Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
14.75% |
28.06% |
26.33% |
26.23% |
23.48% |
59.32% |
37.25% |
17.73% |
15.26% |
EBITDA Growth |
|
0.00% |
52.62% |
-18.51% |
68.22% |
19.24% |
26.58% |
76.23% |
42.79% |
-1.48% |
14.93% |
EBIT Growth |
|
0.00% |
63.43% |
-33.10% |
88.08% |
19.62% |
2.76% |
82.95% |
47.56% |
1.64% |
10.13% |
NOPAT Growth |
|
0.00% |
75.86% |
-26.00% |
94.88% |
23.66% |
-2.31% |
80.62% |
43.71% |
-0.58% |
13.67% |
Net Income Growth |
|
0.00% |
13.42% |
-15.05% |
69.37% |
4.69% |
0.37% |
77.72% |
55.13% |
6.04% |
6.62% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
67.86% |
1.42% |
0.00% |
0.00% |
52.19% |
4.90% |
2.20% |
Operating Cash Flow Growth |
|
0.00% |
-66.10% |
26.09% |
65.03% |
25.76% |
21.23% |
79.20% |
10.36% |
20.06% |
14.04% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
70.87% |
133.78% |
-1,492.85% |
-3.20% |
-23.70% |
-1.90% |
-18.09% |
-47.70% |
Invested Capital Growth |
|
0.00% |
0.00% |
39.86% |
19.31% |
88.05% |
47.57% |
45.00% |
36.31% |
29.25% |
30.33% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
33.23% |
40.72% |
36.35% |
39.01% |
38.55% |
37.38% |
38.16% |
37.60% |
36.06% |
35.74% |
EBITDA Margin |
|
14.09% |
18.74% |
11.92% |
15.88% |
15.00% |
15.37% |
17.00% |
17.69% |
14.80% |
14.76% |
Operating Margin |
|
18.23% |
15.35% |
8.02% |
12.79% |
12.25% |
10.70% |
11.14% |
11.61% |
9.49% |
9.33% |
EBIT Margin |
|
10.78% |
15.35% |
8.02% |
11.94% |
11.32% |
9.42% |
10.81% |
11.63% |
10.04% |
9.59% |
Profit (Net Income) Margin |
|
11.24% |
11.11% |
7.37% |
9.88% |
8.19% |
6.66% |
7.43% |
8.40% |
7.56% |
7.00% |
Tax Burden Percent |
|
104.24% |
71.45% |
79.03% |
76.48% |
78.25% |
70.85% |
77.18% |
77.50% |
80.05% |
80.31% |
Interest Burden Percent |
|
100.00% |
101.24% |
116.22% |
108.15% |
92.52% |
99.80% |
89.00% |
93.18% |
94.12% |
90.82% |
Effective Tax Rate |
|
60.73% |
28.55% |
20.97% |
23.52% |
21.75% |
29.15% |
22.82% |
22.50% |
19.95% |
19.69% |
Return on Invested Capital (ROIC) |
|
0.00% |
47.83% |
14.76% |
22.49% |
17.75% |
10.73% |
13.27% |
13.63% |
10.25% |
8.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
46.37% |
7.47% |
21.79% |
46.05% |
19.65% |
19.22% |
17.80% |
10.87% |
-2.68% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-13.44% |
-1.85% |
-5.33% |
-3.84% |
-2.50% |
-4.46% |
-3.20% |
-0.79% |
-0.14% |
Return on Equity (ROE) |
|
0.00% |
34.39% |
12.91% |
17.16% |
13.91% |
8.22% |
8.81% |
10.44% |
9.46% |
8.83% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-152.17% |
-18.48% |
4.88% |
-43.39% |
-27.70% |
-23.47% |
-17.10% |
-15.27% |
-17.37% |
Operating Return on Assets (OROA) |
|
0.00% |
17.41% |
10.33% |
15.71% |
13.27% |
7.76% |
8.84% |
10.15% |
8.55% |
7.86% |
Return on Assets (ROA) |
|
0.00% |
12.59% |
9.49% |
12.99% |
9.60% |
5.49% |
6.07% |
7.33% |
6.44% |
5.74% |
Return on Common Equity (ROCE) |
|
0.00% |
34.38% |
12.91% |
17.16% |
13.91% |
8.22% |
8.79% |
10.25% |
9.13% |
8.52% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
17.20% |
11.57% |
15.27% |
12.31% |
6.16% |
7.38% |
9.92% |
9.16% |
8.61% |
Net Operating Profit after Tax (NOPAT) |
|
20 |
35 |
26 |
51 |
63 |
62 |
111 |
160 |
159 |
181 |
NOPAT Margin |
|
7.16% |
10.97% |
6.34% |
9.78% |
9.58% |
7.58% |
8.59% |
9.00% |
7.60% |
7.49% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.46% |
7.29% |
0.70% |
-28.30% |
-8.92% |
-5.95% |
-4.17% |
-0.62% |
11.65% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
9.45% |
7.68% |
7.41% |
Cost of Revenue to Revenue |
|
56.97% |
59.28% |
63.65% |
60.99% |
61.45% |
62.62% |
61.84% |
62.40% |
63.94% |
64.26% |
SG&A Expenses to Revenue |
|
25.45% |
25.08% |
26.80% |
25.50% |
26.16% |
26.68% |
26.44% |
25.63% |
25.62% |
26.20% |
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 |
|
24.80% |
25.36% |
28.32% |
26.22% |
26.30% |
26.68% |
27.03% |
25.99% |
26.57% |
26.12% |
Earnings before Interest and Taxes (EBIT) |
|
30 |
50 |
33 |
62 |
75 |
77 |
140 |
207 |
210 |
232 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
40 |
60 |
49 |
83 |
99 |
125 |
221 |
315 |
310 |
357 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
5.89 |
8.73 |
9.18 |
9.63 |
4.67 |
5.82 |
4.70 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
9.00 |
17.16 |
20.16 |
19.77 |
11.94 |
29.68 |
108.84 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
3.81 |
5.81 |
9.92 |
9.69 |
3.96 |
4.80 |
3.82 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
38.54 |
70.88 |
148.91 |
130.86 |
47.31 |
63.45 |
55.74 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
2.59% |
1.41% |
0.67% |
0.76% |
2.11% |
1.58% |
1.79% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
7.69 |
8.29 |
11.50 |
12.33 |
5.08 |
5.75 |
4.19 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
3.64 |
5.85 |
9.69 |
9.45 |
3.87 |
4.81 |
3.96 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
22.93 |
38.99 |
63.00 |
55.58 |
21.87 |
32.48 |
26.80 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
30.48 |
51.66 |
102.84 |
87.39 |
33.28 |
47.89 |
41.25 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
37.21 |
61.02 |
127.77 |
109.98 |
43.00 |
63.27 |
52.80 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
29.02 |
46.79 |
78.95 |
68.50 |
34.87 |
42.49 |
35.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
171.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.26 |
0.13 |
0.11 |
0.09 |
0.15 |
0.20 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.02 |
0.00 |
0.26 |
0.13 |
0.11 |
0.09 |
0.15 |
0.20 |
Financial Leverage |
|
0.00 |
-0.29 |
-0.25 |
-0.24 |
-0.08 |
-0.13 |
-0.23 |
-0.18 |
-0.07 |
0.05 |
Leverage Ratio |
|
0.00 |
1.37 |
1.36 |
1.32 |
1.45 |
1.50 |
1.45 |
1.42 |
1.47 |
1.54 |
Compound Leverage Factor |
|
0.00 |
1.38 |
1.58 |
1.43 |
1.34 |
1.50 |
1.29 |
1.33 |
1.38 |
1.40 |
Debt to Total Capital |
|
0.00% |
0.10% |
2.23% |
0.00% |
20.45% |
11.43% |
10.08% |
8.19% |
13.40% |
16.79% |
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% |
0.10% |
2.23% |
0.00% |
20.45% |
11.43% |
10.08% |
8.19% |
13.40% |
16.79% |
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% |
0.02% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.20% |
2.87% |
3.18% |
2.84% |
Common Equity to Total Capital |
|
0.00% |
99.88% |
97.78% |
100.00% |
79.55% |
88.57% |
89.71% |
88.94% |
83.42% |
80.37% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.12 |
0.00 |
1.14 |
0.91 |
0.67 |
0.44 |
0.90 |
1.15 |
Net Debt to EBITDA |
|
0.00 |
-1.00 |
-1.14 |
0.00 |
0.26 |
-1.51 |
-1.43 |
-0.65 |
-0.16 |
0.70 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.12 |
0.00 |
1.14 |
0.91 |
0.67 |
0.44 |
0.90 |
1.15 |
Debt to NOPAT |
|
0.00 |
0.01 |
0.23 |
0.00 |
1.78 |
1.84 |
1.32 |
0.87 |
1.74 |
2.27 |
Net Debt to NOPAT |
|
0.00 |
-1.71 |
-2.14 |
0.00 |
0.41 |
-3.05 |
-2.82 |
-1.28 |
-0.31 |
1.38 |
Long-Term Debt to NOPAT |
|
0.00 |
0.01 |
0.23 |
0.00 |
1.78 |
1.84 |
1.32 |
0.87 |
1.74 |
2.27 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
14.67 |
11.31 |
13.31 |
14.61 |
8.31 |
8.05 |
6.45 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.02% |
0.00% |
-0.01% |
0.00% |
0.00% |
0.13% |
1.80% |
3.42% |
3.54% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.55 |
2.85 |
2.49 |
2.43 |
2.75 |
2.31 |
2.12 |
1.97 |
2.24 |
Quick Ratio |
|
0.00 |
2.55 |
2.85 |
2.79 |
2.17 |
2.60 |
2.19 |
2.12 |
1.97 |
2.25 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-113 |
-33 |
11 |
-154 |
-159 |
-197 |
-201 |
-237 |
-350 |
Operating Cash Flow to CapEx |
|
0.00% |
131.25% |
0.00% |
0.00% |
0.00% |
352.37% |
431.09% |
206.98% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-5.86 |
-2.97 |
7.20 |
-23.21 |
0.00 |
-15.52 |
-12.14 |
-9.99 |
-10.88 |
Operating Cash Flow to Interest Expense |
|
0.00 |
1.64 |
3.60 |
42.51 |
12.38 |
0.00 |
14.08 |
11.93 |
9.98 |
8.40 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.39 |
3.60 |
42.51 |
12.38 |
0.00 |
10.82 |
6.17 |
9.98 |
8.40 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
1.13 |
1.29 |
1.32 |
1.17 |
0.82 |
0.82 |
0.87 |
0.85 |
0.82 |
Accounts Receivable Turnover |
|
0.00 |
4.42 |
4.15 |
3.64 |
3.82 |
3.95 |
4.50 |
4.11 |
3.82 |
3.77 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
9.05 |
10.39 |
10.96 |
9.49 |
8.64 |
11.07 |
12.07 |
12.92 |
15.22 |
Accounts Payable Turnover |
|
0.00 |
34.16 |
30.53 |
21.81 |
14.85 |
13.16 |
14.57 |
13.51 |
12.05 |
12.71 |
Days Sales Outstanding (DSO) |
|
0.00 |
82.57 |
87.94 |
100.14 |
95.56 |
92.46 |
81.18 |
88.72 |
95.49 |
96.72 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
10.69 |
11.96 |
16.74 |
24.58 |
27.74 |
25.05 |
27.02 |
30.28 |
28.72 |
Cash Conversion Cycle (CCC) |
|
0.00 |
71.89 |
75.98 |
83.40 |
70.98 |
64.71 |
56.13 |
61.71 |
65.21 |
68.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
148 |
207 |
247 |
465 |
686 |
995 |
1,356 |
1,752 |
2,284 |
Invested Capital Turnover |
|
0.00 |
4.36 |
2.33 |
2.30 |
1.85 |
1.42 |
1.54 |
1.52 |
1.35 |
1.20 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
148 |
59 |
40 |
218 |
221 |
309 |
361 |
397 |
531 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,901 |
3,855 |
7,885 |
12,259 |
6,888 |
10,077 |
9,558 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1,992 |
3,829 |
8,074 |
12,571 |
7,044 |
10,059 |
9,239 |
Book Value per Share |
|
$0.00 |
$6.06 |
$7.54 |
$9.56 |
$12.15 |
$23.72 |
$32.62 |
$35.99 |
$40.92 |
$45.58 |
Tangible Book Value per Share |
|
$0.00 |
$3.77 |
$4.38 |
$6.26 |
$6.18 |
$10.79 |
$15.89 |
$14.08 |
$8.02 |
$1.97 |
Total Capital |
|
0.00 |
209 |
269 |
338 |
551 |
994 |
1,455 |
1,695 |
2,074 |
2,444 |
Total Debt |
|
0.00 |
0.22 |
6.01 |
0.00 |
113 |
114 |
147 |
139 |
278 |
410 |
Total Long-Term Debt |
|
0.00 |
0.22 |
6.01 |
0.00 |
113 |
114 |
147 |
139 |
278 |
410 |
Net Debt |
|
0.00 |
-60 |
-56 |
-91 |
26 |
-188 |
-315 |
-205 |
-49 |
250 |
Capital Expenditures (CapEx) |
|
0.00 |
24 |
0.00 |
0.00 |
0.00 |
28 |
42 |
95 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
25 |
63 |
50 |
100 |
62 |
36 |
135 |
129 |
322 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
75 |
116 |
128 |
163 |
341 |
464 |
427 |
436 |
464 |
Net Working Capital (NWC) |
|
0.00 |
75 |
116 |
128 |
163 |
341 |
464 |
427 |
436 |
464 |
Net Nonoperating Expense (NNE) |
|
-11 |
-0.44 |
-4.25 |
-0.51 |
9.16 |
7.50 |
15 |
11 |
0.75 |
12 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-60 |
-56 |
-91 |
26 |
-194 |
-314 |
-201 |
-44 |
250 |
Total Depreciation and Amortization (D&A) |
|
9.30 |
11 |
16 |
21 |
24 |
48 |
80 |
108 |
100 |
125 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
7.59% |
15.33% |
9.57% |
15.15% |
7.63% |
2.80% |
7.57% |
6.16% |
13.33% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
23.24% |
28.04% |
24.42% |
24.66% |
41.89% |
35.78% |
24.00% |
20.82% |
19.21% |
Net Working Capital to Revenue |
|
0.00% |
23.24% |
28.04% |
24.42% |
24.66% |
41.89% |
35.78% |
24.00% |
20.82% |
19.21% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.48 |
$0.00 |
$2.35 |
$3.55 |
$3.72 |
$3.82 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
35.36M |
36.10M |
36.59M |
40.02M |
40.94M |
41.93M |
42.60M |
43.40M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.43 |
$0.00 |
$2.28 |
$3.47 |
$3.64 |
$3.72 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
35.36M |
36.10M |
37.67M |
40.02M |
42.08M |
42.86M |
43.59M |
44.59M |
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 |
|
0.00 |
0.00 |
35.36M |
36.10M |
37.10M |
40.02M |
41.89M |
42.27M |
43.09M |
44.03M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
36 |
35 |
27 |
54 |
63 |
62 |
117 |
165 |
174 |
181 |
Normalized NOPAT Margin |
|
12.76% |
10.97% |
6.64% |
10.29% |
9.61% |
7.58% |
9.04% |
9.28% |
8.32% |
7.49% |
Pre Tax Income Margin |
|
10.78% |
15.55% |
9.32% |
12.92% |
10.47% |
9.40% |
9.63% |
10.83% |
9.45% |
8.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
2.58 |
3.01 |
40.48 |
11.22 |
0.00 |
11.04 |
12.51 |
8.86 |
7.20 |
NOPAT to Interest Expense |
|
0.00 |
1.84 |
2.38 |
33.15 |
9.50 |
0.00 |
8.77 |
9.68 |
6.71 |
5.62 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
1.33 |
3.01 |
40.48 |
11.22 |
0.00 |
7.77 |
6.74 |
8.86 |
7.20 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.59 |
2.38 |
33.15 |
9.50 |
0.00 |
5.50 |
3.91 |
6.71 |
5.62 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.53% |
6.23% |
7.27% |
6.32% |