-30.80% |
12.51% |
17.75% |
86.31% |
-59.82% |
-8.48% |
-22.75% |
Invested Capital Q/Q Growth |
|
-11.38% |
-6.68% |
-2.56% |
-7.81% |
-14.66% |
-11.39% |
-7.28% |
2.15% |
-8.29% |
-9.19% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
35.01% |
33.38% |
33.88% |
34.91% |
36.17% |
37.38% |
36.26% |
36.96% |
38.23% |
36.87% |
EBITDA Margin |
|
20.31% |
18.47% |
17.66% |
18.77% |
20.35% |
20.01% |
18.04% |
20.40% |
11.55% |
21.49% |
Operating Margin |
|
13.90% |
13.24% |
16.12% |
11.76% |
12.36% |
13.13% |
13.58% |
13.56% |
8.75% |
16.86% |
EBIT Margin |
|
17.54% |
15.58% |
14.29% |
15.02% |
16.19% |
16.20% |
14.11% |
16.28% |
9.39% |
17.14% |
Profit (Net Income) Margin |
|
12.00% |
11.94% |
11.05% |
11.44% |
12.52% |
12.30% |
10.95% |
15.53% |
6.46% |
12.24% |
Tax Burden Percent |
|
68.42% |
76.64% |
77.33% |
76.18% |
77.33% |
75.92% |
77.60% |
95.38% |
68.75% |
71.43% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
31.58% |
23.36% |
22.67% |
23.82% |
22.67% |
24.08% |
22.40% |
4.62% |
31.25% |
28.57% |
Return on Invested Capital (ROIC) |
|
18.25% |
19.61% |
23.43% |
15.07% |
12.62% |
13.59% |
13.49% |
17.29% |
16.75% |
16.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.42% |
16.19% |
25.80% |
11.74% |
9.17% |
10.26% |
12.86% |
13.25% |
15.36% |
16.44% |
Return on Net Nonoperating Assets (RNNOA) |
|
-8.00% |
-8.17% |
-13.64% |
-6.54% |
-4.87% |
-5.00% |
-5.84% |
-6.13% |
-7.20% |
-7.27% |
Return on Equity (ROE) |
|
10.25% |
11.44% |
9.78% |
8.53% |
7.75% |
8.59% |
7.65% |
11.16% |
9.55% |
9.52% |
Cash Return on Invested Capital (CROIC) |
|
32.22% |
17.04% |
8.55% |
15.69% |
21.84% |
20.41% |
16.27% |
5.68% |
21.30% |
19.12% |
Operating Return on Assets (OROA) |
|
11.37% |
11.40% |
9.63% |
8.56% |
7.77% |
8.87% |
7.79% |
9.14% |
10.71% |
10.18% |
Return on Assets (ROA) |
|
7.78% |
8.74% |
7.45% |
6.52% |
6.01% |
6.74% |
6.05% |
8.71% |
7.36% |
7.27% |
Return on Common Equity (ROCE) |
|
10.26% |
11.45% |
9.79% |
8.53% |
7.75% |
8.59% |
7.65% |
11.16% |
9.54% |
9.51% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.97% |
11.16% |
9.69% |
8.49% |
7.73% |
8.53% |
7.57% |
10.99% |
9.46% |
9.47% |
Net Operating Profit after Tax (NOPAT) |
|
69 |
78 |
86 |
51 |
45 |
53 |
55 |
67 |
63 |
65 |
NOPAT Margin |
|
9.51% |
10.14% |
12.47% |
8.96% |
9.56% |
9.97% |
10.54% |
12.93% |
6.02% |
12.05% |
Net Nonoperating Expense Percent (NNEP) |
|
3.84% |
3.42% |
-2.38% |
3.32% |
3.45% |
3.34% |
0.63% |
4.04% |
1.39% |
0.35% |
Return On Investment Capital (ROIC_SIMPLE) |
|
7.89% |
9.47% |
10.93% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
64.99% |
66.62% |
66.12% |
65.09% |
63.83% |
62.62% |
63.74% |
63.04% |
61.77% |
63.13% |
SG&A Expenses to Revenue |
|
21.11% |
20.15% |
17.76% |
23.15% |
23.80% |
24.25% |
22.68% |
23.39% |
10.36% |
20.01% |
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 |
|
21.11% |
20.15% |
17.76% |
23.15% |
23.80% |
24.25% |
22.68% |
23.39% |
-8.75% |
20.01% |
Earnings before Interest and Taxes (EBIT) |
|
127 |
120 |
98 |
86 |
76 |
85 |
73 |
85 |
98 |
93 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
147 |
142 |
121 |
107 |
96 |
105 |
94 |
106 |
120 |
116 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.65 |
2.70 |
3.46 |
2.82 |
2.21 |
2.49 |
2.40 |
2.59 |
2.84 |
2.25 |
Price to Tangible Book Value (P/TBV) |
|
3.71 |
3.86 |
5.06 |
4.16 |
3.28 |
3.69 |
3.58 |
3.91 |
4.37 |
3.50 |
Price to Revenue (P/Rev) |
|
3.19 |
2.89 |
3.94 |
3.80 |
3.58 |
3.58 |
3.47 |
3.66 |
1.94 |
2.91 |
Price to Earnings (P/E) |
|
26.60 |
24.16 |
35.63 |
33.20 |
28.61 |
29.09 |
31.61 |
23.49 |
29.97 |
23.80 |
Dividend Yield |
|
1.11% |
1.13% |
0.92% |
1.11% |
1.42% |
1.25% |
1.29% |
1.19% |
1.10% |
1.36% |
Earnings Yield |
|
3.76% |
4.14% |
2.81% |
3.01% |
3.50% |
3.44% |
3.16% |
4.26% |
3.34% |
4.20% |
Enterprise Value to Invested Capital (EV/IC) |
|
5.09 |
4.45 |
5.88 |
5.12 |
3.70 |
4.01 |
3.61 |
3.82 |
4.57 |
3.27 |
Enterprise Value to Revenue (EV/Rev) |
|
2.47 |
2.33 |
3.36 |
3.03 |
2.67 |
2.84 |
2.78 |
3.03 |
1.60 |
2.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.14 |
12.63 |
19.03 |
16.17 |
13.14 |
14.19 |
15.40 |
14.83 |
13.89 |
10.79 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.05 |
14.96 |
23.53 |
20.21 |
16.51 |
17.52 |
19.70 |
18.58 |
17.08 |
13.52 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.93 |
22.99 |
26.96 |
33.87 |
27.95 |
28.47 |
26.37 |
23.39 |
26.66 |
19.25 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.84 |
18.96 |
32.05 |
20.31 |
16.85 |
14.93 |
14.29 |
36.57 |
16.97 |
13.75 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.69 |
26.46 |
73.88 |
32.53 |
16.15 |
18.96 |
21.86 |
71.19 |
20.96 |
16.90 |
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 |
|
-0.56 |
-0.50 |
-0.53 |
-0.56 |
-0.53 |
-0.49 |
-0.45 |
-0.46 |
-0.47 |
-0.44 |
Leverage Ratio |
|
1.32 |
1.31 |
1.31 |
1.31 |
1.29 |
1.27 |
1.27 |
1.28 |
1.30 |
1.31 |
Compound Leverage Factor |
|
1.32 |
1.31 |
1.31 |
1.31 |
1.29 |
1.27 |
1.27 |
1.28 |
1.30 |
1.31 |
Debt to Total Capital |
|
0.11% |
0.13% |
0.13% |
0.12% |
0.11% |
0.10% |
0.05% |
0.06% |
0.08% |
0.09% |
Short-Term Debt to Total Capital |
|
0.11% |
0.13% |
0.13% |
0.12% |
0.11% |
0.10% |
0.05% |
0.06% |
0.05% |
0.03% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
0.05% |
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 |
|
-0.04% |
-0.04% |
-0.04% |
-0.03% |
-0.03% |
-0.03% |
-0.02% |
0.00% |
0.02% |
0.05% |
Common Equity to Total Capital |
|
99.93% |
99.91% |
99.90% |
99.91% |
99.92% |
99.93% |
99.97% |
99.95% |
99.90% |
99.86% |
Debt to EBITDA |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
Net Debt to EBITDA |
|
-3.58 |
-3.00 |
-3.27 |
-4.07 |
-4.47 |
-3.72 |
-3.81 |
-3.10 |
-2.92 |
-2.77 |
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 |
|
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Net Debt to NOPAT |
|
-7.65 |
-5.46 |
-4.63 |
-8.53 |
-9.51 |
-7.46 |
-6.52 |
-4.89 |
-5.60 |
-4.93 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
Altman Z-Score |
|
6.33 |
6.53 |
8.20 |
6.32 |
5.66 |
6.41 |
6.64 |
6.99 |
7.68 |
5.79 |
Noncontrolling Interest Sharing Ratio |
|
-0.04% |
-0.04% |
-0.03% |
-0.03% |
-0.03% |
-0.02% |
-0.01% |
0.01% |
0.04% |
0.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.82 |
3.59 |
3.43 |
3.36 |
4.58 |
4.44 |
4.95 |
4.25 |
4.71 |
4.08 |
Quick Ratio |
|
2.73 |
2.39 |
2.31 |
2.51 |
3.57 |
3.58 |
3.84 |
2.90 |
3.61 |
3.04 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
121 |
68 |
31 |
53 |
78 |
79 |
66 |
22 |
80 |
74 |
Operating Cash Flow to CapEx |
|
771.73% |
353.08% |
308.49% |
271.42% |
415.75% |
494.72% |
365.53% |
257.74% |
612.49% |
586.28% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.65 |
0.73 |
0.67 |
0.57 |
0.48 |
0.55 |
0.55 |
0.56 |
1.14 |
0.59 |
Accounts Receivable Turnover |
|
14.55 |
13.48 |
12.11 |
11.88 |
10.92 |
11.12 |
10.69 |
11.50 |
22.18 |
11.46 |
Inventory Turnover |
|
5.45 |
5.72 |
6.50 |
6.46 |
5.07 |
5.81 |
6.05 |
5.83 |
10.75 |
5.14 |
Fixed Asset Turnover |
|
3.27 |
3.54 |
3.26 |
2.88 |
2.51 |
2.81 |
2.84 |
2.89 |
5.70 |
2.88 |
Accounts Payable Turnover |
|
32.18 |
24.96 |
22.59 |
26.54 |
23.36 |
26.91 |
27.86 |
29.43 |
59.49 |
29.70 |
Days Sales Outstanding (DSO) |
|
25.08 |
27.07 |
30.15 |
30.74 |
33.42 |
32.83 |
34.16 |
31.74 |
16.46 |
31.85 |
Days Inventory Outstanding (DIO) |
|
66.99 |
63.80 |
56.16 |
56.53 |
72.02 |
62.81 |
60.34 |
62.63 |
33.96 |
70.99 |
Days Payable Outstanding (DPO) |
|
11.34 |
14.62 |
16.16 |
13.75 |
15.63 |
13.57 |
13.10 |
12.40 |
6.14 |
12.29 |
Cash Conversion Cycle (CCC) |
|
80.73 |
76.25 |
70.14 |
73.52 |
89.81 |
82.08 |
81.40 |
81.97 |
44.28 |
90.55 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
350 |
403 |
393 |
338 |
341 |
373 |
400 |
411 |
366 |
383 |
Invested Capital Turnover |
|
1.92 |
1.93 |
1.88 |
1.68 |
1.32 |
1.36 |
1.28 |
1.34 |
2.78 |
1.39 |
Increase / (Decrease) in Invested Capital |
|
-53 |
10 |
54 |
-2.11 |
-33 |
-26 |
-11 |
45 |
-17 |
-9.02 |
Enterprise Value (EV) |
|
1,783 |
1,794 |
2,309 |
1,732 |
1,259 |
1,496 |
1,442 |
1,571 |
1,672 |
1,252 |
Market Capitalization |
|
2,310 |
2,221 |
2,706 |
2,169 |
1,688 |
1,888 |
1,799 |
1,900 |
2,023 |
1,573 |
Book Value per Share |
|
$12.19 |
$11.83 |
$11.36 |
$11.45 |
$11.50 |
$11.63 |
$11.69 |
$11.66 |
$11.47 |
$11.40 |
Tangible Book Value per Share |
|
$8.71 |
$8.26 |
$7.76 |
$7.76 |
$7.76 |
$7.83 |
$7.82 |
$7.71 |
$7.47 |
$7.35 |
Total Capital |
|
871 |
824 |
784 |
770 |
764 |
760 |
751 |
734 |
712 |
699 |
Total Debt |
|
0.92 |
1.09 |
1.05 |
0.94 |
0.83 |
0.75 |
0.37 |
0.44 |
0.57 |
0.61 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.38 |
Net Debt |
|
-526 |
-426 |
-396 |
-436 |
-429 |
-392 |
-356 |
-328 |
-351 |
-321 |
Capital Expenditures (CapEx) |
|
18 |
27 |
23 |
31 |
18 |
20 |
28 |
17 |
16 |
16 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
52 |
75 |
70 |
43 |
42 |
35 |
57 |
69 |
49 |
53 |
Debt-free Net Working Capital (DFNWC) |
|
247 |
247 |
220 |
189 |
252 |
275 |
243 |
208 |
236 |
222 |
Net Working Capital (NWC) |
|
246 |
246 |
219 |
188 |
251 |
274 |
243 |
207 |
236 |
222 |
Net Nonoperating Expense (NNE) |
|
-18 |
-14 |
9.75 |
-14 |
-14 |
-12 |
-2.11 |
-13 |
-4.59 |
-1.07 |
Net Nonoperating Obligations (NNO) |
|
-520 |
-420 |
-390 |
-430 |
-423 |
-386 |
-351 |
-323 |
-346 |
-316 |
Total Depreciation and Amortization (D&A) |
|
20 |
22 |
23 |
21 |
20 |
20 |
20 |
21 |
22 |
23 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
7.23% |
9.76% |
10.22% |
7.55% |
8.99% |
6.59% |
10.91% |
13.33% |
4.71% |
9.86% |
Debt-free Net Working Capital to Revenue |
|
34.19% |
32.09% |
32.02% |
33.16% |
53.43% |
52.08% |
46.83% |
39.97% |
22.65% |
41.10% |
Net Working Capital to Revenue |
|
34.06% |
31.94% |
31.86% |
33.00% |
53.25% |
51.94% |
46.76% |
39.89% |
22.62% |
41.06% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.22 |
$1.32 |
$0.00 |
$0.97 |
$0.89 |
$0.99 |
$0.89 |
$1.28 |
$1.08 |
$1.08 |
Adjusted Weighted Average Basic Shares Outstanding |
|
71.32M |
69.83M |
0.00 |
67.43M |
66.51M |
65.47M |
64.22M |
63.18M |
62.24M |
61.44M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.89 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
69.44M |
69.44M |
0.00 |
67.14M |
66.00M |
65.04M |
64.12M |
62.59M |
61.92M |
60.71M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.89 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
69.44M |
69.44M |
0.00 |
67.14M |
66.00M |
65.04M |
64.12M |
62.59M |
61.92M |
60.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
78 |
86 |
51 |
45 |
53 |
55 |
67 |
63 |
65 |
Normalized NOPAT Margin |
|
9.51% |
10.14% |
12.47% |
8.96% |
9.56% |
9.97% |
10.54% |
12.93% |
6.02% |
12.05% |
Pre Tax Income Margin |
|
17.54% |
15.58% |
14.29% |
15.02% |
16.19% |
16.20% |
14.11% |
16.28% |
9.39% |
17.14% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
29.39% |
27.29% |
32.45% |
36.96% |
40.37% |
36.18% |
40.45% |
28.05% |
33.08% |
31.42% |
Augmented Payout Ratio |
|
44.98% |
63.33% |
74.50% |
83.18% |
94.73% |
88.80% |
74.46% |
70.37% |
76.29% |
81.33% |