Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.65% |
17.52% |
44.68% |
5.25% |
-10.01% |
11.77% |
27.88% |
-2.99% |
-16.75% |
9.19% |
EBITDA Growth |
|
-3.36% |
23.46% |
60.78% |
-11.89% |
-30.61% |
20.35% |
67.29% |
-20.40% |
-46.05% |
3.89% |
EBIT Growth |
|
-4.13% |
25.75% |
65.72% |
-14.43% |
-34.82% |
21.36% |
79.53% |
-21.86% |
-50.30% |
-3.08% |
NOPAT Growth |
|
-4.19% |
32.78% |
25.46% |
20.41% |
-13.72% |
-9.88% |
72.04% |
-23.45% |
-48.34% |
-15.03% |
Net Income Growth |
|
53.99% |
-23.19% |
22.98% |
24.08% |
-7.02% |
-13.58% |
58.86% |
-22.99% |
-47.46% |
-6.24% |
EPS Growth |
|
53.99% |
-23.19% |
18.07% |
26.53% |
-6.45% |
-13.79% |
56.00% |
-21.15% |
-47.15% |
-4.62% |
Operating Cash Flow Growth |
|
-21.68% |
41.89% |
23.20% |
-0.39% |
13.36% |
-4.31% |
29.56% |
-22.50% |
-53.61% |
32.03% |
Free Cash Flow Firm Growth |
|
-43.20% |
74.66% |
-1.73% |
12.62% |
-95.86% |
3,011.83% |
40.97% |
-39.55% |
-256.37% |
138.82% |
Invested Capital Growth |
|
18.81% |
6.51% |
23.12% |
26.14% |
51.14% |
-3.06% |
5.65% |
11.75% |
58.95% |
0.18% |
Revenue Q/Q Growth |
|
2.01% |
8.24% |
6.22% |
1.30% |
-3.14% |
7.11% |
2.01% |
-0.46% |
-4.86% |
3.75% |
EBITDA Q/Q Growth |
|
-2.35% |
8.62% |
6.33% |
-1.58% |
-13.04% |
28.43% |
-2.12% |
0.05% |
-22.78% |
14.65% |
EBIT Q/Q Growth |
|
-2.84% |
9.42% |
6.50% |
-2.22% |
-15.50% |
34.35% |
-2.08% |
0.24% |
-26.66% |
19.03% |
NOPAT Q/Q Growth |
|
-4.10% |
10.66% |
-24.92% |
48.87% |
17.09% |
-3.56% |
-4.06% |
-0.57% |
-27.30% |
18.41% |
Net Income Q/Q Growth |
|
-4.04% |
10.48% |
-25.39% |
50.08% |
20.66% |
-5.87% |
-5.35% |
0.83% |
-28.02% |
19.22% |
EPS Q/Q Growth |
|
-4.04% |
10.48% |
-28.47% |
45.88% |
17.17% |
-7.41% |
-6.02% |
1.65% |
-28.57% |
21.57% |
Operating Cash Flow Q/Q Growth |
|
-30.58% |
20.59% |
4.11% |
-5.30% |
-1.56% |
6.69% |
-8.12% |
4.75% |
-31.43% |
32.91% |
Free Cash Flow Firm Q/Q Growth |
|
-42.98% |
17.33% |
15.93% |
-15.15% |
-96.70% |
3,440.33% |
-9.09% |
0.93% |
-397.31% |
138.26% |
Invested Capital Q/Q Growth |
|
-7.27% |
-8.83% |
-26.14% |
-0.72% |
59.09% |
0.41% |
2.99% |
2.20% |
44.41% |
-3.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
77.23% |
75.25% |
75.55% |
74.45% |
73.85% |
74.55% |
73.26% |
71.75% |
71.79% |
68.43% |
EBITDA Margin |
|
30.65% |
32.20% |
35.78% |
29.95% |
23.10% |
24.87% |
32.53% |
26.69% |
17.30% |
16.46% |
Operating Margin |
|
26.97% |
29.10% |
33.79% |
27.43% |
19.65% |
21.03% |
30.38% |
24.47% |
15.61% |
12.58% |
EBIT Margin |
|
27.36% |
29.28% |
33.54% |
27.27% |
19.75% |
21.44% |
30.11% |
24.25% |
14.48% |
12.85% |
Profit (Net Income) Margin |
|
41.52% |
27.14% |
23.07% |
27.19% |
28.10% |
21.72% |
26.99% |
21.42% |
13.52% |
11.61% |
Tax Burden Percent |
|
147.35% |
88.66% |
66.32% |
93.47% |
125.08% |
94.26% |
87.76% |
85.97% |
83.66% |
80.75% |
Interest Burden Percent |
|
102.98% |
104.54% |
103.71% |
106.69% |
113.74% |
107.47% |
102.13% |
102.75% |
111.62% |
111.89% |
Effective Tax Rate |
|
15.20% |
11.18% |
33.68% |
6.53% |
-25.08% |
5.74% |
12.24% |
14.03% |
16.34% |
19.25% |
Return on Invested Capital (ROIC) |
|
54.82% |
64.92% |
70.77% |
68.29% |
42.06% |
31.99% |
54.36% |
38.25% |
14.46% |
10.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
40.65% |
63.91% |
70.13% |
66.75% |
38.96% |
30.07% |
53.96% |
37.81% |
13.91% |
7.72% |
Return on Net Nonoperating Assets (RNNOA) |
|
-30.87% |
-48.85% |
-53.60% |
-48.64% |
-25.70% |
-18.53% |
-33.57% |
-23.22% |
-6.76% |
-2.97% |
Return on Equity (ROE) |
|
23.95% |
16.07% |
17.17% |
19.66% |
16.37% |
13.46% |
20.79% |
15.03% |
7.69% |
7.03% |
Cash Return on Invested Capital (CROIC) |
|
37.63% |
58.61% |
50.05% |
45.18% |
1.34% |
35.09% |
48.86% |
27.15% |
-31.07% |
9.82% |
Operating Return on Assets (OROA) |
|
14.42% |
16.10% |
22.09% |
17.06% |
9.03% |
9.44% |
16.41% |
12.32% |
6.10% |
5.86% |
Return on Assets (ROA) |
|
21.89% |
14.92% |
15.19% |
17.01% |
12.84% |
9.56% |
14.71% |
10.88% |
5.70% |
5.29% |
Return on Common Equity (ROCE) |
|
23.95% |
16.07% |
17.17% |
19.66% |
16.37% |
13.46% |
20.79% |
15.03% |
7.69% |
7.03% |
Return on Equity Simple (ROE_SIMPLE) |
|
22.66% |
14.93% |
16.13% |
19.31% |
15.04% |
13.96% |
19.57% |
14.98% |
7.53% |
7.00% |
Net Operating Profit after Tax (NOPAT) |
|
103 |
137 |
172 |
207 |
178 |
161 |
277 |
212 |
109 |
93 |
NOPAT Margin |
|
22.87% |
25.84% |
22.41% |
25.64% |
24.58% |
19.82% |
26.67% |
21.04% |
13.06% |
10.16% |
Net Nonoperating Expense Percent (NNEP) |
|
14.17% |
1.00% |
0.64% |
1.54% |
3.10% |
1.91% |
0.40% |
0.44% |
0.54% |
2.28% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
14.72% |
7.27% |
6.12% |
Cost of Revenue to Revenue |
|
22.77% |
24.75% |
24.45% |
25.55% |
26.15% |
25.45% |
26.74% |
28.25% |
28.21% |
31.57% |
SG&A Expenses to Revenue |
|
34.77% |
31.37% |
28.81% |
32.58% |
37.74% |
32.99% |
29.83% |
31.02% |
40.49% |
40.56% |
R&D to Revenue |
|
15.49% |
14.78% |
12.95% |
14.44% |
16.46% |
16.15% |
13.05% |
14.03% |
16.64% |
15.29% |
Operating Expenses to Revenue |
|
50.26% |
46.15% |
41.76% |
47.02% |
54.20% |
53.52% |
42.88% |
47.28% |
56.18% |
55.85% |
Earnings before Interest and Taxes (EBIT) |
|
123 |
155 |
257 |
220 |
143 |
174 |
312 |
244 |
121 |
118 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
138 |
170 |
274 |
242 |
168 |
202 |
337 |
269 |
145 |
151 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.24 |
5.32 |
9.12 |
5.55 |
6.72 |
10.89 |
9.45 |
5.59 |
4.74 |
4.05 |
Price to Tangible Book Value (P/TBV) |
|
3.63 |
5.96 |
10.31 |
6.23 |
8.49 |
13.71 |
11.49 |
6.79 |
7.14 |
5.90 |
Price to Revenue (P/Rev) |
|
5.94 |
9.68 |
13.04 |
7.82 |
12.55 |
16.95 |
13.03 |
7.99 |
8.52 |
6.73 |
Price to Earnings (P/E) |
|
14.31 |
35.66 |
56.53 |
28.76 |
44.67 |
78.01 |
48.30 |
37.28 |
62.99 |
57.93 |
Dividend Yield |
|
0.67% |
0.49% |
0.00% |
0.51% |
0.38% |
2.83% |
2.94% |
0.57% |
0.69% |
0.85% |
Earnings Yield |
|
6.99% |
2.80% |
1.77% |
3.48% |
2.24% |
1.28% |
2.07% |
2.68% |
1.59% |
1.73% |
Enterprise Value to Invested Capital (EV/IC) |
|
10.07 |
20.14 |
34.23 |
16.31 |
16.19 |
26.23 |
24.12 |
12.29 |
7.06 |
5.98 |
Enterprise Value to Revenue (EV/Rev) |
|
4.56 |
8.27 |
11.96 |
6.83 |
11.39 |
16.00 |
12.16 |
7.14 |
7.83 |
6.08 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.88 |
25.68 |
33.43 |
22.80 |
49.30 |
64.34 |
37.37 |
26.74 |
45.25 |
36.96 |
Enterprise Value to EBIT (EV/EBIT) |
|
16.67 |
28.24 |
35.66 |
25.05 |
57.65 |
74.61 |
40.39 |
29.43 |
54.07 |
47.34 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.94 |
32.00 |
53.37 |
26.64 |
46.32 |
80.73 |
45.60 |
33.93 |
59.95 |
59.88 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.01 |
24.05 |
40.84 |
24.65 |
32.62 |
53.53 |
40.15 |
29.50 |
58.06 |
37.32 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
29.05 |
35.44 |
75.47 |
40.28 |
1,457.96 |
73.59 |
50.73 |
47.79 |
0.00 |
60.99 |
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 |
|
-0.76 |
-0.76 |
-0.76 |
-0.73 |
-0.66 |
-0.62 |
-0.62 |
-0.61 |
-0.49 |
-0.39 |
Leverage Ratio |
|
1.09 |
1.08 |
1.13 |
1.16 |
1.27 |
1.41 |
1.41 |
1.38 |
1.35 |
1.33 |
Compound Leverage Factor |
|
1.13 |
1.13 |
1.17 |
1.23 |
1.45 |
1.51 |
1.44 |
1.42 |
1.51 |
1.48 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
28.25 |
42.85 |
33.67 |
27.03 |
11.81 |
16.78 |
15.84 |
10.90 |
9.62 |
9.04 |
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 |
|
8.28 |
8.00 |
5.59 |
8.54 |
5.04 |
4.55 |
3.39 |
3.82 |
4.47 |
3.62 |
Quick Ratio |
|
7.29 |
7.27 |
4.72 |
7.26 |
4.32 |
3.81 |
2.43 |
2.81 |
2.95 |
2.32 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
71 |
124 |
121 |
137 |
5.67 |
176 |
249 |
150 |
-235 |
91 |
Operating Cash Flow to CapEx |
|
704.01% |
1,420.73% |
780.15% |
602.38% |
1,164.92% |
1,822.15% |
2,032.13% |
1,237.64% |
489.30% |
991.03% |
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 |
|
0.53 |
0.55 |
0.66 |
0.63 |
0.46 |
0.44 |
0.55 |
0.51 |
0.42 |
0.46 |
Accounts Receivable Turnover |
|
10.87 |
10.54 |
8.30 |
6.34 |
6.16 |
6.77 |
7.81 |
7.68 |
6.86 |
6.96 |
Inventory Turnover |
|
3.08 |
4.08 |
3.95 |
2.73 |
2.64 |
3.41 |
3.19 |
2.41 |
1.66 |
1.81 |
Fixed Asset Turnover |
|
9.08 |
9.87 |
11.60 |
9.52 |
8.03 |
9.62 |
13.24 |
12.80 |
9.03 |
8.95 |
Accounts Payable Turnover |
|
8.18 |
14.82 |
11.25 |
10.38 |
11.13 |
12.09 |
9.19 |
7.99 |
9.73 |
9.70 |
Days Sales Outstanding (DSO) |
|
33.59 |
34.65 |
43.95 |
57.56 |
59.28 |
53.91 |
46.75 |
47.51 |
53.20 |
52.48 |
Days Inventory Outstanding (DIO) |
|
118.42 |
89.56 |
92.48 |
133.92 |
138.06 |
107.06 |
114.48 |
151.29 |
219.93 |
202.15 |
Days Payable Outstanding (DPO) |
|
44.63 |
24.63 |
32.44 |
35.16 |
32.79 |
30.18 |
39.70 |
45.69 |
37.50 |
37.61 |
Cash Conversion Cycle (CCC) |
|
107.38 |
99.57 |
103.99 |
156.33 |
164.55 |
130.78 |
121.53 |
153.11 |
235.63 |
217.02 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
204 |
217 |
268 |
338 |
510 |
495 |
523 |
584 |
928 |
930 |
Invested Capital Turnover |
|
2.40 |
2.51 |
3.16 |
2.66 |
1.71 |
1.61 |
2.04 |
1.82 |
1.11 |
0.98 |
Increase / (Decrease) in Invested Capital |
|
32 |
13 |
50 |
70 |
173 |
-16 |
28 |
61 |
344 |
1.68 |
Enterprise Value (EV) |
|
2,055 |
4,378 |
9,162 |
5,507 |
8,262 |
12,977 |
12,610 |
7,182 |
6,556 |
5,564 |
Market Capitalization |
|
2,677 |
5,124 |
9,990 |
6,305 |
9,107 |
13,744 |
13,518 |
8,036 |
7,132 |
6,151 |
Book Value per Share |
|
$9.73 |
$11.24 |
$12.65 |
$6.59 |
$7.93 |
$7.23 |
$8.09 |
$8.32 |
$8.74 |
$8.85 |
Tangible Book Value per Share |
|
$8.70 |
$10.03 |
$11.19 |
$5.88 |
$6.28 |
$5.74 |
$6.65 |
$6.84 |
$5.80 |
$6.07 |
Total Capital |
|
826 |
963 |
1,096 |
1,135 |
1,356 |
1,262 |
1,430 |
1,438 |
1,505 |
1,518 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-622 |
-745 |
-828 |
-798 |
-845 |
-767 |
-907 |
-854 |
-576 |
-587 |
Capital Expenditures (CapEx) |
|
18 |
13 |
29 |
37 |
22 |
13 |
15 |
20 |
23 |
15 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
42 |
40 |
113 |
153 |
75 |
97 |
128 |
130 |
195 |
198 |
Debt-free Net Working Capital (DFNWC) |
|
391 |
461 |
517 |
689 |
487 |
469 |
451 |
530 |
527 |
444 |
Net Working Capital (NWC) |
|
391 |
461 |
517 |
689 |
487 |
469 |
451 |
530 |
527 |
444 |
Net Nonoperating Expense (NNE) |
|
-84 |
-6.86 |
-5.04 |
-13 |
-26 |
-15 |
-3.33 |
-3.84 |
-3.89 |
-13 |
Net Nonoperating Obligations (NNO) |
|
-622 |
-745 |
-828 |
-798 |
-845 |
-767 |
-907 |
-854 |
-576 |
-587 |
Total Depreciation and Amortization (D&A) |
|
15 |
15 |
17 |
22 |
24 |
28 |
25 |
25 |
24 |
33 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
9.40% |
7.50% |
14.73% |
19.03% |
10.32% |
11.97% |
12.30% |
12.91% |
23.29% |
21.64% |
Debt-free Net Working Capital to Revenue |
|
86.74% |
86.98% |
67.53% |
85.44% |
67.08% |
57.88% |
43.51% |
52.68% |
62.94% |
48.55% |
Net Working Capital to Revenue |
|
86.74% |
86.98% |
67.53% |
85.44% |
67.08% |
57.88% |
43.51% |
52.68% |
62.94% |
48.55% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.09 |
$0.88 |
$1.02 |
$1.27 |
$1.19 |
$1.02 |
$1.59 |
$1.24 |
$0.66 |
$0.62 |
Adjusted Weighted Average Basic Shares Outstanding |
|
172.59M |
170.68M |
173.29M |
172.33M |
171.19M |
173.49M |
176.46M |
173.41M |
172.25M |
171.44M |
Adjusted Diluted Earnings per Share |
|
$1.07 |
$0.86 |
$0.99 |
$1.24 |
$1.16 |
$1.00 |
$1.56 |
$1.23 |
$0.65 |
$0.62 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
175.98M |
174.14M |
179.55M |
177.41M |
175.27M |
176.59M |
179.92M |
174.87M |
173.40M |
172.61M |
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 |
|
169.77M |
172.11M |
173.55M |
170.83M |
172.61M |
352.06M |
347.83M |
345.07M |
343.27M |
169.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
103 |
137 |
172 |
207 |
100 |
194 |
277 |
213 |
109 |
93 |
Normalized NOPAT Margin |
|
22.87% |
25.84% |
22.41% |
25.64% |
13.76% |
23.95% |
26.67% |
21.18% |
13.06% |
10.16% |
Pre Tax Income Margin |
|
28.18% |
30.61% |
34.78% |
29.09% |
22.46% |
23.05% |
30.75% |
24.92% |
16.16% |
14.38% |
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 |
|
9.66% |
17.55% |
16.43% |
14.53% |
17.23% |
221.65% |
15.46% |
21.31% |
43.34% |
49.29% |
Augmented Payout Ratio |
|
77.20% |
50.36% |
86.44% |
107.49% |
47.49% |
250.61% |
73.22% |
116.10% |
113.81% |
112.47% |