Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-2.39% |
-3.93% |
24.09% |
20.94% |
-17.31% |
0.36% |
0.41% |
8.89% |
-3.71% |
-16.14% |
EBITDA Growth |
|
59.59% |
-23.85% |
29.18% |
25.73% |
-0.15% |
10.74% |
-16.62% |
1.54% |
52.64% |
-49.10% |
EBIT Growth |
|
81.24% |
-29.89% |
36.66% |
30.81% |
-0.47% |
10.33% |
-21.15% |
1.05% |
94.86% |
-62.01% |
NOPAT Growth |
|
117.55% |
-40.62% |
38.70% |
30.55% |
-3.26% |
16.36% |
4.24% |
-27.98% |
207.65% |
-72.91% |
Net Income Growth |
|
141.96% |
-43.00% |
28.59% |
39.10% |
-28.11% |
41.20% |
-11.93% |
-31.43% |
293.51% |
-76.05% |
EPS Growth |
|
153.54% |
-41.65% |
27.69% |
38.51% |
-27.80% |
48.57% |
-11.35% |
-33.03% |
346.20% |
-75.88% |
Operating Cash Flow Growth |
|
86.68% |
-5.97% |
394.81% |
-79.15% |
379.68% |
-56.91% |
14.92% |
-42.81% |
-14.49% |
56.39% |
Free Cash Flow Firm Growth |
|
195.44% |
10.75% |
-22.31% |
30.55% |
136.87% |
-3,616.85% |
-118.02% |
-71.05% |
-33.03% |
10,255.15% |
Invested Capital Growth |
|
-7.03% |
-0.34% |
6.04% |
0.00% |
0.00% |
39.69% |
11.34% |
5.57% |
-2.62% |
-17.13% |
Revenue Q/Q Growth |
|
0.54% |
-2.70% |
4.03% |
4.94% |
-17.63% |
-0.49% |
-0.63% |
1.49% |
1.64% |
-4.71% |
EBITDA Q/Q Growth |
|
10.94% |
-5.20% |
4.89% |
0.21% |
-17.27% |
5.14% |
-4.63% |
-3.72% |
34.83% |
-27.88% |
EBIT Q/Q Growth |
|
13.26% |
-7.08% |
6.25% |
-0.86% |
-22.01% |
1.96% |
-6.08% |
-4.95% |
50.66% |
-38.07% |
NOPAT Q/Q Growth |
|
11.66% |
-9.14% |
13.30% |
-3.87% |
-20.70% |
3.84% |
38.80% |
-33.28% |
97.40% |
-54.60% |
Net Income Q/Q Growth |
|
14.48% |
-4.69% |
5.56% |
-4.18% |
-23.38% |
6.01% |
33.79% |
-37.34% |
128.79% |
-60.96% |
EPS Q/Q Growth |
|
16.31% |
-5.70% |
5.54% |
-4.61% |
-25.17% |
5.82% |
41.12% |
-38.95% |
134.05% |
-63.62% |
Operating Cash Flow Q/Q Growth |
|
15.65% |
-7.99% |
73.70% |
-37.25% |
-7.36% |
-79.66% |
92.79% |
-41.45% |
7.44% |
-0.71% |
Free Cash Flow Firm Q/Q Growth |
|
28.70% |
5.60% |
1,722.09% |
168.13% |
-34.48% |
-389.57% |
78.31% |
-67.66% |
11.33% |
11.08% |
Invested Capital Q/Q Growth |
|
-5.47% |
-1.79% |
-0.61% |
5.27% |
42.54% |
38.56% |
-0.19% |
-0.03% |
-5.02% |
-9.50% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
30.46% |
29.61% |
25.92% |
25.24% |
26.44% |
24.67% |
24.23% |
24.83% |
26.02% |
23.71% |
EBITDA Margin |
|
15.11% |
9.24% |
11.66% |
11.20% |
10.77% |
11.66% |
10.57% |
12.73% |
13.65% |
8.61% |
Operating Margin |
|
12.87% |
6.98% |
9.97% |
8.19% |
7.80% |
8.24% |
7.70% |
9.73% |
9.73% |
5.03% |
EBIT Margin |
|
12.77% |
6.88% |
9.42% |
8.56% |
7.91% |
8.32% |
7.56% |
9.63% |
10.38% |
5.13% |
Profit (Net Income) Margin |
|
8.60% |
3.47% |
5.85% |
5.65% |
4.91% |
5.50% |
3.91% |
4.45% |
7.07% |
1.73% |
Tax Burden Percent |
|
74.81% |
61.29% |
69.87% |
76.02% |
73.74% |
76.11% |
70.26% |
53.54% |
80.92% |
48.74% |
Interest Burden Percent |
|
90.09% |
82.38% |
88.88% |
86.82% |
84.17% |
86.85% |
73.52% |
86.37% |
84.22% |
69.24% |
Effective Tax Rate |
|
25.17% |
38.11% |
29.87% |
23.61% |
25.74% |
23.89% |
29.74% |
46.46% |
19.08% |
50.99% |
Return on Invested Capital (ROIC) |
|
17.40% |
7.70% |
13.33% |
9.90% |
7.58% |
9.14% |
9.92% |
10.32% |
14.54% |
4.23% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.82% |
3.33% |
6.73% |
7.23% |
4.37% |
5.71% |
-1.58% |
3.82% |
9.39% |
-0.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.89% |
1.77% |
3.31% |
4.09% |
2.47% |
2.80% |
-0.50% |
1.14% |
3.78% |
-0.14% |
Return on Equity (ROE) |
|
23.29% |
9.48% |
16.64% |
13.99% |
10.06% |
11.93% |
9.42% |
11.46% |
18.32% |
4.09% |
Cash Return on Invested Capital (CROIC) |
|
24.69% |
8.05% |
7.47% |
9.90% |
7.58% |
-23.98% |
-0.81% |
4.91% |
17.19% |
22.96% |
Operating Return on Assets (OROA) |
|
15.28% |
8.16% |
11.69% |
8.69% |
6.64% |
7.70% |
8.13% |
10.59% |
10.94% |
5.25% |
Return on Assets (ROA) |
|
10.30% |
4.12% |
7.26% |
5.74% |
4.12% |
5.09% |
4.20% |
4.90% |
7.46% |
1.77% |
Return on Common Equity (ROCE) |
|
22.41% |
9.09% |
16.17% |
13.72% |
9.87% |
11.45% |
8.95% |
11.04% |
17.51% |
3.92% |
Return on Equity Simple (ROE_SIMPLE) |
|
22.74% |
10.70% |
16.08% |
14.26% |
10.25% |
10.97% |
10.17% |
10.99% |
18.91% |
4.94% |
Net Operating Profit after Tax (NOPAT) |
|
393 |
180 |
304 |
219 |
168 |
173 |
149 |
143 |
199 |
65 |
NOPAT Margin |
|
9.63% |
4.32% |
6.99% |
6.26% |
5.80% |
6.27% |
5.41% |
5.21% |
7.87% |
2.46% |
Net Nonoperating Expense Percent (NNEP) |
|
5.58% |
4.37% |
6.60% |
2.67% |
3.21% |
3.42% |
11.50% |
6.51% |
5.15% |
4.59% |
Return On Investment Capital (ROIC_SIMPLE) |
|
17.26% |
7.32% |
12.36% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
69.54% |
70.39% |
74.08% |
74.76% |
73.56% |
75.33% |
75.77% |
75.17% |
73.98% |
76.29% |
SG&A Expenses to Revenue |
|
17.59% |
18.41% |
15.95% |
16.87% |
18.06% |
16.44% |
15.97% |
15.10% |
16.29% |
17.08% |
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 |
|
17.59% |
22.62% |
15.95% |
17.05% |
18.64% |
16.44% |
16.54% |
15.10% |
16.29% |
18.68% |
Earnings before Interest and Taxes (EBIT) |
|
520 |
287 |
409 |
300 |
229 |
230 |
209 |
265 |
262 |
134 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
616 |
386 |
507 |
392 |
312 |
323 |
291 |
349 |
344 |
225 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.98 |
3.57 |
4.38 |
3.66 |
2.56 |
2.22 |
2.14 |
3.14 |
3.11 |
2.49 |
Price to Tangible Book Value (P/TBV) |
|
7.83 |
8.47 |
10.43 |
10.10 |
7.05 |
6.13 |
4.55 |
5.50 |
6.13 |
5.55 |
Price to Revenue (P/Rev) |
|
1.51 |
1.16 |
1.59 |
1.45 |
1.22 |
1.11 |
0.82 |
1.27 |
1.16 |
0.87 |
Price to Earnings (P/E) |
|
17.64 |
32.05 |
27.62 |
25.97 |
25.20 |
21.06 |
22.29 |
30.11 |
16.93 |
56.92 |
Dividend Yield |
|
0.78% |
1.04% |
0.68% |
0.84% |
1.08% |
1.05% |
1.46% |
0.97% |
1.15% |
1.51% |
Earnings Yield |
|
5.67% |
3.12% |
3.62% |
3.85% |
3.97% |
4.75% |
4.49% |
3.32% |
5.91% |
1.76% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.11 |
2.48 |
3.27 |
2.66 |
1.97 |
1.76 |
1.76 |
2.67 |
2.47 |
1.98 |
Enterprise Value to Revenue (EV/Rev) |
|
1.66 |
1.39 |
1.77 |
1.68 |
1.51 |
1.41 |
1.01 |
1.38 |
1.32 |
1.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.98 |
15.05 |
15.17 |
15.03 |
13.98 |
12.08 |
9.55 |
10.88 |
9.67 |
12.15 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.00 |
20.23 |
18.77 |
19.68 |
19.04 |
16.94 |
13.35 |
14.37 |
12.71 |
20.40 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.22 |
32.18 |
25.28 |
26.91 |
25.99 |
22.48 |
18.68 |
26.58 |
16.76 |
42.46 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.81 |
18.93 |
23.55 |
89.41 |
13.79 |
59.12 |
18.19 |
28.55 |
14.29 |
10.06 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.14 |
30.80 |
45.14 |
26.91 |
25.99 |
0.00 |
0.00 |
55.93 |
14.17 |
7.82 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.46 |
0.78 |
0.53 |
0.68 |
0.68 |
0.68 |
0.66 |
0.66 |
0.77 |
0.79 |
Long-Term Debt to Equity |
|
0.46 |
0.78 |
0.53 |
0.67 |
0.67 |
0.67 |
0.65 |
0.65 |
0.77 |
0.78 |
Financial Leverage |
|
0.50 |
0.53 |
0.49 |
0.57 |
0.57 |
0.49 |
0.31 |
0.30 |
0.40 |
0.38 |
Leverage Ratio |
|
2.26 |
2.30 |
2.29 |
2.44 |
2.44 |
2.34 |
2.24 |
2.34 |
2.46 |
2.31 |
Compound Leverage Factor |
|
2.04 |
1.89 |
2.04 |
2.12 |
2.05 |
2.04 |
1.65 |
2.02 |
2.07 |
1.60 |
Debt to Total Capital |
|
31.48% |
43.96% |
34.84% |
40.58% |
40.58% |
40.58% |
39.88% |
39.60% |
43.50% |
44.02% |
Short-Term Debt to Total Capital |
|
0.10% |
0.16% |
0.28% |
0.77% |
0.77% |
0.77% |
0.61% |
0.06% |
0.09% |
0.12% |
Long-Term Debt to Total Capital |
|
31.38% |
43.81% |
34.57% |
39.81% |
39.81% |
39.81% |
39.27% |
39.54% |
43.40% |
43.90% |
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 |
|
2.22% |
2.48% |
2.42% |
1.12% |
1.12% |
1.12% |
4.01% |
2.04% |
2.25% |
2.71% |
Common Equity to Total Capital |
|
66.30% |
53.55% |
62.74% |
58.30% |
58.30% |
58.30% |
56.11% |
58.36% |
54.26% |
53.27% |
Debt to EBITDA |
|
1.19 |
2.88 |
1.73 |
2.46 |
3.10 |
2.99 |
2.59 |
2.16 |
2.20 |
3.37 |
Net Debt to EBITDA |
|
0.92 |
2.36 |
1.37 |
2.01 |
2.53 |
2.44 |
1.51 |
0.75 |
1.04 |
1.82 |
Long-Term Debt to EBITDA |
|
1.19 |
2.87 |
1.72 |
2.42 |
3.04 |
2.94 |
2.55 |
2.16 |
2.19 |
3.36 |
Debt to NOPAT |
|
1.87 |
6.16 |
2.89 |
4.41 |
5.75 |
5.57 |
5.05 |
5.28 |
3.81 |
11.76 |
Net Debt to NOPAT |
|
1.45 |
5.04 |
2.28 |
3.60 |
4.70 |
4.54 |
2.95 |
1.83 |
1.80 |
6.35 |
Long-Term Debt to NOPAT |
|
1.86 |
6.14 |
2.87 |
4.32 |
5.64 |
5.46 |
4.98 |
5.27 |
3.80 |
11.73 |
Altman Z-Score |
|
5.41 |
4.31 |
5.12 |
4.10 |
3.41 |
3.23 |
3.90 |
4.38 |
4.21 |
3.68 |
Noncontrolling Interest Sharing Ratio |
|
3.80% |
4.04% |
2.87% |
1.89% |
1.89% |
4.02% |
5.02% |
3.66% |
4.41% |
4.30% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.07 |
2.47 |
2.21 |
2.24 |
2.24 |
2.24 |
3.28 |
3.65 |
3.58 |
3.35 |
Quick Ratio |
|
1.01 |
1.19 |
0.98 |
0.98 |
0.98 |
0.98 |
1.95 |
2.47 |
2.40 |
2.22 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
557 |
188 |
170 |
219 |
168 |
-455 |
-12 |
68 |
235 |
351 |
Operating Cash Flow to CapEx |
|
726.68% |
322.71% |
355.77% |
62.18% |
330.02% |
62.18% |
1,722.68% |
282.81% |
441.00% |
644.89% |
Free Cash Flow to Firm to Interest Expense |
|
9.48 |
3.32 |
3.58 |
5.14 |
4.09 |
-11.33 |
-0.21 |
1.52 |
5.29 |
7.86 |
Operating Cash Flow to Interest Expense |
|
9.75 |
5.40 |
6.86 |
1.55 |
7.70 |
1.64 |
2.59 |
2.98 |
5.24 |
6.10 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.41 |
3.73 |
4.93 |
-0.94 |
5.37 |
-1.00 |
2.44 |
1.93 |
4.05 |
5.16 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.20 |
1.19 |
1.24 |
1.02 |
0.84 |
0.93 |
1.07 |
1.10 |
1.05 |
1.02 |
Accounts Receivable Turnover |
|
6.21 |
6.62 |
7.39 |
6.13 |
5.07 |
5.24 |
5.58 |
5.82 |
5.57 |
5.22 |
Inventory Turnover |
|
4.54 |
4.24 |
4.42 |
3.59 |
2.92 |
3.75 |
5.19 |
5.35 |
5.40 |
5.71 |
Fixed Asset Turnover |
|
6.76 |
6.88 |
7.28 |
5.85 |
4.84 |
4.97 |
5.34 |
5.29 |
4.80 |
4.60 |
Accounts Payable Turnover |
|
7.76 |
8.18 |
9.09 |
7.53 |
6.12 |
7.37 |
9.37 |
10.18 |
10.44 |
10.61 |
Days Sales Outstanding (DSO) |
|
58.77 |
55.18 |
49.38 |
59.58 |
72.06 |
69.62 |
65.37 |
62.67 |
65.55 |
69.92 |
Days Inventory Outstanding (DIO) |
|
80.42 |
86.15 |
82.64 |
101.63 |
124.90 |
97.40 |
70.29 |
68.16 |
67.57 |
63.96 |
Days Payable Outstanding (DPO) |
|
47.05 |
44.63 |
40.15 |
48.50 |
59.61 |
49.55 |
38.97 |
35.84 |
34.97 |
34.40 |
Cash Conversion Cycle (CCC) |
|
92.14 |
96.70 |
91.87 |
112.71 |
137.35 |
117.47 |
96.69 |
95.00 |
98.15 |
99.48 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,174 |
2,338 |
2,346 |
2,212 |
2,212 |
2,212 |
1,584 |
1,423 |
1,347 |
1,384 |
Invested Capital Turnover |
|
1.81 |
1.78 |
1.91 |
1.58 |
1.31 |
1.46 |
1.83 |
1.98 |
1.85 |
1.72 |
Increase / (Decrease) in Invested Capital |
|
-164 |
-8.06 |
134 |
0.00 |
0.00 |
629 |
161 |
75 |
-36 |
-286 |
Enterprise Value (EV) |
|
6,761 |
5,806 |
7,683 |
5,896 |
4,360 |
3,898 |
2,784 |
3,801 |
3,328 |
2,740 |
Market Capitalization |
|
6,142 |
4,835 |
6,929 |
5,081 |
3,545 |
3,083 |
2,268 |
3,500 |
2,932 |
2,284 |
Book Value per Share |
|
$76.97 |
$64.83 |
$74.10 |
$65.34 |
$65.25 |
$64.43 |
$47.98 |
$49.22 |
$41.91 |
$39.86 |
Tangible Book Value per Share |
|
$39.14 |
$27.32 |
$31.14 |
$23.70 |
$23.66 |
$23.36 |
$22.57 |
$28.15 |
$21.23 |
$17.85 |
Total Capital |
|
2,326 |
2,529 |
2,520 |
2,379 |
2,379 |
2,379 |
1,889 |
1,907 |
1,739 |
1,724 |
Total Debt |
|
732 |
1,112 |
878 |
965 |
965 |
965 |
753 |
755 |
756 |
759 |
Total Long-Term Debt |
|
730 |
1,108 |
871 |
947 |
947 |
947 |
742 |
754 |
755 |
757 |
Net Debt |
|
568 |
909 |
693 |
788 |
788 |
788 |
440 |
262 |
356 |
410 |
Capital Expenditures (CapEx) |
|
79 |
95 |
92 |
106 |
96 |
106 |
8.88 |
47 |
53 |
42 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
710 |
865 |
798 |
788 |
788 |
788 |
630 |
578 |
505 |
513 |
Debt-free Net Working Capital (DFNWC) |
|
874 |
1,068 |
984 |
965 |
965 |
965 |
943 |
1,071 |
905 |
862 |
Net Working Capital (NWC) |
|
872 |
1,065 |
977 |
947 |
947 |
947 |
932 |
1,070 |
903 |
860 |
Net Nonoperating Expense (NNE) |
|
42 |
36 |
50 |
21 |
26 |
21 |
41 |
21 |
20 |
19 |
Net Nonoperating Obligations (NNO) |
|
580 |
921 |
704 |
799 |
799 |
799 |
448 |
271 |
365 |
418 |
Total Depreciation and Amortization (D&A) |
|
95 |
99 |
97 |
93 |
83 |
93 |
83 |
85 |
82 |
91 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
17.42% |
20.73% |
18.37% |
22.50% |
27.22% |
28.48% |
22.84% |
21.05% |
20.03% |
19.60% |
Debt-free Net Working Capital to Revenue |
|
21.46% |
25.59% |
22.64% |
27.57% |
33.34% |
34.88% |
34.20% |
38.99% |
35.89% |
32.93% |
Net Working Capital to Revenue |
|
21.40% |
25.50% |
22.47% |
27.04% |
32.70% |
34.22% |
33.79% |
38.95% |
35.82% |
32.85% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$17.31 |
$6.85 |
$11.77 |
$0.00 |
$0.00 |
$0.00 |
$4.23 |
$5.16 |
$7.68 |
$1.72 |
Adjusted Weighted Average Basic Shares Outstanding |
|
20.05M |
20.22M |
21.35M |
0.00 |
0.00 |
0.00 |
22.31M |
22.52M |
22.56M |
23.29M |
Adjusted Diluted Earnings per Share |
|
$17.19 |
$6.78 |
$11.62 |
$0.00 |
$0.00 |
$0.00 |
$4.20 |
$5.11 |
$7.63 |
$1.71 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
20.05M |
20.22M |
21.35M |
0.00 |
0.00 |
0.00 |
22.45M |
22.74M |
22.71M |
23.41M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.23 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.05M |
20.22M |
21.35M |
0.00 |
0.00 |
0.00 |
21.94M |
22.69M |
22.52M |
22.79M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
393 |
289 |
304 |
224 |
180 |
173 |
160 |
143 |
199 |
122 |
Normalized NOPAT Margin |
|
9.63% |
6.93% |
6.99% |
6.40% |
6.22% |
6.27% |
5.81% |
5.21% |
7.87% |
4.64% |
Pre Tax Income Margin |
|
11.50% |
5.66% |
8.37% |
7.43% |
6.66% |
7.22% |
5.56% |
8.32% |
8.74% |
3.55% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
8.86 |
5.05 |
8.61 |
7.03 |
5.58 |
5.73 |
3.53 |
5.92 |
5.89 |
3.01 |
NOPAT to Interest Expense |
|
6.68 |
3.18 |
6.39 |
5.14 |
4.09 |
4.32 |
2.52 |
3.20 |
4.47 |
1.45 |
EBIT Less CapEx to Interest Expense |
|
7.52 |
3.38 |
6.68 |
4.54 |
3.24 |
3.09 |
3.38 |
4.87 |
4.71 |
2.06 |
NOPAT Less CapEx to Interest Expense |
|
5.34 |
1.50 |
4.46 |
2.65 |
1.75 |
1.68 |
2.37 |
2.15 |
3.28 |
0.50 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
13.98% |
34.63% |
18.30% |
20.94% |
29.95% |
27.23% |
37.86% |
32.32% |
20.74% |
83.80% |
Augmented Payout Ratio |
|
33.97% |
272.89% |
34.22% |
34.14% |
79.88% |
58.55% |
147.76% |
53.71% |
52.19% |
487.12% |