Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.36% |
5.94% |
9.67% |
19.82% |
6.39% |
5.14% |
26.27% |
21.74% |
-13.40% |
-5.79% |
EBITDA Growth |
|
13.96% |
2.58% |
-6.95% |
10.88% |
10.39% |
0.61% |
29.19% |
23.30% |
-12.39% |
-8.02% |
EBIT Growth |
|
13.32% |
0.74% |
-13.49% |
9.17% |
7.75% |
-2.82% |
46.61% |
27.36% |
-25.41% |
-16.31% |
NOPAT Growth |
|
13.16% |
1.07% |
60.62% |
-27.65% |
6.95% |
-2.63% |
46.84% |
26.61% |
-23.19% |
-19.25% |
Net Income Growth |
|
13.99% |
1.14% |
58.82% |
-28.66% |
5.46% |
-1.99% |
50.35% |
27.41% |
-24.87% |
-21.61% |
EPS Growth |
|
15.82% |
4.10% |
62.20% |
-28.32% |
7.67% |
-0.63% |
50.63% |
28.99% |
-24.32% |
-20.23% |
Operating Cash Flow Growth |
|
35.02% |
-2.19% |
0.12% |
27.21% |
0.97% |
2.23% |
9.00% |
45.18% |
-1.82% |
-14.99% |
Free Cash Flow Firm Growth |
|
1,204.12% |
22.76% |
-41.49% |
-7.40% |
44.63% |
75.76% |
-32.04% |
-40.13% |
-87.74% |
3,285.69% |
Invested Capital Growth |
|
7.54% |
4.41% |
21.57% |
11.43% |
8.78% |
1.83% |
13.12% |
20.01% |
15.38% |
-3.22% |
Revenue Q/Q Growth |
|
0.19% |
1.55% |
3.89% |
3.95% |
1.47% |
3.07% |
6.66% |
1.04% |
-2.63% |
-1.29% |
EBITDA Q/Q Growth |
|
1.93% |
0.45% |
-3.64% |
-1.00% |
8.51% |
0.71% |
8.20% |
-0.51% |
-3.12% |
0.94% |
EBIT Q/Q Growth |
|
1.42% |
0.20% |
-7.22% |
-3.28% |
12.64% |
0.37% |
12.34% |
-2.96% |
-7.34% |
0.45% |
NOPAT Q/Q Growth |
|
1.28% |
0.41% |
64.58% |
-37.11% |
11.35% |
1.48% |
12.39% |
-3.83% |
-5.25% |
0.13% |
Net Income Q/Q Growth |
|
1.53% |
0.19% |
63.98% |
-37.73% |
12.16% |
1.88% |
13.11% |
-4.05% |
-6.16% |
0.34% |
EPS Q/Q Growth |
|
2.52% |
0.79% |
64.80% |
-37.61% |
13.03% |
1.94% |
13.33% |
-3.66% |
-6.19% |
1.09% |
Operating Cash Flow Q/Q Growth |
|
1.86% |
-0.72% |
7.06% |
8.33% |
-11.98% |
4.77% |
3.57% |
10.40% |
-10.58% |
7.43% |
Free Cash Flow Firm Q/Q Growth |
|
47.48% |
-3.63% |
-3.99% |
-19.71% |
17.78% |
0.83% |
-33.51% |
158.59% |
-74.30% |
34.35% |
Invested Capital Q/Q Growth |
|
2.49% |
3.04% |
14.17% |
3.19% |
3.40% |
3.46% |
10.05% |
4.54% |
4.42% |
0.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
20.11% |
72.96% |
18.10% |
16.96% |
17.87% |
71.93% |
72.66% |
70.94% |
18.68% |
18.90% |
EBITDA Margin |
|
17.06% |
16.51% |
14.01% |
12.96% |
13.45% |
12.87% |
13.17% |
13.34% |
13.49% |
13.17% |
Operating Margin |
|
11.57% |
11.00% |
8.68% |
7.91% |
8.01% |
7.40% |
8.59% |
8.99% |
7.74% |
6.88% |
EBIT Margin |
|
11.57% |
11.00% |
8.68% |
7.91% |
8.01% |
7.40% |
8.59% |
8.99% |
7.74% |
6.88% |
Profit (Net Income) Margin |
|
6.90% |
6.59% |
9.55% |
5.68% |
5.63% |
5.25% |
6.25% |
6.54% |
5.68% |
4.72% |
Tax Burden Percent |
|
61.90% |
62.10% |
115.29% |
76.40% |
75.83% |
75.98% |
76.10% |
75.65% |
77.90% |
75.16% |
Interest Burden Percent |
|
96.44% |
96.50% |
95.42% |
94.10% |
92.79% |
93.40% |
95.62% |
96.23% |
94.13% |
91.37% |
Effective Tax Rate |
|
38.10% |
37.90% |
-15.29% |
23.60% |
24.17% |
24.02% |
23.90% |
24.35% |
22.10% |
24.84% |
Return on Invested Capital (ROIC) |
|
20.02% |
19.11% |
27.12% |
16.91% |
16.44% |
15.22% |
20.79% |
22.53% |
14.73% |
11.29% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.38% |
17.52% |
23.91% |
14.13% |
13.10% |
12.04% |
17.19% |
19.01% |
11.41% |
7.64% |
Return on Net Nonoperating Assets (RNNOA) |
|
14.09% |
12.73% |
15.07% |
7.94% |
7.20% |
5.57% |
5.83% |
6.04% |
4.01% |
2.78% |
Return on Equity (ROE) |
|
34.11% |
31.84% |
42.19% |
24.85% |
23.64% |
20.79% |
26.61% |
28.58% |
18.74% |
14.06% |
Cash Return on Invested Capital (CROIC) |
|
12.76% |
14.79% |
7.65% |
6.10% |
8.02% |
13.41% |
8.47% |
4.35% |
0.45% |
14.56% |
Operating Return on Assets (OROA) |
|
20.43% |
19.02% |
14.82% |
14.25% |
13.89% |
12.51% |
16.44% |
18.26% |
12.13% |
9.84% |
Return on Assets (ROA) |
|
12.19% |
11.40% |
16.31% |
10.25% |
9.78% |
8.88% |
11.96% |
13.30% |
8.90% |
6.76% |
Return on Common Equity (ROCE) |
|
34.11% |
31.84% |
42.19% |
24.85% |
23.64% |
20.79% |
26.61% |
28.58% |
18.74% |
14.06% |
Return on Equity Simple (ROE_SIMPLE) |
|
32.86% |
30.56% |
37.31% |
23.30% |
22.78% |
19.46% |
24.40% |
26.44% |
17.75% |
14.22% |
Net Operating Profit after Tax (NOPAT) |
|
443 |
448 |
719 |
520 |
556 |
542 |
796 |
1,007 |
774 |
625 |
NOPAT Margin |
|
7.16% |
6.83% |
10.00% |
6.04% |
6.07% |
5.62% |
6.54% |
6.80% |
6.03% |
5.17% |
Net Nonoperating Expense Percent (NNEP) |
|
1.64% |
1.59% |
3.21% |
2.78% |
3.34% |
3.18% |
3.59% |
3.52% |
3.32% |
3.65% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
20.44% |
13.62% |
11.38% |
Cost of Revenue to Revenue |
|
79.89% |
27.04% |
81.90% |
83.04% |
82.13% |
28.07% |
27.34% |
29.06% |
81.32% |
81.10% |
SG&A Expenses to Revenue |
|
1.17% |
1.33% |
1.75% |
1.90% |
2.09% |
1.87% |
1.61% |
1.45% |
2.14% |
2.53% |
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 |
|
8.55% |
61.96% |
9.43% |
9.05% |
9.86% |
64.53% |
64.06% |
61.95% |
10.94% |
12.03% |
Earnings before Interest and Taxes (EBIT) |
|
716 |
721 |
624 |
681 |
734 |
713 |
1,046 |
1,332 |
993 |
831 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,055 |
1,083 |
1,007 |
1,117 |
1,233 |
1,240 |
1,603 |
1,976 |
1,731 |
1,592 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.97 |
7.18 |
6.46 |
4.59 |
5.27 |
5.38 |
6.71 |
4.82 |
4.96 |
4.28 |
Price to Tangible Book Value (P/TBV) |
|
5.97 |
7.20 |
6.89 |
4.83 |
5.78 |
5.86 |
7.15 |
5.15 |
5.31 |
4.54 |
Price to Revenue (P/Rev) |
|
1.25 |
1.55 |
1.65 |
1.12 |
1.30 |
1.45 |
1.72 |
1.19 |
1.59 |
1.42 |
Price to Earnings (P/E) |
|
18.16 |
23.51 |
17.32 |
19.71 |
23.13 |
27.63 |
27.51 |
18.24 |
27.95 |
30.06 |
Dividend Yield |
|
1.54% |
0.97% |
0.85% |
1.09% |
0.93% |
0.82% |
0.59% |
0.94% |
0.85% |
1.01% |
Earnings Yield |
|
5.51% |
4.25% |
5.77% |
5.07% |
4.32% |
3.62% |
3.63% |
5.48% |
3.58% |
3.33% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.82 |
4.65 |
4.45 |
3.33 |
3.74 |
4.17 |
5.38 |
3.87 |
3.89 |
3.41 |
Enterprise Value to Revenue (EV/Rev) |
|
1.41 |
1.70 |
1.80 |
1.25 |
1.44 |
1.55 |
1.80 |
1.28 |
1.71 |
1.54 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.29 |
10.29 |
12.86 |
9.66 |
10.71 |
12.07 |
13.65 |
9.56 |
12.64 |
11.68 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.23 |
15.45 |
20.77 |
15.84 |
17.99 |
21.00 |
20.93 |
14.18 |
22.03 |
22.37 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.75 |
24.88 |
18.02 |
20.74 |
23.72 |
27.64 |
27.50 |
18.75 |
28.28 |
29.76 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.02 |
13.04 |
15.15 |
9.92 |
12.02 |
13.34 |
17.88 |
10.63 |
12.54 |
12.54 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
30.99 |
32.14 |
63.90 |
57.46 |
48.61 |
31.37 |
67.44 |
97.25 |
918.98 |
23.07 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.77 |
0.70 |
0.59 |
0.55 |
0.57 |
0.50 |
0.42 |
0.34 |
0.38 |
0.37 |
Long-Term Debt to Equity |
|
0.77 |
0.70 |
0.59 |
0.43 |
0.57 |
0.50 |
0.30 |
0.34 |
0.32 |
0.24 |
Financial Leverage |
|
0.77 |
0.73 |
0.63 |
0.56 |
0.55 |
0.46 |
0.34 |
0.32 |
0.35 |
0.36 |
Leverage Ratio |
|
2.80 |
2.79 |
2.59 |
2.43 |
2.42 |
2.34 |
2.23 |
2.15 |
2.11 |
2.08 |
Compound Leverage Factor |
|
2.70 |
2.69 |
2.47 |
2.28 |
2.24 |
2.19 |
2.13 |
2.07 |
1.98 |
1.90 |
Debt to Total Capital |
|
43.42% |
41.09% |
37.12% |
35.35% |
36.37% |
33.42% |
29.45% |
25.60% |
27.75% |
26.91% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
7.71% |
0.00% |
0.00% |
8.06% |
0.00% |
4.40% |
9.10% |
Long-Term Debt to Total Capital |
|
43.42% |
41.09% |
37.12% |
27.64% |
36.37% |
33.42% |
21.39% |
25.60% |
23.35% |
17.80% |
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 |
|
56.58% |
58.91% |
62.88% |
64.65% |
63.63% |
66.58% |
70.55% |
74.40% |
72.25% |
73.09% |
Debt to EBITDA |
|
0.95 |
0.91 |
1.08 |
1.03 |
1.05 |
1.05 |
0.81 |
0.64 |
0.91 |
0.93 |
Net Debt to EBITDA |
|
0.94 |
0.91 |
1.06 |
1.02 |
1.02 |
0.80 |
0.59 |
0.61 |
0.88 |
0.90 |
Long-Term Debt to EBITDA |
|
0.95 |
0.91 |
1.08 |
0.80 |
1.05 |
1.05 |
0.59 |
0.64 |
0.77 |
0.61 |
Debt to NOPAT |
|
2.25 |
2.20 |
1.51 |
2.21 |
2.33 |
2.41 |
1.64 |
1.25 |
2.04 |
2.37 |
Net Debt to NOPAT |
|
2.24 |
2.19 |
1.49 |
2.19 |
2.27 |
1.83 |
1.19 |
1.20 |
1.97 |
2.29 |
Long-Term Debt to NOPAT |
|
2.25 |
2.20 |
1.51 |
1.73 |
2.33 |
2.41 |
1.19 |
1.25 |
1.71 |
1.56 |
Altman Z-Score |
|
5.57 |
5.92 |
6.09 |
5.26 |
5.63 |
5.87 |
6.98 |
6.30 |
5.81 |
5.44 |
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 |
|
1.61 |
1.54 |
1.45 |
1.11 |
1.43 |
1.70 |
1.34 |
1.41 |
1.35 |
1.06 |
Quick Ratio |
|
1.38 |
1.35 |
1.32 |
0.99 |
1.23 |
1.50 |
1.20 |
1.22 |
1.12 |
0.91 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
282 |
347 |
203 |
188 |
272 |
477 |
324 |
194 |
24 |
806 |
Operating Cash Flow to CapEx |
|
156.95% |
176.02% |
167.51% |
122.85% |
159.60% |
186.90% |
139.55% |
124.09% |
109.02% |
219.92% |
Free Cash Flow to Firm to Interest Expense |
|
11.04 |
13.70 |
7.04 |
4.64 |
4.97 |
10.03 |
7.01 |
3.79 |
0.36 |
10.20 |
Operating Cash Flow to Interest Expense |
|
34.14 |
33.77 |
29.71 |
26.91 |
20.09 |
23.60 |
26.46 |
34.67 |
26.46 |
18.77 |
Operating Cash Flow Less CapEx to Interest Expense |
|
12.39 |
14.58 |
11.97 |
5.01 |
7.50 |
10.97 |
7.50 |
6.73 |
2.19 |
10.23 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.77 |
1.73 |
1.71 |
1.80 |
1.74 |
1.69 |
1.91 |
2.03 |
1.57 |
1.43 |
Accounts Receivable Turnover |
|
8.93 |
7.87 |
6.72 |
6.81 |
7.14 |
7.55 |
8.02 |
8.27 |
7.49 |
7.93 |
Inventory Turnover |
|
194.11 |
84.88 |
299.91 |
335.37 |
349.45 |
120.47 |
136.26 |
131.18 |
252.05 |
233.81 |
Fixed Asset Turnover |
|
2.39 |
2.38 |
2.48 |
2.68 |
2.59 |
2.64 |
3.14 |
3.27 |
2.39 |
2.10 |
Accounts Payable Turnover |
|
14.84 |
4.89 |
11.98 |
10.94 |
11.47 |
4.55 |
4.89 |
5.48 |
13.58 |
14.17 |
Days Sales Outstanding (DSO) |
|
40.85 |
46.39 |
54.30 |
53.61 |
51.14 |
48.34 |
45.50 |
44.13 |
48.72 |
46.02 |
Days Inventory Outstanding (DIO) |
|
1.88 |
4.30 |
1.22 |
1.09 |
1.04 |
3.03 |
2.68 |
2.78 |
1.45 |
1.56 |
Days Payable Outstanding (DPO) |
|
24.60 |
74.61 |
30.47 |
33.37 |
31.82 |
80.29 |
74.61 |
66.62 |
26.87 |
25.75 |
Cash Conversion Cycle (CCC) |
|
18.14 |
-23.92 |
25.05 |
21.32 |
20.37 |
-28.92 |
-26.44 |
-19.71 |
23.30 |
21.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,293 |
2,394 |
2,910 |
3,243 |
3,528 |
3,592 |
4,063 |
4,877 |
5,626 |
5,445 |
Invested Capital Turnover |
|
2.80 |
2.80 |
2.71 |
2.80 |
2.71 |
2.71 |
3.18 |
3.31 |
2.44 |
2.18 |
Increase / (Decrease) in Invested Capital |
|
161 |
101 |
516 |
333 |
285 |
64 |
471 |
813 |
750 |
-181 |
Enterprise Value (EV) |
|
8,751 |
11,140 |
12,959 |
10,790 |
13,201 |
14,976 |
21,878 |
18,888 |
21,878 |
18,594 |
Market Capitalization |
|
7,758 |
10,160 |
11,888 |
9,648 |
11,940 |
13,983 |
20,932 |
17,678 |
20,356 |
17,163 |
Book Value per Share |
|
$11.35 |
$12.60 |
$16.76 |
$19.25 |
$21.27 |
$24.60 |
$29.69 |
$35.41 |
$39.79 |
$39.81 |
Tangible Book Value per Share |
|
$11.35 |
$12.58 |
$15.73 |
$18.28 |
$19.37 |
$22.60 |
$27.87 |
$33.13 |
$37.19 |
$37.52 |
Total Capital |
|
2,298 |
2,400 |
2,925 |
3,250 |
3,563 |
3,906 |
4,419 |
4,929 |
5,680 |
5,492 |
Total Debt |
|
998 |
986 |
1,086 |
1,149 |
1,296 |
1,305 |
1,301 |
1,262 |
1,576 |
1,478 |
Total Long-Term Debt |
|
998 |
986 |
1,086 |
898 |
1,296 |
1,305 |
945 |
1,262 |
1,326 |
978 |
Net Debt |
|
992 |
980 |
1,071 |
1,141 |
1,261 |
992 |
946 |
1,210 |
1,523 |
1,431 |
Capital Expenditures (CapEx) |
|
556 |
485 |
511 |
885 |
688 |
601 |
877 |
1,432 |
1,600 |
674 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
320 |
366 |
402 |
394 |
411 |
444 |
584 |
592 |
705 |
546 |
Debt-free Net Working Capital (DFNWC) |
|
326 |
373 |
417 |
401 |
446 |
757 |
940 |
644 |
759 |
593 |
Net Working Capital (NWC) |
|
326 |
373 |
417 |
151 |
446 |
757 |
584 |
644 |
509 |
93 |
Net Nonoperating Expense (NNE) |
|
16 |
16 |
33 |
31 |
40 |
36 |
35 |
38 |
45 |
54 |
Net Nonoperating Obligations (NNO) |
|
992 |
980 |
1,071 |
1,142 |
1,261 |
992 |
946 |
1,210 |
1,523 |
1,431 |
Total Depreciation and Amortization (D&A) |
|
340 |
362 |
384 |
436 |
499 |
527 |
557 |
645 |
738 |
761 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5.17% |
5.59% |
5.60% |
4.57% |
4.48% |
4.61% |
4.80% |
3.99% |
5.50% |
4.52% |
Debt-free Net Working Capital to Revenue |
|
5.26% |
5.68% |
5.80% |
4.66% |
4.86% |
7.86% |
7.72% |
4.34% |
5.91% |
4.91% |
Net Working Capital to Revenue |
|
5.26% |
5.68% |
5.80% |
1.75% |
4.86% |
7.86% |
4.80% |
4.34% |
3.97% |
0.77% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.69 |
$3.84 |
$6.24 |
$4.48 |
$4.81 |
$4.79 |
$7.22 |
$9.31 |
$7.04 |
$5.60 |
Adjusted Weighted Average Basic Shares Outstanding |
|
115.68M |
112.47M |
109.99M |
109.38M |
107.33M |
105.70M |
105.36M |
104.14M |
103.44M |
101.95M |
Adjusted Diluted Earnings per Share |
|
$3.66 |
$3.81 |
$6.18 |
$4.43 |
$4.77 |
$4.74 |
$7.14 |
$9.21 |
$6.97 |
$5.56 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
116.73M |
113.36M |
111.05M |
110.43M |
108.31M |
106.77M |
106.59M |
105.28M |
104.45M |
102.75M |
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 |
|
112.77M |
111.31M |
109.75M |
108.74M |
106.26M |
83.66M |
104.85M |
103.77M |
103.30M |
100.01M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
443 |
448 |
437 |
520 |
556 |
542 |
796 |
1,007 |
774 |
625 |
Normalized NOPAT Margin |
|
7.16% |
6.83% |
6.07% |
6.04% |
6.07% |
5.62% |
6.54% |
6.80% |
6.03% |
5.17% |
Pre Tax Income Margin |
|
11.15% |
10.61% |
8.28% |
7.44% |
7.43% |
6.91% |
8.22% |
8.65% |
7.29% |
6.28% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
27.98 |
28.51 |
21.67 |
16.85 |
13.42 |
14.99 |
22.61 |
25.98 |
15.06 |
10.52 |
NOPAT to Interest Expense |
|
17.32 |
17.70 |
24.98 |
12.87 |
10.18 |
11.39 |
17.20 |
19.66 |
11.73 |
7.91 |
EBIT Less CapEx to Interest Expense |
|
6.23 |
9.32 |
3.94 |
-5.06 |
0.83 |
2.36 |
3.64 |
-1.96 |
-9.21 |
1.98 |
NOPAT Less CapEx to Interest Expense |
|
-4.43 |
-1.48 |
7.25 |
-9.03 |
-2.41 |
-1.24 |
-1.76 |
-8.28 |
-12.54 |
-0.63 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
22.79% |
22.91% |
14.77% |
21.45% |
21.66% |
22.57% |
16.36% |
17.20% |
23.88% |
30.75% |
Augmented Payout Ratio |
|
84.18% |
80.71% |
40.97% |
52.15% |
75.05% |
40.86% |
36.30% |
48.15% |
45.79% |
120.77% |