Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.42% |
8.13% |
-8.29% |
-1.44% |
6.54% |
2.58% |
-7.03% |
3.34% |
-3.80% |
EBITDA Growth |
|
0.00% |
-2.97% |
6.53% |
-4.43% |
1.46% |
11.58% |
5.43% |
-7.03% |
-1.76% |
-4.09% |
EBIT Growth |
|
0.00% |
-3.37% |
5.93% |
-9.08% |
-5.00% |
13.99% |
4.20% |
-6.79% |
-2.26% |
-3.69% |
NOPAT Growth |
|
0.00% |
-0.25% |
4.31% |
-7.46% |
-9.73% |
11.03% |
6.55% |
-6.15% |
0.27% |
-6.12% |
Net Income Growth |
|
0.00% |
-1.69% |
5.46% |
-6.98% |
-10.02% |
8.98% |
8.06% |
-7.73% |
0.87% |
-5.52% |
EPS Growth |
|
0.00% |
-91.24% |
-96.75% |
2,751.24% |
-12.22% |
1.42% |
6.74% |
1.96% |
-96.58% |
-97.04% |
Operating Cash Flow Growth |
|
0.00% |
-13.88% |
19.38% |
-9.40% |
11.69% |
9.50% |
1.77% |
-8.41% |
-1.48% |
-48.64% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
102.28% |
598.76% |
-37.86% |
-104.21% |
4,296.96% |
64.18% |
-53.54% |
49.99% |
Invested Capital Growth |
|
0.00% |
0.00% |
10.62% |
-2.09% |
1.71% |
10.96% |
-2.37% |
-11.34% |
0.01% |
-6.21% |
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 |
|
36.10% |
35.84% |
35.46% |
35.24% |
34.49% |
34.00% |
35.83% |
36.94% |
36.51% |
36.29% |
EBITDA Margin |
|
36.77% |
35.54% |
35.01% |
36.48% |
37.56% |
39.34% |
40.43% |
40.43% |
38.44% |
38.32% |
Operating Margin |
|
21.73% |
21.13% |
20.53% |
20.20% |
19.59% |
20.41% |
21.36% |
21.62% |
20.78% |
20.40% |
EBIT Margin |
|
22.25% |
21.41% |
20.98% |
20.79% |
20.04% |
21.44% |
21.78% |
21.84% |
20.66% |
20.68% |
Profit (Net Income) Margin |
|
18.49% |
18.10% |
17.65% |
17.90% |
16.35% |
16.72% |
17.61% |
17.48% |
17.06% |
16.76% |
Tax Burden Percent |
|
82.48% |
84.24% |
83.65% |
85.76% |
81.02% |
81.03% |
80.42% |
80.22% |
80.97% |
80.49% |
Interest Burden Percent |
|
100.73% |
100.34% |
100.60% |
100.40% |
100.66% |
96.21% |
100.54% |
99.77% |
102.03% |
100.67% |
Effective Tax Rate |
|
17.52% |
15.76% |
16.35% |
14.24% |
18.98% |
18.97% |
19.58% |
19.78% |
19.03% |
19.51% |
Return on Invested Capital (ROIC) |
|
0.00% |
24.20% |
11.99% |
10.67% |
9.65% |
10.08% |
10.33% |
10.40% |
11.09% |
10.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
19.42% |
7.88% |
6.91% |
7.11% |
8.94% |
7.79% |
9.79% |
10.10% |
9.38% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.51% |
-0.59% |
-0.60% |
-0.73% |
-0.80% |
-0.73% |
-1.19% |
-1.37% |
-1.31% |
Return on Equity (ROE) |
|
0.00% |
22.69% |
11.39% |
10.07% |
8.93% |
9.28% |
9.60% |
9.21% |
9.72% |
9.43% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-175.80% |
1.90% |
12.78% |
7.96% |
-0.32% |
12.73% |
22.42% |
11.08% |
17.15% |
Operating Return on Assets (OROA) |
|
0.00% |
11.02% |
11.10% |
9.61% |
8.91% |
9.33% |
9.05% |
8.67% |
8.82% |
8.68% |
Return on Assets (ROA) |
|
0.00% |
9.31% |
9.34% |
8.27% |
7.27% |
7.27% |
7.31% |
6.94% |
7.29% |
7.03% |
Return on Common Equity (ROCE) |
|
0.00% |
22.30% |
11.16% |
9.83% |
8.69% |
9.02% |
9.32% |
8.92% |
9.42% |
9.13% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
11.54% |
11.13% |
10.30% |
9.07% |
9.23% |
9.82% |
9.99% |
10.01% |
10.06% |
Net Operating Profit after Tax (NOPAT) |
|
1,267 |
1,264 |
1,318 |
1,220 |
1,101 |
1,222 |
1,303 |
1,222 |
1,226 |
1,151 |
NOPAT Margin |
|
17.92% |
17.80% |
17.17% |
17.33% |
15.87% |
16.54% |
17.18% |
17.34% |
16.83% |
16.42% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
4.78% |
4.11% |
3.76% |
2.55% |
1.13% |
2.54% |
0.61% |
1.00% |
1.36% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
11.11% |
10.53% |
9.67% |
8.39% |
8.57% |
9.08% |
9.36% |
9.36% |
9.32% |
Cost of Revenue to Revenue |
|
63.90% |
64.16% |
64.54% |
64.76% |
65.51% |
66.02% |
64.24% |
63.11% |
63.56% |
63.79% |
SG&A Expenses to Revenue |
|
1.95% |
1.97% |
2.03% |
2.13% |
2.29% |
2.41% |
2.52% |
3.04% |
3.05% |
3.12% |
R&D to Revenue |
|
1.56% |
1.65% |
1.71% |
1.73% |
1.90% |
1.85% |
1.75% |
1.74% |
1.74% |
1.81% |
Operating Expenses to Revenue |
|
14.32% |
14.71% |
14.89% |
15.04% |
14.84% |
14.34% |
14.23% |
15.31% |
15.37% |
15.86% |
Earnings before Interest and Taxes (EBIT) |
|
1,573 |
1,520 |
1,610 |
1,464 |
1,391 |
1,585 |
1,652 |
1,540 |
1,505 |
1,449 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,600 |
2,522 |
2,687 |
2,568 |
2,606 |
2,908 |
3,066 |
2,850 |
2,800 |
2,685 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.81 |
1.90 |
1.92 |
2.15 |
2.13 |
2.35 |
2.50 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.09 |
2.17 |
2.53 |
2.76 |
2.69 |
2.90 |
3.03 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
3.14 |
3.42 |
3.49 |
3.86 |
3.73 |
4.00 |
4.17 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
18.03 |
21.54 |
21.66 |
22.78 |
22.22 |
24.15 |
25.75 |
Dividend Yield |
|
7.54% |
7.54% |
6.06% |
5.47% |
4.66% |
8.61% |
4.10% |
9.08% |
3.93% |
3.91% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
5.55% |
4.64% |
4.62% |
4.39% |
4.50% |
4.14% |
3.88% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.90 |
2.00 |
1.98 |
2.27 |
2.28 |
2.57 |
2.75 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
3.05 |
3.31 |
3.43 |
3.73 |
3.57 |
3.90 |
4.07 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
8.37 |
8.81 |
8.71 |
9.23 |
8.82 |
10.16 |
10.62 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
14.69 |
16.51 |
15.98 |
17.13 |
16.33 |
18.90 |
19.67 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
17.63 |
20.86 |
20.71 |
21.72 |
20.57 |
23.21 |
24.77 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9.92 |
9.48 |
9.55 |
10.48 |
10.17 |
11.68 |
22.79 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
14.71 |
25.29 |
0.00 |
17.63 |
9.54 |
23.23 |
15.52 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
Financial Leverage |
|
0.00 |
-0.08 |
-0.08 |
-0.09 |
-0.10 |
-0.09 |
-0.09 |
-0.12 |
-0.14 |
-0.14 |
Leverage Ratio |
|
0.00 |
1.22 |
1.22 |
1.22 |
1.23 |
1.28 |
1.31 |
1.33 |
1.33 |
1.34 |
Compound Leverage Factor |
|
0.00 |
1.22 |
1.23 |
1.22 |
1.24 |
1.23 |
1.32 |
1.32 |
1.36 |
1.35 |
Debt to Total Capital |
|
0.00% |
0.47% |
0.45% |
0.44% |
2.08% |
3.32% |
2.19% |
2.41% |
2.01% |
2.27% |
Short-Term Debt to Total Capital |
|
0.00% |
0.04% |
0.02% |
0.03% |
0.02% |
1.76% |
0.02% |
0.18% |
0.15% |
0.05% |
Long-Term Debt to Total Capital |
|
0.00% |
0.43% |
0.43% |
0.41% |
2.06% |
1.55% |
2.18% |
2.23% |
1.86% |
2.21% |
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% |
1.70% |
2.28% |
2.55% |
2.58% |
2.79% |
2.95% |
3.09% |
3.10% |
3.21% |
Common Equity to Total Capital |
|
0.00% |
97.83% |
97.27% |
97.01% |
95.34% |
93.90% |
94.85% |
94.50% |
94.89% |
94.53% |
Debt to EBITDA |
|
0.00 |
0.02 |
0.02 |
0.02 |
0.10 |
0.16 |
0.10 |
0.11 |
0.09 |
0.10 |
Net Debt to EBITDA |
|
0.00 |
-0.39 |
-0.37 |
-0.36 |
-0.42 |
-0.29 |
-0.45 |
-0.54 |
-0.40 |
-0.41 |
Long-Term Debt to EBITDA |
|
0.00 |
0.02 |
0.02 |
0.02 |
0.10 |
0.08 |
0.10 |
0.10 |
0.09 |
0.10 |
Debt to NOPAT |
|
0.00 |
0.04 |
0.04 |
0.05 |
0.25 |
0.39 |
0.24 |
0.26 |
0.21 |
0.24 |
Net Debt to NOPAT |
|
0.00 |
-0.78 |
-0.75 |
-0.77 |
-1.00 |
-0.69 |
-1.06 |
-1.26 |
-0.91 |
-0.95 |
Long-Term Debt to NOPAT |
|
0.00 |
0.04 |
0.04 |
0.04 |
0.25 |
0.18 |
0.24 |
0.24 |
0.20 |
0.24 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
5.97 |
5.57 |
4.56 |
4.89 |
4.67 |
5.08 |
5.16 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
1.71% |
2.02% |
2.43% |
2.60% |
2.76% |
2.95% |
3.09% |
3.17% |
3.22% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.24 |
1.24 |
1.45 |
1.42 |
1.14 |
1.37 |
1.50 |
1.56 |
1.54 |
Quick Ratio |
|
0.00 |
0.97 |
0.95 |
0.91 |
0.91 |
0.74 |
0.96 |
1.11 |
0.89 |
0.85 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-9,179 |
209 |
1,461 |
908 |
-38 |
1,605 |
2,635 |
1,224 |
1,837 |
Operating Cash Flow to CapEx |
|
369.97% |
276.71% |
265.50% |
234.58% |
300.29% |
320.30% |
212.02% |
240.83% |
240.41% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-14,869.65 |
281.75 |
2,484.98 |
261.16 |
-5.21 |
204.24 |
307.92 |
117.53 |
177.65 |
Operating Cash Flow to Interest Expense |
|
2,312.88 |
3,247.60 |
3,224.18 |
3,687.00 |
696.41 |
361.44 |
343.39 |
288.79 |
233.73 |
120.96 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1,687.73 |
2,073.95 |
2,009.82 |
2,115.22 |
464.50 |
248.59 |
181.43 |
168.87 |
136.51 |
120.96 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.51 |
0.53 |
0.46 |
0.44 |
0.44 |
0.42 |
0.40 |
0.43 |
0.42 |
Accounts Receivable Turnover |
|
0.00 |
7.41 |
7.54 |
6.83 |
7.43 |
8.71 |
9.03 |
8.44 |
9.00 |
8.69 |
Inventory Turnover |
|
0.00 |
19.88 |
18.79 |
11.51 |
8.47 |
9.55 |
11.46 |
11.46 |
12.44 |
12.00 |
Fixed Asset Turnover |
|
0.00 |
0.79 |
0.82 |
0.73 |
0.73 |
0.76 |
0.74 |
0.71 |
0.77 |
0.76 |
Accounts Payable Turnover |
|
0.00 |
3.21 |
3.37 |
3.06 |
3.29 |
3.57 |
3.27 |
3.05 |
3.46 |
3.34 |
Days Sales Outstanding (DSO) |
|
0.00 |
49.25 |
48.44 |
53.47 |
49.10 |
41.91 |
40.40 |
43.24 |
40.57 |
42.02 |
Days Inventory Outstanding (DIO) |
|
0.00 |
18.36 |
19.43 |
31.72 |
43.12 |
38.21 |
31.86 |
31.86 |
29.35 |
30.41 |
Days Payable Outstanding (DPO) |
|
0.00 |
113.77 |
108.32 |
119.34 |
110.87 |
102.24 |
111.61 |
119.56 |
105.48 |
109.16 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-46.15 |
-40.46 |
-34.16 |
-18.65 |
-22.12 |
-39.35 |
-44.46 |
-35.57 |
-36.74 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
10,442 |
11,551 |
11,310 |
11,503 |
12,763 |
12,461 |
11,048 |
11,049 |
10,363 |
Invested Capital Turnover |
|
0.00 |
1.36 |
0.70 |
0.62 |
0.61 |
0.61 |
0.60 |
0.60 |
0.66 |
0.65 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
10,442 |
1,109 |
-242 |
193 |
1,261 |
-303 |
-1,413 |
1.22 |
-686 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
21,501 |
22,963 |
25,323 |
28,292 |
25,142 |
28,444 |
28,506 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
22,116 |
23,729 |
25,775 |
29,245 |
26,284 |
29,149 |
29,207 |
Book Value per Share |
|
$0.00 |
$0.00 |
$1.57 |
$1.58 |
$1.61 |
$1.73 |
$1.75 |
$1.59 |
$1.60 |
$1.51 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$1.33 |
$1.36 |
$1.41 |
$1.31 |
$1.36 |
$1.26 |
$1.29 |
$1.24 |
Total Capital |
|
0.00 |
11,379 |
12,520 |
12,618 |
13,120 |
14,265 |
14,342 |
13,055 |
13,089 |
12,351 |
Total Debt |
|
0.00 |
54 |
56 |
56 |
273 |
473 |
315 |
314 |
263 |
280 |
Total Long-Term Debt |
|
0.00 |
49 |
54 |
52 |
270 |
221 |
312 |
291 |
244 |
273 |
Net Debt |
|
0.00 |
-980 |
-995 |
-937 |
-1,104 |
-849 |
-1,377 |
-1,546 |
-1,111 |
-1,097 |
Capital Expenditures (CapEx) |
|
629 |
724 |
901 |
924 |
806 |
828 |
1,273 |
1,026 |
1,013 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-483 |
-451 |
30 |
-202 |
-470 |
-538 |
-499 |
125 |
114 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
477 |
522 |
933 |
937 |
614 |
896 |
1,135 |
1,229 |
1,220 |
Net Working Capital (NWC) |
|
0.00 |
473 |
519 |
930 |
934 |
363 |
894 |
1,112 |
1,210 |
1,213 |
Net Nonoperating Expense (NNE) |
|
-40 |
-21 |
-37 |
-41 |
-33 |
-13 |
-33 |
-9.89 |
-17 |
-24 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-883 |
-912 |
-1,252 |
-1,345 |
-1,028 |
-1,567 |
-1,693 |
-1,776 |
-1,708 |
Total Depreciation and Amortization (D&A) |
|
1,027 |
1,003 |
1,077 |
1,105 |
1,215 |
1,323 |
1,414 |
1,310 |
1,295 |
1,236 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-6.80% |
-5.87% |
0.43% |
-2.91% |
-6.35% |
-7.09% |
-7.08% |
1.71% |
1.62% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
6.72% |
6.80% |
13.26% |
13.50% |
8.31% |
11.82% |
16.10% |
16.87% |
17.40% |
Net Working Capital to Revenue |
|
0.00% |
6.66% |
6.77% |
13.21% |
13.46% |
4.90% |
11.79% |
15.77% |
16.61% |
17.31% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.87 |
$0.16 |
$0.00 |
$0.15 |
$0.17 |
$0.15 |
$0.16 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.86 |
$0.16 |
$0.00 |
$0.15 |
$0.17 |
$0.15 |
$0.16 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
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 |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
7.76B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,267 |
1,264 |
1,318 |
1,220 |
1,101 |
1,222 |
1,303 |
1,222 |
1,226 |
1,151 |
Normalized NOPAT Margin |
|
17.92% |
17.80% |
17.17% |
17.33% |
15.87% |
16.54% |
17.18% |
17.34% |
16.83% |
16.42% |
Pre Tax Income Margin |
|
22.41% |
21.48% |
21.10% |
20.88% |
20.17% |
20.63% |
21.90% |
21.79% |
21.08% |
20.82% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1,562.88 |
2,462.20 |
2,169.14 |
2,489.28 |
399.93 |
216.07 |
210.19 |
179.89 |
144.43 |
140.18 |
NOPAT to Interest Expense |
|
1,258.75 |
2,047.10 |
1,775.80 |
2,074.21 |
316.65 |
166.64 |
165.75 |
142.83 |
117.65 |
111.29 |
EBIT Less CapEx to Interest Expense |
|
937.73 |
1,288.55 |
954.77 |
917.50 |
168.02 |
103.23 |
48.23 |
59.98 |
47.21 |
140.18 |
NOPAT Less CapEx to Interest Expense |
|
633.60 |
873.45 |
561.43 |
502.43 |
84.74 |
53.79 |
3.79 |
22.92 |
20.43 |
111.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
88.73% |
103.93% |
97.80% |
98.92% |
104.53% |
96.70% |
92.59% |
97.17% |
98.70% |
2.33% |
Augmented Payout Ratio |
|
88.73% |
103.93% |
97.80% |
98.92% |
104.53% |
96.70% |
92.59% |
97.17% |
98.70% |
2.33% |