Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
22.03% |
-2.60% |
5.78% |
4.64% |
32.10% |
-0.44% |
8.33% |
6.59% |
8.85% |
-2.77% |
EBITDA Growth |
|
28.00% |
4.17% |
-3.18% |
30.74% |
16.30% |
-3.05% |
8.21% |
175.93% |
-50.12% |
1.90% |
EBIT Growth |
|
15.35% |
0.70% |
-2.49% |
29.62% |
18.11% |
-1.78% |
7.55% |
284.88% |
-64.17% |
2.13% |
NOPAT Growth |
|
16.21% |
-0.02% |
6.79% |
17.38% |
22.97% |
74.57% |
-46.59% |
24.34% |
36.53% |
-6.91% |
Net Income Growth |
|
5.49% |
-5.88% |
-5.39% |
27.22% |
20.54% |
69.00% |
-37.17% |
587.74% |
-75.18% |
3.39% |
EPS Growth |
|
-7.21% |
-7.96% |
-3.83% |
27.22% |
20.54% |
69.60% |
-36.51% |
582.54% |
-74.80% |
4.60% |
Operating Cash Flow Growth |
|
14.33% |
-0.59% |
57.53% |
-13.50% |
30.01% |
-6.32% |
13.09% |
-217.14% |
6.74% |
21.57% |
Free Cash Flow Firm Growth |
|
124.86% |
-542.34% |
230.05% |
-561.38% |
-60.88% |
-43.83% |
677.37% |
11.85% |
-156.17% |
-58.22% |
Invested Capital Growth |
|
-3.62% |
89.91% |
-6.44% |
28.94% |
7.49% |
-0.63% |
-10.86% |
12.94% |
12.88% |
-0.35% |
Revenue Q/Q Growth |
|
5.49% |
1.08% |
1.90% |
0.09% |
7.63% |
-1.69% |
2.76% |
1.20% |
2.95% |
-1.51% |
EBITDA Q/Q Growth |
|
8.72% |
4.17% |
-3.03% |
5.19% |
4.27% |
1.06% |
3.40% |
3.14% |
-58.53% |
9.72% |
EBIT Q/Q Growth |
|
10.11% |
0.90% |
-2.43% |
4.22% |
4.47% |
1.65% |
3.79% |
3.44% |
-70.38% |
11.28% |
NOPAT Q/Q Growth |
|
14.02% |
-0.66% |
-2.06% |
1.65% |
6.22% |
60.99% |
-45.43% |
-15.04% |
20.55% |
5.18% |
Net Income Q/Q Growth |
|
16.75% |
-4.00% |
-1.84% |
3.04% |
2.41% |
46.87% |
-38.69% |
183.66% |
-77.96% |
16.99% |
EPS Q/Q Growth |
|
15.57% |
8.90% |
-3.00% |
3.04% |
2.41% |
43.79% |
-38.37% |
182.89% |
-77.89% |
17.92% |
Operating Cash Flow Q/Q Growth |
|
17.44% |
-4.34% |
6.89% |
-4.50% |
8.30% |
-2.13% |
6.20% |
-201.79% |
6.16% |
7.86% |
Free Cash Flow Firm Q/Q Growth |
|
114.59% |
-216.41% |
-12.15% |
20.62% |
-13.72% |
-25.82% |
291.01% |
-117.49% |
68.49% |
-46.73% |
Invested Capital Q/Q Growth |
|
-2.72% |
347.29% |
0.77% |
-1.36% |
2.38% |
1.23% |
-5.37% |
11.62% |
-6.47% |
-0.87% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
44.93% |
46.39% |
41.42% |
42.17% |
51.61% |
59.54% |
59.06% |
61.07% |
61.45% |
61.42% |
EBITDA Margin |
|
32.86% |
31.33% |
29.30% |
32.01% |
25.62% |
29.10% |
29.88% |
29.91% |
11.56% |
25.21% |
Operating Margin |
|
24.30% |
26.02% |
25.12% |
24.48% |
21.94% |
23.88% |
24.04% |
25.10% |
22.57% |
21.16% |
EBIT Margin |
|
24.58% |
26.01% |
25.15% |
27.29% |
22.03% |
24.64% |
24.97% |
25.15% |
6.97% |
21.16% |
Profit (Net Income) Margin |
|
15.07% |
17.43% |
18.04% |
20.17% |
16.59% |
18.18% |
10.71% |
18.47% |
2.86% |
12.55% |
Tax Burden Percent |
|
76.95% |
75.45% |
76.14% |
77.38% |
76.98% |
75.96% |
43.05% |
83.60% |
79.70% |
67.78% |
Interest Burden Percent |
|
79.66% |
88.84% |
94.19% |
95.52% |
97.82% |
97.14% |
99.63% |
87.81% |
51.55% |
87.50% |
Effective Tax Rate |
|
23.05% |
24.55% |
23.86% |
22.62% |
23.02% |
24.04% |
56.95% |
16.40% |
20.30% |
32.22% |
Return on Invested Capital (ROIC) |
|
6.83% |
7.56% |
10.60% |
10.82% |
10.94% |
9.20% |
4.95% |
9.30% |
8.44% |
6.57% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.92% |
5.72% |
9.23% |
12.68% |
10.30% |
9.25% |
5.42% |
6.24% |
-15.17% |
3.04% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.29% |
4.88% |
7.27% |
7.66% |
4.52% |
4.76% |
3.14% |
3.59% |
-6.52% |
0.92% |
Return on Equity (ROE) |
|
10.12% |
12.44% |
17.87% |
18.49% |
15.45% |
13.96% |
8.09% |
12.89% |
1.92% |
7.49% |
Cash Return on Invested Capital (CROIC) |
|
10.52% |
-54.46% |
17.25% |
-14.46% |
3.72% |
9.83% |
16.44% |
-2.86% |
-3.66% |
6.92% |
Operating Return on Assets (OROA) |
|
5.80% |
5.93% |
7.64% |
8.43% |
7.77% |
7.08% |
6.88% |
6.73% |
1.98% |
6.02% |
Return on Assets (ROA) |
|
3.56% |
3.98% |
5.48% |
6.23% |
5.85% |
5.23% |
2.95% |
4.94% |
0.82% |
3.57% |
Return on Common Equity (ROCE) |
|
10.11% |
12.42% |
17.82% |
18.46% |
15.45% |
13.96% |
8.09% |
12.89% |
1.92% |
7.49% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.96% |
9.77% |
18.26% |
18.56% |
14.50% |
13.73% |
8.41% |
12.40% |
1.95% |
7.61% |
Net Operating Profit after Tax (NOPAT) |
|
1,384 |
1,191 |
1,191 |
1,115 |
950 |
772 |
443 |
828 |
666 |
488 |
NOPAT Margin |
|
18.70% |
19.63% |
19.13% |
18.94% |
16.89% |
18.14% |
10.35% |
20.98% |
17.99% |
14.34% |
Net Nonoperating Expense Percent (NNEP) |
|
2.91% |
1.84% |
1.37% |
-1.85% |
0.64% |
-0.05% |
-0.47% |
3.06% |
23.61% |
3.53% |
Return On Investment Capital (ROIC_SIMPLE) |
|
6.69% |
5.59% |
10.30% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
55.07% |
53.61% |
58.58% |
57.83% |
48.39% |
40.47% |
40.94% |
38.93% |
38.55% |
38.58% |
SG&A Expenses to Revenue |
|
7.32% |
7.82% |
7.58% |
7.05% |
21.62% |
25.65% |
25.79% |
26.09% |
27.05% |
26.74% |
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 |
|
20.64% |
20.37% |
16.30% |
17.69% |
29.67% |
35.65% |
35.02% |
35.97% |
38.88% |
40.26% |
Earnings before Interest and Taxes (EBIT) |
|
1,819 |
1,577 |
1,566 |
1,606 |
1,239 |
1,049 |
1,068 |
993 |
258 |
720 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,432 |
1,900 |
1,824 |
1,884 |
1,441 |
1,239 |
1,278 |
1,181 |
428 |
858 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.97 |
3.06 |
4.76 |
5.32 |
3.23 |
2.93 |
2.26 |
1.96 |
1.81 |
1.48 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
6.00 |
5.45 |
4.70 |
5.77 |
3.70 |
3.88 |
2.88 |
2.91 |
2.65 |
2.45 |
Price to Earnings (P/E) |
|
39.78 |
31.23 |
25.99 |
28.61 |
22.30 |
21.32 |
26.92 |
15.78 |
92.77 |
19.44 |
Dividend Yield |
|
1.22% |
1.50% |
1.31% |
1.04% |
1.90% |
1.84% |
2.26% |
2.11% |
2.03% |
1.78% |
Earnings Yield |
|
2.51% |
3.20% |
3.85% |
3.49% |
4.48% |
4.69% |
3.71% |
6.34% |
1.08% |
5.14% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.67 |
2.08 |
3.13 |
3.38 |
2.60 |
2.30 |
1.82 |
1.60 |
1.53 |
1.37 |
Enterprise Value to Revenue (EV/Rev) |
|
7.18 |
7.07 |
5.45 |
6.66 |
4.16 |
4.52 |
3.58 |
3.82 |
3.45 |
2.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
21.84 |
22.57 |
18.61 |
20.79 |
16.22 |
15.53 |
11.98 |
12.77 |
29.84 |
11.80 |
Enterprise Value to EBIT (EV/EBIT) |
|
29.20 |
27.19 |
21.67 |
24.39 |
18.87 |
18.34 |
14.33 |
15.18 |
49.51 |
14.06 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
38.39 |
36.02 |
28.51 |
35.13 |
24.61 |
24.90 |
34.59 |
18.20 |
19.17 |
20.75 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
27.39 |
25.28 |
19.90 |
36.17 |
18.67 |
19.98 |
14.89 |
0.00 |
16.46 |
13.93 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.93 |
0.00 |
17.52 |
0.00 |
72.38 |
23.30 |
10.42 |
0.00 |
0.00 |
19.70 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.85 |
0.97 |
0.88 |
0.91 |
0.86 |
0.60 |
0.70 |
0.72 |
0.66 |
0.42 |
Long-Term Debt to Equity |
|
0.81 |
0.94 |
0.77 |
0.75 |
0.86 |
0.53 |
0.54 |
0.63 |
0.66 |
0.42 |
Financial Leverage |
|
0.84 |
0.85 |
0.79 |
0.60 |
0.44 |
0.52 |
0.58 |
0.58 |
0.43 |
0.30 |
Leverage Ratio |
|
2.85 |
3.13 |
3.26 |
2.97 |
2.64 |
2.67 |
2.74 |
2.61 |
2.36 |
2.10 |
Compound Leverage Factor |
|
2.27 |
2.78 |
3.07 |
2.83 |
2.58 |
2.60 |
2.73 |
2.29 |
1.21 |
1.84 |
Debt to Total Capital |
|
45.84% |
49.12% |
46.69% |
47.65% |
46.26% |
37.52% |
41.28% |
41.71% |
39.89% |
29.65% |
Short-Term Debt to Total Capital |
|
1.93% |
1.37% |
5.74% |
8.32% |
0.00% |
4.33% |
9.43% |
4.76% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
43.91% |
47.76% |
40.95% |
39.33% |
46.26% |
33.19% |
31.85% |
36.95% |
39.89% |
29.65% |
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 |
|
0.04% |
0.05% |
0.11% |
0.08% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
54.09% |
50.80% |
53.15% |
52.23% |
53.71% |
62.48% |
58.72% |
58.29% |
60.11% |
70.35% |
Debt to EBITDA |
|
3.90 |
5.50 |
2.96 |
3.09 |
3.85 |
2.73 |
3.00 |
3.56 |
8.42 |
2.76 |
Net Debt to EBITDA |
|
3.57 |
5.15 |
2.57 |
2.76 |
1.78 |
2.21 |
2.33 |
3.03 |
6.87 |
2.10 |
Long-Term Debt to EBITDA |
|
3.73 |
5.35 |
2.60 |
2.55 |
3.85 |
2.42 |
2.31 |
3.16 |
8.42 |
2.76 |
Debt to NOPAT |
|
6.85 |
8.78 |
4.53 |
5.23 |
5.83 |
4.38 |
8.66 |
5.08 |
5.41 |
4.84 |
Net Debt to NOPAT |
|
6.27 |
8.23 |
3.94 |
4.66 |
2.70 |
3.54 |
6.73 |
4.31 |
4.41 |
3.70 |
Long-Term Debt to NOPAT |
|
6.56 |
8.54 |
3.98 |
4.32 |
5.83 |
3.88 |
6.68 |
4.50 |
5.41 |
4.84 |
Altman Z-Score |
|
2.21 |
1.62 |
2.21 |
2.47 |
2.24 |
2.26 |
1.61 |
1.58 |
1.38 |
1.74 |
Noncontrolling Interest Sharing Ratio |
|
0.15% |
0.21% |
0.26% |
0.14% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.99 |
1.01 |
0.97 |
0.94 |
1.56 |
1.01 |
0.97 |
1.05 |
1.12 |
1.12 |
Quick Ratio |
|
0.23 |
0.17 |
0.15 |
0.15 |
0.71 |
0.25 |
0.18 |
0.18 |
0.26 |
0.28 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,131 |
-8,571 |
1,938 |
-1,490 |
323 |
825 |
1,470 |
-255 |
-289 |
514 |
Operating Cash Flow to CapEx |
|
936.72% |
1,073.42% |
1,122.37% |
664.42% |
665.96% |
758.27% |
926.13% |
-631.25% |
579.10% |
546.62% |
Free Cash Flow to Firm to Interest Expense |
|
5.15 |
-30.18 |
15.02 |
-11.92 |
3.20 |
6.66 |
9.80 |
-1.78 |
-2.14 |
4.63 |
Operating Cash Flow to Interest Expense |
|
4.68 |
5.97 |
13.22 |
8.66 |
12.40 |
7.77 |
6.85 |
-6.36 |
5.75 |
6.55 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.18 |
5.42 |
12.05 |
7.36 |
10.53 |
6.74 |
6.11 |
-7.36 |
4.76 |
5.35 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.24 |
0.23 |
0.30 |
0.31 |
0.35 |
0.29 |
0.28 |
0.27 |
0.28 |
0.28 |
Accounts Receivable Turnover |
|
7.59 |
7.55 |
9.84 |
10.20 |
11.39 |
10.57 |
11.56 |
10.06 |
9.94 |
9.65 |
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 |
|
12.66 |
10.95 |
11.96 |
11.96 |
13.10 |
11.21 |
11.02 |
10.36 |
10.81 |
11.07 |
Accounts Payable Turnover |
|
13.56 |
12.58 |
19.71 |
18.91 |
16.85 |
9.96 |
9.34 |
8.73 |
8.58 |
7.57 |
Days Sales Outstanding (DSO) |
|
48.12 |
48.33 |
37.08 |
35.78 |
32.06 |
34.55 |
31.58 |
36.29 |
36.71 |
37.81 |
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) |
|
26.92 |
29.02 |
18.52 |
19.30 |
21.66 |
36.65 |
39.08 |
41.80 |
42.56 |
48.23 |
Cash Conversion Cycle (CCC) |
|
21.20 |
19.31 |
18.57 |
16.48 |
10.40 |
-2.10 |
-7.51 |
-5.51 |
-5.85 |
-10.42 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
19,873 |
20,620 |
10,858 |
11,605 |
9,000 |
8,373 |
8,426 |
9,453 |
8,370 |
7,415 |
Invested Capital Turnover |
|
0.37 |
0.39 |
0.55 |
0.57 |
0.65 |
0.51 |
0.48 |
0.44 |
0.47 |
0.46 |
Increase / (Decrease) in Invested Capital |
|
-747 |
9,762 |
-747 |
2,605 |
627 |
-53 |
-1,027 |
1,083 |
955 |
-26 |
Enterprise Value (EV) |
|
53,117 |
42,882 |
33,943 |
39,175 |
23,374 |
19,236 |
15,307 |
15,078 |
12,773 |
10,127 |
Market Capitalization |
|
44,435 |
33,078 |
29,236 |
33,965 |
20,807 |
16,502 |
12,330 |
11,505 |
9,833 |
8,321 |
Book Value per Share |
|
$19.46 |
$18.74 |
$12.51 |
$38.21 |
$39.22 |
$34.40 |
$33.23 |
$35.37 |
$32.87 |
$34.15 |
Tangible Book Value per Share |
|
($16.84) |
($18.62) |
($9.23) |
($29.04) |
($16.29) |
($18.16) |
($19.60) |
($19.09) |
($16.29) |
($10.62) |
Total Capital |
|
20,680 |
21,281 |
11,563 |
12,235 |
11,977 |
9,026 |
9,280 |
10,087 |
9,033 |
7,973 |
Total Debt |
|
9,480 |
10,454 |
5,399 |
5,830 |
5,541 |
3,387 |
3,831 |
4,207 |
3,603 |
2,364 |
Total Long-Term Debt |
|
9,081 |
10,163 |
4,735 |
4,812 |
5,541 |
2,996 |
2,956 |
3,727 |
3,603 |
2,364 |
Net Debt |
|
8,673 |
9,793 |
4,694 |
5,200 |
2,564 |
2,734 |
2,977 |
3,573 |
2,940 |
1,806 |
Capital Expenditures (CapEx) |
|
207 |
158 |
152 |
163 |
188 |
127 |
111 |
144 |
134 |
133 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-524 |
-299 |
-272 |
-61 |
-241 |
-199 |
-179 |
122 |
-185 |
-218 |
Debt-free Net Working Capital (DFNWC) |
|
283 |
362 |
433 |
569 |
2,736 |
454 |
675 |
756 |
478 |
340 |
Net Working Capital (NWC) |
|
-116 |
71 |
-231 |
-449 |
2,736 |
63 |
-200 |
276 |
478 |
340 |
Net Nonoperating Expense (NNE) |
|
269 |
134 |
68 |
-72 |
17 |
-1.52 |
-15 |
99 |
560 |
61 |
Net Nonoperating Obligations (NNO) |
|
8,673 |
9,793 |
4,694 |
5,200 |
2,564 |
2,734 |
2,977 |
3,573 |
2,940 |
1,806 |
Total Depreciation and Amortization (D&A) |
|
613 |
323 |
258 |
278 |
202 |
190 |
210 |
188 |
170 |
138 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-7.08% |
-4.93% |
-4.37% |
-1.04% |
-4.28% |
-4.67% |
-4.19% |
3.09% |
-4.99% |
-6.41% |
Debt-free Net Working Capital to Revenue |
|
3.82% |
5.97% |
6.95% |
9.67% |
48.64% |
10.66% |
15.78% |
19.15% |
12.91% |
9.99% |
Net Working Capital to Revenue |
|
-1.57% |
1.17% |
-3.71% |
-7.63% |
48.64% |
1.48% |
-4.68% |
6.99% |
12.91% |
9.99% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.94 |
$2.10 |
$2.28 |
$2.38 |
$1.89 |
$1.56 |
$0.92 |
$1.47 |
$0.22 |
$0.85 |
Adjusted Weighted Average Basic Shares Outstanding |
|
575.15M |
575.21M |
489.00M |
493.24M |
494.39M |
495.04M |
496.26M |
499.68M |
500.24M |
491.66M |
Adjusted Diluted Earnings per Share |
|
$1.93 |
$2.08 |
$2.26 |
$2.35 |
$1.86 |
$1.54 |
$0.91 |
$1.44 |
$0.21 |
$0.83 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
575.15M |
575.21M |
489.00M |
493.24M |
494.39M |
495.04M |
496.26M |
499.68M |
500.24M |
491.66M |
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 |
|
575.15M |
575.21M |
489.00M |
493.24M |
494.39M |
495.04M |
496.26M |
499.68M |
500.24M |
491.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,500 |
1,363 |
1,265 |
1,206 |
1,012 |
825 |
734 |
865 |
760 |
611 |
Normalized NOPAT Margin |
|
20.27% |
22.47% |
20.31% |
20.50% |
18.00% |
19.37% |
17.17% |
21.92% |
20.51% |
17.97% |
Pre Tax Income Margin |
|
19.58% |
23.10% |
23.69% |
26.06% |
21.55% |
23.93% |
24.88% |
22.09% |
3.59% |
18.51% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.39 |
5.55 |
12.14 |
12.85 |
12.27 |
8.46 |
7.12 |
6.94 |
1.91 |
6.49 |
NOPAT to Interest Expense |
|
3.34 |
4.19 |
9.23 |
8.92 |
9.41 |
6.23 |
2.95 |
5.79 |
4.94 |
4.40 |
EBIT Less CapEx to Interest Expense |
|
3.89 |
5.00 |
10.96 |
11.54 |
10.41 |
7.44 |
6.38 |
5.94 |
0.92 |
5.29 |
NOPAT Less CapEx to Interest Expense |
|
2.84 |
3.64 |
8.05 |
7.62 |
7.54 |
5.21 |
2.21 |
4.79 |
3.94 |
3.20 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
48.52% |
41.72% |
34.11% |
29.49% |
34.30% |
39.41% |
61.14% |
33.33% |
188.68% |
34.89% |
Augmented Payout Ratio |
|
61.52% |
67.17% |
61.53% |
68.91% |
58.09% |
65.25% |
147.16% |
61.18% |
283.02% |
123.19% |