Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.92% |
2.18% |
1.95% |
31.89% |
16.69% |
7.13% |
7.40% |
5.96% |
7.81% |
-1.52% |
EBITDA Growth |
|
-11.27% |
1.62% |
-8.55% |
69.84% |
29.33% |
13.80% |
7.92% |
13.25% |
31.58% |
-19.67% |
EBIT Growth |
|
-16.22% |
-0.54% |
-9.71% |
85.27% |
37.64% |
20.04% |
7.91% |
16.31% |
53.03% |
-29.34% |
NOPAT Growth |
|
-16.55% |
-8.62% |
-5.34% |
93.35% |
40.89% |
18.93% |
38.50% |
3.17% |
40.00% |
-24.17% |
Net Income Growth |
|
-16.97% |
1.28% |
-11.47% |
91.16% |
43.24% |
16.82% |
37.29% |
4.94% |
50.21% |
-24.78% |
EPS Growth |
|
-15.10% |
1.94% |
-10.84% |
89.72% |
42.37% |
17.15% |
37.69% |
4.19% |
46.92% |
-25.71% |
Operating Cash Flow Growth |
|
-15.85% |
7.25% |
23.97% |
23.60% |
28.68% |
27.23% |
9.61% |
20.01% |
3.30% |
16.13% |
Free Cash Flow Firm Growth |
|
-11.36% |
-24.31% |
41.72% |
21.15% |
25.21% |
5.97% |
289.60% |
-24.89% |
-27.53% |
-37.52% |
Invested Capital Growth |
|
8.61% |
12.78% |
10.91% |
26.46% |
6.74% |
3.00% |
0.74% |
8.94% |
7.52% |
0.99% |
Revenue Q/Q Growth |
|
0.58% |
0.80% |
-0.76% |
5.62% |
5.38% |
2.68% |
0.40% |
2.13% |
1.52% |
0.71% |
EBITDA Q/Q Growth |
|
0.35% |
5.02% |
-11.94% |
9.08% |
8.61% |
2.78% |
2.27% |
4.13% |
3.08% |
0.88% |
EBIT Q/Q Growth |
|
-0.40% |
5.30% |
-13.40% |
9.75% |
10.51% |
3.78% |
2.66% |
4.95% |
4.85% |
0.47% |
NOPAT Q/Q Growth |
|
-0.83% |
5.09% |
-7.45% |
9.13% |
11.39% |
4.68% |
35.97% |
-21.33% |
2.50% |
1.30% |
Net Income Q/Q Growth |
|
-1.38% |
6.08% |
-7.09% |
8.05% |
11.07% |
5.18% |
33.57% |
-20.64% |
4.21% |
2.14% |
EPS Q/Q Growth |
|
-0.74% |
6.20% |
-6.42% |
7.70% |
10.39% |
5.59% |
33.01% |
-20.40% |
3.24% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-6.98% |
1.08% |
10.70% |
2.12% |
9.83% |
9.94% |
-2.80% |
3.82% |
1.76% |
11.55% |
Free Cash Flow Firm Q/Q Growth |
|
42.39% |
5.34% |
-3.49% |
7.91% |
3.95% |
2.42% |
6.39% |
-35.71% |
106.83% |
-25.56% |
Invested Capital Q/Q Growth |
|
-2.14% |
2.14% |
1.82% |
4.21% |
2.72% |
0.79% |
0.31% |
-3.15% |
-2.38% |
0.45% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
34.51% |
38.28% |
39.36% |
41.52% |
35.76% |
32.92% |
31.76% |
32.07% |
33.23% |
32.56% |
EBITDA Margin |
|
25.03% |
27.67% |
27.83% |
31.02% |
24.09% |
21.73% |
20.46% |
20.36% |
19.05% |
15.61% |
Operating Margin |
|
19.70% |
22.92% |
25.43% |
26.57% |
18.95% |
16.12% |
13.99% |
14.12% |
12.93% |
9.19% |
EBIT Margin |
|
19.66% |
23.02% |
23.65% |
26.70% |
19.01% |
16.12% |
14.38% |
14.31% |
13.04% |
9.19% |
Profit (Net Income) Margin |
|
17.03% |
20.12% |
20.30% |
23.37% |
16.13% |
13.14% |
12.05% |
9.42% |
9.52% |
6.83% |
Tax Burden Percent |
|
84.15% |
85.01% |
86.17% |
88.37% |
86.27% |
82.83% |
85.96% |
67.76% |
75.66% |
82.34% |
Interest Burden Percent |
|
102.92% |
102.80% |
99.59% |
99.05% |
98.33% |
98.41% |
97.45% |
97.16% |
96.44% |
90.28% |
Effective Tax Rate |
|
18.36% |
17.52% |
16.87% |
14.31% |
18.07% |
20.22% |
17.20% |
36.38% |
28.66% |
22.65% |
Return on Invested Capital (ROIC) |
|
22.04% |
29.20% |
35.76% |
44.49% |
26.91% |
20.03% |
17.16% |
12.97% |
13.61% |
10.14% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.95% |
25.10% |
38.78% |
41.83% |
24.21% |
18.36% |
12.72% |
5.23% |
4.44% |
52.88% |
Return on Net Nonoperating Assets (RNNOA) |
|
-4.33% |
-7.88% |
-12.42% |
-12.90% |
-6.71% |
-3.75% |
-1.70% |
-0.40% |
-0.20% |
-0.48% |
Return on Equity (ROE) |
|
17.71% |
21.32% |
23.34% |
31.59% |
20.20% |
16.28% |
15.46% |
12.57% |
13.41% |
9.65% |
Cash Return on Invested Capital (CROIC) |
|
13.78% |
17.19% |
25.42% |
21.12% |
20.38% |
17.08% |
16.42% |
4.41% |
6.36% |
9.15% |
Operating Return on Assets (OROA) |
|
15.23% |
18.24% |
19.70% |
24.76% |
15.89% |
13.73% |
12.86% |
12.79% |
11.54% |
7.64% |
Return on Assets (ROA) |
|
13.19% |
15.94% |
16.91% |
21.67% |
13.48% |
11.19% |
10.77% |
8.42% |
8.42% |
5.68% |
Return on Common Equity (ROCE) |
|
17.71% |
21.32% |
23.34% |
31.59% |
20.20% |
16.28% |
15.46% |
12.57% |
13.41% |
9.65% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.37% |
20.60% |
21.82% |
28.34% |
18.67% |
15.36% |
14.82% |
11.77% |
12.85% |
9.34% |
Net Operating Profit after Tax (NOPAT) |
|
465 |
558 |
610 |
645 |
333 |
237 |
199 |
144 |
139 |
99 |
NOPAT Margin |
|
16.08% |
18.90% |
21.14% |
22.77% |
15.53% |
12.86% |
11.59% |
8.98% |
9.23% |
7.11% |
Net Nonoperating Expense Percent (NNEP) |
|
4.09% |
4.10% |
-3.02% |
2.66% |
2.70% |
1.67% |
4.44% |
7.74% |
9.17% |
-42.74% |
Return On Investment Capital (ROIC_SIMPLE) |
|
16.13% |
18.06% |
21.09% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
65.49% |
61.72% |
60.64% |
58.48% |
64.24% |
67.08% |
68.24% |
67.93% |
66.77% |
67.44% |
SG&A Expenses to Revenue |
|
11.70% |
11.98% |
10.98% |
12.81% |
14.07% |
14.82% |
15.31% |
15.38% |
15.88% |
16.65% |
R&D to Revenue |
|
2.39% |
2.32% |
2.03% |
1.86% |
2.18% |
2.11% |
2.35% |
2.45% |
2.44% |
2.44% |
Operating Expenses to Revenue |
|
14.81% |
15.36% |
13.93% |
14.96% |
16.81% |
16.80% |
17.77% |
17.95% |
20.29% |
23.37% |
Earnings before Interest and Taxes (EBIT) |
|
569 |
679 |
683 |
756 |
408 |
297 |
247 |
229 |
197 |
129 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
724 |
816 |
803 |
878 |
517 |
400 |
351 |
326 |
288 |
219 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
8.84 |
9.02 |
6.46 |
14.79 |
11.21 |
6.99 |
5.12 |
5.60 |
5.40 |
4.09 |
Price to Tangible Book Value (P/TBV) |
|
9.24 |
9.42 |
6.78 |
15.68 |
12.13 |
7.66 |
5.63 |
6.23 |
6.09 |
4.75 |
Price to Revenue (P/Rev) |
|
8.19 |
8.81 |
6.01 |
12.20 |
9.68 |
5.98 |
4.16 |
4.48 |
4.00 |
2.99 |
Price to Earnings (P/E) |
|
48.12 |
43.77 |
29.60 |
52.19 |
60.02 |
45.52 |
34.54 |
47.57 |
42.05 |
43.85 |
Dividend Yield |
|
0.25% |
0.22% |
0.31% |
0.15% |
0.23% |
0.41% |
0.59% |
0.55% |
0.59% |
0.77% |
Earnings Yield |
|
2.08% |
2.28% |
3.38% |
1.92% |
1.67% |
2.20% |
2.90% |
2.10% |
2.38% |
2.28% |
Enterprise Value to Invested Capital (EV/IC) |
|
10.56 |
12.41 |
9.17 |
20.90 |
15.79 |
8.87 |
5.94 |
6.10 |
5.64 |
4.21 |
Enterprise Value to Revenue (EV/Rev) |
|
8.03 |
8.52 |
5.70 |
11.94 |
9.41 |
5.78 |
4.03 |
4.40 |
3.96 |
2.97 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
32.06 |
30.77 |
20.48 |
38.50 |
39.07 |
26.57 |
19.67 |
21.63 |
20.80 |
19.01 |
Enterprise Value to EBIT (EV/EBIT) |
|
40.82 |
36.99 |
24.10 |
44.73 |
49.51 |
35.84 |
27.99 |
30.77 |
30.39 |
32.30 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
49.91 |
45.05 |
26.96 |
52.47 |
60.60 |
44.91 |
34.75 |
49.03 |
42.95 |
41.76 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
35.54 |
32.35 |
22.72 |
57.92 |
42.76 |
28.94 |
23.96 |
26.75 |
27.26 |
19.56 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
79.82 |
76.52 |
37.93 |
110.53 |
79.99 |
52.68 |
36.32 |
144.15 |
91.94 |
46.28 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.08 |
0.07 |
0.08 |
0.11 |
0.14 |
0.16 |
0.14 |
0.15 |
0.20 |
0.29 |
Long-Term Debt to Equity |
|
0.08 |
0.03 |
0.08 |
0.09 |
0.14 |
0.16 |
0.14 |
0.15 |
0.20 |
0.22 |
Financial Leverage |
|
-0.24 |
-0.31 |
-0.32 |
-0.31 |
-0.28 |
-0.20 |
-0.13 |
-0.08 |
-0.04 |
-0.01 |
Leverage Ratio |
|
1.34 |
1.34 |
1.38 |
1.46 |
1.50 |
1.45 |
1.44 |
1.49 |
1.59 |
1.70 |
Compound Leverage Factor |
|
1.38 |
1.38 |
1.37 |
1.44 |
1.47 |
1.43 |
1.40 |
1.45 |
1.54 |
1.53 |
Debt to Total Capital |
|
7.02% |
6.70% |
7.22% |
9.77% |
12.10% |
14.06% |
12.31% |
13.34% |
16.98% |
22.56% |
Short-Term Debt to Total Capital |
|
0.00% |
4.34% |
0.08% |
1.71% |
0.11% |
0.13% |
0.01% |
0.00% |
0.18% |
5.24% |
Long-Term Debt to Total Capital |
|
7.02% |
2.36% |
7.14% |
8.07% |
11.99% |
13.93% |
12.31% |
13.34% |
16.80% |
17.31% |
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 |
|
92.98% |
93.30% |
92.78% |
90.23% |
87.90% |
85.94% |
87.69% |
86.66% |
83.02% |
77.45% |
Debt to EBITDA |
|
0.28 |
0.25 |
0.26 |
0.29 |
0.49 |
0.64 |
0.56 |
0.61 |
0.80 |
1.36 |
Net Debt to EBITDA |
|
-0.67 |
-1.05 |
-1.11 |
-0.82 |
-1.11 |
-0.94 |
-0.66 |
-0.38 |
-0.20 |
-0.17 |
Long-Term Debt to EBITDA |
|
0.28 |
0.09 |
0.26 |
0.24 |
0.49 |
0.64 |
0.56 |
0.61 |
0.79 |
1.05 |
Debt to NOPAT |
|
0.44 |
0.37 |
0.34 |
0.39 |
0.77 |
1.09 |
0.99 |
1.37 |
1.64 |
3.00 |
Net Debt to NOPAT |
|
-1.04 |
-1.54 |
-1.46 |
-1.11 |
-1.72 |
-1.58 |
-1.17 |
-0.87 |
-0.41 |
-0.38 |
Long-Term Debt to NOPAT |
|
0.44 |
0.13 |
0.34 |
0.32 |
0.76 |
1.08 |
0.99 |
1.37 |
1.62 |
2.30 |
Altman Z-Score |
|
17.96 |
19.47 |
14.21 |
24.24 |
15.82 |
11.09 |
9.97 |
9.83 |
8.46 |
5.87 |
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 |
|
2.79 |
2.88 |
3.70 |
2.93 |
2.73 |
3.10 |
3.15 |
2.66 |
2.66 |
2.14 |
Quick Ratio |
|
1.88 |
2.03 |
2.70 |
2.11 |
1.99 |
2.22 |
2.21 |
1.75 |
1.67 |
1.45 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
291 |
328 |
434 |
306 |
253 |
202 |
190 |
49 |
65 |
90 |
Operating Cash Flow to CapEx |
|
173.32% |
214.50% |
254.39% |
230.47% |
270.93% |
290.51% |
275.64% |
201.30% |
128.91% |
161.40% |
Free Cash Flow to Firm to Interest Expense |
|
96.99 |
36.47 |
54.90 |
37.32 |
30.80 |
23.73 |
22.66 |
6.26 |
8.03 |
6.37 |
Operating Cash Flow to Interest Expense |
|
217.80 |
86.28 |
91.65 |
71.22 |
57.62 |
43.20 |
34.36 |
33.76 |
27.09 |
15.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
92.13 |
46.06 |
55.62 |
40.32 |
36.35 |
28.33 |
21.89 |
16.99 |
6.07 |
5.73 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.77 |
0.79 |
0.83 |
0.93 |
0.84 |
0.85 |
0.89 |
0.89 |
0.88 |
0.83 |
Accounts Receivable Turnover |
|
5.44 |
5.79 |
5.79 |
6.48 |
6.09 |
6.06 |
6.34 |
7.05 |
7.90 |
7.77 |
Inventory Turnover |
|
4.67 |
4.29 |
4.41 |
4.73 |
4.95 |
5.48 |
5.46 |
5.24 |
5.30 |
5.21 |
Fixed Asset Turnover |
|
1.93 |
2.29 |
2.61 |
2.83 |
2.41 |
2.22 |
2.05 |
1.96 |
2.01 |
1.96 |
Accounts Payable Turnover |
|
7.87 |
7.95 |
7.82 |
7.44 |
7.46 |
8.59 |
8.73 |
8.35 |
8.34 |
8.47 |
Days Sales Outstanding (DSO) |
|
67.15 |
63.07 |
62.99 |
56.35 |
59.90 |
60.26 |
57.53 |
51.78 |
46.18 |
46.99 |
Days Inventory Outstanding (DIO) |
|
78.18 |
85.16 |
82.69 |
77.12 |
73.71 |
66.57 |
66.91 |
69.64 |
68.89 |
70.10 |
Days Payable Outstanding (DPO) |
|
46.40 |
45.89 |
46.66 |
49.08 |
48.95 |
42.47 |
41.81 |
43.70 |
43.79 |
43.09 |
Cash Conversion Cycle (CCC) |
|
98.93 |
102.33 |
99.02 |
84.39 |
84.65 |
84.36 |
82.63 |
77.72 |
71.29 |
74.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,198 |
2,024 |
1,795 |
1,618 |
1,280 |
1,199 |
1,164 |
1,155 |
1,060 |
986 |
Invested Capital Turnover |
|
1.37 |
1.55 |
1.69 |
1.95 |
1.73 |
1.56 |
1.48 |
1.44 |
1.47 |
1.43 |
Increase / (Decrease) in Invested Capital |
|
174 |
229 |
177 |
339 |
81 |
35 |
8.60 |
95 |
74 |
9.70 |
Enterprise Value (EV) |
|
23,223 |
25,118 |
16,451 |
33,823 |
20,205 |
10,627 |
6,914 |
7,044 |
5,981 |
4,154 |
Market Capitalization |
|
23,708 |
25,975 |
17,341 |
34,540 |
20,780 |
11,001 |
7,146 |
7,168 |
6,038 |
4,192 |
Book Value per Share |
|
$37.04 |
$38.94 |
$36.27 |
$31.53 |
$25.09 |
$21.26 |
$18.85 |
$17.24 |
$15.27 |
$14.20 |
Tangible Book Value per Share |
|
$35.42 |
$37.27 |
$34.57 |
$29.73 |
$23.17 |
$19.40 |
$17.15 |
$15.49 |
$13.54 |
$12.23 |
Total Capital |
|
2,885 |
3,088 |
2,894 |
2,588 |
2,110 |
1,831 |
1,592 |
1,477 |
1,346 |
1,322 |
Total Debt |
|
203 |
207 |
209 |
253 |
255 |
257 |
196 |
197 |
229 |
298 |
Total Long-Term Debt |
|
203 |
73 |
207 |
209 |
253 |
255 |
196 |
197 |
226 |
229 |
Net Debt |
|
-484 |
-857 |
-890 |
-717 |
-575 |
-375 |
-233 |
-125 |
-57 |
-38 |
Capital Expenditures (CapEx) |
|
377 |
362 |
285 |
253 |
174 |
126 |
105 |
131 |
170 |
132 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
503 |
545 |
508 |
430 |
257 |
280 |
273 |
228 |
200 |
154 |
Debt-free Net Working Capital (DFNWC) |
|
988 |
1,399 |
1,403 |
1,192 |
873 |
719 |
611 |
464 |
403 |
429 |
Net Working Capital (NWC) |
|
988 |
1,265 |
1,401 |
1,148 |
870 |
717 |
611 |
464 |
401 |
359 |
Net Nonoperating Expense (NNE) |
|
-27 |
-36 |
24 |
-17 |
-13 |
-5.07 |
-7.93 |
-7.04 |
-4.35 |
3.87 |
Net Nonoperating Obligations (NNO) |
|
-484 |
-857 |
-890 |
-717 |
-575 |
-375 |
-233 |
-125 |
-57 |
-38 |
Total Depreciation and Amortization (D&A) |
|
155 |
137 |
121 |
122 |
109 |
103 |
104 |
97 |
91 |
90 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
17.39% |
18.47% |
17.61% |
15.17% |
11.98% |
15.23% |
15.92% |
14.26% |
13.27% |
11.01% |
Debt-free Net Working Capital to Revenue |
|
34.14% |
47.41% |
48.59% |
42.10% |
40.64% |
39.10% |
35.57% |
29.02% |
26.72% |
30.63% |
Net Working Capital to Revenue |
|
34.14% |
42.87% |
48.51% |
40.54% |
40.54% |
38.97% |
35.56% |
29.02% |
26.57% |
25.68% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$6.75 |
$7.98 |
$7.87 |
$8.89 |
$4.68 |
$3.27 |
$2.80 |
$2.04 |
$1.96 |
$1.33 |
Adjusted Weighted Average Basic Shares Outstanding |
|
73M |
74.30M |
74.40M |
74.40M |
73.90M |
74M |
73.90M |
73.90M |
73.30M |
72M |
Adjusted Diluted Earnings per Share |
|
$6.69 |
$7.88 |
$7.73 |
$8.67 |
$4.57 |
$3.21 |
$2.74 |
$1.99 |
$1.91 |
$1.30 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
73.70M |
75.30M |
75.80M |
76.30M |
75.80M |
75.40M |
75.40M |
75.80M |
75M |
73.80M |
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 |
|
72.30M |
73.30M |
74.14M |
74.28M |
74.10M |
147.67M |
74.19M |
73.99M |
73.26M |
72.33M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
465 |
558 |
610 |
645 |
333 |
237 |
199 |
144 |
139 |
99 |
Normalized NOPAT Margin |
|
16.08% |
18.90% |
21.14% |
22.77% |
15.53% |
12.86% |
11.59% |
8.98% |
9.23% |
7.11% |
Pre Tax Income Margin |
|
20.24% |
23.66% |
23.55% |
26.45% |
18.69% |
15.86% |
14.02% |
13.91% |
12.58% |
8.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
189.63 |
75.44 |
86.42 |
92.21 |
49.77 |
34.88 |
29.40 |
29.35 |
24.30 |
9.12 |
NOPAT to Interest Expense |
|
155.09 |
61.95 |
77.24 |
78.61 |
40.66 |
27.84 |
23.69 |
18.42 |
17.19 |
7.05 |
EBIT Less CapEx to Interest Expense |
|
63.97 |
35.22 |
50.39 |
61.30 |
28.50 |
20.01 |
16.94 |
12.58 |
3.28 |
-0.21 |
NOPAT Less CapEx to Interest Expense |
|
29.42 |
21.73 |
41.21 |
47.71 |
19.39 |
12.97 |
11.22 |
1.65 |
-3.82 |
-2.28 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
12.00% |
9.61% |
9.23% |
7.72% |
13.89% |
18.66% |
20.35% |
25.95% |
24.93% |
33.89% |
Augmented Payout Ratio |
|
125.84% |
83.47% |
43.85% |
28.44% |
47.26% |
53.04% |
54.57% |
75.32% |
61.28% |
33.89% |