Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.57% |
12.40% |
1.79% |
5.77% |
12.84% |
-4.12% |
12.58% |
11.84% |
13.60% |
15.76% |
EBITDA Growth |
|
-0.85% |
7.45% |
7.87% |
16.10% |
13.89% |
-33.87% |
76.29% |
4.78% |
46.53% |
48.84% |
EBIT Growth |
|
-0.96% |
7.45% |
7.16% |
22.77% |
13.95% |
-43.82% |
105.70% |
6.50% |
53.66% |
53.86% |
NOPAT Growth |
|
-3.08% |
7.96% |
22.68% |
23.98% |
13.92% |
-59.28% |
184.36% |
6.70% |
54.77% |
54.75% |
Net Income Growth |
|
-0.53% |
5.59% |
24.73% |
24.82% |
14.66% |
-59.11% |
188.62% |
5.84% |
55.95% |
59.02% |
EPS Growth |
|
7.94% |
9.19% |
28.62% |
26.96% |
18.56% |
-58.26% |
194.17% |
14.73% |
64.32% |
61.68% |
Operating Cash Flow Growth |
|
8.11% |
-1.61% |
39.52% |
-25.96% |
31.25% |
126.70% |
-60.46% |
56.18% |
80.68% |
56.49% |
Free Cash Flow Firm Growth |
|
-18.59% |
-98.05% |
-3,602.17% |
206.12% |
292.15% |
-16.85% |
-87.29% |
556.38% |
81.32% |
48.08% |
Invested Capital Growth |
|
-1.79% |
14.45% |
25.05% |
7.84% |
-11.93% |
-19.25% |
22.73% |
0.79% |
-4.76% |
-4.87% |
Revenue Q/Q Growth |
|
0.95% |
2.33% |
0.82% |
2.74% |
0.37% |
0.21% |
3.76% |
2.88% |
4.05% |
2.32% |
EBITDA Q/Q Growth |
|
2.78% |
-2.15% |
-4.94% |
16.06% |
2.12% |
6.70% |
1.59% |
5.97% |
12.96% |
7.58% |
EBIT Q/Q Growth |
|
3.45% |
-3.02% |
-6.67% |
20.38% |
1.56% |
8.98% |
1.72% |
7.25% |
14.52% |
8.05% |
NOPAT Q/Q Growth |
|
3.53% |
-4.03% |
5.29% |
9.55% |
1.57% |
-4.01% |
5.97% |
6.97% |
14.62% |
8.28% |
Net Income Q/Q Growth |
|
4.38% |
-5.29% |
5.73% |
9.57% |
1.79% |
-2.84% |
6.05% |
6.46% |
15.55% |
8.70% |
EPS Q/Q Growth |
|
5.84% |
-4.19% |
6.70% |
9.98% |
1.95% |
0.00% |
6.49% |
9.02% |
16.75% |
9.29% |
Operating Cash Flow Q/Q Growth |
|
14.33% |
-12.55% |
-1.54% |
39.97% |
-6.89% |
11.13% |
-14.63% |
12.34% |
22.32% |
3.36% |
Free Cash Flow Firm Q/Q Growth |
|
-3.77% |
135.23% |
-150.10% |
63.95% |
34.93% |
206.82% |
-72.49% |
-22.71% |
126.00% |
10.44% |
Invested Capital Q/Q Growth |
|
-6.03% |
-6.68% |
20.53% |
16.59% |
8.78% |
-11.40% |
-0.15% |
8.67% |
-9.63% |
-11.35% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
14.06% |
13.74% |
14.92% |
14.83% |
14.78% |
15.86% |
15.16% |
14.48% |
16.60% |
18.98% |
EBITDA Margin |
|
5.40% |
5.16% |
5.47% |
6.00% |
6.06% |
4.18% |
6.54% |
6.13% |
7.90% |
10.16% |
Operating Margin |
|
4.27% |
4.06% |
4.28% |
4.96% |
5.02% |
2.92% |
5.36% |
5.10% |
6.96% |
9.23% |
EBIT Margin |
|
4.27% |
4.08% |
4.30% |
4.99% |
5.04% |
2.95% |
5.40% |
5.14% |
6.95% |
9.24% |
Profit (Net Income) Margin |
|
2.57% |
2.41% |
2.96% |
3.49% |
3.54% |
1.51% |
3.87% |
3.67% |
5.03% |
6.91% |
Tax Burden Percent |
|
61.87% |
61.44% |
71.28% |
71.79% |
72.11% |
52.69% |
72.49% |
72.68% |
72.56% |
73.12% |
Interest Burden Percent |
|
97.12% |
96.12% |
96.43% |
97.34% |
97.50% |
97.12% |
99.04% |
98.17% |
99.80% |
102.35% |
Effective Tax Rate |
|
38.11% |
37.50% |
28.45% |
27.62% |
27.89% |
47.31% |
27.51% |
27.32% |
27.44% |
26.88% |
Return on Invested Capital (ROIC) |
|
13.54% |
13.76% |
14.06% |
15.09% |
17.61% |
8.47% |
24.21% |
23.35% |
36.88% |
59.96% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.16% |
22.16% |
2.15% |
11.47% |
73.85% |
8.99% |
24.41% |
24.61% |
37.30% |
57.72% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.69% |
-1.69% |
0.09% |
1.52% |
-0.50% |
-2.01% |
-6.39% |
-4.14% |
-8.38% |
-22.72% |
Return on Equity (ROE) |
|
11.86% |
12.07% |
14.15% |
16.61% |
17.12% |
6.47% |
17.82% |
19.21% |
28.50% |
37.24% |
Cash Return on Invested Capital (CROIC) |
|
15.35% |
0.28% |
-8.21% |
7.54% |
30.31% |
29.77% |
3.80% |
22.57% |
41.75% |
64.95% |
Operating Return on Assets (OROA) |
|
8.28% |
8.34% |
8.46% |
10.08% |
10.37% |
5.25% |
10.17% |
10.38% |
14.42% |
18.79% |
Return on Assets (ROA) |
|
4.98% |
4.93% |
5.81% |
7.04% |
7.29% |
2.69% |
7.30% |
7.41% |
10.44% |
14.06% |
Return on Common Equity (ROCE) |
|
11.79% |
12.05% |
14.14% |
16.60% |
17.11% |
6.47% |
17.82% |
19.21% |
28.48% |
37.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.68% |
11.85% |
13.58% |
16.29% |
15.81% |
6.48% |
17.04% |
20.58% |
25.64% |
34.28% |
Net Operating Profit after Tax (NOPAT) |
|
178 |
192 |
235 |
292 |
332 |
135 |
385 |
411 |
635 |
983 |
NOPAT Margin |
|
2.64% |
2.54% |
3.06% |
3.59% |
3.62% |
1.54% |
3.89% |
3.71% |
5.05% |
6.75% |
Net Nonoperating Expense Percent (NNEP) |
|
-3.62% |
-8.40% |
11.91% |
3.62% |
-56.24% |
-0.52% |
-0.19% |
-1.25% |
-0.42% |
2.23% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
18.48% |
25.72% |
33.46% |
Cost of Revenue to Revenue |
|
85.94% |
86.26% |
85.08% |
85.17% |
85.22% |
84.14% |
84.84% |
85.52% |
83.40% |
81.02% |
SG&A Expenses to Revenue |
|
9.77% |
9.63% |
9.87% |
9.83% |
9.74% |
10.27% |
9.80% |
9.38% |
9.63% |
9.75% |
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 |
|
9.78% |
9.68% |
10.64% |
9.87% |
9.75% |
12.94% |
9.80% |
9.38% |
9.64% |
9.75% |
Earnings before Interest and Taxes (EBIT) |
|
287 |
308 |
331 |
406 |
462 |
260 |
534 |
569 |
875 |
1,346 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
363 |
390 |
420 |
488 |
556 |
367 |
648 |
679 |
995 |
1,480 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.96 |
2.70 |
2.79 |
1.93 |
2.31 |
2.41 |
2.99 |
3.55 |
4.09 |
7.10 |
Price to Tangible Book Value (P/TBV) |
|
18.02 |
59.25 |
21.91 |
12.83 |
12.44 |
8.01 |
8.70 |
15.22 |
10.90 |
16.42 |
Price to Revenue (P/Rev) |
|
0.43 |
0.55 |
0.61 |
0.41 |
0.52 |
0.56 |
0.68 |
0.63 |
0.80 |
1.43 |
Price to Earnings (P/E) |
|
16.81 |
22.82 |
20.57 |
11.83 |
14.61 |
37.21 |
17.54 |
17.25 |
15.96 |
20.72 |
Dividend Yield |
|
0.69% |
0.47% |
0.40% |
0.55% |
0.38% |
0.36% |
0.41% |
0.37% |
0.32% |
0.21% |
Earnings Yield |
|
5.95% |
4.38% |
4.86% |
8.46% |
6.85% |
2.69% |
5.70% |
5.80% |
6.27% |
4.83% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.09 |
2.76 |
2.61 |
1.80 |
2.52 |
3.03 |
3.55 |
3.85 |
5.54 |
12.21 |
Enterprise Value to Revenue (EV/Rev) |
|
0.40 |
0.54 |
0.63 |
0.45 |
0.49 |
0.49 |
0.63 |
0.61 |
0.74 |
1.34 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.50 |
10.53 |
11.57 |
7.42 |
8.02 |
11.76 |
9.61 |
10.02 |
9.36 |
13.19 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.47 |
13.30 |
14.70 |
8.92 |
9.64 |
16.63 |
11.65 |
11.95 |
10.65 |
14.51 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.31 |
21.38 |
20.66 |
12.41 |
13.42 |
31.93 |
16.18 |
16.56 |
14.66 |
19.86 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.20 |
15.63 |
13.28 |
13.36 |
12.54 |
5.36 |
19.53 |
13.65 |
10.35 |
13.87 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.51 |
1,045.52 |
0.00 |
24.82 |
7.80 |
9.09 |
102.98 |
17.14 |
12.95 |
18.33 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.21 |
0.28 |
0.39 |
0.36 |
0.03 |
0.13 |
0.14 |
0.13 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.20 |
0.27 |
0.38 |
0.35 |
0.02 |
0.13 |
0.11 |
0.12 |
0.00 |
0.00 |
Financial Leverage |
|
-0.10 |
-0.08 |
0.04 |
0.13 |
-0.01 |
-0.22 |
-0.26 |
-0.17 |
-0.22 |
-0.39 |
Leverage Ratio |
|
2.38 |
2.45 |
2.43 |
2.36 |
2.35 |
2.41 |
2.44 |
2.59 |
2.73 |
2.65 |
Compound Leverage Factor |
|
2.31 |
2.36 |
2.35 |
2.30 |
2.29 |
2.34 |
2.42 |
2.55 |
2.72 |
2.71 |
Debt to Total Capital |
|
17.55% |
21.58% |
28.16% |
26.53% |
3.20% |
11.87% |
12.42% |
11.13% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.98% |
0.77% |
0.66% |
0.68% |
0.85% |
0.73% |
2.88% |
0.70% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
16.58% |
20.82% |
27.50% |
25.86% |
2.35% |
11.14% |
9.54% |
10.43% |
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 |
|
0.19% |
0.04% |
0.04% |
0.04% |
0.03% |
0.02% |
0.03% |
0.03% |
0.04% |
0.04% |
Common Equity to Total Capital |
|
82.26% |
78.37% |
71.80% |
73.43% |
96.77% |
88.11% |
87.55% |
88.84% |
99.96% |
99.96% |
Debt to EBITDA |
|
0.87 |
1.09 |
1.56 |
1.29 |
0.12 |
0.75 |
0.49 |
0.36 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-0.50 |
-0.13 |
0.44 |
0.54 |
-0.52 |
-1.70 |
-0.77 |
-0.31 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.82 |
1.05 |
1.52 |
1.26 |
0.09 |
0.71 |
0.38 |
0.34 |
0.00 |
0.00 |
Debt to NOPAT |
|
1.77 |
2.21 |
2.79 |
2.16 |
0.20 |
2.04 |
0.83 |
0.60 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-1.01 |
-0.26 |
0.79 |
0.91 |
-0.87 |
-4.63 |
-1.30 |
-0.51 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
1.67 |
2.13 |
2.72 |
2.10 |
0.15 |
1.92 |
0.64 |
0.56 |
0.00 |
0.00 |
Altman Z-Score |
|
3.79 |
4.09 |
4.26 |
4.07 |
4.11 |
3.81 |
4.37 |
4.50 |
4.78 |
6.14 |
Noncontrolling Interest Sharing Ratio |
|
0.57% |
0.14% |
0.05% |
0.05% |
0.04% |
0.03% |
0.03% |
0.03% |
0.04% |
0.04% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.46 |
1.43 |
1.38 |
1.38 |
1.37 |
1.44 |
1.44 |
1.26 |
1.26 |
1.30 |
Quick Ratio |
|
1.31 |
1.30 |
1.26 |
1.23 |
1.23 |
1.31 |
1.28 |
1.10 |
1.14 |
1.18 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
201 |
3.92 |
-137 |
146 |
572 |
475 |
60 |
397 |
719 |
1,065 |
Operating Cash Flow to CapEx |
|
843.53% |
697.33% |
1,193.51% |
641.57% |
828.27% |
1,811.81% |
953.46% |
1,181.50% |
1,388.36% |
1,979.85% |
Free Cash Flow to Firm to Interest Expense |
|
22.54 |
0.31 |
-10.76 |
10.77 |
41.37 |
52.78 |
9.96 |
30.06 |
41.83 |
281.90 |
Operating Cash Flow to Interest Expense |
|
29.86 |
20.78 |
28.66 |
20.01 |
25.74 |
89.51 |
52.51 |
37.73 |
52.31 |
372.56 |
Operating Cash Flow Less CapEx to Interest Expense |
|
26.32 |
17.80 |
26.26 |
16.89 |
22.63 |
84.57 |
47.01 |
34.53 |
48.54 |
353.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.94 |
2.04 |
1.97 |
2.02 |
2.06 |
1.78 |
1.89 |
2.02 |
2.07 |
2.03 |
Accounts Receivable Turnover |
|
5.18 |
5.29 |
4.95 |
4.81 |
4.82 |
4.45 |
4.80 |
4.64 |
4.36 |
4.30 |
Inventory Turnover |
|
136.83 |
173.76 |
163.19 |
162.86 |
188.93 |
157.85 |
156.41 |
135.57 |
106.85 |
114.33 |
Fixed Asset Turnover |
|
55.03 |
60.42 |
60.26 |
62.18 |
63.16 |
55.92 |
63.79 |
71.49 |
74.63 |
75.30 |
Accounts Payable Turnover |
|
12.17 |
13.17 |
12.24 |
11.35 |
11.87 |
11.07 |
11.95 |
11.96 |
11.76 |
12.60 |
Days Sales Outstanding (DSO) |
|
70.46 |
69.00 |
73.68 |
75.90 |
75.68 |
82.01 |
76.04 |
78.63 |
83.70 |
84.96 |
Days Inventory Outstanding (DIO) |
|
2.67 |
2.10 |
2.24 |
2.24 |
1.93 |
2.31 |
2.33 |
2.69 |
3.42 |
3.19 |
Days Payable Outstanding (DPO) |
|
29.99 |
27.72 |
29.83 |
32.15 |
30.75 |
32.97 |
30.54 |
30.51 |
31.05 |
28.97 |
Cash Conversion Cycle (CCC) |
|
43.14 |
43.38 |
46.08 |
45.99 |
46.86 |
51.34 |
47.83 |
50.81 |
56.07 |
59.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,300 |
1,488 |
1,861 |
2,007 |
1,767 |
1,427 |
1,751 |
1,765 |
1,681 |
1,599 |
Invested Capital Turnover |
|
5.12 |
5.42 |
4.59 |
4.21 |
4.86 |
5.51 |
6.23 |
6.30 |
7.30 |
8.88 |
Increase / (Decrease) in Invested Capital |
|
-24 |
188 |
373 |
146 |
-239 |
-340 |
324 |
14 |
-84 |
-82 |
Enterprise Value (EV) |
|
2,719 |
4,102 |
4,861 |
3,619 |
4,460 |
4,321 |
6,225 |
6,799 |
9,313 |
19,531 |
Market Capitalization |
|
2,896 |
4,151 |
4,673 |
3,353 |
4,750 |
4,947 |
6,726 |
7,008 |
10,102 |
20,870 |
Book Value per Share |
|
$23.54 |
$25.35 |
$28.45 |
$30.24 |
$36.63 |
$37.37 |
$42.20 |
$41.41 |
$52.50 |
$63.86 |
Tangible Book Value per Share |
|
$2.56 |
$1.16 |
$3.63 |
$4.54 |
$6.80 |
$11.25 |
$14.48 |
$9.66 |
$19.71 |
$27.63 |
Total Capital |
|
1,795 |
1,961 |
2,330 |
2,370 |
2,126 |
2,330 |
2,573 |
2,221 |
2,471 |
2,939 |
Total Debt |
|
315 |
423 |
656 |
629 |
68 |
277 |
319 |
247 |
0.00 |
0.00 |
Total Long-Term Debt |
|
298 |
408 |
641 |
613 |
50 |
260 |
245 |
232 |
0.00 |
0.00 |
Net Debt |
|
-180 |
-50 |
186 |
265 |
-291 |
-626 |
-502 |
-209 |
-790 |
-1,340 |
Capital Expenditures (CapEx) |
|
32 |
38 |
31 |
42 |
43 |
45 |
33 |
42 |
65 |
71 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
184 |
208 |
181 |
304 |
381 |
72 |
282 |
268 |
139 |
-104 |
Debt-free Net Working Capital (DFNWC) |
|
671 |
672 |
649 |
668 |
739 |
975 |
1,103 |
724 |
929 |
1,235 |
Net Working Capital (NWC) |
|
654 |
657 |
634 |
652 |
721 |
958 |
1,029 |
708 |
929 |
1,235 |
Net Nonoperating Expense (NNE) |
|
5.17 |
9.66 |
8.12 |
8.18 |
7.21 |
2.38 |
1.09 |
4.45 |
2.11 |
-24 |
Net Nonoperating Obligations (NNO) |
|
-180 |
-50 |
186 |
265 |
-291 |
-626 |
-502 |
-209 |
-790 |
-1,340 |
Total Depreciation and Amortization (D&A) |
|
75 |
81 |
90 |
82 |
93 |
108 |
113 |
110 |
120 |
135 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
2.74% |
2.75% |
2.36% |
3.74% |
4.15% |
0.82% |
2.85% |
2.42% |
1.10% |
-0.72% |
Debt-free Net Working Capital to Revenue |
|
9.99% |
8.90% |
8.44% |
8.21% |
8.06% |
11.08% |
11.14% |
6.54% |
7.38% |
8.48% |
Net Working Capital to Revenue |
|
9.73% |
8.70% |
8.24% |
8.02% |
7.86% |
10.89% |
10.39% |
6.40% |
7.38% |
8.48% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.74 |
$3.00 |
$3.84 |
$4.88 |
$5.78 |
$2.41 |
$7.09 |
$8.13 |
$13.37 |
$21.61 |
Adjusted Weighted Average Basic Shares Outstanding |
|
60.66M |
59.66M |
58.37M |
56.00M |
56.26M |
109.59M |
52.67M |
47.69M |
47.06M |
45.47M |
Adjusted Diluted Earnings per Share |
|
$2.72 |
$2.97 |
$3.82 |
$4.85 |
$5.75 |
$2.40 |
$7.06 |
$8.10 |
$13.31 |
$21.52 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
60.66M |
59.66M |
58.37M |
56.00M |
56.26M |
109.59M |
52.67M |
47.69M |
47.06M |
45.47M |
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 |
|
60.66M |
59.66M |
58.37M |
56.00M |
56.26M |
109.59M |
52.67M |
47.69M |
47.06M |
45.47M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
178 |
194 |
278 |
294 |
333 |
259 |
385 |
411 |
637 |
983 |
Normalized NOPAT Margin |
|
2.65% |
2.57% |
3.61% |
3.62% |
3.63% |
2.95% |
3.89% |
3.71% |
5.06% |
6.75% |
Pre Tax Income Margin |
|
4.15% |
3.93% |
4.15% |
4.86% |
4.91% |
2.87% |
5.34% |
5.04% |
6.94% |
9.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
32.14 |
24.43 |
25.89 |
29.96 |
33.46 |
28.84 |
88.03 |
43.12 |
50.85 |
356.11 |
NOPAT to Interest Expense |
|
19.89 |
15.19 |
18.43 |
21.54 |
24.05 |
15.02 |
63.38 |
31.11 |
36.95 |
260.22 |
EBIT Less CapEx to Interest Expense |
|
28.60 |
21.45 |
23.48 |
26.84 |
30.35 |
23.90 |
82.52 |
39.93 |
47.09 |
337.30 |
NOPAT Less CapEx to Interest Expense |
|
16.35 |
12.21 |
16.03 |
18.42 |
20.94 |
10.08 |
57.87 |
27.91 |
33.18 |
241.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
17.59% |
12.17% |
8.35% |
6.57% |
5.60% |
13.35% |
7.35% |
6.69% |
5.16% |
4.31% |
Augmented Payout Ratio |
|
78.07% |
63.89% |
49.36% |
82.83% |
5.60% |
98.01% |
58.31% |
169.36% |
25.33% |
52.94% |