Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.39% |
-2.11% |
17.94% |
13.56% |
9.31% |
0.00% |
8.22% |
7.52% |
0.13% |
2.05% |
EBITDA Growth |
|
7.52% |
9.67% |
10.93% |
8.90% |
9.33% |
-1.99% |
7.77% |
2.94% |
2.08% |
18.60% |
EBIT Growth |
|
14.45% |
11.01% |
12.79% |
15.18% |
8.22% |
-3.94% |
11.06% |
6.46% |
-3.69% |
14.02% |
NOPAT Growth |
|
12.15% |
10.06% |
16.90% |
10.70% |
4.37% |
-0.34% |
-13.85% |
60.89% |
-4.88% |
14.44% |
Net Income Growth |
|
18.36% |
3.01% |
9.64% |
13.57% |
6.22% |
1.40% |
-12.77% |
60.92% |
-6.28% |
13.05% |
EPS Growth |
|
17.31% |
3.08% |
10.54% |
13.08% |
6.12% |
1.24% |
-13.26% |
59.43% |
-7.41% |
11.83% |
Operating Cash Flow Growth |
|
-0.96% |
32.64% |
-13.69% |
6.66% |
20.92% |
4.86% |
7.30% |
2.79% |
3.65% |
21.65% |
Free Cash Flow Firm Growth |
|
-1.68% |
142.66% |
-362.06% |
30.86% |
298.49% |
-160.41% |
27.46% |
332.51% |
-145.99% |
112.33% |
Invested Capital Growth |
|
-0.25% |
-1.55% |
50.68% |
-3.58% |
-1.27% |
16.58% |
0.15% |
4.21% |
12.94% |
0.43% |
Revenue Q/Q Growth |
|
1.20% |
-0.41% |
2.10% |
4.23% |
2.06% |
0.47% |
0.67% |
3.21% |
1.47% |
-5.14% |
EBITDA Q/Q Growth |
|
2.48% |
2.81% |
-0.03% |
2.41% |
3.75% |
-1.45% |
0.38% |
0.88% |
3.08% |
-3.62% |
EBIT Q/Q Growth |
|
5.02% |
3.70% |
-1.16% |
3.94% |
5.02% |
-3.18% |
0.55% |
1.95% |
2.74% |
-4.91% |
NOPAT Q/Q Growth |
|
3.75% |
2.58% |
1.72% |
2.74% |
1.52% |
-0.42% |
-21.51% |
40.45% |
0.46% |
-5.19% |
Net Income Q/Q Growth |
|
5.71% |
5.07% |
-3.25% |
2.99% |
2.15% |
0.06% |
-21.59% |
40.69% |
0.48% |
-5.33% |
EPS Q/Q Growth |
|
5.65% |
5.02% |
-2.69% |
2.44% |
2.36% |
0.00% |
-21.94% |
40.20% |
0.00% |
-5.03% |
Operating Cash Flow Q/Q Growth |
|
-7.66% |
16.30% |
-2.01% |
-2.11% |
11.06% |
-5.00% |
7.57% |
3.14% |
2.69% |
-9.68% |
Free Cash Flow Firm Q/Q Growth |
|
9.34% |
53.96% |
-20.73% |
11.53% |
115.14% |
-635.29% |
15.64% |
-2.38% |
29.25% |
-21.32% |
Invested Capital Q/Q Growth |
|
-0.76% |
-0.23% |
3.43% |
-1.72% |
-0.51% |
5.27% |
-1.46% |
2.84% |
-0.95% |
0.57% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
35.25% |
32.75% |
29.76% |
30.43% |
31.82% |
32.84% |
31.73% |
31.78% |
32.69% |
30.43% |
EBITDA Margin |
|
24.22% |
23.29% |
20.78% |
22.10% |
23.04% |
23.04% |
23.51% |
23.60% |
24.65% |
24.18% |
Operating Margin |
|
19.18% |
17.26% |
15.41% |
15.96% |
15.80% |
15.93% |
16.64% |
16.29% |
16.42% |
17.01% |
EBIT Margin |
|
19.19% |
17.33% |
15.28% |
15.98% |
15.75% |
15.91% |
16.57% |
16.14% |
16.30% |
16.95% |
Profit (Net Income) Margin |
|
13.47% |
11.77% |
11.18% |
12.03% |
12.03% |
12.38% |
12.21% |
15.14% |
10.12% |
10.81% |
Tax Burden Percent |
|
77.18% |
79.08% |
78.78% |
76.74% |
79.52% |
82.58% |
79.34% |
101.79% |
67.49% |
68.60% |
Interest Burden Percent |
|
90.97% |
85.86% |
92.87% |
98.08% |
96.00% |
94.18% |
92.86% |
92.16% |
91.95% |
92.97% |
Effective Tax Rate |
|
22.82% |
20.92% |
21.22% |
23.26% |
20.48% |
17.42% |
20.66% |
-1.79% |
32.51% |
31.40% |
Return on Invested Capital (ROIC) |
|
10.52% |
9.30% |
10.08% |
10.61% |
9.35% |
9.58% |
10.42% |
12.36% |
8.32% |
9.33% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.22% |
4.45% |
6.11% |
8.11% |
6.99% |
6.56% |
6.45% |
8.62% |
6.14% |
7.53% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.14% |
1.60% |
1.53% |
0.66% |
1.42% |
1.52% |
1.59% |
3.48% |
3.05% |
4.63% |
Return on Equity (ROE) |
|
11.66% |
10.90% |
11.61% |
11.27% |
10.77% |
11.10% |
12.01% |
15.83% |
11.37% |
13.96% |
Cash Return on Invested Capital (CROIC) |
|
10.77% |
10.86% |
-30.36% |
14.25% |
10.63% |
-5.73% |
10.28% |
8.23% |
-3.84% |
8.90% |
Operating Return on Assets (OROA) |
|
11.54% |
9.92% |
10.20% |
10.80% |
9.55% |
9.59% |
10.97% |
10.04% |
9.87% |
10.76% |
Return on Assets (ROA) |
|
8.10% |
6.74% |
7.46% |
8.13% |
7.29% |
7.46% |
8.08% |
9.42% |
6.12% |
6.86% |
Return on Common Equity (ROCE) |
|
11.66% |
10.90% |
11.61% |
11.27% |
10.77% |
11.10% |
12.01% |
15.83% |
11.37% |
13.96% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.17% |
10.30% |
11.23% |
10.96% |
10.22% |
10.71% |
11.36% |
14.60% |
10.74% |
12.88% |
Net Operating Profit after Tax (NOPAT) |
|
141 |
126 |
114 |
98 |
88 |
85 |
85 |
99 |
61 |
64 |
NOPAT Margin |
|
14.80% |
13.65% |
12.14% |
12.25% |
12.56% |
13.16% |
13.20% |
16.58% |
11.08% |
11.67% |
Net Nonoperating Expense Percent (NNEP) |
|
5.30% |
4.85% |
3.96% |
2.50% |
2.36% |
3.02% |
3.97% |
3.73% |
2.18% |
1.80% |
Return On Investment Capital (ROIC_SIMPLE) |
|
10.37% |
9.11% |
8.12% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
64.75% |
67.25% |
70.24% |
69.57% |
68.18% |
67.16% |
68.27% |
68.22% |
67.31% |
69.57% |
SG&A Expenses to Revenue |
|
14.31% |
13.86% |
13.06% |
12.78% |
14.56% |
15.14% |
13.29% |
13.92% |
14.95% |
12.34% |
R&D to Revenue |
|
1.76% |
1.63% |
1.29% |
1.69% |
1.47% |
1.77% |
1.80% |
1.56% |
1.32% |
1.08% |
Operating Expenses to Revenue |
|
16.07% |
15.49% |
14.35% |
14.48% |
16.02% |
16.90% |
15.09% |
15.49% |
16.27% |
13.42% |
Earnings before Interest and Taxes (EBIT) |
|
183 |
160 |
144 |
128 |
111 |
102 |
107 |
96 |
90 |
94 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
231 |
215 |
196 |
177 |
162 |
148 |
151 |
140 |
136 |
134 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.61 |
4.53 |
4.14 |
6.16 |
4.43 |
4.31 |
3.56 |
4.05 |
4.92 |
3.97 |
Price to Tangible Book Value (P/TBV) |
|
25.87 |
56.89 |
0.00 |
20.89 |
20.73 |
42.30 |
18.35 |
52.68 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
5.56 |
5.17 |
4.12 |
6.76 |
5.22 |
4.98 |
3.83 |
4.20 |
4.64 |
3.33 |
Price to Earnings (P/E) |
|
41.24 |
43.95 |
36.85 |
56.17 |
43.39 |
40.21 |
31.35 |
27.75 |
45.84 |
30.79 |
Dividend Yield |
|
0.53% |
0.53% |
0.59% |
0.38% |
0.51% |
0.52% |
0.62% |
0.54% |
0.47% |
0.58% |
Earnings Yield |
|
2.42% |
2.28% |
2.71% |
1.78% |
2.30% |
2.49% |
3.19% |
3.60% |
2.18% |
3.25% |
Enterprise Value to Invested Capital (EV/IC) |
|
4.07 |
3.75 |
3.14 |
5.97 |
4.01 |
3.57 |
3.15 |
3.29 |
3.60 |
2.97 |
Enterprise Value to Revenue (EV/Rev) |
|
5.73 |
5.46 |
4.55 |
6.77 |
5.35 |
5.27 |
4.00 |
4.51 |
5.09 |
3.72 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.64 |
23.44 |
21.88 |
30.62 |
23.21 |
22.89 |
17.00 |
19.12 |
20.64 |
15.39 |
Enterprise Value to EBIT (EV/EBIT) |
|
29.84 |
31.49 |
29.76 |
42.34 |
33.95 |
33.14 |
24.12 |
27.95 |
31.21 |
21.96 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
38.68 |
39.99 |
37.47 |
55.25 |
42.58 |
40.08 |
30.27 |
27.21 |
45.91 |
31.91 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.00 |
27.40 |
30.94 |
33.68 |
25.01 |
27.27 |
21.67 |
24.26 |
26.16 |
19.81 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
37.78 |
34.25 |
0.00 |
41.12 |
37.46 |
0.00 |
30.70 |
40.82 |
0.00 |
33.45 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.18 |
0.31 |
0.50 |
0.13 |
0.21 |
0.34 |
0.24 |
0.36 |
0.55 |
0.65 |
Long-Term Debt to Equity |
|
0.18 |
0.31 |
0.50 |
0.13 |
0.21 |
0.34 |
0.24 |
0.31 |
0.48 |
0.58 |
Financial Leverage |
|
0.22 |
0.36 |
0.25 |
0.08 |
0.20 |
0.23 |
0.25 |
0.40 |
0.50 |
0.61 |
Leverage Ratio |
|
1.44 |
1.62 |
1.56 |
1.39 |
1.48 |
1.49 |
1.49 |
1.68 |
1.86 |
2.04 |
Compound Leverage Factor |
|
1.31 |
1.39 |
1.44 |
1.36 |
1.42 |
1.40 |
1.38 |
1.55 |
1.71 |
1.89 |
Debt to Total Capital |
|
15.51% |
23.74% |
33.35% |
11.22% |
17.57% |
25.64% |
19.11% |
26.71% |
35.55% |
39.49% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.16% |
4.33% |
4.57% |
Long-Term Debt to Total Capital |
|
15.51% |
23.74% |
33.35% |
11.22% |
17.57% |
25.64% |
19.11% |
22.55% |
31.22% |
34.92% |
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 |
|
84.49% |
76.26% |
66.65% |
88.78% |
82.43% |
74.36% |
80.89% |
73.29% |
64.45% |
60.51% |
Debt to EBITDA |
|
0.91 |
1.53 |
2.40 |
0.63 |
1.09 |
1.73 |
1.08 |
1.60 |
2.11 |
2.27 |
Net Debt to EBITDA |
|
0.70 |
1.23 |
2.06 |
0.04 |
0.57 |
1.29 |
0.72 |
1.31 |
1.82 |
1.63 |
Long-Term Debt to EBITDA |
|
0.91 |
1.53 |
2.40 |
0.63 |
1.09 |
1.73 |
1.08 |
1.35 |
1.85 |
2.00 |
Debt to NOPAT |
|
1.50 |
2.61 |
4.11 |
1.13 |
2.00 |
3.03 |
1.92 |
2.28 |
4.69 |
4.70 |
Net Debt to NOPAT |
|
1.14 |
2.09 |
3.52 |
0.08 |
1.04 |
2.25 |
1.28 |
1.87 |
4.06 |
3.38 |
Long-Term Debt to NOPAT |
|
1.50 |
2.61 |
4.11 |
1.13 |
2.00 |
3.03 |
1.92 |
1.92 |
4.12 |
4.15 |
Altman Z-Score |
|
9.47 |
7.09 |
5.11 |
12.10 |
8.41 |
6.40 |
7.05 |
6.06 |
5.18 |
4.34 |
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 |
|
1.99 |
2.12 |
2.40 |
2.24 |
2.83 |
2.76 |
2.76 |
1.84 |
1.87 |
2.44 |
Quick Ratio |
|
1.07 |
1.28 |
1.41 |
1.53 |
1.94 |
1.72 |
1.87 |
1.21 |
1.21 |
1.79 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
145 |
147 |
-345 |
131 |
100 |
-51 |
84 |
66 |
-28 |
61 |
Operating Cash Flow to CapEx |
|
515.55% |
510.29% |
278.53% |
433.29% |
446.03% |
736.89% |
632.81% |
393.73% |
467.27% |
251.60% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
53.53 |
22.63 |
-8.49 |
11.01 |
8.73 |
-3.90 |
9.32 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
65.36 |
33.90 |
20.89 |
15.60 |
14.69 |
14.83 |
15.75 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
50.27 |
26.30 |
18.05 |
13.13 |
10.96 |
11.66 |
9.49 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.60 |
0.57 |
0.67 |
0.68 |
0.61 |
0.60 |
0.66 |
0.62 |
0.61 |
0.63 |
Accounts Receivable Turnover |
|
7.79 |
7.18 |
7.57 |
7.41 |
7.34 |
6.67 |
6.75 |
6.82 |
7.70 |
8.34 |
Inventory Turnover |
|
5.14 |
5.41 |
6.28 |
6.88 |
6.21 |
5.72 |
6.87 |
6.88 |
7.21 |
8.03 |
Fixed Asset Turnover |
|
3.42 |
3.37 |
3.70 |
3.43 |
3.16 |
3.16 |
3.38 |
3.35 |
3.41 |
3.81 |
Accounts Payable Turnover |
|
11.20 |
11.00 |
11.66 |
13.90 |
15.73 |
12.25 |
14.22 |
13.31 |
15.77 |
19.68 |
Days Sales Outstanding (DSO) |
|
46.87 |
50.82 |
48.22 |
49.25 |
49.71 |
54.72 |
54.09 |
53.54 |
47.42 |
43.76 |
Days Inventory Outstanding (DIO) |
|
71.03 |
67.42 |
58.10 |
53.08 |
58.78 |
63.77 |
53.11 |
53.04 |
50.65 |
45.44 |
Days Payable Outstanding (DPO) |
|
32.58 |
33.19 |
31.31 |
26.26 |
23.21 |
29.81 |
25.66 |
27.42 |
23.15 |
18.54 |
Cash Conversion Cycle (CCC) |
|
85.32 |
85.05 |
75.01 |
76.07 |
85.28 |
88.68 |
81.54 |
79.16 |
74.92 |
70.65 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,340 |
1,343 |
1,364 |
906 |
939 |
951 |
816 |
815 |
782 |
692 |
Invested Capital Turnover |
|
0.71 |
0.68 |
0.83 |
0.87 |
0.74 |
0.73 |
0.79 |
0.75 |
0.75 |
0.80 |
Increase / (Decrease) in Invested Capital |
|
-3.35 |
-21 |
459 |
-34 |
-12 |
135 |
1.18 |
33 |
90 |
2.97 |
Enterprise Value (EV) |
|
5,460 |
5,035 |
4,286 |
5,406 |
3,763 |
3,394 |
2,572 |
2,684 |
2,815 |
2,057 |
Market Capitalization |
|
5,299 |
4,771 |
3,883 |
5,399 |
3,671 |
3,204 |
2,463 |
2,499 |
2,566 |
1,839 |
Book Value per Share |
|
$35.37 |
$32.69 |
$29.20 |
$27.08 |
$25.60 |
$23.12 |
$21.45 |
$19.28 |
$16.43 |
$14.71 |
Tangible Book Value per Share |
|
$6.30 |
$2.60 |
($1.39) |
$7.98 |
$5.47 |
$2.35 |
$4.16 |
$1.48 |
($2.09) |
($1.75) |
Total Capital |
|
1,361 |
1,382 |
1,408 |
988 |
1,005 |
1,000 |
855 |
842 |
808 |
766 |
Total Debt |
|
211 |
328 |
470 |
111 |
177 |
256 |
163 |
225 |
287 |
303 |
Total Long-Term Debt |
|
211 |
328 |
470 |
111 |
177 |
256 |
163 |
190 |
252 |
268 |
Net Debt |
|
162 |
264 |
403 |
7.63 |
92 |
191 |
109 |
184 |
249 |
218 |
Capital Expenditures (CapEx) |
|
35 |
36 |
50 |
37 |
34 |
17 |
19 |
28 |
23 |
41 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
107 |
101 |
129 |
75 |
88 |
97 |
90 |
86 |
84 |
67 |
Debt-free Net Working Capital (DFNWC) |
|
156 |
166 |
196 |
178 |
172 |
163 |
144 |
126 |
122 |
152 |
Net Working Capital (NWC) |
|
156 |
166 |
196 |
178 |
172 |
163 |
144 |
91 |
87 |
117 |
Net Nonoperating Expense (NNE) |
|
13 |
17 |
9.01 |
1.74 |
3.76 |
5.02 |
6.40 |
8.57 |
5.33 |
4.73 |
Net Nonoperating Obligations (NNO) |
|
190 |
289 |
426 |
29 |
111 |
208 |
124 |
198 |
261 |
229 |
Total Depreciation and Amortization (D&A) |
|
48 |
55 |
52 |
49 |
51 |
46 |
45 |
44 |
46 |
40 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
11.17% |
10.98% |
13.71% |
9.41% |
12.49% |
15.07% |
13.98% |
14.38% |
15.15% |
12.20% |
Debt-free Net Working Capital to Revenue |
|
16.37% |
17.97% |
20.77% |
22.33% |
24.51% |
25.27% |
22.41% |
21.17% |
22.13% |
27.54% |
Net Working Capital to Revenue |
|
16.37% |
17.97% |
20.77% |
22.33% |
24.51% |
25.27% |
22.41% |
15.29% |
15.81% |
21.21% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.97 |
$3.38 |
$3.29 |
$2.98 |
$2.63 |
$2.48 |
$2.45 |
$2.83 |
$1.78 |
$1.92 |
Adjusted Weighted Average Basic Shares Outstanding |
|
32.53M |
32.27M |
32.17M |
32.19M |
32.39M |
32.25M |
32.27M |
32.04M |
31.77M |
31.54M |
Adjusted Diluted Earnings per Share |
|
$3.93 |
$3.35 |
$3.25 |
$2.94 |
$2.60 |
$2.45 |
$2.42 |
$2.79 |
$1.75 |
$1.89 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
32.53M |
32.27M |
32.17M |
32.19M |
32.39M |
32.25M |
32.27M |
32.04M |
31.77M |
31.54M |
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 |
|
32.53M |
32.27M |
32.17M |
32.19M |
32.39M |
32.25M |
32.27M |
32.04M |
31.77M |
31.54M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
141 |
126 |
114 |
98 |
88 |
85 |
85 |
68 |
61 |
64 |
Normalized NOPAT Margin |
|
14.80% |
13.65% |
12.14% |
12.25% |
12.56% |
13.16% |
13.20% |
11.40% |
11.08% |
11.67% |
Pre Tax Income Margin |
|
17.45% |
14.88% |
14.19% |
15.67% |
15.12% |
14.99% |
15.39% |
14.88% |
14.99% |
15.76% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
51.99 |
24.97 |
17.19 |
14.01 |
12.75 |
12.43 |
14.20 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
39.84 |
19.91 |
14.21 |
11.16 |
13.10 |
8.45 |
9.78 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
36.91 |
17.37 |
14.36 |
11.55 |
9.02 |
9.26 |
7.94 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
24.76 |
12.31 |
11.38 |
8.70 |
9.37 |
5.28 |
3.52 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.91% |
21.07% |
19.66% |
19.48% |
19.74% |
19.00% |
17.09% |
13.40% |
19.15% |
15.49% |
Augmented Payout Ratio |
|
24.33% |
25.19% |
53.28% |
56.15% |
35.65% |
45.76% |
18.87% |
15.51% |
21.99% |
17.51% |